The business combinations were accounted for using the acquisition method with the results of operations included in the Company’s consolidated financial statements as of the acquisition dates. For additional information regarding acquisitions, see Note 2223 to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data.” The following table discloses the fair value of selected classifications of assets and liabilities acquired:
|
| | | | | | | | | |
(Dollars in thousands) | FSB February 28, 2018 | | Collegiate January 31, 2018 | | Foothills April 30, 2017 |
Total assets | $ | 1,109,684 |
| | 551,198 |
| | 385,839 |
|
Debt securities | 271,865 |
| | 42,177 |
| | 25,420 |
|
Loans receivable | 627,767 |
| | 354,252 |
| | 292,529 |
|
Non-interest bearing deposits | 301,468 |
| | 170,022 |
| | 97,527 |
|
Interest bearing deposits | 576,118 |
| | 267,149 |
| | 199,233 |
|
Borrowings | 36,880 |
| | 12,509 |
| | 22,800 |
|
Financial Condition Analysis
Assets
The following table summarizes the Company’s assets as of the dates indicated:
| | | | | | | | | | | | | | | | | | | | | | | |
(Dollars in thousands) | December 31, 2020 | | December 31, 2019 | | $ Change | | % Change |
Cash and cash equivalents | $ | 633,142 | | | $ | 330,961 | | | $ | 302,181 | | | 91 | % |
Debt securities, available-for-sale | 5,337,814 | | | 2,575,252 | | | 2,762,562 | | | 107 | % |
Debt securities, held-to-maturity | 189,836 | | | 224,611 | | | (34,775) | | | (15 | %) |
Total debt securities | 5,527,650 | | | 2,799,863 | | | 2,727,787 | | | 97 | % |
Loans receivable | | | | | | | |
Residential real estate | 802,508 | | | 926,388 | | | (123,880) | | | (13 | %) |
Commercial real estate | 6,315,895 | | | 5,579,307 | | | 736,588 | | | 13 | % |
Other commercial | 3,054,817 | | | 2,094,254 | | | 960,563 | | | 46 | % |
Home equity | 636,405 | | | 617,201 | | | 19,204 | | | 3 | % |
Other consumer | 313,071 | | | 295,660 | | | 17,411 | | | 6 | % |
Loans receivable | 11,122,696 | | | 9,512,810 | | | 1,609,886 | | | 17 | % |
Allowance for credit losses | (158,243) | | | (124,490) | | | (33,753) | | | 27 | % |
Loans receivable, net | 10,964,453 | | | 9,388,320 | | | 1,576,133 | | | 17 | % |
Other assets | 1,378,961 | | | 1,164,855 | | | 214,106 | | | 18 | % |
Total assets | $ | 18,504,206 | | | $ | 13,683,999 | | | $ | 4,820,207 | | | 35 | % |
|
| | | | | | | | | | | | | | |
(Dollars in thousands) | December 31, 2018 | | December 31, 2017 | | $ Change | | % Change |
Cash and cash equivalents | $ | 203,790 |
| | $ | 200,004 |
| | $ | 3,786 |
| | 2 | % |
Debt securities, available-for-sale | 2,571,663 |
| | 1,778,243 |
| | 793,420 |
| | 45 | % |
Debt securities, held-to-maturity | 297,915 |
| | 648,313 |
| | (350,398 | ) | | (54 | )% |
Total debt securities | 2,869,578 |
| | 2,426,556 |
| | 443,022 |
| | 18 | % |
Loans receivable | | | | | | |
|
Residential real estate | 887,742 |
| | 720,728 |
| | 167,014 |
| | 23 | % |
Commercial real estate | 4,657,561 |
| | 3,577,139 |
| | 1,080,422 |
| | 30 | % |
Other commercial | 1,911,171 |
| | 1,579,353 |
| | 331,818 |
| | 21 | % |
Home equity | 544,688 |
| | 457,918 |
| | 86,770 |
| | 19 | % |
Other consumer | 286,387 |
| | 242,686 |
| | 43,701 |
| | 18 | % |
Loans receivable | 8,287,549 |
| | 6,577,824 |
| | 1,709,725 |
| | 26 | % |
Allowance for loan and lease losses | (131,239 | ) | | (129,568 | ) | | (1,671 | ) | | 1 | % |
Loans receivable, net | 8,156,310 |
| | 6,448,256 |
| | 1,708,054 |
| | 26 | % |
Other assets | 885,806 |
| | 631,533 |
| | 254,273 |
| | 40 | % |
Total assets | $ | 12,115,484 |
| | $ | 9,706,349 |
| | $ | 2,409,135 |
| | 25 | % |
The Company successfully executed its strategy to stay below $10 billion in total assets as of December 31, 2017 to delay the impact of the Durbin Amendment for one additional year. The Durbin Amendment, which was passed as part of Dodd-Frank Act, establishes limits on the amount of interchange fees that can be charged to merchants for debit card processing and will reduce the Company’s service charge fee income in the future. As a result, the Company’s annual service charge fee income is expected to decline by approximately $17 to $20 million (pre-tax) beginning July 2019. During the year, the Company surpassed $10 billion in total assets and ended the year at $12.115 billion, which was an increase of $2.409 billion, or 25 percent, from the prior year end, resulting from current year acquisitions along with organic growth.
Total debt securities of $2.870$5.528 billion at December 31, 20182020 increased $443 million,$2.728 billion, or 1897 percent, from the prior year end. During 2020, the Company purchased debt securities with excess liquidity from the increase in core deposits and SBA forgiveness of PPP loans. Debt securities represented 2430 percent of total assets at December 31, 20182020 compared to 2520 percent of total assets at December 31, 2017.
2019. The loan portfolio of $11.123 billion increased $1.610 billion, or 17 percent during the current year. Excluding the $982 million ofPPP loans fromand the FSB and Collegiate acquisitions,SBAZ acquisition, the loan portfolio of $8.288 billion increased $728$249 million, or 113 percent, since December 31, 2017,from the prior year end with the largest increase in commercial real estate loans which increased $463$401 million, or 137 percent.
Liabilities
The following table summarizes the Company’s liabilities as of the dates indicated:
| | | | | | | | | | | | | | | | | | | | | | | |
(Dollars in thousands) | December 31, 2020 | | December 31, 2019 | | $ Change | | % Change |
Deposits | | | | | | | |
Non-interest bearing deposits | $ | 5,454,539 | | | $ | 3,696,627 | | | $ | 1,757,912 | | | 48 | % |
NOW and DDA accounts | 3,698,559 | | | 2,645,404 | | | 1,053,155 | | | 40 | % |
Savings accounts | 2,000,174 | | | 1,485,487 | | | 514,687 | | | 35 | % |
Money market deposit accounts | 2,627,336 | | | 1,937,141 | | | 690,195 | | | 36 | % |
Certificate accounts | 978,779 | | | 958,501 | | | 20,278 | | | 2 | % |
Core deposits, total | 14,759,387 | | | 10,723,160 | | | 4,036,227 | | | 38 | % |
Wholesale deposits | 38,142 | | | 53,297 | | | (15,155) | | | (28 | %) |
Deposits, total | 14,797,529 | | | 10,776,457 | | | 4,021,072 | | | 37 | % |
Securities sold under agreements to repurchase | 1,004,583 | | | 569,824 | | | 434,759 | | | 76 | % |
Federal Home Loan Bank advances | — | | | 38,611 | | | (38,611) | | | (100 | %) |
Other borrowed funds | 33,068 | | | 28,820 | | | 4,248 | | | 15 | % |
Subordinated debentures | 139,959 | | | 139,914 | | | 45 | | | — | % |
Other liabilities | 222,026 | | | 169,640 | | | 52,386 | | | 31 | % |
Total liabilities | $ | 16,197,165 | | | $ | 11,723,266 | | | $ | 4,473,899 | | | 38 | % |
|
| | | | | | | | | | | | | | |
(Dollars in thousands) | December 31, 2018 | | December 31, 2017 | | $ Change | | % Change |
Deposits | | | | | | | |
Non-interest bearing deposits | $ | 3,001,178 |
| | $ | 2,311,902 |
| | $ | 689,276 |
| | 30 | % |
NOW and DDA accounts | 2,391,307 |
| | 1,695,246 |
| | 696,061 |
| | 41 | % |
Savings accounts | 1,346,790 |
| | 1,082,604 |
| | 264,186 |
| | 24 | % |
Money market deposit accounts | 1,684,284 |
| | 1,512,693 |
| | 171,591 |
| | 11 | % |
Certificate accounts | 901,484 |
| | 817,259 |
| | 84,225 |
| | 10 | % |
Core deposits, total | 9,325,043 |
| | 7,419,704 |
| | 1,905,339 |
| | 26 | % |
Wholesale deposits | 168,724 |
| | 160,043 |
| | 8,681 |
| | 5 | % |
Deposits, total | 9,493,767 |
| | 7,579,747 |
| | 1,914,020 |
| | 25 | % |
Securities sold under agreements to repurchase | 396,151 |
| | 362,573 |
| | 33,578 |
| | 9 | % |
Federal Home Loan Bank advances | 440,175 |
| | 353,995 |
| | 86,180 |
| | 24 | % |
Other borrowed funds | 14,708 |
| | 8,224 |
| | 6,484 |
| | 79 | % |
Subordinated debentures | 134,051 |
| | 126,135 |
| | 7,916 |
| | 6 | % |
Other liabilities | 120,778 |
| | 76,618 |
| | 44,160 |
| | 58 | % |
Total liabilities | $ | 10,599,630 |
| | $ | 8,507,292 |
| | $ | 2,092,338 |
| | 25 | % |
The Company brought back $395 million of deposits duringExcluding the first quarter of 2018 that were previously sold as part of its strategy to say below $10 billion in total assets through December 31, 2017. Excluding acquisitions, totalSBAZ acquisition, core deposits increased $591 million,$3.433 billion, or 8 percent, during the current year, including an increase in non-interest bearing deposits of $218 million, or 932 percent, from the prior year.year end, with non-interest bearing deposits increasing $1.616 billion, or 44 percent. The current year significant increase in deposits was attributable to a number of factors including the PPP loan proceeds deposited by customers and the increase in customer savings. Non-interest bearing deposits were 37 percent of total core deposits at December 31, 2020 compared to 34 percent at December 31, 2019.
Wholesale deposits of $38.1 million at December 31, 2020 decreased $15.2 million, or 28 percent, from the prior year end. Federal Home Loan Bank (“FHLB”) advances were paid off in full as of $440 million at December 31, 2018 increased $862020, which resulted in a decrease of $38.6 million overfrom the prior year endyear. The reduction in wholesale deposits and FHLB advances were the result of the significant increase in core deposits which funded loans and debt security growth. Wholesale deposits and FHLB advances will continue to assist in funding asset growth.fluctuate as necessary for balance sheet growth and to supplement liquidity needs of the Company.
Stockholders’ Equity
The following table summarizes the stockholders’ equity balances as of the dates indicated:
| | | | | | | | | | | | | | | | | | | | | | | |
(Dollars in thousands, except per share data) | December 31, 2020 | | December 31, 2019 | | $ Change | | % Change |
Common equity | $ | 2,163,951 | | | $ | 1,920,507 | | | $ | 243,444 | | | 13 | % |
Accumulated other comprehensive income | 143,090 | | | 40,226 | | | 102,864 | | | 256 | % |
Total stockholders’ equity | 2,307,041 | | | 1,960,733 | | | 346,308 | | | 18 | % |
Goodwill and core deposit intangible, net | (569,522) | | | (519,704) | | | (49,818) | | | 10 | % |
Tangible stockholders’ equity | $ | 1,737,519 | | | $ | 1,441,029 | | | $ | 296,490 | | | 21 | % |
Stockholders’ equity to total assets | 12.47 | % | | 14.33 | % | | | | (13 | %) |
Tangible stockholders’ equity to total tangible assets | 9.69 | % | | 10.95 | % | | | | (12 | %) |
Book value per common share | $ | 24.18 | | | $ | 21.25 | | | $ | 2.93 | | | 14 | % |
Tangible book value per common share | $ | 18.21 | | | $ | 15.61 | | | $ | 2.60 | | | 17 | % |
|
| | | | | | | | | | | | | | |
(Dollars in thousands, except per share data) | December 31, 2018 | | December 31, 2017 | | $ Change | | % Change |
Common equity | $ | 1,525,281 |
| | $ | 1,201,036 |
| | $ | 324,245 |
| | 27 | % |
Accumulated other comprehensive loss | (9,427 | ) | | (1,979 | ) | | (7,448 | ) | | 376 | % |
Total stockholders’ equity | 1,515,854 |
| | 1,199,057 |
| | 316,797 |
| | 26 | % |
Goodwill and core deposit intangible, net | (338,828 | ) | | (191,995 | ) | | (146,833 | ) | | 76 | % |
Tangible stockholders’ equity | $ | 1,177,026 |
| | $ | 1,007,062 |
| | $ | 169,964 |
| | 17 | % |
Stockholders’ equity to total assets | 12.51 | % | | 12.35 | % | | | | 1 | % |
Tangible stockholders’ equity to total tangible assets | 9.99 | % | | 10.58 | % | | | | (6 | )% |
Book value per common share | $ | 17.93 |
| | $ | 15.37 |
| | $ | 2.56 |
| | 17 | % |
Tangible book value per common share | $ | 13.93 |
| | $ | 12.91 |
| | $ | 1.02 |
| | 8 | % |
Tangible stockholders’ equity of $1.177 billion at December 31, 2018 increased $170$296 million over the prior year, end which was the result of earnings retention and $181 million and $69.8$112 million of Company stock issued for the acquisitions of FSBSBAZ and Collegiate, respectively.an increase in other comprehensive income and earnings retention. These increases more than offset the increase in goodwill and core deposit intangiblesintangible associated with the acquisitionsacquisition. The current year decrease in both the stockholders’ equity to total assets ratio and the decreasetangible stockholders’ equity to total tangible assets ratio was primarily the result of adding $909 million of PPP loans and $2.7 billion in accumulated other comprehensive income in 2018.debt securities. Tangible book value per common share of $18.21 at the current year end increased $1.02$2.60 per share from a year ago.
Results of Operations
In this section, the Company’s results of operations are discussed for the year ended December 31, 2020 compared to the year ended December 31, 2019. For a discussion of the year ended December 31, 2019 compared to the year ended December 31, 2018, please refer to Part II, Item 7, "Management's Discussion and Analysis of Financial Condition and Results of Operations" in the Annual Report on Form 10-K for the year ended December 31, 2019.
Income Summary
The following table summarizes income for the periods indicated:
| | | | | | | | | | | | | | | | | | | | | | | |
| Years ended | | $ Change | | % Change |
(Dollars in thousands) | December 31, 2020 | | December 31, 2019 | |
Net interest income | | | | | | | |
Interest income | $ | 627,064 | | | $ | 546,177 | | | $ | 80,887 | | | 15 | % |
Interest expense | 27,315 | | | 42,773 | | | (15,458) | | | (36 | %) |
Total net interest income | 599,749 | | | 503,404 | | | 96,345 | | | 19 | % |
Non-interest income | | | | | | | |
Service charges and other fees | 52,503 | | | 67,934 | | | (15,431) | | | (23 | %) |
Miscellaneous loan fees and charges | 7,344 | | | 5,313 | | | 2,031 | | | 38 | % |
Gain on sale of loans | 99,450 | | | 34,064 | | | 65,386 | | | 192 | % |
Gain on sale of investments | 1,139 | | | 14,415 | | | (13,276) | | | (92 | %) |
Other income | 12,431 | | | 9,048 | | | 3,383 | | | 37 | % |
Total non-interest income | 172,867 | | | 130,774 | | | 42,093 | | | 32 | % |
Total income | $ | 772,616 | | | $ | 634,178 | | | $ | 138,438 | | | 22 | % |
Net interest margin (tax-equivalent) | 4.09 | % | | 4.39 | % | | | | |
|
| | | | | | | | | | | | | | |
| Years ended | | $ Change | | % Change |
(Dollars in thousands) | December 31, 2018 | | December 31, 2017 | |
Net interest income | | | | | | | |
Interest income | $ | 468,996 |
| | $ | 375,022 |
| | $ | 93,974 |
| | 25 | % |
Interest expense | 35,531 |
| | 29,864 |
| | 5,667 |
| | 19 | % |
Total net interest income | 433,465 |
| | 345,158 |
| | 88,307 |
| | 26 | % |
Non-interest income | | | | | | | |
Service charges and other fees | 74,887 |
| | 67,717 |
| | 7,170 |
| | 11 | % |
Miscellaneous loan fees and charges | 6,805 |
| | 4,360 |
| | 2,445 |
| | 56 | % |
Gain on sale of loans | 27,134 |
| | 30,439 |
| | (3,305 | ) | | (11 | )% |
(Loss) gain on sale of investments | (1,113 | ) | | (660 | ) | | (453 | ) | | 69 | % |
Other income | 11,111 |
| | 10,383 |
| | 728 |
| | 7 | % |
Total non-interest income | 118,824 |
| | 112,239 |
| | 6,585 |
| | 6 | % |
Total income | $ | 552,289 |
| | $ | 457,397 |
| | $ | 94,892 |
| | 21 | % |
Net interest margin (tax-equivalent) | 4.21 | % | | 4.12 | % | | | | |
Net Interest Income
Net-interest income of $600 million for 2020 increased $96.3 million, or 19 percent, over 2019. Interest income of $469 million for 2018 increased $94.0 million, or 25 percent, from 2017 and was principally due to a $76.8 million increase in interest income from commercial loans. Interest expense of $35.5$627 million for the current year increased $5.7$80.9 million, or 15 percent, from the prior year and was primarily attributable to a $67.4 million increase in income from commercial loans, including $38.2 million from the PPP loans. Additionally, interest income on debt securities increased $14.1 million, or 17 percent, over the prior year same period. The Company has maintained stable funding costs through its focus on growing non-interest bearingwhich resulted from the increased volume of debt securities. Interest expense of $27.3 million for 2020 decreased $15.5 million, or 36 percent over the prior year primarily as a result of decreased higher cost FHLB advances combined with the decrease in the cost of deposits and continued pricing discipline.borrowings. The total funding cost (including non-interest bearing deposits) for 2018 and 20172020 was 3619 basis points.points, which decreased 20 basis points compared to 39 basis points in 2019.
The net interest margin as a percentage of earning assets, on a tax-equivalent basis, for 2018during 2020 was 4.214.09 percent, a 930 basis points increasedecrease from the net interest margin of 4.124.39 percent for 2017. Included in the current year2019. The core net interest margin, was a 14excluding 3 basis points decreaseof discount accretion and, 1 basis point of non-accrual interest, was 4.05 compared to a core margin of 4.30 percent in the prior yearyear. Although the Company was successful in reducing the total, cost of funding, it was not enough to outpace the decrease in yields on loans and debt securities driven by the reductioncurrent interest rate environment and the shift in the federal marginal corporate income tax rate. The increase in the net interest marginearning asset mix from the prior year resulted from the remix of earning assets to higher yielding loans increased yields on the loan portfolio, and stable funding costs.to lower yielding debt securities.
Non-interest Income
Non-interest income of $119$173 million for the current year2020 increased $6.6$42.1 million, or 632 percent, over the priorlast year. Service charges and other fees of $74.9$52.5 million for 2018 increased $7.22020 decreased $15.4 million, or 1123 percent, from the prior year as a result of a decrease in overdraft activity and the impact of the Durbin Amendment which outpaced the additional fees from increased numbercustomer accounts. As of deposit accounts from organic growth and acquisitions.July 1, 2019, the Company became subject to the Durbin Amendment which established limits on the amount of interchange fees that can be charged to merchants for debit card processing. Miscellaneous loan fees and charges for 2018 increased $2.4$2.0 million, or 5638 percent, fromdriven by increased activity primarily in residential real estate. Gain of $99.5 million on the sale of loans for 2020, increased $65.4 million, or 192 percent, compared to the prior year as a result of a significant increase in purchase and refinance activity driven by the acquisitions anddecrease in interest rates. Other income increased loan growth. Gain on sale of loans for the current year decreased $3.3$3.4 million or 11 percent, from the prior year due toand was primarily the decreaseresult of a gain of $2.4 million on the sale of a former branch building in purchase and refinance activity. Other incomethe first quarter of $11.1 million, increased $728 thousand, or 7 percent, from2020.
During the prior year with increases of $1.9third quarter, the Company terminated $260 million fromnotional pay-fixed interest rate swaps and corresponding debt along with the sale of bank assets$308 million of available-for-sale debt securities. Sale of the investment securities resulted in a gain of $13.8 million in the prior year third quarter. Offsetting the gain was a $10 million loss recognized on the early termination of the interest swaps and a decrease$3.5 million write-off of $2.1 million from the gainremaining unamortized deferred prepayment penalties on sale of OREO.FHLB borrowings.
Non-interest Expense
The following table summarizes non-interest expense for the periods indicated:
| | | | | | | | | | | | | | | | | | | | | | | |
| Years ended | | $ Change | | % Change |
(Dollars in thousands) | December 31, 2020 | | December 31, 2019 | |
Compensation and employee benefits | $ | 253,047 | | | $ | 222,753 | | | $ | 30,294 | | | 14 | % |
Occupancy and equipment | 37,673 | | | 34,497 | | | 3,176 | | | 9 | % |
Advertising and promotions | 10,201 | | | 10,621 | | | (420) | | | (4 | %) |
Data processing | 21,132 | | | 17,392 | | | 3,740 | | | 22 | % |
Other real estate owned | 923 | | | 1,105 | | | (182) | | | (16 | %) |
Regulatory assessments and insurance | 4,656 | | | 3,771 | | | 885 | | | 23 | % |
Loss on termination of hedging activities | — | | | 13,528 | | | (13,528) | | | (100 | %) |
Core deposit intangible amortization | 10,370 | | | 8,485 | | | 1,885 | | | 22 | % |
Other expenses | 66,809 | | | 62,775 | | | 4,034 | | | 6 | % |
Total non-interest expense | $ | 404,811 | | | $ | 374,927 | | | $ | 29,884 | | | 8 | % |
|
| | | | | | | | | | | | | | |
| Years ended | | $ Change | | % Change |
(Dollars in thousands) | December 31, 2018 | | December 31, 2017 | |
Compensation and employee benefits | $ | 195,056 |
| | $ | 160,506 |
| | $ | 34,550 |
| | 22 | % |
Occupancy and equipment | 30,734 |
| | 26,631 |
| | 4,103 |
| | 15 | % |
Advertising and promotions | 9,566 |
| | 8,405 |
| | 1,161 |
| | 14 | % |
Data processing | 15,911 |
| | 14,150 |
| | 1,761 |
| | 12 | % |
Other real estate owned | 3,221 |
| | 1,909 |
| | 1,312 |
| | 69 | % |
Regulatory assessments and insurance | 5,075 |
| | 4,431 |
| | 644 |
| | 15 | % |
Core deposit intangible amortization | 6,270 |
| | 2,494 |
| | 3,776 |
| | 151 | % |
Other expenses | 54,294 |
| | 47,045 |
| | 7,249 |
| | 15 | % |
Total non-interest expense | $ | 320,127 |
| | $ | 265,571 |
| | $ | 54,556 |
| | 21 | % |
Total non-interest expense of $320$405 million for 20182020 increased $54.6$29.9 million, or 218 percent, over the prior year. Compensation and employee benefits for 20182020 increased $34.6$30.3 million, or 2214 percent, from the same period last year primarily due to the increased number of employees from acquisitions.acquisitions and organic growth, increased real estate commissions, increased performance-related compensation and annual salary increases which more than offset the $8.9 million deferral of compensation cost from the PPP loans in the current year and the $5.4 million of stock compensation expense in the prior year from the Heritage acquisition. Occupancy and equipment expense for 2018current year increased $4.1$3.2 million, or 159 percent from the prior year primarily as a result offrom increased costscost from acquisitions. Data processing expense for the current year increased $1.8$3.7 million, or 1222 percent, from the prior year as a result of the increased costs from acquisitions along with increased investment in technology infrastructure. Regulatory assessment and insurance for the acquisitionscurrent year increased $885 thousand from the prior year primarily due to $2.5 million in Small Bank Assessment credits applied in 2019 that more than offset the $530 thousand in Small Bank Assessment credits applied in 2020 and organic growth. Currentthe current year otherwaiver of the State of Montana regulatory assessment. Other expenses of $54.3$66.8 million, increased $7.2$4.0 million, or 156 percent, from the prior year, due to an increaseincluding $1.9 million for third party consulting regarding improvements in acquisition-related expensestechnology, product and increased costs from acquired banks and organic growth.service offerings. Acquisition-related expenses were $6.6$7.8 million during 2018in the current year compared to $2.1$8.5 million in 2017.the prior year.
Efficiency Ratio
For 2018,The prior year $13.5 million loss on termination of hedging activities included a $3.5 million write-off of the efficiency ratio was 54.73 percent,remaining unamortized deferred prepayment penalties on FHLB debt and a 79 basis points increase over$10 million loss on the termination of pay-fixed interest rate swaps with notional amount of $260 million in the prior year efficiency ratio of 53.94 percent. Applying the same 35 percent federal marginal corporate income tax rate that was in effect during the prior year, the efficiency ratio would be 53.77 percent for 2018, or 17 basis points lower than 2017.third quarter.
Provision for LoanCredit Losses
The following table summarizes the provision for credit losses on the loan losses,portfolio, net charge-offs and select ratios relating to the provision for loancredit losses on loans for the previous eight quarters:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(Dollars in thousands) | Provision for Credit Losses on Loans | | Net Charge-Offs | | ACL as a Percent of Loans | | Accruing Loans 30-89 Days Past Due as a Percent of Loans | | Non-Performing Assets to Total Sub-sidiary Assets |
Fourth quarter 2020 | $ | (1,528) | | | $ | 4,781 | | | 1.42 | % | | 0.20 | % | | 0.19 | % |
Third quarter 2020 | 2,869 | | | 826 | | | 1.42 | % | | 0.15 | % | | 0.25 | % |
Second quarter 2020 | 13,552 | | | 1,233 | | | 1.42 | % | | 0.22 | % | | 0.27 | % |
First quarter 2020 | 22,744 | | | 813 | | | 1.49 | % | | 0.41 | % | | 0.26 | % |
Fourth quarter 2019 | — | | | 1,045 | | | 1.31 | % | | 0.24 | % | | 0.27 | % |
Third quarter 2019 | — | | | 3,519 | | | 1.32 | % | | 0.31 | % | | 0.40 | % |
Second quarter 2019 | — | | | 732 | | | 1.46 | % | | 0.43 | % | | 0.41 | % |
First quarter 2019 | 57 | | | 1,510 | | | 1.56 | % | | 0.44 | % | | 0.42 | % |
|
| | | | | | | | | | | | | | | | |
(Dollars in thousands) | Provision for Loan Losses | | Net Charge-Offs | | ALLL as a Percent of Loans | | Accruing Loans 30-89 Days Past Due as a Percent of Loans | | Non-Performing Assets to Total Sub-sidiary Assets |
Fourth quarter 2018 | $ | 1,246 |
| | $ | 2,542 |
| | 1.58 | % | | 0.41 | % | | 0.47 | % |
Third quarter 2018 | 3,194 |
| | 2,223 |
| | 1.63 | % | | 0.31 | % | | 0.61 | % |
Second quarter 2018 | 4,718 |
| | 762 |
| | 1.66 | % | | 0.50 | % | | 0.71 | % |
First quarter 2018 | 795 |
| | 2,755 |
| | 1.66 | % | | 0.59 | % | | 0.64 | % |
Fourth quarter 2017 | 2,886 |
| | 2,894 |
| | 1.97 | % | | 0.57 | % | | 0.68 | % |
Third quarter 2017 | 3,327 |
| | 3,628 |
| | 1.99 | % | | 0.45 | % | | 0.67 | % |
Second quarter 2017 | 3,013 |
| | 2,362 |
| | 2.05 | % | | 0.49 | % | | 0.70 | % |
First quarter 2017 | 1,598 |
| | 1,944 |
| | 2.20 | % | | 0.67 | % | | 0.75 | % |
The provision for loancredit losses was $10.0$39.8 million for 2018, a decrease of $871 thousand from 20172020, including provision for credit losses of $37.6 million on the loan lossportfolio, $2.1 million of $10.8 million.provision for credit losses on unfunded loan commitments, and no provision for credit losses on debt securities. The provision for credit losses was $37.6 million in the current year compared to $57 thousand prior year provision for credit losses on the loan portfolio. The current year increase was primarily attributable to changes in the economic forecast related to COVID-19. Net charge-offs during the 2018current year were $8.3$7.7 million compared to $10.8$6.8 million during 2017. Loan portfolio growth, composition, average loan size, credit quality considerations, and other environmental factors will continue to determine the level of the loan loss provision.
MANAGEMENT’S DISCUSSION AND ANALYSIS
OF THE RESULTS OF OPERATIONS
YEAR ENDED DECEMBER 31, 2017 COMPARED TO DECEMBER 31, 2016
Income Summary
The following table summarizes income for the periods indicated:
|
| | | | | | | | | | | | | | |
| Years ended | | $ Change | | % Change |
(Dollars in thousands) | December 31, 2017 | | December 31, 2016 | |
Net interest income | | | | | | | |
Interest income | $ | 375,022 |
| | $ | 344,153 |
| | $ | 30,869 |
| | 9 | % |
Interest expense | 29,864 |
| | 29,631 |
| | 233 |
| | 1 | % |
Total net interest income | 345,158 |
| | 314,522 |
| | 30,636 |
| | 10 | % |
Non-interest income | | | | | | | |
Service charges and other fees | 67,717 |
| | 62,405 |
| | 5,312 |
| | 9 | % |
Miscellaneous loan fees and charges | 4,360 |
| | 4,613 |
| | (253 | ) | | (5 | )% |
Gain on sale of loans | 30,439 |
| | 33,606 |
| | (3,167 | ) | | (9 | )% |
Loss on sale of investments | (660 | ) | | (1,463 | ) | | 803 |
| | (55 | )% |
Other income | 10,383 |
| | 8,157 |
| | 2,226 |
| | 27 | % |
Total non-interest income | 112,239 |
| | 107,318 |
| | 4,921 |
| | 5 | % |
| $ | 457,397 |
| | $ | 421,840 |
| | $ | 35,557 |
| | 8 | % |
Net interest margin (tax-equivalent) | 4.12 | % | | 4.02 | % | | | | |
Net Interest Income
Interest income for 2017 increased $30.9 million, or 9 percent, from the prior year and was attributable to a $38.4 million increase in income from commercial loans which more than offset the decrease of $8.4 million in interest income on investments.
Interest expense of $29.9 million for 2017 increased $233 thousand over the prior year. Interest expense on deposits decreased $1.6 million, or 9 percent, and was due to the decrease in wholesale deposits. Interest expense on securities sold under agreements to repurchase (“repurchase agreements”), FHLB advances, and subordinated debt increased $1.8 million, or 16 percent, over the prior year and was primarily driven by the increase in interest rates. The total funding cost (including non-interest bearing deposits) for 2017 was 36 basis points compared to 37 basis points for 2016.
The net interest margin as a percentage of earning assets, on a tax-equivalent basis, for 2017 was 4.12 percent, a 10 basis point increase from the net interest margin of 4.02 percent for 2016. The increase in the net interest margin was primarily attributable to a shift in earning assets to higher yielding loans. Additionally, there was an increase in yields on earning assets combined with a continued growth in low cost deposits during the current year.
Non-interest Income
Non-interest income of $112.2 million for 2017 increased $4.9 million, or 5 percent, over the prior year. Service charges and other fees of $67.7 million for 2017 increased $5.3 million, or 9 percent, from the prior year as a result of an increased number of deposit accounts. The gain on sale of loans of $30.4 million for 2017 decreased $3.2 million, or 9 percent, from the prior year which was due to a lower volume of refinanced and purchased mortgages. Other income of $10.4 million for 2017 increased $2.2 million, or 27 percent, over the prior year and was the result of an increase on gain on sale of OREO.
Non-interest Expense
The following table summarizes non-interest expense for the periods indicated:
|
| | | | | | | | | | | | | | |
| Years ended | | $ Change | | % Change |
(Dollars in thousands) | December 31, 2017 | | December 31, 2016 | |
Compensation and employee benefits | $ | 160,506 |
| | $ | 151,697 |
| | $ | 8,809 |
| | 6 | % |
Occupancy and equipment | 26,631 |
| | 25,979 |
| | 652 |
| | 3 | % |
Advertising and promotions | 8,405 |
| | 8,433 |
| | (28 | ) | | — | % |
Data processing | 14,150 |
| | 14,390 |
| | (240 | ) | | (2 | )% |
Other real estate owned | 1,909 |
| | 2,895 |
| | (986 | ) | | (34 | )% |
Regulatory assessments and insurance | 4,431 |
| | 4,780 |
| | (349 | ) | | (7 | )% |
Core deposit intangible amortization | 2,494 |
| | 2,970 |
| | (476 | ) | | (16 | )% |
Other expenses | 47,045 |
| | 47,570 |
| | (525 | ) | | (1 | )% |
Total non-interest expense | $ | 265,571 |
| | $ | 258,714 |
| | $ | 6,857 |
| | 3 | % |
During 2016, the Company consolidated its Bank divisions’ individual core database systems into a single core database and re-issued debit cards with chip technology (the Core Consolidation Project or “CCP”). Expenses related to CCP were $4.3 million during 2016. Excluding CCP expenses, non-interest expense for 2017 increased $11.2 million, or 4 percent, over the prior year. Compensation and employee benefits for 2017 increased $8.8 million, or 6 percent, from the prior year due to salary increases and the increased number of employees from the acquired banks. Occupancy and equipment expense increased $652 thousand, or 3 percent from the prior year as a result of increased costs from acquisitions. Data processing expense decreased $240 thousand, or 2 percent, from the prior year as a result of decreased costs associated with CCP. Other expenses for 2017 of $47.0 million decreased $525 thousand, or 1 percent, from the prior year and was principally driven by decreased costs associated with CCP.
Efficiency Ratio
The efficiency ratio of 53.94was 49.97 percent for 20172020. Excluding the impact from the PPP loans, the efficiency ratio would have been 53.70 percent. The prior year efficiency ratio was 57.78 and excluding the impact from the termination of the cash flow hedges and the accelerated stock compensation expense, the efficiency ratio would have been 54.79 percent. Excluding these adjustments, the current year efficiency ratio decreased 194109 basis points from the prior year efficiency ratio which was driven primarily by the combined increased on gain on sale of 55.88 percent which resulted fromloans and the increase inincreased net interest income largely due to higher interestthat more than offset the decrease in service fee income on commercial loans.
Provision for Loan Losses
The provision for loan losses was $10.8 million for 2017, an increase of $8.5 million from the same period in the prior year. Net charge-offs during 2017 were $10.8 million compared to $2.5 million during 2016.Durbin Amendment and increased compensation expense.
ADDITIONAL MANAGEMENT’S DISCUSSION AND ANALYSIS
Investment Activity
The Company’s investment securities primarily consist of debt securities classified as available-for-sale or held-to-maturity. Non-marketable equity securities consist primarily consist of capital stock issued by the FHLB of Des Moines and are carried at cost less impairment.Moines.
Debt Securities
OnIn November 30, 2018, the Company early adopted FASB ASU 2017-12, Derivatives and Hedging, and in doing so redesignated state and local government securities with a carrying value of $270,331,000,$270 million, from held-to-maturity classification to available-for-sale classification. The Company considers the available-for-sale classification of these debt securities to be appropriate since it no longer had the intent to hold them to maturity. Debt securities classified as available-for-sale are carried at estimated fair value and debt securities classified as held-to-maturity are carried at amortized cost. Unrealized gains or losses, net of tax, on available-for-sale debt securities are reflected as an adjustment to other comprehensive income (“OCI”).OCI. The Company’s debt securities are summarized below:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2020 | | December 31, 2019 | | December 31, 2018 | | December 31, 2017 | | December 31, 2016 |
(Dollars in thousands) | Carrying Amount | | Percent | | Carrying Amount | | Percent | | Carrying Amount | | Percent | | Carrying Amount | | Percent | | Carrying Amount | | Percent |
Available-for-sale | | | | | | | | | | | | | | | | | | | |
U.S. government and federal agency | $ | 38,588 | | | 1 | % | | $ | 20,044 | | | 1 | % | | $ | 23,649 | | | 1 | % | | $ | 31,127 | | | 1 | % | | $ | 39,407 | | | 1 | % |
U.S. government sponsored enterprises | 9,781 | | | 1 | % | | 43,677 | | | 1 | % | | 120,208 | | | 4 | % | | 19,091 | | | 1 | % | | 19,570 | | | 1 | % |
State and local governments | 1,416,683 | | | 26 | % | | 702,398 | | | 25 | % | | 852,250 | | | 30 | % | | 629,501 | | | 26 | % | | 786,373 | | | 25 | % |
Corporate bonds | 349,098 | | | 6 | % | | 157,602 | | | 6 | % | | 290,817 | | | 10 | % | | 216,762 | | | 9 | % | | 471,951 | | | 15 | % |
Residential mortgage-backed securities | 2,289,090 | | | 41 | % | | 738,724 | | | 26 | % | | 792,915 | | | 28 | % | | 779,283 | | | 32 | % | | 1,007,515 | | | 33 | % |
Commercial mortgage-backed securities | 1,234,574 | | | 22 | % | | 912,807 | | | 33 | % | | 491,824 | | | 17 | % | | 102,479 | | | 4 | % | | 100,661 | | | 3 | % |
Total available-for-sale | 5,337,814 | | | 97 | % | | 2,575,252 | | | 92 | % | | 2,571,663 | | | 90 | % | | 1,778,243 | | | 73 | % | | 2,425,477 | | | 78 | % |
Held-to-maturity | | | | | | | | | | | | | | | | | | | |
State and local governments | 189,836 | | | 3 | % | | 224,611 | | | 8 | % | | 297,915 | | | 10 | % | | 648,313 | | | 27 | % | | 675,674 | | | 22 | % |
Total held-to-maturity | 189,836 | | | 3 | % | | 224,611 | | | 8 | % | | 297,915 | | | 10 | % | | 648,313 | | | 27 | % | | 675,674 | | | 22 | % |
Total debt securities | $ | 5,527,650 | | | 100 | % | | $ | 2,799,863 | | | 100 | % | | $ | 2,869,578 | | | 100 | % | | $ | 2,426,556 | | | 100 | % | | $ | 3,101,151 | | | 100 | % |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2018 | | December 31, 2017 | | December 31, 2016 | | December 31, 2015 | | December 31, 2014 |
(Dollars in thousands) | Carrying Amount | | Percent | | Carrying Amount | | Percent | | Carrying Amount | | Percent | | Carrying Amount | | Percent | | Carrying Amount | | Percent |
Available-for-sale | | | | | | | | | | | | | | | | | | | |
U.S. government and federal agency | $ | 23,649 |
| | 1 | % | | $ | 31,127 |
| | 1 | % | | $ | 39,407 |
| | 1 | % | | $ | 47,451 |
| | 1 | % | | $ | 44 |
| | — | % |
U.S. government sponsored enterprises | 120,208 |
| | 4 | % | | 19,091 |
| | 1 | % | | 19,570 |
| | 1 | % | | 93,167 |
| | 3 | % | | 21,945 |
| | 1 | % |
State and local governments | 852,250 |
| | 30 | % | | 629,501 |
| | 26 | % | | 786,373 |
| | 25 | % | | 885,019 |
| | 27 | % | | 997,969 |
| | 34 | % |
Corporate bonds | 290,817 |
| | 10 | % | | 216,762 |
| | 9 | % | | 471,951 |
| | 15 | % | | 384,163 |
| | 12 | % | | 314,854 |
| | 11 | % |
Residential mortgage-backed securities | 792,915 |
| | 28 | % | | 779,283 |
| | 32 | % | | 1,007,515 |
| | 33 | % | | 1,198,549 |
| | 36 | % | | 1,049,575 |
| | 36 | % |
Commercial mortgage-backed securities | 491,824 |
| | 17 | % | | 102,479 |
| | 4 | % | | 100,661 |
| | 3 | % | | 2,411 |
| | — | % | | 3,041 |
| | — | % |
Total available-for-sale | 2,571,663 |
| | 90 | % | | 1,778,243 |
| | 73 | % | | 2,425,477 |
| | 78 | % | | 2,610,760 |
| | 79 | % | | 2,387,428 |
| | 82 | % |
Held-to-maturity | | | | | | | | | | | | | | | | | | | |
State and local governments | 297,915 |
| | 10 | % | | 648,313 |
| | 27 | % | | 675,674 |
| | 22 | % | | 702,072 |
| | 21 | % | | 520,997 |
| | 18 | % |
Total held-to-maturity | 297,915 |
| | 10 | % | | 648,313 |
| | 27 | % | | 675,674 |
| | 22 | % | | 702,072 |
| | 21 | % | | 520,997 |
| | 18 | % |
Total debt securities | $ | 2,869,578 |
| | 100 | % | | $ | 2,426,556 |
| | 100 | % | | $ | 3,101,151 |
| | 100 | % | | $ | 3,312,832 |
| | 100 | % | | $ | 2,908,425 |
| | 100 | % |
The Company’s debt securities are primarily comprised of state and local government securities and mortgage-backed securities. State and local government securities are largely exempt from federal income tax and the Company’s federal statutory income tax rate of 21 percent is used in calculating the tax-equivalent yields on the tax-exempt securities. As a result of the Tax Act, the federal statutory income tax rate decreased from 35 percent in 2017 to 21 percent beginning in 2018. Mortgage-backed securities are primarilylargely consists of short, weighted-average life U.S. agency guaranteed residential and commercial mortgage pass-through securities. Tosecurities and to a lesser extent, mortgage-backed securities also consist of short, weighted-average life U.S. agency guaranteed residential collateralized mortgage obligations and U.S. agency guaranteed commercial mortgage-backed securities.obligations. Combined, the mortgage-backed securities provide the Company with ongoing liquidity as scheduled and pre-paid principal is received on the securities.
State and local government securities carry different risks that are not as prevalent in other security types. The Company evaluates the investment grade quality of its securities in accordance with regulatory guidance. Investment grade securities are those where the issuer has an adequate capacity to meet the financial commitments under the security for the projected life of the investment. An issuer has an adequate capacity to meet financial commitments if the risk of default by the obligor is low and the full and timely payment of principal and interest are expected. In assessing credit risk, the Company may use credit ratings from Nationally Recognized Statistical Rating Organizations (“NRSRO” entitiesNRSROx”) such as Standard and Poor’s [“(“S&P”]) and Moody’s)Moody’s, as support for the evaluation; however, they are not solely relied upon. There have been no significant differences in the Company’s internal evaluation of the creditworthiness of any issuer when compared with the ratings assigned by the NRSROs.
The following table stratifies the state and local government securities by the associated NRSRO ratings. The highest issued rating was used to categorize the securities in the table for those securities where the NRSRO ratings were not at the same level.
| | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2020 | | December 31, 2019 |
(Dollars in thousands) | Amortized Cost | | Fair Value | | Amortized Cost | | Fair Value |
S&P: AAA / Moody’s: Aaa | $ | 385,773 | | | 420,646 | | | 251,101 | | | 259,690 | |
S&P: AA+, AA, AA- / Moody’s: Aa1, Aa2, Aa3 | 1,015,634 | | | 1,080,972 | | | 523,150 | | | 539,758 | |
S&P: A+, A, A- / Moody’s: A1, A2, A3 | 101,494 | | | 109,504 | | | 113,275 | | | 120,048 | |
S&P: BBB+, BBB, BBB- / Moody’s: Baa1, Baa2, Baa3 | 3,217 | | | 3,230 | | | 3,217 | | | 3,302 | |
Not rated by either entity | 5,481 | | | 5,547 | | | 13,451 | | | 13,795 | |
Below investment grade | — | | | — | | | 201 | | | 201 | |
Total | $ | 1,511,599 | | | 1,619,899 | | | 904,395 | | | 936,794 | |
|
| | | | | | | | | | | | |
| December 31, 2018 | | December 31, 2017 |
(Dollars in thousands) | Amortized Cost | | Fair Value | | Amortized Cost | | Fair Value |
S&P: AAA / Moody’s: Aaa | $ | 299,275 |
| | 296,027 |
| | 310,040 |
| | 311,759 |
|
S&P: AA+, AA, AA- / Moody’s: Aa1, Aa2, Aa3 | 643,023 |
| | 640,736 |
| | 767,306 |
| | 783,795 |
|
S&P: A+, A, A- / Moody’s: A1, A2, A3 | 163,041 |
| | 167,779 |
| | 167,230 |
| | 175,539 |
|
S&P: BBB+, BBB, BBB- / Moody’s: Baa1, Baa2, Baa3 | 4,208 |
| | 4,382 |
| | 2,271 |
| | 2,372 |
|
Not rated by either entity | 31,954 |
| | 30,532 |
| | 14,985 |
| | 15,262 |
|
Below investment grade | 1,050 |
| | 1,050 |
| | 847 |
| | 860 |
|
Total | $ | 1,142,551 |
| | 1,140,506 |
| | 1,262,679 |
| | 1,289,587 |
|
State and local government securities largely consist of both taxable and tax-exempt general obligation and revenue bonds. The following table stratifies the state and local government securities by the associated security type.
| | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2020 | | December 31, 2019 |
(Dollars in thousands) | Amortized Cost | | Fair Value | | Amortized Cost | | Fair Value |
General obligation - unlimited | $ | 625,660 | | | 672,610 | | | 445,584 | | | 465,066 | |
General obligation - limited | 121,886 | | | 129,250 | | | 119,884 | | | 124,939 | |
Revenue | 745,908 | | | 798,188 | | | 325,331 | | | 332,354 | |
Certificate of participation | 14,098 | | | 15,636 | | | 8,003 | | | 8,815 | |
Other | 4,047 | | | 4,215 | | | 5,593 | | | 5,620 | |
Total | $ | 1,511,599 | | | 1,619,899 | | | 904,395 | | | 936,794 | |
|
| | | | | | | | | | | | |
| December 31, 2018 | | December 31, 2017 |
(Dollars in thousands) | Amortized Cost | | Fair Value | | Amortized Cost | | Fair Value |
General obligation - unlimited | $ | 657,051 |
| | 658,062 |
| | 717,610 |
| | 735,218 |
|
General obligation - limited | 173,973 |
| | 177,275 |
| | 195,278 |
| | 203,643 |
|
Revenue | 290,106 |
| | 283,939 |
| | 322,394 |
| | 323,183 |
|
Certificate of participation | 14,174 |
| | 14,463 |
| | 19,366 |
| | 19,922 |
|
Other | 7,247 |
| | 6,767 |
| | 8,031 |
| | 7,621 |
|
Total | $ | 1,142,551 |
| | 1,140,506 |
| | 1,262,679 |
| | 1,289,587 |
|
The following table outlines the five states in which the Company owns the highest concentrations of state and local government securities.
| | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2020 | | December 31, 2019 |
(Dollars in thousands) | Amortized Cost | | Fair Value | | Amortized Cost | | Fair Value |
New York | $ | 235,036 | | | 254,976 | | | 14,701 | | | 14,870 | |
California | 148,564 | | | 166,311 | | | 23,482 | | | 24,406 | |
Texas | 143,421 | | | 154,511 | | | 112,397 | | | 121,641 | |
Michigan | 139,836 | | | 148,544 | | | 141,131 | | | 116,581 | |
Washington | 99,699 | | | 106,012 | | | 116,458 | | | 146,538 | |
All other states | 745,043 | | | 789,545 | | | 496,226 | | | 512,758 | |
Total | $ | 1,511,599 | | | 1,619,899 | | | 904,395 | | | 936,794 | |
|
| | | | | | | | | | | | |
| December 31, 2018 | | December 31, 2017 |
(Dollars in thousands) | Amortized Cost | | Fair Value | | Amortized Cost | | Fair Value |
Washington | $ | 179,691 |
| | 179,808 |
| | 184,491 |
| | 189,932 |
|
Texas | 157,978 |
| | 157,706 |
| | 170,786 |
| | 175,217 |
|
Michigan | 144,378 |
| | 147,386 |
| | 157,240 |
| | 163,332 |
|
Montana | 109,106 |
| | 111,492 |
| | 92,733 |
| | 97,234 |
|
Ohio | 53,698 |
| | 53,615 |
| | 65,207 |
| | 66,840 |
|
All other states | 497,700 |
| | 490,499 |
| | 592,222 |
| | 597,032 |
|
Total | $ | 1,142,551 |
| | 1,140,506 |
| | 1,262,679 |
| | 1,289,587 |
|
The following table presents the carrying amount and weighted-average yield of available-for-sale and held-to-maturity debt securities by contractual maturity at December 31, 2018.2020. Weighted-average yields are based upon the amortized cost of securities and are calculated using the interest method which takes into consideration premium amortization, discount accretion and mortgage-backed securities’ prepayment provisions. Weighted-average yields on tax-exempt debt securities exclude the federal income tax benefit.
| | | One Year or Less | | After One through Five Years | | After Five through Ten Years | | After Ten Years | | Mortgage-Backed Securities 1 | | Total | | One Year or Less | | After One through Five Years | | After Five through Ten Years | | After Ten Years | | Mortgage-Backed Securities 1 | | Total |
(Dollars in thousands) | Amount | | Yield | | Amount | | Yield | | Amount | | Yield | | Amount | | Yield | | Amount | | Yield | | Amount | | Yield | (Dollars in thousands) | Amount | | Yield | | Amount | | Yield | | Amount | | Yield | | Amount | | Yield | | Amount | | Yield | | Amount | | Yield |
Available-for-sale | | | | | | | | | | | | | | | | | | | | | | | | Available-for-sale | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government and federal agency | $ | — |
| | — | % | | $ | 2,391 |
| | 2.86 | % | | $ | 10,390 |
| | 2.92 | % | | $ | 10,868 |
| | 1.48 | % | | $ | — |
| | — | % | | $ | 23,649 |
| | 2.26 | % | U.S. government and federal agency | $ | 4 | | | 1.69 | % | | $ | 2,499 | | | 1.31 | % | | $ | 12,398 | | | 1.56 | % | | $ | 23,687 | | | 1.53 | % | | $ | — | | | — | % | | $ | 38,588 | | | 1.53 | % |
U.S. government sponsored enterprises | — |
| | — | % | | 112,589 |
| | 2.54 | % | | 7,619 |
| | 6.06 | % | | — |
| | — | % | | — |
| | — | % | | 120,208 |
| | 2.57 | % | U.S. government sponsored enterprises | 9,002 | | | 1.05 | % | | 779 | | | 0.95 | % | | — | | | — | % | | — | | | — | % | | — | | | — | % | | 9,781 | | | 1.05 | % |
State and local governments | 6,271 |
| | 1.69 | % | | 44,065 |
| | 2.48 | % | | 296,952 |
| | 3.64 | % | | 504,962 |
| | 4.30 | % | | — |
| | — | % | | 852,250 |
| | 3.96 | % | State and local governments | 9,255 | | | 2.31 | % | | 32,196 | | | 2.60 | % | | 252,176 | | | 3.52 | % | | 1,123,056 | | | 3.05 | % | | — | | | — | % | | 1,416,683 | | | 3.12 | % |
Corporate bonds | 135,085 |
| | 2.34 | % | | 155,732 |
| | 3.35 | % | | — |
| | — | % | | — |
| | — | % | | — |
| | — | % | | 290,817 |
| | 2.88 | % | Corporate bonds | 111,085 | | | 3.46 | % | | 222,566 | | | 3.27 | % | | 15,447 | | | 3.76 | % | | — | | | — | % | | — | | | — | % | | 349,098 | | | 3.35 | % |
Residential mortgage-backed securities | — |
| | — | % | | — |
| | — | % | | — |
| | — | % | | — |
| | — | % | | 792,915 |
| | 2.32 | % | | 792,915 |
| | 2.32 | % | Residential mortgage-backed securities | — | | | — | % | | — | | | — | % | | — | | | — | % | | — | | | — | % | | 2,289,090 | | | 1.17 | % | | 2,289,090 | | | 1.17 | % |
Commercial mortgage-backed securities | — |
| | — | % | | — |
| | — | % | | — |
| | — | % | | — |
| | — | % | | 491,824 |
| | 3.13 | % | | 491,824 |
| | 3.13 | % | Commercial mortgage-backed securities | — | | | — | % | | — | | | — | % | | — | | | — | % | | — | | | — | % | | 1,234,574 | | | 2.38 | % | | 1,234,574 | | | 2.38 | % |
Total available-for-sale | 141,356 |
| | 2.31 | % | | 314,777 |
| | 2.94 | % | | 314,961 |
| | 3.61 | % | | 515,830 |
| | 4.24 | % | | 1,284,739 |
| | 2.63 | % | | 2,571,663 |
| | 3.09 | % | Total available-for-sale | 129,346 | | | 3.21 | % | | 258,040 | | | 3.16 | % | | 280,021 | | | 3.44 | % | | 1,146,743 | | | 3.02 | % | | 3,523,664 | | | 1.59 | % | | 5,337,814 | | | 2.09 | % |
Held-to-maturity | | | | | | | | | | | | | | | | | | | | | | | | Held-to-maturity | |
State and local governments | — |
| | — | % | | 6,457 |
| | 2.41 | % | | 75,204 |
| | 2.89 | % | | 216,254 |
| | 3.63 | % | | — |
| | — | % | | 297,915 |
| | 3.42 | % | State and local governments | 484 | | | 1.82 | % | | 22,032 | | | 2.60 | % | | 67,678 | | | 2.75 | % | | 99,642 | | | 3.08 | % | | — | | | — | % | | 189,836 | | | 2.90 | % |
Total held-to-maturity | — |
| | — | % | | 6,457 |
| | 2.41 | % | | 75,204 |
| | 2.89 | % | | 216,254 |
| | 3.63 | % | | — |
| | — | % | | 297,915 |
| | 3.42 | % | Total held-to-maturity | 484 | | | 1.82 | % | | 22,032 | | | 2.60 | % | | 67,678 | | | 2.75 | % | | 99,642 | | | 3.08 | % | | — | | | — | % | | 189,836 | | | 2.90 | % |
Total debt securities | $ | 141,356 |
| | 2.31 | % | | $ | 321,234 |
| | 2.93 | % | | $ | 390,165 |
| | 3.47 | % | | $ | 732,084 |
| | 4.06 | % | | $ | 1,284,739 |
| | 2.63 | % | | $ | 2,869,578 |
| | 3.12 | % | Total debt securities | $ | 129,830 | | | 3.20 | % | | $ | 280,072 | | | 3.12 | % | | $ | 347,699 | | | 3.30 | % | | $ | 1,246,385 | | | 3.02 | % | | $ | 3,523,664 | | | 1.59 | % | | $ | 5,527,650 | | | 2.12 | % |
1Mortgage-backed securities, which have prepayment provisions, are not assigned to maturity categories due to fluctuations in their prepayment speeds.
Interest income fromBased on an analysis of its available-for-sale debt securities consistedwith unrealized losses as of December 31, 2020, the Company determined their decline in value was unrelated to credit loss and was primarily the result of interest rate changes and market spreads subsequent to acquisition. The fair value of the following:debt securities is expected to recover as payments are received and the debt securities approach maturity. In addition, the Company determined an insignificant amount of credit loss is expected on the held-to-maturity debt securities portfolio; therefore, no ACL has been recognized at December 31, 2020.
|
| | | | | | | | | |
| Years ended |
(Dollars in thousands) | December 31, 2018 | | December 31, 2017 | | December 31, 2016 |
Taxable interest | $ | 46,554 |
| | 38,433 |
| | 40,366 |
|
Tax-exempt interest | 39,945 |
| | 43,535 |
| | 50,026 |
|
Total interest income | $ | 86,499 |
| | 81,968 |
| | 90,392 |
|
For additional information on debt securities, see Notes 1 and 2 to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data.”
Other-Than-Temporary Impairment on Securities Analysis
Debt securities. In evaluating debt securities for other-than-temporary impairment losses, management assesses whether the Company intends to sell the security or if it is more-likely-than-not that the Company will be required to sell the debt security. In so doing, management considers contractual constraints, liquidity, capital, asset/liability management and securities portfolio objectives. For debt securities with limited or inactive markets, the impact of macroeconomic conditions in the U.S. upon fair value estimates includes higher risk-adjusted discount rates and changes in credit ratings provided by NRSRO. S&P, Moody's and Fitch have all issued stable outlooks of U.S. government long-term debt and have similar credit ratings and outlooks with respect to certain long-term debt instruments issued by Federal National Mortgage Association (“Fannie Mae”), Federal Home Loan Mortgage Corporation (“Freddie Mac”) and other U.S. government agencies linked to the long-term U.S. debt.
The following table separates debt securities with an unrealized loss position at December 31, 2018 into two categories: securities purchased prior to 2018 and those purchased during 2018. Of those securities purchased prior to 2018, the fair market value and unrealized gain or loss at December 31, 2017 is also presented.
|
| | | | | | | | | | | | | | | | | | | | | |
| December 31, 2018 | | December 31, 2017 |
(Dollars in thousands) | Fair Value | | Unrealized Loss | | Unrealized Loss as a Percent of Fair Value | | Fair Value | | Unrealized Loss | | Unrealized Loss as a Percent of Fair Value |
Temporarily impaired securities purchased prior to 2018 | | | | | | | | | | | |
U.S. government and federal agency | $ | 14,806 |
| | $ | (162 | ) | | (1 | )% | | $ | 20,183 |
| | $ | (114 | ) | | (1 | )% |
U.S. government sponsored enterprises | 19,013 |
| | (251 | ) | | (1 | )% | | 19,092 |
| | (104 | ) | | (1 | )% |
State and local governments | 501,413 |
| | (21,954 | ) | | (4 | )% | | 520,204 |
| | (7,593 | ) | | (1 | )% |
Corporate bonds | 122,263 |
| | (686 | ) | | (1 | )% | | 124,608 |
| | (416 | ) | | — | % |
Residential mortgage-backed securities | 559,231 |
| | (15,556 | ) | | (3 | )% | | 728,315 |
| | (7,389 | ) | | (1 | )% |
Commercial mortgage-backed securities | 77,211 |
| | (1,830 | ) | | (2 | )% | | 101,348 |
| | (1,809 | ) | | (2 | )% |
Total | $ | 1,293,937 |
| | $ | (40,439 | ) | | (3 | )% | | $ | 1,513,750 |
| | $ | (17,425 | ) | | (1 | )% |
Temporarily impaired securities purchased during 2018 | | | | | | | | | | | |
U.S. government sponsored enterprises | $ | 59,931 |
| | $ | (263 | ) | | — | % | | | | | | |
State and local governments | 16,529 |
| | (407 | ) | | (2 | )% | | | | | | |
Corporate bonds | 111,648 |
| | (927 | ) | | (1 | )% | | | | | | |
Residential mortgage-backed securities | 110,376 |
| | (694 | ) | | (1 | )% | | | | | | |
Commercial mortgage-backed securities | 82,411 |
| | (526 | ) | | (1 | )% | | | | | | |
Total | $ | 380,895 |
| | $ | (2,817 | ) | | (1 | )% | | | | | | |
Temporarily impaired securities | | | | | | | | | | | |
U.S. government and federal agency | $ | 14,806 |
| | $ | (162 | ) | | (1 | )% | | | | | | |
U.S. government sponsored enterprises | 78,944 |
| | (514 | ) | | (1 | )% | | | | | | |
State and local governments | 517,942 |
| | (22,361 | ) | | (4 | )% | | | | | | |
Corporate bonds | 233,911 |
| | (1,613 | ) | | (1 | )% | | | | | | |
Residential mortgage-backed securities | 669,607 |
| | (16,250 | ) | | (2 | )% | | | | | | |
Commercial mortgage-backed securities | 159,622 |
| | (2,356 | ) | | (1 | )% | | | | | | |
Total | $ | 1,674,832 |
| | $ | (43,256 | ) | | (3 | )% | | | | | | |
With respect to severity, the following table provides the number of debt securities and amount of unrealized loss in the identified ranges of unrealized loss as a percent of book value at December 31, 2018:
|
| | | | | | |
(Dollars in thousands) | Number of Debt Securities | | Unrealized Loss |
Greater than 10.0% | 31 |
| | $ | (7,737 | ) |
5.1% to 10.0% | 82 |
| | (8,720 | ) |
0.1% to 5.0% | 901 |
| | (26,799 | ) |
Total | 1,014 |
| | $ | (43,256 | ) |
With respect to the valuation history of the impaired debt securities, the Company identified 642 securities which have been continuously impaired for the twelve months ending December 31, 2018. The valuation history of such securities in the prior year(s) was also reviewed to determine the number of months in the prior year(s) in which the identified securities were in an unrealized loss position.
The following table provides details of the 642 debt securities which have been continuously impaired for the twelve months ended December 31, 2018, including the most notable loss for any one bond in each category.
|
| | | | | | | | | | |
(Dollars in thousands) | Number of Debt Securities | | Unrealized Loss for 12 Months Or More | | Most Notable Loss |
U.S. government and federal agency | 16 |
| | $ | (135 | ) | | $ | (25 | ) |
U.S. government sponsored enterprises | 14 |
| | (411 | ) | | (69 | ) |
State and local governments | 374 |
| | (18,661 | ) | | (1,545 | ) |
Corporate bonds | 39 |
| | (676 | ) | | (90 | ) |
Residential mortgage-backed securities | 165 |
| | (15,417 | ) | | (616 | ) |
Commercial mortgage-backed securities | 34 |
| | (1,954 | ) | | (318 | ) |
Total | 642 |
| | $ | (37,254 | ) | | |
Based on the Company's analysis of its impaired debt securities as of December 31, 2018, the Company determined that none of such securities had other-than-temporary impairment and the unrealized losses were primarily the result of interest rate changes and market spreads subsequent to acquisition. A substantial portion of the debt securities with unrealized losses at December 31, 2018 were issued by Fannie Mae, Freddie Mac, Government National Mortgage Association (“Ginnie Mae”) and other agencies of the U.S. government or have credit ratings issued by one or more of the NRSRO entities in the four highest credit rating categories. All of the Company's impaired debt securities at December 31, 2018 have been determined by the Company to be investment grade.
Equity securities. Non-marketable equity securities and marketable equity securities without readily determinable fair values are evaluated for impairment whenever events or circumstances suggest the carrying value may not be recoverable. Based on the Company’s evaluation of its investments in non-marketable equity securities and marketable equity securities without readily determinable fair values as of December 31, 2018, the Company determined that none of such securities were impaired.
Lending Activity
The Company focuses its lending activities primarily on the following types of loans: 1) first-mortgage, conventional loans secured by residential properties, particularly single-family; 2) commercial lending, including agriculture and public entities; and 3) installment lending for consumer purposes (e.g., home equity, automobile, etc.). Supplemental information regarding the Company’s loan portfolio and credit quality based on regulatory classification is provided in the section captioned “Loans by Regulatory Classification” included in “Part I. Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.” The regulatory classification of loans is based primarily on the type of collateral for the loans. Loan information included in “Part I. Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations” is based on the Company’s loan segments and classes, which are based on the purpose of the loan, unless otherwise noted as a regulatory classification. The following table summarizes the Company’s loan portfolio as of the dates indicated:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2020 | | December 31, 2019 | | December 31, 2018 | | December 31, 2017 | | December 31, 2016 |
(Dollars in thousands) | Amount | | Percent | | Amount | | Percent | | Amount | | Percent | | Amount | | Percent | | Amount | | Percent |
Residential real estate loans | $ | 802,508 | | | 7 | % | | $ | 926,388 | | | 10 | % | | $ | 887,742 | | | 11 | % | | $ | 720,728 | | | 11 | % | | $ | 674,347 | | | 12 | % |
Commercial loans | | | | | | | | | | | | | | | | | | | |
Real estate | 6,315,895 | | | 58 | % | | 5,579,307 | | | 59 | % | | 4,657,561 | | | 57 | % | | 3,577,139 | | | 55 | % | | 2,990,141 | | | 54 | % |
Other commercial | 3,054,817 | | | 28 | % | | 2,094,254 | | | 22 | % | | 1,911,171 | | | 23 | % | | 1,579,353 | | | 25 | % | | 1,342,250 | | | 24 | % |
Total | 9,370,712 | | | 86 | % | | 7,673,561 | | | 81 | % | | 6,568,732 | | | 80 | % | | 5,156,492 | | | 80 | % | | 4,332,391 | | | 78 | % |
Consumer and other loans | | | | | | | | | | | | | | | | | | | |
Home equity | 636,405 | | | 6 | % | | 617,201 | | | 7 | % | | 544,688 | | | 7 | % | | 457,918 | | | 7 | % | | 434,774 | | | 8 | % |
Other consumer | 313,071 | | | 3 | % | | 295,660 | | | 3 | % | | 286,387 | | | 4 | % | | 242,686 | | | 4 | % | | 242,951 | | | 4 | % |
Total | 949,476 | | | 9 | % | | 912,861 | | | 10 | % | | 831,075 | | | 11 | % | | 700,604 | | | 11 | % | | 677,725 | | | 12 | % |
Loans receivable | 11,122,696 | | | 102 | % | | 9,512,810 | | | 101 | % | | 8,287,549 | | | 102 | % | | 6,577,824 | | | 102 | % | | 5,684,463 | | | 102 | % |
ACL | (158,243) | | | (2 | %) | | (124,490) | | | (1 | %) | | (131,239) | | | (2 | %) | | (129,568) | | | (2 | %) | | (129,572) | | | (2 | %) |
Loans receivable, net | $ | 10,964,453 | | | 100 | % | | $ | 9,388,320 | | | 100 | % | | $ | 8,156,310 | | | 100 | % | | $ | 6,448,256 | | | 100 | % | | $ | 5,554,891 | | | 100 | % |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2018 | | December 31, 2017 | | December 31, 2016 | | December 31, 2015 | | December 31, 2014 |
(Dollars in thousands) | Amount | | Percent | | Amount | | Percent | | Amount | | Percent | | Amount | | Percent | | Amount | | Percent |
Residential real estate loans | $ | 887,742 |
| | 11 | % | | $ | 720,728 |
| | 11 | % | | $ | 674,347 |
| | 12 | % | | $ | 688,912 |
| | 14 | % | | $ | 611,463 |
| | 14 | % |
Commercial loans | | | | | | | | | | | | | | | | | | | |
Real estate | 4,657,561 |
| | 57 | % | | 3,577,139 |
| | 55 | % | | 2,990,141 |
| | 54 | % | | 2,633,953 |
| | 53 | % | | 2,337,548 |
| | 54 | % |
Other commercial | 1,911,171 |
| | 23 | % | | 1,579,353 |
| | 25 | % | | 1,342,250 |
| | 24 | % | | 1,099,564 |
| | 22 | % | | 925,900 |
| | 21 | % |
Total | 6,568,732 |
| | 80 | % | | 5,156,492 |
| | 80 | % | | 4,332,391 |
| | 78 | % | | 3,733,517 |
| | 75 | % | | 3,263,448 |
| | 75 | % |
Consumer and other loans | | | | | | | | | | | | | | | | | | | |
Home equity | 544,688 |
| | 7 | % | | 457,918 |
| | 7 | % | | 434,774 |
| | 8 | % | | 420,901 |
| | 9 | % | | 394,670 |
| | 9 | % |
Other consumer | 286,387 |
| | 4 | % | | 242,686 |
| | 4 | % | | 242,951 |
| | 4 | % | | 235,351 |
| | 5 | % | | 218,514 |
| | 5 | % |
Total | 831,075 |
| | 11 | % | | 700,604 |
| | 11 | % | | 677,725 |
| | 12 | % | | 656,252 |
| | 14 | % | | 613,184 |
| | 14 | % |
Loans receivable | 8,287,549 |
| | 102 | % | | 6,577,824 |
| | 102 | % | | 5,684,463 |
| | 102 | % | | 5,078,681 |
| | 103 | % | | 4,488,095 |
| | 103 | % |
ALLL | (131,239 | ) | | (2 | )% | | (129,568 | ) | | (2 | )% | | (129,572 | ) | | (2 | )% | | (129,697 | ) | | (3 | )% | | (129,753 | ) | | (3 | )% |
Loans receivable, net | $ | 8,156,310 |
| | 100 | % | | $ | 6,448,256 |
| | 100 | % | | $ | 5,554,891 |
| | 100 | % | | $ | 4,948,984 |
| | 100 | % | | $ | 4,358,342 |
| | 100 | % |
The stated maturities or first repricing term (if applicable) for the loan portfolio at December 31, 20182020 was as follows:
| | | | | | | | | | | | | | | | | | | | | | | |
(Dollars in thousands) | Residential Real Estate | | Commercial | | Consumer and Other | | Total |
Variable rate maturing or repricing | | | | | | | |
In one year or less | $ | 210,290 | | | 1,943,066 | | | 336,277 | | | 2,489,633 | |
After one year through five years | 294,636 | | | 3,213,553 | | | 287,725 | | | 3,795,914 | |
Thereafter | 40,752 | | | 253,689 | | | 5,584 | | | 300,025 | |
Fixed rate maturing | | | | | | | |
In one year or less | 126,330 | | | 1,829,434 | | | 103,140 | | | 2,058,904 | |
After one year through five years | 114,965 | | | 1,647,208 | | | 180,312 | | | 1,942,485 | |
Thereafter | 15,535 | | | 483,762 | | | 36,438 | | | 535,735 | |
Total | $ | 802,508 | | | 9,370,712 | | | 949,476 | | | 11,122,696 | |
|
| | | | | | | | | | | | |
(Dollars in thousands) | Residential Real Estate | | Commercial | | Consumer and Other | | Total |
Variable rate maturing or repricing | | | | | | | |
In one year or less | $ | 134,264 |
| | 1,590,495 |
| | 277,273 |
| | 2,002,032 |
|
After one year through five years | 325,058 |
| | 2,281,323 |
| | 231,694 |
| | 2,838,075 |
|
Thereafter | 85,872 |
| | 247,226 |
| | 8,707 |
| | 341,805 |
|
Fixed rate maturing | | | | | | |
|
In one year or less | 102,088 |
| | 850,955 |
| | 110,776 |
| | 1,063,819 |
|
After one year through five years | 136,862 |
| | 1,171,322 |
| | 174,875 |
| | 1,483,059 |
|
Thereafter | 103,598 |
| | 427,411 |
| | 27,750 |
| | 558,759 |
|
Total | $ | 887,742 |
| | 6,568,732 |
| | 831,075 |
| | 8,287,549 |
|
Residential Real Estate Lending
The Company’s lending activities consist of the origination of both construction and permanent loans on residential real estate. The Company actively solicits residential real estate loan applications from real estate brokers, contractors, existing customers, customer referrals, and on-line applications. The Company’s lending policies generally limit the maximum loan-to-value ratio on residential mortgage loans to 80 percent of the lesser of the appraised value or purchase price. Policies allow for higher loan-to-values with appropriate risk mitigation such as documented compensating factors, credit enhancement, etc. For loans held for sale, the Company complies with theeach investor’s loan-to-value guidelines. The Company also provides interim construction financing for single-family dwellings. These loans are supported by a term take-out commitment.
Consumer Land or Lot Loans
The Company originates land and lot acquisition loans to borrowers who intend to construct their primary residence on the respective land or lot. These loans are generally for a term of three to five years and are secured by the developed land or lot with the loan-to-value limited to the lesser of 75 percent of the appraised value or 75 percent of the cost.
Unimproved Land and Land Development Loans
Although the Company has originated very few unimproved land and land development loans since the economic downturn in 2008, the Company may originate such loans on properties intended for residential and commercial use where improved real estate market conditions have occurred. These loans are typically made for a term of 18 months to two years and are secured by the developed property with a loan-to-value not to exceed the lesser of 75 percent of cost or 65 percent of the appraised discounted bulk sale value upon completion of the improvements. The projects under development are inspected on a regular basis and advances are made on a percentage-of-completion basis. The loans are made to borrowers with real estate development experience and appropriate financial strength. Generally, the Company requires that a certain percentage of the development be pre-sold or that construction and term take-out commitments are in place prior to funding the loan. Loans made on unimproved land are generally made for a term of five to ten years with a loan-to-value not to exceed the lesser of 50 percent of appraised value or 50 percent of cost.
Residential Builder Guidance Lines
The Company provides Builder Guidance Lines that are comprised of pre-sold and spec-home construction and lot acquisition loans. The spec-home construction and lot acquisition loans are limited to a specific number and maximum amount. Generally, the individual loans will not exceed a one year maturity. The homes under construction are inspected on a regular basis and advances made on a percentage-of-completion basis.
Construction Loans
During the construction loan term, all construction loan collateral properties are inspected at least monthly, or more frequently as needed, until completion. Draws on construction loans are predicated upon the results of the inspection and advanced based upon a percentage-of-completion basis versus original budget percentages. When construction loans become non-performing and the associated project is not complete, the Company on a case-by-case basis makes the decision to advance additional funds or to initiate collection/foreclosure proceedings. Such decision includes obtaining “as-is” and “at completion” appraisals for consideration of potential increases or decreases in the collateral’s value. The Company also considers the increased costs of monitoring progress to completion, and the related collection/holding period costs should collateral ownership be transferred to the Company.
Commercial Real Estate Loans
Loans are made to purchase, construct and finance commercial real estate properties. These loans are generally made to borrowers who will own and occupy the property, but may include loans to finance investment or income properties. Commercial real estate loans generally have a loan-to-value up to the lesser of 75 percent of the appraised value or 75 percent of the cost and require a minimum 1.2 times debt service coverage margin.
Agricultural Lending
Agricultural lending is conducted on a conservative basis and consists of operating credits, term real estate loans for the acquisition or refinance of agricultural real estate or equipment, and term livestock loans for the acquisition or refinance of livestock. Loan-to-value on equipment, livestock and agricultural real estate is generally limited to 75 percent.
PPP Loans
A PPP loan is a small business loan designed to assist qualifying businesses in keeping workers on the payroll during the Covid-19 pandemic. The program commenced on April 3, 2020 with June 30, 2020 (subsequently changed to August 8, 2020) as the last day to apply for and receive a PPP loan. As originally enacted, each PPP loan is 100% guaranteed by the SBA, has a 1% interest rate, 2-year maturity and 6-month payment deferral period starting from the loan disbursement date. The PPP program was further amended as of June 5, 2020 under the Paycheck Protection Program Flexibility Act with the primary changes to extend the period of qualifying expenditures from 8 weeks to 24 weeks, reduce the required use of funds for payroll expenses from 75% to 60%, change the deferral date from 6 months to the date of forgiveness, and extend the maturity from 2 years to 5 years for loans originated after the June 5, 2020 enactment date.
Home Equity Loans
The Company’s home equity loans of $545$636 million and $458$617 million as of December 31, 20182020 and 2017,2019, respectively, consist of 1-4 family junior lien mortgages and first and junior lien lines of credit secured by residential real estate. At December 31, 2018,2020, the home equity loan portfolio consisted of 97 percent variable interest rate and 3 percent fixed interest rate loans. Approximately 58 percent of the home equity loans were in a first lien status with the remaining 42 percent in junior lien status. Approximately 3 percent of the home equity loans were closed-end amortizing loans and 97 percent were open-end, revolving home equity lines of credit. At December 31, 2019, the home equity loan portfolio consisted of 92 percent variable interest rate and 8 percent fixed interest rate loans. Approximately 56 percent of the home equity loans were in a first lien status with the remaining 44 percent in junior lien
status. Approximately 65 percent of the home equity loans were closed-end amortizing loans and 94 percent were open-end, revolving home equity lines of credit. At December 31, 2017, the home equity loan portfolio consisted of 90 percent variable interest rate and 10 percent fixed interest rate loans. Approximately 54 percent of the home equity loans were in a first lien status with the remaining 46 percent in junior lien status. Approximately 8 percent of the home equity loans were closed-end amortizing loans and 9295 percent were open-end, revolving home equity lines of credit.
Home equity lines of credit are generally originated with maturity terms of 15 years. At origination, borrowers can choose a variable interest rate that changes quarterly, or after the first 3, 5 or 10 years from the origination date. The draw period for home equity lines of credit usually exists from origination to maturity. During the draw period, the Company has home equity lines of credit where the borrowers pay interest only and home equity lines of credit where borrowers pay principal and interest.
Consumer Lending
The majority of consumer loans are secured by real estate, automobiles, or other assets. The Company intends to continue making such loans because of their short-term nature, generally between three months and five years. Moreover, interest rates on consumer loans are generally higher than on residential mortgage loans. The Company also originates second mortgage and home equity loans, especially to existing customers in instances where the first and second mortgage loans are less than 80 percent of the current appraised value of the property.
States and Political Subdivisions Lending
The Company lends directly to state and local political subdivisions.The loans are typically secured by the full faith and credit of the municipality or a specific revenue stream such as water or sewer fees. In general, state and local political subdivision loans carry a low risk of default and offer other complimentarycomplementary business opportunities such as deposits and cash management. Theloans are generally long-term in nature and interest on many of these loans is tax-exempt for federal income tax purposes.
Credit Risk Management
The Company is committed to a conservative management of the credit risk within the loan portfolio, including the early recognition of problem loans. The Company’s credit risk management includes stringent credit policies, individual loan approval limits, limits on concentrations of credit, and committee approval of larger loan requests. Management practices also include regular internal and external credit examinations, identification and review of individual loans and leases experiencing deterioration of credit quality, procedures for the collection of non-performing assets, quarterly monitoring of the loan portfolio, semi-annual review of loans by industry, and periodic stress testing of the loans secured by real estate. Federal and state regulatory safety and soundness examinations are conducted annually.
The Company’s loan policy and credit administration practices establish standards and limits for all extensions of credit that are secured by interests in or liens on real estate, or made for the purpose of financing the construction of real property or other improvements. Ongoing monitoring and review of the loan portfolio is based on current information, including: the borrowers’ and guarantors’ creditworthiness, value of the real estate and other collateral, the project’s performance against projections, and monthly inspections by Company employees or external parties until the real estate project is complete.
Monitoring of the junior lien and home equity lines of credit portfolios includes evaluating payment delinquency, collateral values, bankruptcy notices and foreclosure filings. Additionally, the Company places junior lien mortgages and junior lien home equity lines of credit on non-accrual status when there is evidence that the associated senior lien is 90 days past due or is in the process of foreclosure, regardless of the junior lien delinquency status.
Loan Approval Limits
Individual loan approval limits have been established for each lender based on the loan types and experience of the individual. There are four additional loan approval levels: 1) the Bank divisions’ Officer Loan Committees, consisting of senior lenders and members of senior management; 2) the Bank divisions’ advisory boards; 3) the Bank’s Executive Loan Committee, consisting of the Bank divisions’ senior loan officers and the Company’s Chief Credit Administrator; and 4) Bank’s Board of Directors. Under banking laws, loans to one borrowerloans-to-one-borrower and related entities are limited to a prescribed percentage of the unimpaired capital and surplus of the Bank.
Interest Reserves
Interest reserves are used to periodically advance loan funds to pay interest charges on the outstanding balance of the related loan. As with any extension of credit, the decision to establish a loan-funded interest reserve upon origination of construction loans, including residential construction and land, lot and other construction loans, is based on prudent underwriting, including the feasibility of the project, expected cash flow, creditworthiness of the borrower and guarantors, and the protection provided by the real estate and other underlying collateral. Interest reserves provide an effective means for addressing the cash flow characteristics of construction loans. In response to the downturn in the housing market and potential impact upon construction lending, the Company discourages the creation or continued use of interest reserves.
Interest reserves are advanced provided the related construction loan is performing as expected. Loans with interest reserves may be extended, renewed or restructured only when the related loan continues to perform as expected and meets the prudent underwriting standards identified above. Such renewals, extension or restructuring are not permitted in order to keep the related loan current.
In monitoring the performance and credit quality of a construction loan, the Company assesses the adequacy of any remaining interest reserve, and whether the use of an interest reserve remains appropriate in the presence of emerging weakness and associated risks in the construction loan.
The ongoing accrual and recognition of uncollected interest as income continues only when facts and circumstances continue to reasonably support the contractual payment of principal or interest. Loans are typically designated as non-accrual when the collection of the contractual principal or interest is unlikely and has remained unpaid for ninety days or more. For such loans, the accrual of interest and its capitalization into the loan balance will be discontinued.
The Company had $179$155 million and $36.4$240 million of loans with remaining interest reserves of $7.1$6.2 million and $921 thousand$8.6 million as of December 31, 20182020 and 2017,2019, respectively. During 2018,2020 and 2019, the Company extended, renewed or restructured 96 loans and 42 loans, respectively, with interest reserves, suchreserves. Such loans havinghad an aggregate outstanding principal balance of $11.6$12.2 million and $30.4 million as of December 31, 2018. Such actions were based on prudent underwriting standards2020 and not to keep the loans current. The Company did not extend, renew or restructure any loans with interest reserves during 2017.2019, respectively. As of December 31, 2018,2020, the Company had no construction loans with interest reserves that are currently non-performing or which are potential problem loans.
Loan Purchases, Sales, and SalesServicing
Fixed rate, long-term mortgage loans are generally sold in the secondary market. The Company is active in the secondary market, primarily through the origination of conventional, Rural Development, Federal Housing Administration and Department of Veterans Affairs residential mortgages. The sale of loans in the secondary mortgage market reduces the Company’s risk of holding long-term, fixed rate loans during periods of rising interest rates. In connection with conventional loan sales, the Company typically sells the majority of mortgage loans originated with servicing released. In certain circumstances, the Company strategically retains servicing and in the current year has been more active in retaining the servicing. For the loans that are sold with servicing retained, the Company records a servicing right asset that is subsequently amortized over the life of the loan. The servicing assets are also evaluated for impairment based on the fair value of the servicing asset compared to the carrying value.
The Company has also been very active in generating commercial Small Business Administration (“SBA”) loans, and other commercial loans, with a portion of those loans sold to investors. The Company has not originated any type of subprime mortgages, either for the loan portfolio or for sale to investors. In addition, the Company has not purchased debt securities collateralized with subprime mortgages. The Company does not actively purchase loans from other financial institutions, and substantially all of the Company’s loans receivable are with customers in the Company’s geographic market areas.
Loan Origination and Other Fees
In addition to interest earned on loans, the Company receives fees for originating loans. Loan fees generally are a percentage of the principal amount of the loan and are charged to the borrower, and are normally deducted from the proceeds of the loan. Loan origination fees are generally 1.0 to 1.5 percent on residential mortgages and 0.5 to 1.5 percent on commercial loans, excluding PPP loans. Consumer loans generally require a fixed fee amount. The Company also receives other fees and charges relating to existing loans, which include charges and fees collected in connection with loan modifications.
As enticement to financial institutions to administer the program, the SBA reimburses PPP lenders for processing a PPP loan via loan fees. The fee structure has changed with the new program with the following covering the fee structure for each program:
•5% for loans of not more than $350,000.
•3% for loans of more than $350,000 and less than $2 million.
•1% for loans of $2 million up to a maximum loan of $10 million that were available under the original PPP.
Appraisal and Evaluation Process
The Company’s loan policy and credit administration practices have adopted and implemented the applicable legal and regulatory requirements, which establishes criteria for obtaining appraisals or evaluations (new or updated), including transactions that are otherwise exempt from the appraisal requirements.
Each of the Bank divisions monitor conditions, including supply and demand factors, in the real estate markets served so they can react quickly to changing market conditions to mitigate potential losses from specific credit exposures within the loan portfolio. Evidence of the following real estate market conditions and trends is obtained from lending personnel and third party sources:
•demographic indicators, including employment and population trends;
•foreclosures, vacancy, construction and absorption rates;
•property sales prices, rental rates, and lease terms;
•current tax assessments;
•economic indicators, including trends within the lending areas; and
•valuation trends, including discount and capitalization rates.
Third party information sources include federal, state, and local governments and agencies thereof, private sector economic data vendors, real estate brokers, licensed agents, sales, rental and foreclosure data tracking services.
The time between ordering an appraisal or evaluation and receipt from third party vendors is typically two to six weeks for residential property depending on geographic market and four to six weeks for non-residential property. For real estate properties that are of highly specialized or limited use, significantly complex or large, additional time beyond the typical times may be required for new appraisals or evaluations (new or updated).
As part of the Company’s credit administration and portfolio monitoring practices, the Company’s regular internal and external credit examinations review a significant number of individual loan files. Appraisals and evaluations (new or updated) are reviewed to determine whether the timeliness, methods, assumptions, and findings are reasonable and in compliance with the Company’s loan policy and credit administration practices. Such reviews include the adequacy of the steps taken by the Company to ensure that the individuals who perform appraisals and evaluations (new or updated) are appropriately qualified and are not subject to conflicts of interest. If there are any deficiencies noted in the reviews, they are reported to Bank management and prompt corrective action is taken.
Non-performing Assets
The following table summarizes information regarding non-performing assets at the dates indicated:
| | | At or for the Years ended | | At or for the Years ended |
(Dollars in thousands) | December 31, 2018 | | December 31, 2017 | | December 31, 2016 | | December 31, 2015 | | December 31, 2014 | (Dollars in thousands) | December 31, 2020 | | December 31, 2019 | | December 31, 2018 | | December 31, 2017 | | December 31, 2016 |
Other real estate owned | $ | 7,480 |
| | 14,269 |
| | 20,954 |
| | 26,815 |
| | 27,804 |
| Other real estate owned | $ | 1,744 | | | 5,142 | | | 7,480 | | | 14,269 | | | 20,954 | |
Accruing loans 90 days or more past due | | | | | | | | | | Accruing loans 90 days or more past due | |
Residential real estate | 788 |
| | 2,366 |
| | 266 |
| | — |
| | 35 |
| Residential real estate | 934 | | | 753 | | | 788 | | | 2,366 | | | 266 | |
Commercial | 492 |
| | 3,582 |
| | 428 |
| | 2,051 |
| | 105 |
| Commercial | 231 | | | 64 | | | — | | | 609 | | | 145 | |
Consumer and other | 738 |
| | 129 |
| | 405 |
| | 80 |
| | 74 |
| |
Other commercial | | Other commercial | 293 | | | 143 | | | 492 | | | 2,973 | | | 283 | |
Home equity | | Home equity | 135 | | | — | | | 428 | | | — | | | 192 | |
Other consumer | | Other consumer | 132 | | | 452 | | | 310 | | | 129 | | | 213 | |
Total | 2,018 |
| | 6,077 |
| | 1,099 |
| | 2,131 |
| | 214 |
| Total | 1,725 | | | 1,412 | | | 2,018 | | | 6,077 | | | 1,099 | |
Non-accrual loans | | | | | | | | | | Non-accrual loans | |
Residential real estate | 8,021 |
| | 4,924 |
| | 4,528 |
| | 8,073 |
| | 6,798 |
| Residential real estate | 3,403 | | | 4,715 | | | 8,021 | | | 4,924 | | | 4,528 | |
Commercial | 35,883 |
| | 35,629 |
| | 39,033 |
| | 36,510 |
| | 48,138 |
| Commercial | 15,817 | | | 15,650 | | | 27,264 | | | 27,331 | | | 30,216 | |
Consumer and other | 3,348 |
| | 4,280 |
| | 5,771 |
| | 6,550 |
| | 6,946 |
| |
Other commercial | | Other commercial | 9,509 | | | 6,592 | | | 8,619 | | | 8,298 | | | 8,817 | |
Home equity | | Home equity | 2,713 | | | 3,266 | | | 2,575 | | | 3,338 | | | 5,240 | |
Other consumer | | Other consumer | 522 | | | 660 | | | 773 | | | 942 | | | 531 | |
Total | 47,252 |
| | 44,833 |
| | 49,332 |
| | 51,133 |
| | 61,882 |
| Total | 31,964 | | | 30,883 | | | 47,252 | | | 44,833 | | | 49,332 | |
Total non-performing assets | $ | 56,750 |
| | 65,179 |
| | 71,385 |
| | 80,079 |
| | 89,900 |
| Total non-performing assets | $ | 35,433 | | | 37,437 | | | 56,750 | | | 65,179 | | | 71,385 | |
Non-performing assets as a percentage of subsidiary assets | 0.47 | % | | 0.68 | % | | 0.76 | % | | 0.88 | % | | 1.08 | % | Non-performing assets as a percentage of subsidiary assets | 0.19 | % | | 0.27 | % | | 0.47 | % | | 0.68 | % | | 0.76 | % |
ALLL as a percentage of non-performing loans | 266 | % | | 255 | % | | 257 | % | | 244 | % | | 209 | % | |
ACL as a percentage of non-performing loans | | ACL as a percentage of non-performing loans | 470 | % | | 385 | % | | 266 | % | | 255 | % | | 257 | % |
Accruing loans 30-89 days past due | $ | 33,567 |
| | 37,687 |
| | 25,617 |
| | 19,413 |
| | 25,904 |
| Accruing loans 30-89 days past due | $ | 22,721 | | | 23,192 | | | 33,567 | | | 37,687 | | | 25,617 | |
Accruing troubled debt restructurings | $ | 25,833 |
| | 38,491 |
| | 52,077 |
| | 63,590 |
| | 69,129 |
| Accruing troubled debt restructurings | $ | 42,003 | | | 34,055 | | | 25,833 | | | 38,491 | | | 52,077 | |
Non-accrual troubled debt restructurings | $ | 10,660 |
| | 23,709 |
| | 21,693 |
| | 27,057 |
| | 33,714 |
| Non-accrual troubled debt restructurings | $ | 3,507 | | | 3,346 | | | 10,660 | | | 23,709 | | | 21,693 | |
U.S. government guarantees included in non-performing assets | $ | 4,811 |
| | 2,513 |
| | 1,746 |
| | 2,312 |
| | 3,649 |
| U.S. government guarantees included in non-performing assets | $ | 3,011 | | | 1,786 | | | 4,811 | | | 2,513 | | | 1,746 | |
Interest income 1 | $ | 2,340 |
| | 2,162 |
| | 2,364 |
| | 2,471 |
| | 3,005 |
| Interest income 1 | $ | 1,545 | | | 1,603 | | | 2,340 | | | 2,162 | | | 2,364 | |
| |
1
| Amounts represent estimated interest income that would have been recognized on loans accounted for on a non-accrual basis as of the end of each period had such loans performed pursuant to contractual terms. |
1Amounts represent estimated interest income that would have been recognized on loans accounted for on a non-accrual basis as of the end of each period had such loans performed pursuant to contractual terms.
The Company benefited this year from the Bank divisions’ continued focus on reducing non-performing assets and resolving specific troubled credits.
Non-performing assets of $35.4 million at December 31, 2018 were $56.8 million, a decrease of $8.42020 decreased $2.0 million, or 135 percent, fromover the prior year end.year. Non-performing assets as a percentage of subsidiary assets at December 31, 20182020 was 0.470.19 percent. Excluding the government guaranteed PPP loans, the non-performing assets as a percentage of subsidiary assets at December 31, 2020 was 0.20 percent, a decrease of 217 basis points from the prior year end. Early stage delinquencies (accruing loans 30-89 days past due) of $33.6$22.7 million at December 31, 20182020 decreased $4.1 million$471 thousand from the prior year end. Early stage delinquencies as a percentage of loans at December 31, 20182020 was 0.410.20 percent, which was a decrease of 164 basis points from prior year end. Excluding PPP loans, early stage delinquencies as a percentage of loans at December 31, 2020 was 0.22 percent, which was a 2 basis points decrease from prior year end.
Most of the Company’s non-performing assets are secured by real estate, and based on the most current information available to management, including updated appraisals or evaluations (new or updated), the Company believes the value of the underlying real estate collateral is adequate to minimize significant charge-offs or losses to the Company. The Company evaluates the level of its non-performing loans, the values of the underlying real estate and other collateral, and related trends in internal and external environmental factors and net charge-offs in determining the adequacy of the ALLL. Through pro-active credit administration, the Company works closely with its borrowers to seek favorable resolution to the extent possible, thereby attempting to minimize net charge-offs or losses to the Company. With very limited exceptions, the Company does not disburse additional funds on non-performingnon-
performing loans. Instead, the Company proceeds to collection and foreclosure actions in order to reduce the Company’s exposure to loss on such loans.
For additional information on accounting policies relating to non-performing assets, and impaired loans, see Note 1 to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data.”
Impaired Loans
Loans are designated impaired when, based upon current information and events, it is probable that the Company will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement and therefore, the Company has serious doubts as to the ability of such borrowers to fulfill the contractual obligation. Impaired loans include non-performing loans (i.e., non-accrual loans and accruing loans ninety days or more past due) and accruing loans under ninety days past due where it is probable payments will not be received according to the loan agreement (e.g., troubled debt restructuring). Impaired loans were $109 million and $120 million as of December 31, 2018 and December 31, 2017, respectively. The ALLL includes specific valuation allowances of $3.2 million and $5.2 million of impaired loans as of December 31, 2018 and December 31, 2017, respectively.
Restructured Loans
A restructured loan is considered a troubled debt restructuring (“TDR”) if the creditor, for economic or legal reasons related to the debtor’s financial difficulties, grants a concession to the debtor that it would not otherwise consider. Each restructured debt is separately negotiated with the borrower and includes terms and conditions that reflect the borrower’s prospective ability to service the debt as modified. The Company discourages the use of the multiple loan strategy when restructuring loans regardless of whether or not the loans are designated as TDRs. The Company’s TDR loans of $36.5were $45.5 million and $62.2$37.4 million as of December 31, 20182020 and December 31, 2017, respectively, are considered impaired loans.2019, respectively.
On March 27, 2020, the CARES Act was signed into law which includes many provisions that impact the Company and its customers. The banking regulatory agencies have encouraged banks to work with borrowers who have been impacted by the COVID-19 pandemic, and the CARES Act, along with related regulatory guidance, allows the Bank to not designate certain modifications as TDRs that otherwise may have been classified as TDRs. For additional information on modifications related to the COVID-19 pandemic, see the COVID-19 Bank Loan Modifications and COVID-19 Higher Risk Industries - Enhanced Monitoring sections under “Additional Management’s Discussion and Analysis” below.
Other Real Estate Owned
The book value of loans prior to the acquisition of collateral and transfer of the loans into OREO during 20182020 was $6.8$2.3 million. The fair value of the loan collateral acquired in foreclosure during 20182020 was $4.9$2.1 million. The following table sets forth the changes in OREO for the periods indicated:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Years ended |
(Dollars in thousands) | December 31, 2020 | | December 31, 2019 | | December 31, 2018 | | December 31, 2017 | | December 31, 2016 |
Balance at beginning of period | $ | 5,142 | | | 7,480 | | | 14,269 | | | 20,954 | | | 26,815 | |
Acquisitions | 307 | | | — | | | 187 | | | 96 | | | 882 | |
Additions | 2,076 | | | 2,349 | | | 4,924 | | | 4,466 | | | 5,198 | |
Capital improvements | 145 | | | 63 | | | 21 | | | — | | | 149 | |
Write-downs | (451) | | | (766) | | | (2,727) | | | (604) | | | (1,821) | |
Sales | (5,475) | | | (3,984) | | | (9,194) | | | (10,643) | | | (10,269) | |
Balance at end of period | $ | 1,744 | | | 5,142 | | | 7,480 | | | 14,269 | | | 20,954 | |
|
| | | | | | | | | | | | | | | |
| Years ended |
(Dollars in thousands) | December 31, 2018 | | December 31, 2017 | | December 31, 2016 | | December 31, 2015 | | December 31, 2014 |
Balance at beginning of period | $ | 14,269 |
| | 20,954 |
| | 26,815 |
| | 27,804 |
| | 26,860 |
|
Acquisitions | 187 |
| | 96 |
| | 882 |
| | 974 |
| | 3,928 |
|
Additions | 4,924 |
| | 4,466 |
| | 5,198 |
| | 7,989 |
| | 11,493 |
|
Capital improvements | 21 |
| | — |
| | 149 |
| | 1,710 |
| | 1,661 |
|
Write-downs | (2,727 | ) | | (604 | ) | | (1,821 | ) | | (1,575 | ) | | (691 | ) |
Sales | (9,194 | ) | | (10,643 | ) | | (10,269 | ) | | (10,087 | ) | | (15,447 | ) |
Balance at end of period | $ | 7,480 |
| | 14,269 |
| | 20,954 |
| | 26,815 |
| | 27,804 |
|
PPP, COVID-19 Bank Loan Modifications, and Higher Risk Industries
The following table summarizes information regarding PPP loans:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2020 | | |
(Dollars in thousands) | Number of PPP Loans | | Amount of PPP Loans | | Total Loans Receivable, Net of PPP Loans | | PPP Loans (Amount) as a Percent of Total Loans Receivable, Net of PPP Loans | | | | | | | | |
Residential real estate | — | | | $ | — | | | 802,508 | | | — | % | | | | | | | | |
Commercial real estate and other commercial | | | | | | | | | | | | | | | |
Real estate rental and leasing | 896 | | | 37,285 | | | 3,484,537 | | | 1.07 | % | | | | | | | | |
Accommodation and food services | 1,200 | | | 108,273 | | | 657,770 | | | 16.46 | % | | | | | | | | |
Healthcare | 1,389 | | | 210,349 | | | 835,642 | | | 25.17 | % | | | | | | | | |
Manufacturing | 594 | | | 43,798 | | | 182,565 | | | 23.99 | % | | | | | | | | |
Retail and wholesale trade | 1,166 | | | 99,504 | | | 471,282 | | | 21.11 | % | | | | | | | | |
Construction | 1,607 | | | 128,101 | | | 758,308 | | | 16.89 | % | | | | | | | | |
Other | 4,532 | | | 281,863 | | | 2,071,435 | | | 13.61 | % | | | | | | | | |
Home equity and other consumer | — | | | — | | | 949,476 | | | — | % | | | | | | | | |
Total | 11,384 | | | $ | 909,173 | | | 10,213,523 | | | 8.90 | % | | | | | | | | |
The Company originated SBA PPP loans primarily for small businesses in its communities. During the current year, the Company originated 16,090 PPP loans in the amount of $1.472 billion. During the fourth quarter of 2020, the Company actively worked with its customers to submit applications to the SBA for PPP loan forgiveness which resulted in a decrease of $539 million, or 37 percent, of the PPP loans.
The PPP loan originations generated $55.2 million of SBA processing fees, or an average of 3.75 percent, and $8.9 million of deferred compensation costs for total net deferred fees of $46.3 million. The Company recognized $38.2 million of interest income (including deferred fees and costs) from the PPP loans in 2020, which included $14.0 million acceleration of net deferred fees in interest income resulting from the SBA forgiveness of loans. Net deferred fees remaining on the balance of PPP loans at December 31, 2020 were $17.6 million, which will be recognized into interest income over the remaining life of the loans or when the loans are forgiven in whole or in part by the SBA.
COVID-19 Bank Loan Modifications
In response to COVID-19, the Company modified 3,054 loans in the amount of $1.515 billion during the second quarter of 2020. These modifications were primarily short-term payment deferrals under six months. During the second half of 2020, the majority of the modified loan deferral periods expired, and the loans returned to regular payment status. As of December 31, 2020, $94.9 million of the modifications, or 93 basis points of the $10.214 billion of loans, net of the PPP loans, remain in the deferral period, a reduction of $1.420 billion from the $1.515 billion of the original loan modifications in the second quarter.
In addition to the Bank loan modifications presented above, the state of Montana created the Montana Loan Deferment Program for only Montana-based businesses that was implemented only in the third quarter. Cares Act funds were used to provide interest payments upfront and directly to lenders on behalf of participating borrowers to convert existing commercial loans to interest only status, resulting in the deferral of principal and interest for a period of six to twelve months. None of the interest payments are required to be repaid by the borrowers, thus providing a grant to the borrowers. This program was unique to Montana, had minimal qualification requirements, and required that participating lenders modify eligible loans to conform to the program in order for borrowers to qualify for the grant. As of December 31, 2020, the Company had $278 million in eligible loans benefiting from this grant program, which was 2.8 percent of total loans receivable, net of PPP loans.
COVID-19 Higher Risk Industries - Enhanced Monitoring
The Company has certain industries it has identified as at higher risk from COVID-19. The following table summarizes information regarding these higher risk loans:
| | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2020 |
(Dollars in thousands) | Enhanced Monitoring Total Loans Receivable, Net of PPP Loans | | Percent of Total Loans Receivable, Net of PPP Loans | | Amount of Loan Modifications | | Loan Modifications (Amount) as a Percent of Enhanced Monitoring Loans Receivable, Net of PPP Loans |
Hotel and motel | $ | 428,868 | | | 4.20 | % | | 14,032 | | | 3.27 | % |
Restaurant | 154,055 | | | 1.51 | % | | 7,999 | | | 5.19 | % |
Travel and tourism | 22,018 | | | 0.22 | % | | — | | | — | % |
Gaming | 14,220 | | | 0.14 | % | | — | | | — | % |
Oil and gas | 23,158 | | | 0.23 | % | | 1,435 | | | 6.20 | % |
Total | $ | 642,319 | | | 6.29 | % | | 23,466 | | | 3.65 | % |
Excluding the PPP loans, the Company has $642 million, or 6 percent, of its total loan portfolio, with direct exposure to industries for which it has identified as higher risk, requiring enhanced monitoring. During the year, the Company modified $400 million of the loans in the higher risk industries. As of December 31, 2020, only $23.5 million, or 3.65 percent, of the loans in the higher risk industries have continuing modifications. The Company continues to conduct enhanced portfolio reviews and monitoring for potential credit deterioration within these industries.
Allowance for Loan and LeaseCredit Losses - Loans Receivable
Determining the adequacy of the ALLL involves a high degree of judgment and is inevitably imprecise as the risk of loss is difficult to quantify. The ALLL methodology is designed to reasonably estimate the probable loan and lease losses within the Company’s loan portfolio. Accordingly, the ALLL is maintained within a range of estimated losses. The determination of the ALLL, including the provision for loan losses and net charge-offs, is a critical accounting estimate that involves management’s judgments about all known relevant internal and external environmental factors that affect loan losses, including the credit risk inherent in the loan portfolio, economic conditions nationally and in the local markets in which
On January 1, 2020, the Company operates, trends and changes in collateral values, delinquencies, non-performing assets, net charge-offs and credit-related policies and personnel. Althoughadopted Financial Accounting Standards Board (“FASB”) Accounting Standards Updates (“ASU”) 2016-13, Financial Instruments - Credit Losses, which significantly changed the Company continues to actively monitor economic trends, soft economic conditions combined with potential declines in the values of real estate that collateralize most of the Company’s loan portfolio may adversely affect theallowance for credit risk and potentialloss accounting policies. The following allowance for credit loss to the Company.
The ALLL evaluation is well documented and approved by the Company’s Board. In addition, the policy and procedures for determining the balance of the ALLLdiscussion was presented under Accounting Standards Codification™ (“ASC”) Topic 326, whereas prior periods are reviewed annually by the Company’s Board, the internal audit department, independent credit reviewers and state and federal bank regulatory agencies.
At the end of each quarter, the Company analyzes its loan portfolio and maintains an ALLL at a level that is appropriate and determinedpresented in accordance with GAAP. The allowance consists of a specific valuation allowance component and a general valuation allowance component. The specific valuation allowance component relates to loans that are determined to be impaired. A specific valuation allowance is established when the fair value of a collateral-dependent loan or the present value of the loan’s expected future cash flows (discounted at the loan’s effective interest rate) is lower than the carrying value of the impaired loan. The general valuation allowance component relates to probable credit losses inherentincurred loss model as disclosed in the balance of the loan portfolio basedCompany’s 2019 Annual Report on historical loss experience, adjusted for changes in trends and conditions of qualitative or environmental factors.Form 10-K.
The Bank divisions’ credit administration reviews their respective loan portfolios to determine which loans are impaired and estimates the specific valuation allowance. The impaired loans and related specific valuation allowance are then provided to the Company’s credit administration for further review and approval. The Company’s credit administration also determines the estimated general valuation allowance and reviews and approves the overall ALLL. The credit administration of the Company exercises significant judgment when evaluating the effect of applicable qualitative or environmental factors on the Company’s historical loss experience for loans not identified as impaired. Quantification of the impact upon the Company’s ALLL is inherently subjective as data for any factor may not be directly applicable, consistently relevant, or reasonably available for management to determine the precise impact of a factor on the collectability of the Company’s loans collectively evaluated for impairment as of each evaluation date. The Company’s credit administration documents its conclusions and rationale for changes that occur in each applicable factor’s weight (i.e., measurement) and ensures that such changes are directionally consistent based on the underlying current trends and conditions for the factor. To have directional consistency, the provision for loan losses and credit quality should generally move in the same direction.
The Company’s model includes fourteen bank divisions with separate management teams providing substantial local oversight to the lending and credit management function. The Company’s business model affords multiple reviews of larger loans before credit is extended, a significant benefit in mitigating and managing the Company’s credit risk. The geographic dispersion of the market areas in which the Company operates further mitigates the risk of credit loss. While this process is intended to limit credit exposure, there can be no assurance that further problem credits will not arise and additional loan losses incurred, particularly in this slowly improving, but fragile economic recovery and in periods of rapid economic downturns.
The primary responsibility for credit risk assessment and identification of problem loans rests with the loan officer of the account. This continuous process of identifying impaired loans is necessary to support management’s evaluation of the ALLL adequacy. An independent loan review function verifying credit risk ratings evaluates the loan officer and management’s evaluation of the loan portfolio credit quality.
No assurance can be given that the Company will not, in any particular period, sustain losses that are significant relative to the ALLL amount, or that subsequent evaluations of the loan portfolio applying management’s judgment about then current factors, including economic and regulatory developments, will not require significant changes in the ALLL. Under such circumstances, this could result in enhanced provisions for loan losses. See additional risk factors in “Item 1A. Risk Factors.”
The following table summarizes the allocation of the ALLLACL as of the dates indicated:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2020 | | December 31, 2019 | | December 31, 2018 | | December 31, 2017 | | December 31, 2016 |
(Dollars in thousands) | ACL | | Percent of Loans in Category | | ACL | | Percent of Loans in Category | | ACL | | Percent of Loans in Category | | ACL | | Percent of Loans in Category | | ACL | | Percent of Loans in Category |
Residential real estate | $ | 9,604 | | | 7 | % | | $ | 10,111 | | | 10 | % | | $ | 10,631 | | | 11 | % | | $ | 10,798 | | | 11 | % | | $ | 12,436 | | | 12 | % |
Commercial real estate | 86,999 | | | 57 | % | | 69,496 | | | 59 | % | | 72,448 | | | 56 | % | | 68,515 | | | 54 | % | | 65,773 | | | 52 | % |
Other commercial | 49,133 | | | 27 | % | | 36,129 | | | 22 | % | | 38,160 | | | 23 | % | | 39,303 | | | 24 | % | | 37,823 | | | 24 | % |
Home equity | 8,182 | | | 6 | % | | 4,937 | | | 6 | % | | 5,811 | | | 7 | % | | 6,204 | | | 7 | % | | 7,572 | | | 8 | % |
Other consumer | 4,325 | | | 3 | % | | 3,817 | | | 3 | % | | 4,189 | | | 3 | % | | 4,748 | | | 4 | % | | 5,968 | | | 4 | % |
Total | $ | 158,243 | | | 100 | % | | $ | 124,490 | | | 100 | % | | $ | 131,239 | | | 100 | % | | $ | 129,568 | | | 100 | % | | $ | 129,572 | | | 100 | % |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2018 | | December 31, 2017 | | December 31, 2016 | | December 31, 2015 | | December 31, 2014 |
(Dollars in thousands) | ALLL | | Percent of Loans in Category | | ALLL | | Percent of Loans in Category | | ALLL | | Percent of Loans in Category | | ALLL | | Percent of Loans in Category | | ALLL | | Percent of Loans in Category |
Residential real estate | $ | 10,631 |
| | 11 | % | | $ | 10,798 |
| | 11 | % | | $ | 12,436 |
| | 12 | % | | $ | 14,427 |
| | 13 | % | | $ | 14,680 |
| | 13 | % |
Commercial real estate | 72,448 |
| | 56 | % | | 68,515 |
| | 54 | % | | 65,773 |
| | 52 | % | | 67,877 |
| | 52 | % | | 67,799 |
| | 52 | % |
Other commercial | 38,160 |
| | 23 | % | | 39,303 |
| | 24 | % | | 37,823 |
| | 24 | % | | 32,525 |
| | 22 | % | | 30,891 |
| | 21 | % |
Home equity | 5,811 |
| | 7 | % | | 6,204 |
| | 7 | % | | 7,572 |
| | 8 | % | | 8,998 |
| | 8 | % | | 9,963 |
| | 9 | % |
Other consumer | 4,189 |
| | 3 | % | | 4,748 |
| | 4 | % | | 5,968 |
| | 4 | % | | 5,870 |
| | 5 | % | | 6,420 |
| | 5 | % |
Total | $ | 131,239 |
| | 100 | % | | $ | 129,568 |
| | 100 | % | | $ | 129,572 |
| | 100 | % | | $ | 129,697 |
| | 100 | % | | $ | 129,753 |
| | 100 | % |
The following table summarizes the ALLLACL experience for the periods indicated:
| | | At or for the Years ended | | At or for the Years ended |
(Dollars in thousands) | December 31, 2018 | | December 31, 2017 | | December 31, 2016 | | December 31, 2015 | | December 31, 2014 | (Dollars in thousands) | December 31, 2020 | | December 31, 2019 | | December 31, 2018 | | December 31, 2017 | | December 31, 2016 |
Balance at beginning of period | $ | 129,568 |
| | 129,572 |
| | 129,697 |
| | 129,753 |
| | 130,351 |
| Balance at beginning of period | $ | 124,490 | | | 131,239 | | | 129,568 | | | 129,572 | | | 129,697 | |
Provision for loan losses | 9,953 |
| | 10,824 |
| | 2,333 |
| | 2,284 |
| | 1,912 |
| |
Impact of adopting CECL | | Impact of adopting CECL | 3,720 | | | — | | | — | | | — | | | — | |
Acquisitions | | Acquisitions | 49 | | | — | | | — | | | — | | | — | |
Provision for credit losses | | Provision for credit losses | 37,637 | | | 57 | | | 9,953 | | | 10,824 | | | 2,333 | |
Charge-offs | | | | | | | | | | Charge-offs | |
Residential real estate | (728 | ) | | (199 | ) | | (464 | ) | | (985 | ) | | (431 | ) | Residential real estate | (21) | | | (608) | | | (728) | | | (199) | | | (464) | |
Commercial loans | (8,514 | ) | | (9,044 | ) | | (4,860 | ) | | (4,242 | ) | | (4,860 | ) | |
Consumer and other loans | (8,565 | ) | | (10,088 | ) | | (6,172 | ) | | (1,775 | ) | | (2,312 | ) | |
Commercial real estate | | Commercial real estate | (3,497) | | | (2,460) | | | (3,469) | | | (6,188) | | | (3,082) | |
Other commercial | | Other commercial | (4,860) | | | (4,189) | | | (5,044) | | | (2,856) | | | (1,144) | |
Home equity | | Home equity | (384) | | | (90) | | | (210) | | | (488) | | | (1,185) | |
Other consumer | | Other consumer | (5,046) | | | (7,831) | | | (8,356) | | | (9,600) | | | (5,621) | |
Total charge-offs | (17,807 | ) | | (19,331 | ) | | (11,496 | ) | | (7,002 | ) | | (7,603 | ) | Total charge-offs | (13,808) | | | (15,178) | | | (17,807) | | | (19,331) | | | (11,496) | |
Recoveries | | | | | | | | | | Recoveries | |
Residential real estate | 87 |
| | 82 |
| | 207 |
| | 92 |
| | 328 |
| Residential real estate | 61 | | | 251 | | | 87 | | | 82 | | | 207 | |
Commercial loans | 5,045 |
| | 3,569 |
| | 5,576 |
| | 3,620 |
| | 3,757 |
| |
Consumer and other loans | 4,393 |
| | 4,852 |
| | 3,255 |
| | 950 |
| | 1,008 |
| |
Commercial real estate | | Commercial real estate | 1,094 | | | 2,212 | | | 3,058 | | | 1,778 | | | 3,664 | |
Other commercial | | Other commercial | 1,811 | | | 2,181 | | | 1,986 | | | 1,791 | | | 1,607 | |
Home equity | | Home equity | 256 | | | 79 | | | 289 | | | 224 | | | 279 | |
Other consumer | | Other consumer | 2,933 | | | 3,649 | | | 4,105 | | | 4,628 | | | 3,282 | |
Total recoveries | 9,525 |
| | 8,503 |
| | 9,038 |
| | 4,662 |
| | 5,093 |
| Total recoveries | 6,155 | | | 8,372 | | | 9,525 | | | 8,503 | | | 9,039 | |
Charge-offs, net of recoveries | (8,282 | ) | | (10,828 | ) | | (2,458 | ) | | (2,340 | ) | | (2,510 | ) | Charge-offs, net of recoveries | (7,653) | | | (6,806) | | | (8,282) | | | (10,828) | | | (2,457) | |
Balance at end of period | $ | 131,239 |
| | 129,568 |
| | 129,572 |
| | 129,697 |
| | 129,753 |
| Balance at end of period | $ | 158,243 | | | $ | 124,490 | | | $ | 131,239 | | | $ | 129,568 | | | $ | 129,573 | |
ALLL as a percentage of total loans | 1.58 | % | | 1.97 | % | | 2.28 | % | | 2.55 | % | | 2.89 | % | |
ACL as a percentage of total loans | | ACL as a percentage of total loans | 1.42 | % | | 1.31 | % | | 1.58 | % | | 1.97 | % | | 2.28 | % |
Net charge-offs as a percentage of average loans | 0.11 | % | | 0.17 | % | | 0.05 | % | | 0.05 | % | | 0.06 | % | Net charge-offs as a percentage of average loans | 0.07 | % | | 0.08 | % | | 0.11 | % | | 0.17 | % | | 0.05 | % |
The ALLLACL as a percentpercentage of total loans outstanding at December 31, 20182020 was 1.581.42 percent which was a decrease of 39 basis points from a year ago. The decrease fromcompared to 1.31 percent at the prior year was primarily driven by stabilizing credit quality.end. The Company’s ALLLACL of $131$158 million is considered adequate to absorb the estimated credit losses from any classsegment of its loan portfolio. For the periods ended December 31, 20182020 and 2017,2019, the Company believes the ALLLACL is commensurate with the risk in the Company’s loan portfolio and is directionally consistent with the change in the quality of the Company’s loan portfolio.
When applied to the Company’s historical loss experience, the qualitative or environmental factors result in the During 2020, provision for loancredit losses being recorded inexceeded the period in which the loss has probably occurred. When the loss is confirmed at a later date, a charge-off is recorded. During 2018, the provision for loan losses exceeded charge-offs, net of recoveries by $1.7$30.0 million. During the same period in 2017,2019, the charge-offs, net of recoveries exceeded the provision for loancredit losses by $4 thousand.$6.7 million.
While the Company has incorporated its estimate of the impact of the COVID-19 pandemic into its calculation of the allowance based on assumptions and forecasts that existed as of the reporting period end, the current economic environment remains volatile and the Company cannot predict whether additional credit losses will be sustained as a result of the COVID-19 pandemic if assumptions and forecasts change in the future.
At the end of each quarter, the Company analyzes its loan portfolio and maintains an ACL at a level that is determined determined to be appropriate in accordance with accounting principles generally accepted in the United States of America (“GAAP”). Determining the adequacy of the ACL involves a high degree of judgment and is inevitably imprecise as the risk of loss is difficult to quantify. The ACL methodology is designed to reasonably estimate the probable credit losses within the Company’s loan portfolio. Accordingly, the ACL is maintained within a range of estimated losses. The determination of the ACL on loans, including provision for credit losses and net charge-offs, is a critical accounting estimate that involves management’s judgments about the loan portfolio that impact credit losses, including the credit risk inherent in the loan portfolio, economic forecasts nationally and in the local markets in which the Company operates, trends and changes in collateral values, delinquencies, non-performing assets, net charge-offs, credit-related policies and personnel, and other environmental factors.
In determining the ACL, the loan portfolio is separated into pools of loans that share similar risk characteristics which are the Company’s loan segments. The Company then derives estimated loss assumptions from its model by loan segment which is further segregated by the credit quality indicators. The loss assumptions are then applied to each segment of loan to estimate the ACL on the pooled loans. For any loans that do not share similar risk characteristics, the estimated credit losses are determined on an individual loan basis and such loans primarily consist of non-accrual loans. An estimated credit loss is recorded on individually reviewed loans when the fair value of a collateral-dependent loan or the present value of the loan’s expected future cash flows (discounted at the loans original effective interest rate) is less than the amortized cost of the loan.
The Company provides commercial banking services to individuals, small to medium-sized businesses, community organizations and public entities from 167193 locations, including 149172 branches, across Montana, Idaho, Utah, Washington, Wyoming, Colorado, Arizona and Arizona.Nevada. The states in which the Company operates have diverse economies and markets that are tied to commodities (crops, livestock, minerals, oil and natural gas), tourism, real estate and land development and an assortment of industries, both manufacturing and service-related. Thus, the changes in the global, national, and local economies are not uniform across the Company’s geographic locations.
Overall, The geographic dispersion of these market areas helps to mitigate the economic environmentrisk of credit loss. The Company’s model of sixteen bank divisions with separate management teams is also a significant benefit in mitigating and housing markets throughoutmanaging the Company’s footprint continuecredit risk. This model provides substantial local oversight to show positive signsthe lending and credit management function and requires multiple reviews of improvement. Home prices continue to increase in alllarger loans before credit is extended.
The primary responsibility for credit risk assessment and identification of problem loans rests with the loan officer of the states withinaccount. This continuous process of identifying non-performing loans is necessary to support management’s evaluation of the ACL adequacy. An independent loan review function verifying credit risk ratings evaluates the loan officer and management’s evaluation of the loan portfolio credit quality. The ACL evaluation is well documented and approved by the Company’s footprint. FourBoard. In addition, the policy and procedures for determining the balance of the Company’s statesACL are ranked in the top 10 nationally for house price appreciation. Home ownership in the United States is at 64 percent as of the fourth quarter of 2018 after bottoming out at 62.9 percent in the second quarter of 2016. The long-term average for the United States homeownership rate is at 65.2 percent. Quarterly personal income growth remains in positive territory for each ofreviewed annually by the Company’s states, while all ofBoard, the states except Wyoming exceed the national average. The Federal Reserve Bank of Philadelphia’s compositeinternal audit department, independent credit reviewers and state coincident indices projects steady growth throughout the Company’s footprint. The third quarter of 2018 was the sixth consecutive quarter the United States economy grew at or above 2.0 percent. All of the states in the Company’s footprint have unemployment rates below 5 percent, which reflects the Federal Reserve’s definition of full employment. There has been a slight uptick in crude oil and base metal prices, while natural gas prices remain steady. Certain agriculture commodities within the Company’s footprint remain volatile. The tourism industry and related lodging activity continues to be a source of strength for locations where the Company’s markets include national parks and similar recreational areas. In general,federal bank regulatory agencies.
Although the Company sees positive signs in the various economic indices; however, given the significant recession experienced during the late 2000s and the current lack of housing supply within the Company’s footprint, the Company is cautiously optimistic about the housing market. The Company will continuecontinues to actively monitor economic trends and regulatory developments, no assurance can be given that the economy’s impact on its lending portfolio.
In evaluatingCompany will not, in any particular period, sustain losses that are significant relative to the need for a specificACL amount, or general valuation allowance for impaired and unimpaired loans, respectively, withinthat subsequent evaluations of the Company’s construction loan portfolio (i.e., regulatory classification), including residential construction and land, lot and other construction loans, the credit risk related to such loans was consideredapplying management’s judgment about then current factors will not require significant changes in the ongoing monitoring ofACL. Under such loans, including assessments based on current information, including appraisals or evaluations (new or updated) of the underlying collateral, expected cash flows and the timing thereof, as well as the estimated cost to sell when such costs are expected to reduce the cash flows available to repay or otherwise satisfy the construction loan. Construction loans were 14 percent and 13 percent of the Company’s total loan portfolio and accountedcircumstances, additional provision for 21 percent and 24 percent of the Company’s non-accrual loans at December 31, 2018 and December 31, 2017, respectively. Collateral securing construction loans includes residential buildings (e.g., single/multi-family and condominiums), commercial buildings, and associated land (e.g., multi-acre parcels and individual lots, with and without shorelines).credit losses could result.
The Company’s ALLL consisted of the following components as of the dates indicated:
|
| | | | | | |
(Dollars in thousands) | December 31, 2018 | | December 31, 2017 |
Specific valuation allowance | $ | 3,223 |
| | 5,223 |
|
General valuation allowance | 128,016 |
| | 124,345 |
|
Total ALLL | $ | 131,239 |
| | 129,568 |
|
During 2018, the ALLL increased by $1.7 million, the net result of a $2.0 million decrease in the specific valuation allowance and a $3.7 million increase in the general valuation allowance. Although loans individually evaluated for impairment with a specific impairment increased from the prior year, the specific valuation allowance decreased primarily as a result of the improvement of a single loan. The increase in the general valuation allowance since the prior year end was a result of an increase of $737 million in loans collectively evaluated for impairment, excluding the current year acquisitions, and was driven primarily from growth in the loan portfolio.
For additional information regarding the ALLL,ACL, its relation to the provision for loancredit losses on loans and risk related to asset quality, see Note 3 to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data.”
Loans by Regulatory Classification
Supplemental information regarding identification of the Company’s loan portfolio and credit quality based on regulatory classification is provided in the following tables. The regulatory classification of loans is based primarily on the type of collateral for the loans. There may be differences when compared to loan tables and loan amounts appearing elsewhere which reflect the Company’s internal loan segments and classes which are based on the purpose of the loan.
The following table summarizes the Company’s loan portfolio by regulatory classification:
| | (Dollars in thousands) | December 31, 2018 | | December 31, 2017 | | $ Change | | % Change | (Dollars in thousands) | December 31, 2020 | | December 31, 2019 | | $ Change | | % Change |
Custom and owner occupied construction | $ | 126,595 |
| | $ | 109,555 |
| | $ | 17,040 |
| | 16 | % | Custom and owner occupied construction | $ | 157,529 | | | $ | 143,479 | | | $ | 14,050 | | | 10 | % |
Pre-sold and spec construction | 121,938 |
| | 72,160 |
| | 49,778 |
| | 69 | % | Pre-sold and spec construction | 148,845 | | | 180,539 | | | (31,694) | | | (18 | %) |
Total residential construction | 248,533 |
| | 181,715 |
| | 66,818 |
| | 37 | % | Total residential construction | 306,374 | | | 324,018 | | | (17,644) | | | (5 | %) |
Land development | 137,814 |
| | 82,398 |
| | 55,416 |
| | 67 | % | Land development | 102,930 | | | 101,592 | | | 1,338 | | | 1 | % |
Consumer land or lots | 127,775 |
| | 102,289 |
| | 25,486 |
| | 25 | % | Consumer land or lots | 123,747 | | | 125,759 | | | (2,012) | | | (2 | %) |
Unimproved land | 83,579 |
| | 65,753 |
| | 17,826 |
| | 27 | % | Unimproved land | 59,500 | | | 62,563 | | | (3,063) | | | (5 | %) |
Developed lots for operative builders | 17,061 |
| | 14,592 |
| | 2,469 |
| | 17 | % | Developed lots for operative builders | 30,449 | | | 17,390 | | | 13,059 | | | 75 | % |
Commercial lots | 34,096 |
| | 23,770 |
| | 10,326 |
| | 43 | % | Commercial lots | 60,499 | | | 46,408 | | | 14,091 | | | 30 | % |
Other construction | 520,005 |
| | 391,835 |
| | 128,170 |
| | 33 | % | Other construction | 555,375 | | | 478,368 | | | 77,007 | | | 16 | % |
Total land, lot, and other construction | 920,330 |
| | 680,637 |
| | 239,693 |
| | 35 | % | Total land, lot, and other construction | 932,500 | | | 832,080 | | | 100,420 | | | 12 | % |
Owner occupied | 1,343,563 |
| | 1,132,833 |
| | 210,730 |
| | 19 | % | Owner occupied | 1,945,686 | | | 1,667,526 | | | 278,160 | | | 17 | % |
Non-owner occupied | 1,605,960 |
| | 1,186,066 |
| | 419,894 |
| | 35 | % | Non-owner occupied | 2,290,512 | | | 2,017,375 | | | 273,137 | | | 14 | % |
Total commercial real estate | 2,949,523 |
| | 2,318,899 |
| | 630,624 |
| | 27 | % | Total commercial real estate | 4,236,198 | | | 3,684,901 | | | 551,297 | | | 15 | % |
Commercial and industrial | 907,340 |
| | 751,221 |
| | 156,119 |
| | 21 | % | Commercial and industrial | 1,850,197 | | | 991,580 | | | 858,617 | | | 87 | % |
Agriculture | 646,822 |
| | 450,616 |
| | 196,206 |
| | 44 | % | Agriculture | 721,490 | | | 701,363 | | | 20,127 | | | 3 | % |
1st lien | 1,108,227 |
| | 877,335 |
| | 230,892 |
| | 26 | % | 1st lien | 1,228,867 | | | 1,186,889 | | | 41,978 | | | 4 | % |
Junior lien | 56,689 |
| | 51,155 |
| | 5,534 |
| | 11 | % | Junior lien | 41,641 | | | 53,571 | | | (11,930) | | | (22 | %) |
Total 1-4 family | 1,164,916 |
| | 928,490 |
| | 236,426 |
| | 25 | % | Total 1-4 family | 1,270,508 | | | 1,240,460 | | | 30,048 | | | 2 | % |
Multifamily residential | 247,457 |
| | 189,342 |
| | 58,115 |
| | 31 | % | Multifamily residential | 391,895 | | | 342,498 | | | 49,397 | | | 14 | % |
Home equity lines of credit | 539,938 |
| | 440,105 |
| | 99,833 |
| | 23 | % | Home equity lines of credit | 657,626 | | | 617,900 | | | 39,726 | | | 6 | % |
Other consumer | 165,865 |
| | 148,247 |
| | 17,618 |
| | 12 | % | Other consumer | 190,186 | | | 174,643 | | | 15,543 | | | 9 | % |
Total consumer | 705,803 |
| | 588,352 |
| | 117,451 |
| | 20 | % | Total consumer | 847,812 | | | 792,543 | | | 55,269 | | | 7 | % |
States and political subdivisions | 404,671 |
| | 383,252 |
| | 21,419 |
| | 6 | % | States and political subdivisions | 575,647 | | | 533,023 | | | 42,624 | | | 8 | % |
Other | 125,310 |
| | 144,133 |
| | (18,823 | ) | | (13 | )% | Other | 156,647 | | | 139,538 | | | 17,109 | | | 12 | % |
Total loans receivable, including loans held for sale | 8,320,705 |
| | 6,616,657 |
| | 1,704,048 |
| | 26 | % | Total loans receivable, including loans held for sale | 11,289,268 | | | 9,582,004 | | | 1,707,264 | | | 18 | % |
Less loans held for sale 1 | (33,156 | ) | | (38,833 | ) | | 5,677 |
| | (15 | )% | Less loans held for sale 1 | (166,572) | | | (69,194) | | | (97,378) | | | 141 | % |
Total loans receivable | $ | 8,287,549 |
| | $ | 6,577,824 |
| | $ | 1,709,725 |
| | 26 | % | Total loans receivable | $ | 11,122,696 | | | $ | 9,512,810 | | | $ | 1,609,886 | | | 17 | % |
1 Loans held for sale are primarily 1st lien 1-4 family loans.
The following table summarizes the Company’s non-performing assets by regulatory classification:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Non-performing Assets, by Loan Type | | Non- Accruing Loans | | Accruing Loans 90 Days or More Past Due | | OREO |
(Dollars in thousands) | December 31, 2020 | | December 31, 2019 | | December 31, 2020 | | December 31, 2020 | | December 31, 2020 |
Custom and owner occupied construction | $ | 247 | | | 185 | | | 247 | | | — | | | — | |
Pre-sold and spec construction | — | | | 743 | | | — | | | — | | | — | |
Total residential construction | 247 | | | 928 | | | 247 | | | — | | | — | |
Land development | 342 | | | 852 | | | 93 | | | — | | | 249 | |
Consumer land or lots | 201 | | | 330 | | | 74 | | | — | | | 127 | |
Unimproved land | 294 | | | 1,181 | | | 214 | | | 34 | | | 46 | |
Developed lots for operative builders | — | | | — | | | — | | | — | | | — | |
Commercial lots | 368 | | | 529 | | | — | | | — | | | 368 | |
Other construction | — | | | — | | | — | | | — | | | — | |
Total land, lot and other construction | 1,205 | | | 2,892 | | | 381 | | | 34 | | | 790 | |
Owner occupied | 6,725 | | | 4,608 | | | 6,605 | | | — | | | 120 | |
Non-owner occupied | 4,796 | | | 8,229 | | | 4,607 | | | 189 | | | — | |
Total commercial real estate | 11,521 | | | 12,837 | | | 11,212 | | | 189 | | | 120 | |
Commercial and industrial | 6,689 | | | 5,297 | | | 5,982 | | | 152 | | | 555 | |
Agriculture | 6,313 | | | 2,288 | | | 6,164 | | | 149 | | | — | |
1st lien | 5,353 | | | 8,671 | | | 4,419 | | | 934 | | | — | |
Junior lien | 301 | | | 569 | | | 301 | | | — | | | — | |
Total 1-4 family | 5,654 | | | 9,240 | | | 4,720 | | | 934 | | | — | |
Multifamily residential | — | | | 201 | | | — | | | — | | | — | |
Home equity lines of credit | 2,939 | | | 2,618 | | | 2,531 | | | 135 | | | 273 | |
Other consumer | 572 | | | 837 | | | 466 | | | 100 | | | 6 | |
Total consumer | 3,511 | | | 3,455 | | | 2,997 | | | 235 | | | 279 | |
| | | | | | | | | |
Other | 293 | | | 299 | | | 261 | | | 32 | | | — | |
Total | $ | 35,433 | | | 37,437 | | | 31,964 | | | 1,725 | | | 1,744 | |
|
| | | | | | | | | | | | | | | |
| Non-performing Assets, by Loan Type | | Non- Accruing Loans | | Accruing Loans 90 Days or More Past Due | | Other Real Estate Owned |
(Dollars in thousands) | December 31, 2018 | | December 31, 2017 | | December 31, 2018 | | December 31, 2018 | | December 31, 2018 |
Custom and owner occupied construction | $ | — |
| | 48 |
| | — |
| | — |
| | — |
|
Pre-sold and spec construction | 463 |
| | 38 |
| | 463 |
| | — |
| | — |
|
Total residential construction | 463 |
| | 86 |
| | 463 |
| | — |
| | — |
|
Land development | 2,166 |
| | 7,888 |
| | 786 |
| | — |
| | 1,380 |
|
Consumer land or lots | 1,428 |
| | 1,861 |
| | 675 |
| | — |
| | 753 |
|
Unimproved land | 9,338 |
| | 10,866 |
| | 7,806 |
| | — |
| | 1,532 |
|
Developed lots for operative builders | 68 |
| | 116 |
| | 43 |
| | — |
| | 25 |
|
Commercial lots | 1,046 |
| | 1,312 |
| | — |
| | — |
| | 1,046 |
|
Other construction | 120 |
| | 151 |
| | 9 |
| | — |
| | 111 |
|
Total land, lot and other construction | 14,166 |
| | 22,194 |
| | 9,319 |
| | — |
| | 4,847 |
|
Owner occupied | 5,940 |
| | 13,848 |
| | 4,706 |
| | — |
| | 1,234 |
|
Non-owner occupied | 10,567 |
| | 4,584 |
| | 10,294 |
| | — |
| | 273 |
|
Total commercial real estate | 16,507 |
| | 18,432 |
| | 15,000 |
| | — |
| | 1,507 |
|
Commercial and industrial | 3,914 |
| | 5,294 |
| | 3,462 |
| | 210 |
| | 242 |
|
Agriculture | 7,040 |
| | 3,931 |
| | 6,682 |
| | 208 |
| | 150 |
|
1st lien | 10,290 |
| | 9,261 |
| | 8,992 |
| | 788 |
| | 510 |
|
Junior lien | 565 |
| | 567 |
| | 531 |
| | 34 |
| | — |
|
Total 1-4 family | 10,855 |
| | 9,828 |
| | 9,523 |
| | 822 |
| | 510 |
|
Home equity lines of credit | 2,770 |
| | 3,292 |
| | 2,188 |
| | 394 |
| | 188 |
|
Other consumer | 456 |
| | 322 |
| | 338 |
| | 82 |
| | 36 |
|
Total consumer | 3,226 |
| | 3,614 |
| | 2,526 |
| | 476 |
| | 224 |
|
States and political subdivisions | — |
| | 1,800 |
| | — |
| | — |
| | — |
|
Other | 579 |
| | — |
| | 277 |
| | 302 |
| | — |
|
Total | $ | 56,750 |
| | 65,179 |
| | 47,252 |
| | 2,018 |
| | 7,480 |
|
The following table summarizes the Company’s accruing loans 30-89 days past due by regulatory classification:
| | | | | | | | | | | | | | | | | | | | | | | |
| Accruing 30-89 Days Delinquent Loans, by Loan Type | | | | |
(Dollars in thousands) | December 31, 2020 | | December 31, 2019 | | $ Change | | % Change |
Custom and owner occupied construction | $ | 788 | | | $ | 637 | | | $ | 151 | | | 24 | % |
Pre-sold and spec construction | — | | | 148 | | | (148) | | | (100 | %) |
Total residential construction | 788 | | | 785 | | | 3 | | | — | % |
Land development | 202 | | | — | | | 202 | | | n/m |
Consumer land or lots | 71 | | | 672 | | | (601) | | | (89 | %) |
Unimproved land | 357 | | | 558 | | | (201) | | | (36 | %) |
Developed lots for operative builders | 306 | | | 2 | | | 304 | | | 15,200 | % |
| | | | | | | |
| | | | | | | |
Total land, lot and other construction | 936 | | | 1,232 | | | (296) | | | (24 | %) |
Owner occupied | 3,432 | | | 3,052 | | | 380 | | | 12 | % |
Non-owner occupied | 149 | | | 1,834 | | | (1,685) | | | (92 | %) |
Total commercial real estate | 3,581 | | | 4,886 | | | (1,305) | | | (27 | %) |
Commercial and industrial | 1,814 | | | 2,036 | | | (222) | | | (11 | %) |
Agriculture | 1,553 | | | 4,298 | | | (2,745) | | | (64 | %) |
1st lien | 6,677 | | | 4,711 | | | 1,966 | | | 42 | % |
Junior lien | 55 | | | 624 | | | (569) | | | (91 | %) |
Total 1-4 family | 6,732 | | | 5,335 | | | 1,397 | | | 26 | % |
| | | | | | | |
Home equity lines of credit | 2,840 | | | 2,352 | | | 488 | | | 21 | % |
Other consumer | 1,054 | | | 1,187 | | | (133) | | | (11 | %) |
Total consumer | 3,894 | | | 3,539 | | | 355 | | | 10 | % |
States and political subdivisions | 2,358 | | | — | | | 2,358 | | | n/m |
Other | 1,065 | | | 1,081 | | | (16) | | | (1 | %) |
Total | $ | 22,721 | | | $ | 23,192 | | | $ | (471) | | | (2 | %) |
|
| | | | | | | | | | | | | | |
| Accruing 30-89 Days Delinquent Loans, by Loan Type | | | | |
(Dollars in thousands) | December 31, 2018 | | December 31, 2017 | | $ Change | | % Change |
Custom and owner occupied construction | $ | 1,661 |
| | $ | 300 |
| | $ | 1,361 |
| | 454 | % |
Pre-sold and spec construction | 887 |
| | 102 |
| | 785 |
| | 770 | % |
Total residential construction | 2,548 |
| | 402 |
| | 2,146 |
| | 534 | % |
Land development | 228 |
| | — |
| | 228 |
| | n/m |
|
Consumer land or lots | 200 |
| | 353 |
| | (153 | ) | | (43 | )% |
Unimproved land | 579 |
| | 662 |
| | (83 | ) | | (13 | )% |
Developed lots for operative builders | 122 |
| | 7 |
| | 115 |
| | 1,643 | % |
Commercial lots | 203 |
| | 108 |
| | 95 |
| | 88 | % |
Other construction | 4,170 |
| | — |
| | 4,170 |
| | n/m |
|
Total land, lot and other construction | 5,502 |
| | 1,130 |
| | 4,372 |
| | 387 | % |
Owner occupied | 2,981 |
| | 4,726 |
| | (1,745 | ) | | (37 | )% |
Non-owner occupied | 1,245 |
| | 2,399 |
| | (1,154 | ) | | (48 | )% |
Total commercial real estate | 4,226 |
| | 7,125 |
| | (2,899 | ) | | (41 | )% |
Commercial and industrial | 3,374 |
| | 6,472 |
| | (3,098 | ) | | (48 | )% |
Agriculture | 6,455 |
| | 3,205 |
| | 3,250 |
| | 101 | % |
1st lien | 5,384 |
| | 10,865 |
| | (5,481 | ) | | (50 | )% |
Junior lien | 118 |
| | 4,348 |
| | (4,230 | ) | | (97 | )% |
Total 1-4 family | 5,502 |
| | 15,213 |
| | (9,711 | ) | | (64 | )% |
Home equity lines of credit | 3,562 |
| | 1,962 |
| | 1,600 |
| | 82 | % |
Other consumer | 1,650 |
| | 2,109 |
| | (459 | ) | | (22 | )% |
Total consumer | 5,212 |
| | 4,071 |
| | 1,141 |
| | 28 | % |
States and political subdivisions | 229 |
| | — |
| | 229 |
| | n/m |
|
Other | 519 |
| | 69 |
| | 450 |
| | 652 | % |
Total | $ | 33,567 |
| | $ | 37,687 |
| | $ | (4,120 | ) | | (11 | )% |
_________________n/m - not measurable
The following table summarizes the Company’s charge-offs and recoveries by regulatory classification:
| | | | | | | | | | | | | | | | | | | | | | | |
| Net Charge-Offs (Recoveries), Years ended, By Loan Type | | Charge-Offs | | Recoveries |
(Dollars in thousands) | December 31, 2020 | | December 31, 2019 | | December 31, 2020 | | December 31, 2020 |
Custom and owner occupied construction | $ | (9) | | | 98 | | | — | | | 9 | |
Pre-sold and spec construction | (24) | | | (18) | | | — | | | 24 | |
Total residential construction | (33) | | | 80 | | | — | | | 33 | |
Land development | (106) | | | (30) | | | — | | | 106 | |
Consumer land or lots | (221) | | | (138) | | | 7 | | | 228 | |
Unimproved land | (489) | | | (311) | | | — | | | 489 | |
Developed lots for operative builders | — | | | (18) | | | — | | | — | |
Commercial lots | (55) | | | (6) | | | 22 | | | 77 | |
Other construction | — | | | (142) | | | — | | | — | |
Total land, lot and other construction | (871) | | | (645) | | | 29 | | | 900 | |
Owner occupied | (168) | | | (479) | | | 57 | | | 225 | |
Non-owner occupied | 3,030 | | | 2,015 | | | 3,086 | | | 56 | |
Total commercial real estate | 2,862 | | | 1,536 | | | 3,143 | | | 281 | |
Commercial and industrial | 1,533 | | | 1,472 | | | 2,278 | | | 745 | |
Agriculture | 337 | | | 21 | | | 345 | | | 8 | |
1st lien | 69 | | | (12) | | | 127 | | | 58 | |
Junior lien | (211) | | | (303) | | | 27 | | | 238 | |
Total 1-4 family | (142) | | | (315) | | | 154 | | | 296 | |
Multifamily residential | (244) | | | — | | | — | | | 244 | |
Home equity lines of credit | 101 | | | 19 | | | 350 | | | 249 | |
Other consumer | 307 | | | 603 | | | 604 | | | 297 | |
Total consumer | 408 | | | 622 | | | 954 | | | 546 | |
| | | | | | | |
Other | 3,803 | | | 4,035 | | | 6,905 | | | 3,102 | |
Total | $ | 7,653 | | | 6,806 | | | 13,808 | | | 6,155 | |
|
| | | | | | | | | | | | |
| Net Charge-Offs (Recoveries), Years ended, By Loan Type | | Charge-Offs | | Recoveries |
(Dollars in thousands) | December 31, 2018 | | December 31, 2017 | | December 31, 2018 | | December 31, 2018 |
Pre-sold and spec construction | $ | (352 | ) | | (23 | ) | | 17 |
| | 369 |
|
Land development | (116 | ) | | (143 | ) | | — |
| | 116 |
|
Consumer land or lots | (146 | ) | | 222 |
| | 307 |
| | 453 |
|
Unimproved land | (445 | ) | | (304 | ) | | — |
| | 445 |
|
Developed lots for operative builders | 33 |
| | (107 | ) | | 33 |
| | — |
|
Commercial lots | 1 |
| | (6 | ) | | 7 |
| | 6 |
|
Other construction | (19 | ) | | 389 |
| | — |
| | 19 |
|
Total land, lot and other construction | (692 | ) | | 51 |
| | 347 |
| | 1,039 |
|
Owner occupied | 1,320 |
| | 3,908 |
| | 1,545 |
| | 225 |
|
Non-owner occupied | 853 |
| | 368 |
| | 929 |
| | 76 |
|
Total commercial real estate | 2,173 |
| | 4,276 |
| | 2,474 |
| | 301 |
|
Commercial and industrial | 2,449 |
| | 883 |
| | 3,276 |
| | 827 |
|
Agriculture | 16 |
| | 9 |
| | 50 |
| | 34 |
|
1st lien | 577 |
| | (23 | ) | | 836 |
| | 259 |
|
Junior lien | (371 | ) | | 719 |
| | 1,017 |
| | 1,388 |
|
Total 1-4 family | 206 |
| | 696 |
| | 1,853 |
| | 1,647 |
|
Multifamily residential | (649 | ) | | (230 | ) | | — |
| | 649 |
|
Home equity lines of credit | (97 | ) | | 272 |
| | 147 |
| | 244 |
|
Other consumer | 261 |
| | 505 |
| | 597 |
| | 336 |
|
Total consumer | 164 |
| | 777 |
| | 744 |
| | 580 |
|
Other | 4,967 |
| | 4,389 |
| | 9,046 |
| | 4,079 |
|
Total | $ | 8,282 |
| | 10,828 |
| | 17,807 |
| | 9,525 |
|
Sources of Funds
The Company’s deposits have traditionally been the principal source of funds for use in lending and other business purposes. The Company also obtains funds from repayment of loans and debt securities, securities sold under agreements to repurchase agreements,(“repurchase agreements”), wholesale deposits, advances from FHLB and other borrowings. Loan repayments are a relatively stable source of funds, while interest bearing deposit inflows and outflows are significantly influenced by general interest rate levels and market conditions. Borrowings and advances may be used on a short-term basis to compensate for reductions in normal sources of funds such as deposit inflows at less than projected levels. Borrowings also may be used on a long-term basis to support expanded activities, match maturities of longer-term assets or manage interest rate risk.
Deposits
The Company has several deposit programs designed to attract both short-term and long-term deposits from the general public by providing a wide selection of accounts and rates. These programs include non-interest bearing deposit accounts and interest bearing deposit accounts such as NOW, DDA, savings, money market deposits, fixed rate certificates of deposit with maturities ranging from three months to five years, negotiated-rate jumbo certificates, and individual retirement accounts. These deposits are obtained primarily from individual and business residents in the Bank’s geographic market areas. Wholesale deposits are obtained through various programs and include brokered deposits classified as NOW, DDA, money market deposit and certificate accounts. During 2017, the Company utilized a third party vendor to transfer deposits off-balance sheet. All of such deposits were brought back onto the Company’s balance sheet during 2018. The Company’s deposits are summarized below:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2020 | | December 31, 2019 | | December 31, 2018 | | December 31, 2017 | | December 31, 2016 |
(Dollars in thousands) | Amount | | Percent | | Amount | | Percent | | Amount | | Percent | | Amount | | Percent | | Amount | | Percent |
Non-interest bearing deposits | $ | 5,454,539 | | | 37 | % | | $ | 3,696,627 | | | 34 | % | | $ | 3,001,178 | | | 32 | % | | $ | 2,311,902 | | | 31 | % | | $ | 2,041,852 | | | 28 | % |
NOW and DDA accounts | 3,698,559 | | | 25 | % | | 2,645,404 | | | 25 | % | | 2,391,307 | | | 25 | % | | 1,695,246 | | | 22 | % | | 1,588,550 | | | 22 | % |
Savings accounts | 2,000,174 | | | 13 | % | | 1,485,487 | | | 14 | % | | 1,346,790 | | | 14 | % | | 1,082,604 | | | 14 | % | | 996,061 | | | 13 | % |
Money market deposit accounts | 2,627,336 | | | 18 | % | | 1,937,141 | | | 18 | % | | 1,684,284 | | | 18 | % | | 1,512,693 | | | 20 | % | | 1,464,415 | | | 20 | % |
Certificate accounts | 978,779 | | | 7 | % | | 958,501 | | | 9 | % | | 901,484 | | | 9 | % | | 817,259 | | | 11 | % | | 948,714 | | | 13 | % |
Wholesale deposits | 38,142 | | | — | % | | 53,297 | | | — | % | | 168,724 | | | 2 | % | | 160,043 | | | 2 | % | | 332,687 | | | 4 | % |
Total interest bearing deposits | 9,342,990 | | | 63 | % | | 7,079,830 | | | 66 | % | | 6,492,589 | | | 68 | % | | 5,267,845 | | | 69 | % | | 5,330,427 | | | 72 | % |
Total deposits | $ | 14,797,529 | | | 100 | % | | $ | 10,776,457 | | | 100 | % | | $ | 9,493,767 | | | 100 | % | | $ | 7,579,747 | | | 100 | % | | $ | 7,372,279 | | | 100 | % |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2018 | | December 31, 2017 | | December 31, 2016 | | December 31, 2015 | | December 31, 2014 |
(Dollars in thousands) | Amount | | Percent | | Amount | | Percent | | Amount | | Percent | | Amount | | Percent | | Amount | | Percent |
Non-interest bearing deposits | $ | 3,001,178 |
| | 32 | % | | $ | 2,311,902 |
| | 31 | % | | $ | 2,041,852 |
| | 28 | % | | $ | 1,918,310 |
| | 28 | % | | $ | 1,632,403 |
| | 26 | % |
NOW and DDA accounts | 2,391,307 |
| | 25 | % | | 1,695,246 |
| | 22 | % | | 1,588,550 |
| | 22 | % | | 1,516,026 |
| | 22 | % | | 1,328,130 |
| | 21 | % |
Savings accounts | 1,346,790 |
| | 14 | % | | 1,082,604 |
| | 14 | % | | 996,061 |
| | 13 | % | | 838,274 |
| | 12 | % | | 693,714 |
| | 11 | % |
Money market deposit accounts | 1,684,284 |
| | 18 | % | | 1,512,693 |
| | 20 | % | | 1,464,415 |
| | 20 | % | | 1,382,028 |
| | 20 | % | | 1,274,525 |
| | 20 | % |
Certificate accounts | 901,484 |
| | 9 | % | | 817,259 |
| | 11 | % | | 948,714 |
| | 13 | % | | 1,060,650 |
| | 15 | % | | 1,167,228 |
| | 18 | % |
Wholesale deposits | 168,724 |
| | 2 | % | | 160,043 |
| | 2 | % | | 332,687 |
| | 4 | % | | 229,720 |
| | 3 | % | | 249,212 |
| | 4 | % |
Total interest bearing deposits | 6,492,589 |
| | 68 | % | | 5,267,845 |
| | 69 | % | | 5,330,427 |
| | 72 | % | | 5,026,698 |
| | 72 | % | | 4,712,809 |
| | 74 | % |
Total deposits | $ | 9,493,767 |
| | 100 | % | | $ | 7,579,747 |
| | 100 | % | | $ | 7,372,279 |
| | 100 | % | | $ | 6,945,008 |
| | 100 | % | | $ | 6,345,212 |
| | 100 | % |
The following table summarizes the amounts outstanding at December 31, 20182020 for deposits of $100,000 and greater, according to the time remaining to maturity. Included inExcluded from the table are brokered demand deposits are brokered deposits of $169$38 million.
| | (Dollars in thousands) | Certificates of Deposit | | Demand Deposits | | Total | (Dollars in thousands) | Certificates of Deposit | | Demand Deposits | | Total |
Within three months | $ | 90,798 |
| | 5,281,102 |
| | 5,371,900 |
| Within three months | $ | 155,889 | | | 9,881,831 | | | 10,037,720 | |
Three months to six months | 141,725 |
| | — |
| | 141,725 |
| Three months to six months | 147,335 | | | — | | | 147,335 | |
Seven months to twelve months | 124,071 |
| | — |
| | 124,071 |
| Seven months to twelve months | 139,984 | | | — | | | 139,984 | |
Over twelve months | 151,718 |
| | — |
| | 151,718 |
| Over twelve months | 157,237 | | | — | | | 157,237 | |
Total | $ | 508,312 |
| | 5,281,102 |
| | 5,789,414 |
| Total | $ | 600,445 | | | 9,881,831 | | | 10,482,276 | |
For additional information on deposits, see Note 78 to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data.”
Securities Sold Under Agreements to Repurchase, Federal Home Loan Bank Advances and Other Borrowings
The Company borrows money through repurchase agreements. This process involves the selling of one or more of the securities in the Company’s investment portfolio and simultaneously entering into an agreement to repurchase the same securities at an agreed upon later date, typically overnight. A rate of interest is paid for the agreed period of time. The Bank enters into repurchase agreements with local municipalities, and certain customers, and has adopted procedures designed to ensure proper transfer of title and safekeeping of the underlying securities. In addition to retail repurchase agreements, the Company periodically enters into wholesale repurchase agreements as additional funding sources. The Company has not entered into reverse repurchase agreements.
The Bank is a member of the FHLB of Des Moines, which is one of eleven banks that comprise the FHLB system. The Bank is required to maintain a certain level of activity-based stock in order to borrow or to engage in other transactions with the FHLB of Des Moines. Additionally, the Bank is subject to a membership capital stock requirement that is based upon an annual calibration tied to the total assets of the Bank. The borrowings are collateralized by eligible categories of loans and debt securities (principally, securities which are obligations of, or guaranteed by, the U.S. government and its agencies), provided certain standards related to credit-worthiness have been met. Advances are made pursuant to several different credit programs, each of which has its own interest rates and range of maturities. The Bank’s maximum amount of FHLB advances is limited to the lesser of a fixed percentage of the Bank’s total assets or the discounted value of eligible collateral. FHLB advances fluctuate to meet seasonal and other withdrawals of deposits and to expand lending or investment opportunities of the Company.
Additionally, the Company has other sources of secured and unsecured borrowing lines from various sources that may be used from time to time.
For additional information concerning the Company’s borrowings, see Note 89 to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data.”
Short-term borrowings
A critical component of the Company’s liquidity and capital resources is access to short-term borrowings to fund its operations. Short-term borrowings are accompanied by increased risks managed by the Bank’s Asset Liability Committee (“ALCO”) such as rate increases or unfavorable change in terms which would make it more costly to obtain future short-term borrowings. The Company’s short-term borrowing sources include FHLB advances, federal funds purchased and retail and wholesale repurchase agreements. The Company also has access to the short-term discount window borrowing programs (i.e., primary credit) of the Federal Reserve Bank (“FRB”). FHLB advances and certain other short-term borrowings may be renewed as long-term borrowings to decrease certain risks such as liquidity or interest rate risk; however, the reduction in risks are weighed against the increased cost of funds and other risks.
The following table provides information relating to significant short-term borrowings, which consists of borrowings that mature within one year of period end:
| | | | | | | | | | | | | | | | | |
| At or for the Years ended |
(Dollars in thousands) | December 31, 2020 | | December 31, 2019 | | December 31, 2018 |
Repurchase agreements | | | | | |
Amount outstanding at end of period | $ | 1,004,583 | | | 569,824 | | | 396,151 | |
Weighted interest rate on outstanding amount | 0.33 | % | | 0.74 | % | | 0.87 | % |
Maximum outstanding at any month end | $ | 1,004,583 | | | 569,824 | | | 408,754 | |
Average balance | $ | 783,100 | | | 470,351 | | | 383,791 | |
Weighted-average interest rate | 0.46 | % | | 0.79 | % | | 0.59 | % |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
|
| | | | | | | | | |
| At or for the Years ended |
(Dollars in thousands) | December 31, 2018 | | December 31, 2017 | | December 31, 2016 |
Repurchase agreements | | | | | |
Amount outstanding at end of period | $ | 396,151 |
| | 362,573 |
| | 473,650 |
|
Weighted interest rate on outstanding amount | 0.87 | % | | 0.53 | % | | 0.34 | % |
Maximum outstanding at any month end | $ | 408,754 |
| | 497,187 |
| | 473,650 |
|
Average balance | $ | 383,791 |
| | 413,873 |
| | 384,066 |
|
Weighted-average interest rate | 0.59 | % | | 0.45 | % | | 0.31 | % |
Subordinated Debentures
In addition to funds obtained in the ordinary course of business, the Company formed or has acquired financing subsidiaries for the purpose of issuing trust preferred securities that entitle the investor to receive cumulative cash distributions thereon. Subordinated debentures were issued in conjunction with the trust preferred securities and the terms of the subordinated debentures and trust preferred securities are the same. For regulatoryProvisions of the Dodd-Frank Act require that once a depository institution holding company exceeds $15 billion in total consolidated assets and consummates a subsequent acquisition, then trust preferred securities are to be excluded from Tier 1 capital purposes,beginning in the period in which the acquisition occurred. During the current year, the Company’s total consolidated assets exceeded $15 billion and the Company consummated the acquisition of SBAZ; accordingly the trust preferred securities arewere included in Tier 12 capital up to a certain limit.instead of Tier 1. The Company also assumedhas subordinated debt that qualifies as Tier 2 capital from the FSB acquisition.capital. The subordinated debentures outstanding as of December 31, 20182020 were $134$140 million, including fair value adjustments from acquisitions. For additional information regarding the subordinated debentures, see Note 910 to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data.”
Contractual Obligations and Off-Balance Sheet Arrangements
In the normal course of business, there may be various outstanding commitments to obtain funding and to extend credit, such as letters of credit and un-advancedunfunded loan commitments, which are not reflected in the accompanying condensed consolidated financial statements. The Company does not anticipate any materialassessed the off-balance sheet credit exposures as of December 31, 2020 and determined its ACL of $16.1 million was adequate to absorb the estimated credit losses as a result of these transactions.associated with its off-balance sheet arrangements.
Off-balance sheet arrangements also include any obligation related to a variable interest held in an unconsolidated entity. The Company does not anticipate any material losses as a result of these transactions. For additional information regarding the Company’s interests in unconsolidated VIEs, see Note 67 to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data.”
The following table represents the Company’s contractual obligations as of December 31, 2018:2020:
| | | | | Payments Due by Period | | Payments Due by Period |
(Dollars in thousands) | Total | | Indeter-minate Maturity 1 | | 2019 | | 2020 | | 2021 | | 2022 | | 2023 | | Thereafter | (Dollars in thousands) | Total | | Indeter-minate Maturity 1 | | 2021 | | 2022 | | 2023 | | 2024 | | 2025 | | Thereafter |
Deposits | $ | 9,493,767 |
| | 8,592,283 |
| | 634,197 |
| | 147,320 |
| | 71,500 |
| | 28,138 |
| | 20,310 |
| | 19 |
| Deposits | $ | 14,797,529 | | | 13,818,751 | | | 707,026 | | | 134,255 | | | 50,947 | | | 28,639 | | | 57,847 | | | 64 | |
Repurchase agreements | 396,151 |
| | — |
| | 396,151 |
| | — |
| | — |
| | — |
| | — |
| | — |
| Repurchase agreements | 1,004,583 | | | — | | | 1,004,583 | | | — | | | — | | | — | | | — | | | — | |
FHLB advances | 440,175 |
| | — |
| | 285,847 |
| | 1,572 |
| | 150,370 |
| | 918 |
| | 204 |
| | 1,264 |
| |
| Other borrowed funds | 14,527 |
| | — |
| | — |
| | — |
| | — |
| | 178 |
| | 1,048 |
| | 13,301 |
| Other borrowed funds | 27,177 | | | — | | | — | | | 526 | | | 1,224 | | | 7,009 | | | 10,068 | | | 8,350 | |
Subordinated debentures | 134,051 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 134,051 |
| Subordinated debentures | 139,959 | | | — | | | — | | | — | | | — | | | — | | | — | | | 139,959 | |
Capital lease obligations | 191 |
| | — |
| | 92 |
| | 92 |
| | 7 |
| | — |
| | — |
| | — |
| |
Operating lease obligations | 15,741 |
| | — |
| | 3,192 |
| | 2,682 |
| | 2,145 |
| | 1,427 |
| | 943 |
| | 5,352 |
| |
Finance lease liabilities | | Finance lease liabilities | 8,099 | | | — | | | 260 | | | 266 | | | 272 | | | 280 | | | 285 | | | 6,736 | |
Operating lease liabilities | | Operating lease liabilities | 68,378 | | | — | | | 4,639 | | | 4,407 | | | 3,979 | | | 3,987 | | | 3,931 | | | 47,435 | |
Total | $ | 10,494,603 |
| | 8,592,283 |
| | 1,319,479 |
| | 151,666 |
| | 224,022 |
| | 30,661 |
| | 22,505 |
| | 153,987 |
| Total | $ | 16,045,725 | | | 13,818,751 | | | 1,716,508 | | | 139,454 | | | 56,422 | | | 39,915 | | | 72,131 | | | 202,544 | |
1 Represents non-interest bearing deposits and NOW, DDA, savings, and money market accounts.
Liquidity Risk
Liquidity risk is the possibility that the Company will not be able to fund present and future obligations as they come due because of an inability to liquidate assets or obtain adequate funding at a reasonable cost. The objective of liquidity management is to maintain cash flows adequate to meet current and future needs for credit demand, deposit withdrawals, maturing liabilities and corporate operating expenses. Effective liquidity management entails three elements:
| |
1. | assessing on an ongoing basis, the current and expected future needs for funds, and ensuring that sufficient funds or access to funds exist to meet those needs at the appropriate time; |
| |
2. | providing for an adequate cushion of liquidity to meet unanticipated cash flow needs that may arise from potential adverse circumstances ranging from high probability/low severity events to low probability/high severity; and |
| |
3. | balancing the benefits between providing for adequate liquidity to mitigate potential adverse events and the cost of that liquidity. |
1.assessing on an ongoing basis, the current and expected future needs for funds, and ensuring that sufficient funds or access to funds exist to meet those needs at the appropriate time;
2.providing for an adequate cushion of liquidity to meet unanticipated cash flow needs that may arise from potential adverse circumstances ranging from high probability/low severity events to low probability/high severity; and
3.balancing the benefits between providing for adequate liquidity to mitigate potential adverse events and the cost of that liquidity.
The Company has a wide range of versatility in managing the liquidity and asset/liability mix. The Bank’s ALCO meets regularly to assess liquidity risk, among other matters. The Company monitors liquidity and contingency funding alternatives through management reports of liquid assets (e.g., debt securities), both unencumbered and pledged, as well as borrowing capacity, both secured and unsecured, including off-balance sheet funding sources. The Company evaluates its potential funding needs across alternative scenarios and maintains contingency funding plans consistent with the Company’s access to diversified sources of contingent funding.
The following table identifies certain liquidity sources and capacity available to the Company as of the dates indicated:
| | | | | | | | | | | |
(Dollars in thousands) | December 31, 2020 | | December 31, 2019 |
FHLB advances | | | |
Borrowing capacity | $ | 2,446,759 | | | 2,360,599 | |
Amount utilized | — | | | (38,589) | |
Letters of credit | (1,498) | | | — | |
Amount available | $ | 2,445,261 | | | $ | 2,322,010 | |
FRB discount window | | | |
Borrowing capacity | $ | 1,269,778 | | | 1,061,872 | |
Amount utilized | — | | | — | |
Amount available | $ | 1,269,778 | | | 1,061,872 | |
Unsecured lines of credit available | $ | 635,000 | | | 230,000 | |
Unencumbered debt securities | | | |
U.S. government and federal agency | $ | 38,588 | | | 19,540 | |
U.S. government sponsored enterprises | 9,781 | | | 7,416 | |
State and local governments | 185,680 | | | 527,348 | |
Corporate bonds | 99,764 | | | 157,602 | |
Residential mortgage-backed securities | 1,994,927 | | | 210,356 | |
Commercial mortgage-backed securities | 1,028,944 | | | 401,849 | |
Total unencumbered debt securities | $ | 3,357,684 | | | 1,324,111 | |
|
| | | | | | |
(Dollars in thousands) | December 31, 2018 | | December 31, 2017 |
FHLB advances | | | |
Borrowing capacity | $ | 2,103,860 |
| | 1,807,787 |
|
Amount utilized | (444,749 | ) | | (360,185 | ) |
Amount available | $ | 1,659,111 |
| | 1,447,602 |
|
FRB discount window | | | |
Borrowing capacity | $ | 875,936 |
| | 1,054,103 |
|
Amount utilized | — |
| | — |
|
Amount available | $ | 875,936 |
| | 1,054,103 |
|
Unsecured lines of credit available | $ | 230,000 |
| | 230,000 |
|
Unencumbered debt securities | | | |
U.S. government and federal agency | $ | 23,649 |
| | 29,097 |
|
U.S. government sponsored enterprises | 108,952 |
| | 3,358 |
|
State and local governments | 618,613 |
| | 769,786 |
|
Corporate bonds | 290,817 |
| | 5,982 |
|
Residential mortgage-backed securities | 220,653 |
| | 115,527 |
|
Commercial mortgage-backed securities | 273,439 |
| | 54,998 |
|
Total unencumbered debt securities | $ | 1,536,123 |
| | 978,748 |
|
Capital Resources
Maintaining capital strength continues to be a long-term objective of the Company. Abundant capital is necessary to sustain growth, provide protection against unanticipated declines in asset values, and to safeguard the funds of depositors. Capital is also a source of funds for loan demand and enables the Company to effectively manage its assets and liabilities. The Company has the capacity to issue 117,187,500 shares of common stock of which 84,521,69295,426,364 have been issued as of December 31, 2018.2020. The Company also has the capacity to issue 1,000,000 shares of preferred stock of which none have been issued as of December 31, 2018.2020. Conversely, the Company may decide to utilize a portion of its strong capital position, as it has done in the past, to repurchase shares of its outstanding common stock, depending on market price and other relevant considerations.
The Federal Reserve has adopted capital adequacy guidelines that are used to assess the adequacy of capital in supervising a bank holding company. The federal banking agencies implemented the issued final rules (“Final Rules to establishRules”) that established a new comprehensive regulatory capital framework with a phase-in period beginning on January 1, 2015 and ending on January 1, 2019. The Final Rules implemented certain regulatory amendments based on the recommendation of the Basel Committee on Banking Supervision and certain requirements of the Dodd-Frank ActWall Street Reform and substantially amended the regulatory risk-based capital rules applicable to the Company.Consumer Protection Act. The Final Rules require the Company to hold a 2.5 percent capital conservation buffer designed to absorb losses during periods of economic stress. The capital conservation buffer for 2018 is 1.875%. As of December 31, 2018,2020, management believes the Company and Bank meet all capital adequacy requirements to which they are subject and there are no conditions or events subsequent to this date that management believes have changed the Company’s or Bank’s risk-based capital category.
The following table illustrates the Bank’s regulatory capital ratios and the Federal Reserve’s current capital adequacy guidelines as of December 31, 2018.2020:
| | | | | | | | | | | | | | | | | | | | | | | |
| Total Capital (To Risk-Weighted Assets) | | Tier 1 Capital (To Risk-Weighted Assets) | | Common Equity Tier 1 (To Risk-Weighted Assets) | | Leverage Ratio/ Tier 1 Capital (To Average Assets) |
| | | | | | | |
| | | | | | | |
Glacier Bank actual regulatory ratios | 14.06 | % | | 12.91 | % | | 12.91 | % | | 9.56 | % |
Minimum capital requirements | 8.00 | % | | 6.00 | % | | 4.50 | % | | 4.00 | % |
Minimum capital requirements plus capital conservation buffer | 10.50 | % | | 8.50 | % | | 7.00 | % | | N/A |
Well capitalized requirements | 10.00 | % | | 8.00 | % | | 6.50 | % | | 5.00 | % |
On January 1, 2020, the Company adopted the CECL accounting standard that requires management’s estimate of credit losses over the expected contractual lives of the Company's relevant financial assets. On March 27, 2020, in response to the COVID-19 pandemic, federal banking regulators issued an interim final rule to delay for two years the initial adoption impact of CECL on regulatory capital, followed by a three-year transition period to phase out the aggregate amount of the capital benefit provided during 2020 and 2021 (i.e., a five-year transition period). The Federal Reserve’s fully phased-inCompany has elected to utilize the five-year transition period. During the two-year delay, the Company will add back to Common Tier 1 capital guidelines applicable100 percent of the initial adoption impact of CECL plus 25 percent of the cumulative quarterly changes in 2019 are also summarized.ACL (i.e., quarterly transitional amounts). Starting on January 1, 2022, the quarterly transitional amounts along with the initial adoption impact of CECL will be phased out of Common Tier 1 capital evenly over the three-year period.
|
| | | | | | | | | | | |
| Total Capital (To Risk-Weighted Assets) | | Tier 1 Capital (To Risk-Weighted Assets) | | Common Equity Tier 1 (To Risk-Weighted Assets) | | Leverage Ratio/ Tier 1 Capital (To Average Assets) |
Glacier Bank regulatory ratios | 14.35 | % | | 13.10 | % | | 13.10 | % | | 11.08 | % |
Minimum capital requirements | 8.00 | % | | 6.00 | % | | 4.50 | % | | 4.00 | % |
Well capitalized requirements | 10.00 | % | | 8.00 | % | | 6.50 | % | | 5.00 | % |
Minimum capital requirements, including fully-phased in capital conservation buffer (2019) | 10.50 | % | | 8.50 | % | | 7.00 | % | | N/A |
|
For additional information regarding regulatory capital, see Note 1112 to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data.”
Federal and State Income Taxes
The Company files a consolidated federal income tax return using the accrual method of accounting. All required tax returns have been timely filed. Financial institutions are subject to the provisions of the Internal Revenue Code of 1986, as amended, in the same general manner as other corporations. The federal statutory corporate income tax rate is 21 percent.
UnderWithin in the Company’s geographic footprint, Montana, Idaho, Utah, Colorado and Arizona law, financial institutions are subject to a corporation income tax, which incorporates or is substantially similar to applicable provisions of the Internal Revenue Code. The corporation income tax is imposed on federal taxable income, subject to certain adjustments. State taxes are incurred at the rate of 6.75 percent in Montana, 6.96.925 percent in Idaho, 54.95 percent in Utah, 4.634.6 percent in Colorado and 4.9 percent in Arizona. Washington, Wyoming and WyomingNevada do not impose a corporate income tax. The Company is also required to file in states other than the eight states in which it has properties.
Income tax expense for the years ended December 31, 20182020 and 20172019 was $40.3$61.6 million and $64.6$48.7 million, respectively. The Company’s effective income tax rate for the years ended December 31, 20182020 and 20172019 was 18.218.8 percent and 35.718.8 percent, respectively. The current year effective income tax rate was significantly lower than the prior year and was attributable to the decrease in the federal marginal corporate income tax rate and the prior year $19.7 million revaluation of the net deferred tax asset driven by the Tax Act. The prior year federal statutory income tax rate was 35 percent and was decreased to 21 percent beginning January 1, 2018. Furthermore, the current year and prior year’s low effective income tax rates are lower due to income from tax-exempt debt securities, municipal loans and leases and benefits from federal income tax credits. Income from tax-exempt debt securities, loans and leases was $56.1$62.5 million and $56.0$49.2 million for the years ended December 31, 20182020 and 2017,2019, respectively. Benefits from federal income tax credits were $9.2$14.9 million and $5.6$11.4 million for the years ended December 31, 20182020 and 2017,2019, respectively.
The Company has equity investments in Certified Development Entities (“CDE”) which have received allocations of New Markets Tax Credits (“NMTC”). Administered by the Community Development Financial Institutions Fund (“CDFI 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 equity investments in Low-Income Housing Tax Credits (“LIHTC”) which are indirect federal subsidies used to finance the development of affordable rental housing for low-income households. The federal income tax credits are claimed over a ten-year credit allowance period. The Company has investments of $20.5$25.9 million in Qualified Zone Academy and Qualified School Construction bonds whereby the Company receives quarterly federal income tax credits in lieu of taxable interest income. The federal income tax credits on these debt securities 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.
| | | | | | | | | | | | | | | | | | | | | | | |
(Dollars in thousands) | New Markets Tax Credits | | Low-Income Housing Tax Credits | | Debt Securities Tax Credits | | Total |
2021 | $ | 5,642 | | | 10,233 | | | 763 | | | 16,638 | |
2022 | 4,994 | | | 11,476 | | | 664 | | | 17,134 | |
2023 | 4,398 | | | 11,516 | | | 631 | | | 16,545 | |
2024 | 2,466 | | | 11,375 | | | 595 | | | 14,436 | |
2025 | 720 | | | 11,217 | | | 451 | | | 12,388 | |
Thereafter | — | | | 38,379 | | | 452 | | | 38,831 | |
| $ | 18,220 | | | 94,196 | | | 3,556 | | | 115,972 | |
|
| | | | | | | | | | | | |
(Dollars in thousands) | New Markets Tax Credits | | Low-Income Housing Tax Credits | | Debt Securities Tax Credits | | Total |
2019 | $ | 4,153 |
| | 6,422 |
| | 850 |
| | 11,425 |
|
2020 | 4,475 |
| | 6,418 |
| | 813 |
| | 11,706 |
|
2021 | 4,712 |
| | 5,601 |
| | 759 |
| | 11,072 |
|
2022 | 3,944 |
| | 5,572 |
| | 695 |
| | 10,211 |
|
2023 | 3,348 |
| | 5,572 |
| | 663 |
| | 9,583 |
|
Thereafter | 1,416 |
| | 21,907 |
| | 1,565 |
| | 24,888 |
|
| $ | 22,048 |
| | 51,492 |
| | 5,345 |
| | 78,885 |
|
For additional information on income taxes, see Note 1516 to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data”.
Average Balance Sheet
The following schedule provides 1) the total dollar amount of interest and dividend income of the Company for earning assets and the average yields; 2) the total dollar amount of interest expense on interest bearing liabilities and the average rates; 3) net interest and dividend income and interest rate spread; and 4) net interest margin (tax-equivalent).
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Years ended |
| December 31, 2020 | | December 31, 2019 | | December 31, 2018 |
(Dollars in thousands) | Average Balance | | Interest and Dividends | | Average Yield/ Rate | | Average Balance | | Interest and Dividends | | Average Yield/ Rate | | Average Balance | | Interest and Dividends | | Average Yield/ Rate |
Assets | | | | | | | | | | | | | | | | | |
Residential real estate loans | $ | 1,006,001 | | | $ | 46,392 | | | 4.61 | % | | $ | 965,553 | | | $ | 46,899 | | | 4.86 | % | | $ | 868,467 | | | $ | 40,041 | | | 4.61 | % |
Commercial loans 1 | 9,057,210 | | | 441,762 | | | 4.88 | % | | 7,084,753 | | | 373,888 | | | 5.28 | % | | 6,134,018 | | | 308,263 | | | 5.03 | % |
Consumer and other loans | 948,379 | | | 44,559 | | | 4.70 | % | | 881,726 | | | 44,667 | | | 5.07 | % | | 774,813 | | | 38,292 | | | 4.94 | % |
Total loans 2 | 11,011,590 | | | 532,713 | | | 4.84 | % | | 8,932,032 | | | 465,454 | | | 5.21 | % | | 7,777,298 | | | 386,596 | | | 4.97 | % |
Tax-exempt investment securities 3 | 1,306,640 | | | 52,201 | | | 4.00 | % | | 917,454 | | | 38,195 | | | 4.16 | % | | 1,083,999 | | | 50,239 | | | 4.63 | % |
Taxable investment securities 4 | 2,746,855 | | | 59,027 | | | 2.15 | % | | 1,935,215 | | | 56,258 | | | 2.91 | % | | 1,802,704 | | | 47,771 | | | 2.65 | % |
Total earning assets | 15,065,085 | | | 643,941 | | | 4.27 | % | | 11,784,701 | | | 559,907 | | | 4.75 | % | | 10,664,001 | | | 484,606 | | | 4.54 | % |
Goodwill and intangibles | 564,603 | | | | | | | 410,561 | | | | | | | 311,321 | | | | | |
Non-earning assets | 784,075 | | | | | | | 611,788 | | | | | | | 453,394 | | | | | |
Total assets | $ | 16,413,763 | | | | | | | $ | 12,807,050 | | | | | | | $ | 11,428,716 | | | | | |
Liabilities | | | | | | | | | | | | | | | | | |
Non-interest bearing deposits | $ | 4,772,386 | | | $ | — | | | — | % | | $ | 3,323,641 | | | $ | — | | | — | % | | $ | 2,829,916 | | | $ | — | | | — | % |
NOW and DDA accounts | 3,094,675 | | | 2,849 | | | 0.09 | % | | 2,447,037 | | | 4,196 | | | 0.17 | % | | 2,242,935 | | | 3,862 | | | 0.17 | % |
Savings accounts | 1,737,272 | | | 742 | | | 0.04 | % | | 1,420,682 | | | 1,022 | | | 0.07 | % | | 1,298,985 | | | 862 | | | 0.07 | % |
Money market deposit accounts | 2,356,508 | | | 5,077 | | | 0.22 | % | | 1,787,149 | | | 5,385 | | | 0.30 | % | | 1,704,269 | | | 3,377 | | | 0.20 | % |
Certificate accounts | 986,126 | | | 8,568 | | | 0.87 | % | | 923,840 | | | 9,257 | | | 1.00 | % | | 919,356 | | | 6,497 | | | 0.71 | % |
Wholesale deposits 5 | 78,283 | | | 384 | | | 0.49 | % | | 137,442 | | | 3,420 | | | 2.49 | % | | 156,022 | | | 3,761 | | | 2.41 | % |
FHLB advances | 79,277 | | | 733 | | | 0.91 | % | | 265,712 | | | 9,023 | | | 3.35 | % | | 231,158 | | | 8,880 | | | 3.79 | % |
Repurchase agreements and other borrowed funds | 955,205 | | | 8,962 | | | 0.94 | % | | 625,242 | | | 10,470 | | | 1.67 | % | | 526,623 | | | 8,292 | | | 1.57 | % |
Total interest bearing liabilities | 14,059,732 | | | 27,315 | | | 0.19 | % | | 10,930,745 | | | 42,773 | | | 0.39 | % | | 9,909,264 | | | 35,531 | | | 0.36 | % |
Other liabilities | 162,079 | | | | | | | 123,002 | | | | | | | 71,901 | | | | | |
Total liabilities | 14,221,811 | | | | | | | 11,053,747 | | | | | | | 9,981,165 | | | | | |
Stockholders’ Equity | | | | | | | | | | | | | | | | | |
Common stock | 949 | | | | | | | 883 | | | | | | | 836 | | | | | |
Paid-in capital | 1,474,359 | | | | | | | 1,208,772 | | | | | | | 1,014,559 | | | | | |
Retained earnings | 604,796 | | | | | | | 510,601 | | | | | | | 452,996 | | | | | |
Accumulated other comprehensive income (loss) | 111,848 | | | | | | | 33,047 | | | | | | | (20,840) | | | | | |
Total stockholders’ equity | 2,191,952 | | | | | | | 1,753,303 | | | | | | | 1,447,551 | | | | | |
Total liabilities and stockholders’ equity | $ | 16,413,763 | | | | | | | $ | 12,807,050 | | | | | | | $ | 11,428,716 | | | | | |
Net interest income (tax-equivalent) | | | $ | 616,626 | | | | | | | $ | 517,134 | | | | | | | $ | 449,075 | | | |
Net interest spread (tax-equivalent) | | | | | 4.08 | % | | | | | | 4.36 | % | | | | | | 4.18 | % |
Net interest margin (tax-equivalent) | | | | | 4.09 | % | | | | | | 4.39 | % | | | | | | 4.21 | % |
1Includes tax effect of $5.3 million, $4.8 million and $4.1 million on tax-exempt municipal loan and lease income for the years ended December 31, 2020, 2019 and 2018, respectively.
2Total loans are gross of the allowance for credit losses, net of unearned income and include loans held for sale. Non-accrual loans were included in the average volume for the entire period.
3Includes tax effect of $10.5 million, $7.8 million and $10.3 million on tax-exempt debt securities income for the years ended December 31, 2020, 2019 and 2018, respectively.
4Includes tax effect of $1.1 million, $1.1 million and $1.2 million on federal income tax credits for the years ended December 31, 2020, 2019 and 2018, respectively.
5Wholesale deposits include brokered deposits classified as NOW, DDA, money market deposit and certificate accounts.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Years ended |
| December 31, 2018 | | December 31, 2017 | | December 31, 2016 |
(Dollars in thousands) | Average Balance | | Interest & Dividends | | Average Yield/ Rate | | Average Balance | | Interest & Dividends | | Average Yield/ Rate | | Average Balance | | Interest & Dividends | | Average Yield/ Rate |
Assets | | | | | | | | | | | | | | | | | |
Residential real estate loans | $ | 868,467 |
| | $ | 40,041 |
| | 4.61 | % | | $ | 744,523 |
| | $ | 33,114 |
| | 4.45 | % | | $ | 741,876 |
| | $ | 33,410 |
| | 4.50 | % |
Commercial loans 1 | 6,134,018 |
| | 308,263 |
| | 5.03 | % | | 4,792,720 |
| | 233,744 |
| | 4.88 | % | | 3,993,363 |
| | 193,147 |
| | 4.84 | % |
Consumer and other loans | 774,813 |
| | 38,292 |
| | 4.94 | % | | 684,129 |
| | 32,584 |
| | 4.76 | % | | 668,990 |
| | 31,402 |
| | 4.69 | % |
Total loans 2 | 7,777,298 |
| | 386,596 |
| | 4.97 | % | | 6,221,372 |
| | 299,442 |
| | 4.81 | % | | 5,404,229 |
| | 257,959 |
| | 4.77 | % |
Tax-exempt investment securities 3 | 1,083,999 |
| | 50,239 |
| | 4.63 | % | | 1,160,182 |
| | 66,077 |
| | 5.70 | % | | 1,325,810 |
| | 75,907 |
| | 5.73 | % |
Taxable investment securities 4 | 1,802,704 |
| | 47,771 |
| | 2.65 | % | | 1,722,264 |
| | 39,727 |
| | 2.31 | % | | 1,874,240 |
| | 41,775 |
| | 2.23 | % |
Total earning assets | 10,664,001 |
| | 484,606 |
| | 4.54 | % | | 9,103,818 |
| | 405,246 |
| | 4.45 | % | | 8,604,279 |
| | 375,641 |
| | 4.37 | % |
Goodwill and intangibles | 311,321 |
| | | | | | 180,014 |
| | | | | | 155,981 |
| | | | |
Non-earning assets | 453,394 |
| | | | | | 394,363 |
| | | | | | 392,353 |
| | | | |
Total assets | $ | 11,428,716 |
| | | | | | $ | 9,678,195 |
| | | | | | $ | 9,152,613 |
| | | | |
Liabilities | | | | | | | | | | | | | | | | | |
Non-interest bearing deposits | $ | 2,829,916 |
| | $ | — |
| | — | % | | $ | 2,175,750 |
| | $ | — |
| | — | % | | $ | 1,934,543 |
| | $ | — |
| | — | % |
NOW and DDA accounts | 2,242,935 |
| | 3,862 |
| | 0.17 | % | | 1,656,865 |
| | 1,402 |
| | 0.08 | % | | 1,498,928 |
| | 1,062 |
| | 0.07 | % |
Savings accounts | 1,298,985 |
| | 862 |
| | 0.07 | % | | 1,055,688 |
| | 624 |
| | 0.06 | % | | 920,058 |
| | 464 |
| | 0.05 | % |
Money market deposit accounts | 1,704,269 |
| | 3,377 |
| | 0.20 | % | | 1,547,659 |
| | 2,407 |
| | 0.16 | % | | 1,420,700 |
| | 2,183 |
| | 0.15 | % |
Certificate accounts | 919,356 |
| | 6,497 |
| | 0.71 | % | | 888,887 |
| | 5,114 |
| | 0.58 | % | | 1,013,046 |
| | 5,998 |
| | 0.59 | % |
Wholesale deposits 5 | 156,022 |
| | 3,761 |
| | 2.41 | % | | 275,804 |
| | 7,246 |
| | 2.63 | % | | 335,616 |
| | 8,695 |
| | 2.59 | % |
FHLB advances | 231,158 |
| | 8,880 |
| | 3.79 | % | | 258,528 |
| | 6,748 |
| | 2.57 | % | | 294,952 |
| | 6,221 |
| | 2.07 | % |
Repurchase agreements and other borrowed funds | 526,623 |
| | 8,292 |
| | 1.57 | % | | 547,307 |
| | 6,323 |
| | 1.16 | % | | 515,254 |
| | 5,008 |
| | 0.97 | % |
Total interest bearing liabilities | 9,909,264 |
| | 35,531 |
| | 0.36 | % | | 8,406,488 |
| | 29,864 |
| | 0.36 | % | | 7,933,097 |
| | 29,631 |
| | 0.37 | % |
Other liabilities | 71,901 |
| | | | | | 83,991 |
| | | | | | 96,392 |
| | | | |
Total liabilities | 9,981,165 |
| | | | | | 8,490,479 |
| | | | | | 8,029,489 |
| | | | |
Stockholders’ Equity | | | | | | | | | | | | | | | | | |
Common stock | 836 |
| | | | | | 775 |
| | | | | | 763 |
| | | | |
Paid-in capital | 1,014,559 |
| | | | | | 781,267 |
| | | | | | 740,792 |
| | | | |
Retained earnings | 452,996 |
| | | | | | 406,200 |
| | | | | | 371,925 |
| | | | |
Accumulated other comprehensive (loss) income | (20,840 | ) | | | | | | (526 | ) | | | | | | 9,644 |
| | | | |
Total stockholders’ equity | 1,447,551 |
| | | | | | 1,187,716 |
| | | | | | 1,123,124 |
| | | | |
Total liabilities and stockholders’ equity | $ | 11,428,716 |
| | | | | | $ | 9,678,195 |
| | | | | | $ | 9,152,613 |
| | | | |
Net interest income (tax-equivalent) | | | $ | 449,075 |
| | | | | | $ | 375,382 |
| | | | | | $ | 346,010 |
| | |
Net interest spread (tax-equivalent) | | | | | 4.18 | % | | | | | | 4.09 | % | | | | | | 4.00 | % |
Net interest margin (tax-equivalent) | | | | | 4.21 | % | | | | | | 4.12 | % | | | | | | 4.02 | % |
58
| |
1
| Includes tax effect of $4.1 million, $6.4 million and $4.2 million on tax-exempt municipal loan and lease income for the years ended December 31, 2018, 2017 and 2016, respectively. |
| |
2
| Total loans are gross of the allowance for loan and lease losses, net of unearned income and include loans held for sale. Non-accrual loans were included in the average volume for the entire period. |
| |
3
| Includes tax effect of $10.3 million, $22.5 million and $25.9 million on tax-exempt debt securities income for the years ended December 31, 2018, 2017 and 2016, respectively. |
| |
4
| Includes tax effect of $1.2 million, $1.3 million and $1.4 million on federal income tax credits for the years ended December 31, 2018, 2017 and 2016, respectively. |
| |
5
| Wholesale deposits include brokered deposits classified as NOW, DDA, money market deposit and certificate accounts. |
Rate/Volume Analysis
Net interest income can be evaluated from the perspective of relative dollars of change in each period. Interest income and interest expense, which are the components of net interest income, are shown in the following table on the basis of the amount of any increases (or decreases) attributable to changes in the dollar levels of the Company’s interest earning assets and interest bearing liabilities (“volume”) and the yields earned and paid on such assets and liabilities (“rate”). The change in interest income and interest expense attributable to changes in both volume and rates has been allocated proportionately to the change due to volume and the change due to rate.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year ended December 31, | | Year ended December 31, |
| 2020 vs. 2019 | | 2019 vs. 2018 |
| Increase (Decrease) Due to: | | Increase (Decrease) Due to: |
(Dollars in thousands) | Volume | | Rate | | Net | | Volume | | Rate | | Net |
Interest income | | | | | | | | | | | |
Residential real estate loans | $ | 1,964 | | | (2,471) | | | (507) | | | 4,476 | | | 2,382 | | | 6,858 | |
Commercial loans (tax-equivalent) | 105,403 | | | (37,528) | | | 67,875 | | | 47,779 | | | 17,846 | | | 65,625 | |
Consumer and other loans | 3,508 | | | (3,616) | | | (108) | | | 5,284 | | | 1,091 | | | 6,375 | |
Investment securities (tax-equivalent) | 39,760 | | | (22,987) | | | 16,773 | | | (1,156) | | | (2,401) | | | (3,557) | |
Total interest income | 150,635 | | | (66,602) | | | 84,033 | | | 56,383 | | | 18,918 | | | 75,301 | |
Interest expense | | | | | | | | | | | |
NOW and DDA accounts | 1,125 | | | (2,471) | | | (1,346) | | | 351 | | | (17) | | | 334 | |
Savings accounts | 231 | | | (511) | | | (280) | | | 81 | | | 79 | | | 160 | |
Money market deposit accounts | 1,735 | | | (2,043) | | | (308) | | | 164 | | | 1,844 | | | 2,008 | |
Certificate accounts | 651 | | | (1,340) | | | (689) | | | 32 | | | 2,728 | | | 2,760 | |
Wholesale deposits | (1,467) | | | (1,570) | | | (3,037) | | | (448) | | | 107 | | | (341) | |
FHLB advances | (6,324) | | | (1,966) | | | (8,290) | | | 1,327 | | | (1,184) | | | 143 | |
Repurchase agreements and other borrowed funds | 5,569 | | | (7,077) | | | (1,508) | | | 1,553 | | | 625 | | | 2,178 | |
Total interest expense | 1,520 | | | (16,978) | | | (15,458) | | | 3,060 | | | 4,182 | | | 7,242 | |
Net interest income (tax-equivalent) | $ | 149,115 | | | (49,624) | | | 99,491 | | | 53,323 | | | 14,736 | | | 68,059 | |
|
| | | | | | | | | | | | | | | | | | |
| Year ended December 31, | | Year ended December 31, |
| 2018 vs. 2017 | | 2017 vs. 2016 |
| Increase (Decrease) Due to: | | Increase (Decrease) Due to: |
(Dollars in thousands) | Volume | | Rate | | Net | | Volume | | Rate | | Net |
Interest income | | | | | | | | | | | |
Residential real estate loans | $ | 5,513 |
| | 1,414 |
| | 6,927 |
| | 119 |
| | (415 | ) | | (296 | ) |
Commercial loans (tax-equivalent) | 65,416 |
| | 9,103 |
| | 74,519 |
| | 38,029 |
| | 2,568 |
| | 40,597 |
|
Consumer and other loans | 4,319 |
| | 1,389 |
| | 5,708 |
| | 623 |
| | 559 |
| | 1,182 |
|
Investment securities (tax-equivalent) | 157 |
| | (7,951 | ) | | (7,794 | ) | | (11,680 | ) | | (198 | ) | | (11,878 | ) |
Total interest income | 75,405 |
| | 3,955 |
| | 79,360 |
| | 27,091 |
| | 2,514 |
| | 29,605 |
|
Interest expense | | | | | | | | | | | |
NOW and DDA accounts | 496 |
| | 1,964 |
| | 2,460 |
| | 109 |
| | 231 |
| | 340 |
|
Savings accounts | 144 |
| | 94 |
| | 238 |
| | 67 |
| | 93 |
| | 160 |
|
Money market deposit accounts | 244 |
| | 726 |
| | 970 |
| | 189 |
| | 35 |
| | 224 |
|
Certificate accounts | 175 |
| | 1,208 |
| | 1,383 |
| | (750 | ) | | (134 | ) | | (884 | ) |
Wholesale deposits | (3,147 | ) | | (338 | ) | | (3,485 | ) | | (1,569 | ) | | 120 |
| | (1,449 | ) |
FHLB advances | (714 | ) | | 2,846 |
| | 2,132 |
| | (783 | ) | | 1,310 |
| | 527 |
|
Repurchase agreements and other borrowed funds | (239 | ) | | 2,208 |
| | 1,969 |
| | 297 |
| | 1,018 |
| | 1,315 |
|
Total interest expense | (3,041 | ) | | 8,708 |
| | 5,667 |
| | (2,440 | ) | | 2,673 |
| | 233 |
|
Net interest income (tax-equivalent) | $ | 78,446 |
| | (4,753 | ) | | 73,693 |
| | 29,531 |
| | (159 | ) | | 29,372 |
|
Net interest income (tax-equivalent) increased $73.7$99.5 million for the year ended December 31, 20182020 compared to the same period in 2017.2019. The interest income for 20182020 increased over the same period last year primarily from increased growth in commercial loans and investment securities. The growth in the commercial loan portfolio was driven by the PPP loans new for 2020. The growth in the investment securities was the result of security purchases utilizing excess liquidity from the increase in core deposits. Total interest expense decreased from the prior year primarily from the decreased rates on deposits and borrowings combined with a decreased amount of FHLB advances and wholesale deposits.
Net interest income (tax-equivalent) increased $68.1 million for the year ended December 31, 2019 compared to 2018. The interest income for 2019 increased over the same period last year primarily from increased loan growth in all categories, with the largest increase in the Company’s commercial loan portfolio. Furthermore,Consistent with the 2018, increases in interest rates on existing variable rate loans and new loans also increased the loan interest income. The decrease in interest income on the debt securities portfolio was primarily the result of a decrease in the tax benefit related to the tax-exempt debt securities. Total interest expense increased from the prior year2018 primarily from anthe increase in money market deposit accounts, certificate accounts and FHLB interest rates, which was partially offsetrepurchase agreements driven by the decrease in wholesale deposits.both rate and volume increases.
Net interest income (tax-equivalent) increased $29.4 million during 2017 compared to 2016. The interest income for 2017 increased over the prior year primarily from continued increased growth of the Company’s commercial loan portfolio along with increased yields on such loans. The decrease in interest income on the debt securities portfolio was the result of continuing to redeploy cash flow from debt securities into the loan portfolio. Total interest expense remained stable compared to the prior year with volatility in certain categories including wholesale deposits, FHLB advances and other borrowed funds. The decrease in wholesale deposits resulted from the Company taking the opportunity to pay down a portion of its higher cost funding. The increase in rates on FHLB advances resulted from the Company changing a portion of its LIBOR-based borrowings from wholesale deposits to FHLB advances for its cash flow hedges ($260 million notional). The increase in rates on other borrowed funds resulted from the increased rates on the Company’s variable rate subordinated debentures.
Effect of inflation and changing prices
GAAP often requires the measurement of financial position and operating results in terms of historical dollars, without consideration for change in relative purchasing power over time due to inflation. Virtually all assets of the Company are monetary in nature; therefore, interest rates generally have a more significant impact on a company’s performance than does the effect of inflation.
Cyber Risk
A failure in or breach of the Company’s operational or security systems, or those of the Company’s third party service providers, including as a result of cyber-attacks, could disrupt business, result in the disclosure or misuse of confidential or proprietary information, damage our reputation, increase costs and cause losses. The Company employs detection and response mechanisms designed to contain and mitigate these risks. The Company maintains a robust information security program that is regularly reviewed, tested, and updated. This includes vulnerability and patch management programs, incident response planning, security
monitoring, employee training, and security awareness testing. The Board's Risk Oversight Committee is responsible for monitoring the Company’s cyber risk management profile and related programs. The Board is responsible for approval of related policies.
Critical Accounting Policies
The preparation of consolidated financial statements in conformity with GAAP often requires management to use significant judgments as well as subjective and/or complex measurements in making estimates and assumptions that affect the reported amounts of assets, liabilities, income and expenses. The Company considers its accounting policies for the ALLL,ACL, goodwill and fair value measurements to be critical accounting policies. The application of these policies has a significant impact on the Company’s consolidated financial statements and financial results could differ significantly if different judgments or estimates were to be applied.
Allowance for Loan and LeaseCredit Losses
For information regarding the ALLL,ACL, its relation to the provision for loancredit losses and risk related to asset quality, see the section captioned “Allowance“Allowance for Loan and Lease Losses”Credit Losses - Loans Receivable” included in “Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations” and Notes 1 and 3 to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data.”
Goodwill
For information on goodwill, see Notes 1 and 5 to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data.”
Fair Value Measurements
For information on fair value measurements, see Note 2021 to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data.”
Impact of Recently Issued Accounting Standards
Authoritative accounting guidance that may have had a material impact on the Company that became effective during 20182020 or 20172019 includes amendments to:
| |
• | FASB Accounting Standards CodificationTM (“ASC”) Topic 815, Derivatives and Hedging; and
|
•FASB ASC Topic 825, 326, Financial Instruments; and
Instruments - Credit Losses•FASB ASC Topic 606, Revenue from Contracts with Customers
350, Simplifying the Test for Goodwill;•FASB Accounting Standards CodificationTM (“ASC”) Subtopic 310-20, Receivables - Nonrefundable Fees and Other Costs;
•FASB ASC Topic 220, Income Statement - Reporting Comprehensive Income;
842, Leases;FASB ASC Topic 718, Compensation - Stock Compensation;
AuthoritativeThere is no authoritative accounting guidance which is pending adoption at December 31, 2020, that may possiblyis expected to have a material impact on the Company that is pending adoption at December 31, 2018 includes amendments to:Company.
FASB ASC Subtopic 310-20, Receivables - Nonrefundable Fees and Other Costs;
FASB ASC Topic 350, Simplifying the Test for Goodwill;
FASB ASC Topic 326, Financial Instruments - Credit Losses; and
FASB ASC Topic 842, Leases
For additional information on the topics and the impact on the Company see Note 1 to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data.”
Item 7A. Quantitative and Qualitative Disclosures about Market Risk
The disclosures set forth in this item are qualified by the section captioned “Forward-Looking Statements” included in “Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations.” Market risk is the risk of loss in a financial instrument arising from adverse changes in market rates/prices such as interest rates, foreign currency exchange rates, commodity prices, and equity prices. The Company’s primary market risk exposure is interest rate risk.
Interest Rate Risk
Interest rate risk is the potential for loss of future earnings resulting from adverse changes in the level of interest rates. Interest rate risk results from many factors and could have a significant impact on the Company’s net interest income, which is the Company’s primary source of net income. Net interest income is affected by changes in interest rates, the relationship between rates on interest bearing assets and liabilities, the impact of the interest fluctuations on asset prepayments and the mix of interest bearing assets and liabilities.
Although interest rate risk is inherent in the banking industry, banks are expected to have sound risk management practices in place to measure, monitor and control interest rate exposures. The objective of interest rate risk management is to contain the risks associated with interest rate fluctuations. The process involves identification and management of the sensitivity of net interest income to changing interest rates.
The ongoing monitoring and management of this risk is an important component of the Company’s asset/liability management process which is governed by policies established by the Company’s Board that are reviewed and approved annually. The Board delegates
responsibility for carrying out the asset/liability management policies to the Bank’s ALCO. In this capacity, the ALCO develops guidelines and strategies impacting the Company’s asset/liability management relatedmanagement-related activities based upon estimated market risk sensitivity, policy limits and overall market interest rate levels and trends. The Company’s goal of its asset and liability management practices is to maintain or increase the level of net interest income within an acceptable level of interest rate risk.
In addition to the risk management practices previously described, the Company has entered into forecasted interest rate swap derivative financial instruments to hedge various interest rate exposures. For more information on the Company’s interest rate swaps, see Note 10 to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data.”
Net interest income simulation
The Company uses a detailed and dynamic simulation model to quantify the estimated exposure of net interest income (“NII”) to sustained interest rate changes. While ALCO routinely monitors simulated NII sensitivity over rolling two-year and five-year horizons, it also utilizes additional tools to monitor potential longer-term interest rate risk (e.g., economic value of equity).risk. The simulation model captures the impact of changing interest rates on the interest income received and interest expense paid on all assets and liabilities reflected on the Company’s statements of financial condition. This sensitivity analysis is compared to ALCO policy limits which specify a maximum tolerance level for NII exposure over a one year and two year horizon, assuming no balance sheet growth. The ALCO policy rate scenarios include upward and downward shifts in interest rates for 100 bps, 200 bps, 300 bps, and 400 bps scenarios with instantaneous and parallel changes in current market yield curves. The ALCO policy also includes 200 bps and 400 bps rate scenarios with gradual parallel shifts in interest rates over 12-month and 24-month periods, respectively. Given the historically low rate environment, policy limits have been establishedthe Company only models and reports for a downward shift in interest rates of 100 bps. Other non-parallel rate movement scenarios are also modeled to determine the potential impact on net interest income. The additional scenarios are adjusted as the economic environment changes and provide ALCO additional interest rate risk monitoring tools to evaluate current market conditions.
The following is indicative of the Company’s overall NII sensitivity analysis as of December 31, 2018 as compared to the ALCO policy limits approved by the Company’s Board.2020. The Company’s interestNII sensitivity remained within policy limits at December 31, 2018.2020.
| | | | | | | | | | | | | | |
| | Estimated Sensitivity |
Rate Scenarios | | One Year | | Two Years |
-100 bps Rate shock | | (4.77 | %) | | (6.04 | %) |
+100 bps Rate shock | | 1.14 | % | | 3.33 | % |
+200 bps Rate shock | | 1.13 | % | | 5.55 | % |
+200 bps Rate ramp | | 0.69 | % | | 2.97 | % |
+300 bps Rate shock | | 1.32 | % | | 8.06 | % |
+400 bps Rate shock | | 1.24 | % | | 10.17 | % |
+400 bps Rate ramp | | 1.33 | % | | 2.70 | % |
|
| | | | | | | | | | | | |
| | One Year | | Two Years |
Rate Scenarios | | Policy Limits | | Estimated Sensitivity | | Policy Limits | | Estimated Sensitivity |
-100 bps Rate shock | | (10.0 | )% | | (2.9 | )% | | (15.0 | )% | | (4.9 | )% |
+100 bps Rate shock | | (10.0 | )% | | (0.6 | )% | | (15.0 | )% | | 1.4 | % |
+200 bps Rate shock | | (10.0 | )% | | (1.7 | )% | | (15.0 | )% | | 2.0 | % |
+200 bps Rate ramp | | (10.0 | )% | | (1.2 | )% | | (15.0 | )% | | 0.8 | % |
+300 bps Rate shock | | (20.0 | )% | | (2.4 | )% | | (20.0 | )% | | 2.9 | % |
+400 bps Rate shock | | (20.0 | )% | | (3.6 | )% | | (20.0 | )% | | 3.3 | % |
+400 bps Rate ramp | | (10.0 | )% | | (0.8 | )% | | (20.0 | )% | | 0.2 | % |
The preceding sensitivity analysis does not represent a forecast and should not be relied upon as being indicative of expected operating results. These hypothetical estimates are based upon numerous assumptions including: the nature and timing of interest rate levels including, but not limited to, yield curve shape, prepayments on loans and securities, deposit decay rates, pricing decisions on loans and deposits and reinvestment/replacement of asset and liability cash flows. While assumptions are developed based upon current economic and local market conditions, the Company cannot make any assurances as to the predictive nature of these assumptions including how customer preferences or competitor influences might change. Also, as market conditions vary from those assumed in the sensitivity analysis, actual results will also differ due to prepayment/refinancing levels likely deviating from those assumed, the varying impact of interest rate caps or floors on adjustable rate assets, the potential effect of changing debt service levels on customers with adjustable rate loans, depositor early withdrawals and product preference changes, and other internal and external variables. Furthermore, the sensitivity analysis does not reflect actions that ALCO might take in responding to or anticipating changes in interest rates.
Economic value of equity
In addition to the NII analyses, the Company calculates the economic value of equity (“EVE”) which focuses on longer term interest rate risk. The EVE process models the cash flow of financial instruments to maturity and then discounts those cashflows based on prevailing interest rates in order to develop a baseline EVE. The interest rates used in the model are then shocked for an immediate increase and decrease in interest rates. The results for the shocked model are compared to the baseline results to determine the percentage change in EVE under the various scenarios. The resulting percentage change in the EVE is an indication of the longer term re-pricing risk and option risks embedded in the balance sheet. The measure is not designed to estimate the Company’s capital levels, such as tangible, regulatory, or market capitalization.
The following reflects the Company’s EVE maximum sensitivity policy limits and EVE analysis as of December 31, 2018:
|
| | | | | | |
Rate Scenarios | | Policy Limits | | Post Shock Ratio |
-100 bps Rate shock | | (10.0 | )% | | (6.1 | )% |
+100 bps Rate shock | | (10.0 | )% | | 0.3 | % |
+200 bps Rate shock | | (20.0 | )% | | (2.8 | )% |
+300 bps Rate shock | | (30.0 | )% | | (6.5 | )% |
+400 bps Rate shock | | (40.0 | )% | | (10.8 | )% |
Item 8. Financial Statements and Supplementary Data
Report of Independent Registered Public Accounting Firm
To the Stockholders, Board of Directors and Audit Committee
Glacier Bancorp, Inc.
Kalispell, Montana
Opinion on the Financial Statements
We have audited the accompanying consolidated statements of financial condition of Glacier Bancorp, Inc. (the Company) as of December 31, 20182020 and 2017,2019, the related consolidated statements of operations, comprehensive income, changes in stockholders’ equity and cash flows for each of the years in the three-year period ended December 31, 2018,2020, and the related notes (collectively referred to as the "financial statements"“financial statements”). In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of the Company as of December 31, 20182020 and 2017,2019, and the results of its operations and its cash flows for each of the years in the three-year period ended December 31, 2018,2020, in conformity with accounting principles generally accepted in the United States of America.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the Company'sCompany’s internal control over financial reporting as of December 31, 2018,2020, based on criteria established in Internal Control -– Integrated Framework (2013),issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO), and our report dated February 22, 2019,March 1, 2021, expressed an unqualified opinion thereon.
Adoption of New Accounting Standard
As discussed in Notes 1, 2 and 3 to the consolidated financial statements, the Company changed its method for accounting for credit losses on investments, loans and unfunded loan commitments in 2020 due to the adoption of ASC Topic 326. As discussed below, the allowance for credit losses is considered a critical audit matter.
Basis for Opinion
These financial statements are the responsibility of the Company'sCompany’s management. Our responsibility is to express an opinion on the Company'sCompany’s financial statements based on our audits.
We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
Stockholders, Board of Directors and Audit Committee
Glacier Bancorp, Inc.
Page 2
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures include examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
/s/ BKD, LLPCritical Audit Matters
The critical audit matters communicated below are matters arising from the current period audit of the financial statements that were communicated or required to be communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit matters below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which they relate.
Allowance for Credit Losses
As described in Notes 1 and 3 to the consolidated financial statements, the Company adopted the Financial Accounting Standards Board (FAB) Accounting Standards Update (ASU) No. 2016-13, Topic 326, Financial Instruments – Credit Losses, on January 1, 2020, which significantly changed the loan and allowance for credit losses (ACL) accounting and related financial statement disclosures. The Company’s consolidated ACL was approximately $158 million at December 31, 2020. The ACL is an estimate of probable credit losses related to specifically identified loans and for losses inherent in the portfolio that the Company is unlikely to recover. The determination of the ACL includes a quantitative portion that calculates historical average loss rates and uses forecast assumptions and other inputs to project credit losses over the life of the loan portfolio. Additionally, the ACL requires management to exercise significant judgment and consider numerous subjective factors, including determining qualitative factors utilized to adjust the ACL for projected credit losses that the quantitative allocations portion does not factor into its consideration. As disclosed by management, different assumptions and conditions could result in a materially different amount for the ACL.
We identified the valuation of the ACL as a critical audit matter. Auditing the allowance for credit loss involved a high degree of subjectivity in evaluating management’s estimates, such as evaluating management’s identification of credit quality indicators, assessment of economic conditions and other environmental factors, evaluating the adequacy of specific allowances associated with individually evaluated loans and assessing the appropriateness of loan grades and non-accrual, collateral dependent, and individually evaluated designations.
Stockholders, Board of Directors and Audit Committee
Glacier Bancorp, Inc.
Page 3
The primary procedures we performed to address this critical audit matter included:
•Testing the effectiveness of controls, including those related to technology over the ACL including data completeness and accuracy, classifications of loan segments, historical data, the calculation of baseline loss rates, the establishment of qualitative adjustments, identification of individually evaluated loans and risk classification of individual loans and/or loan relationships, establishment of specific reserves on individually evaluated loans and management’s review controls over the ACL balance as a whole;
•Testing of completeness and accuracy of the information utilized in the ACL through testing of year-end loan balances, non-accrual and individually evaluated loan designations, gross charge-offs and recoveries;
•Testing of the Company’s ACL narrative supporting the overall ACL process in place and adjusted loss factors applied to various loan segments;
•Testing of the economic inputs utilized to generate the economic forecast multipliers utilized within the quantitative portion of the ACL;
•Testing the Company’s ACL model for computational accuracy;
•Evaluating the qualitative adjustments to the loan segments, including assessing the basis for the adjustments and the reasonableness of the significant assumptions, including; management’s COVID-19 qualitative factor adjustments;
•Testing the loan review functions and evaluating the accuracy of loan grades, specific reserve calculations, and non-accrual and collateral-dependent identifications;
•Utilizing internal subject matter experts in the area of loan review to assist us in evaluating the appropriateness of loan grades, non-accrual and collateral dependent loan identifications and to assess the reasonableness of specific impairments allocated to impaired loans;
•Evaluating the overall reasonableness of assumptions used by considering the past performance of the Company and evaluating to trends identified within the banking industry, including, but not limited to the following:
◦Timing and frequency of improvements noted in key lending ratios that are indicative of potential credit risk in the overall loan portfolio and banking industry
◦Observation of trends in the Company’s overall qualitative factors to ensure directional consistency, the overall economic climate and risk trends identified in the loan portfolio
◦Evaluating the relevance and reliability of the data and data sources
Merger and Acquisition
As described in Note 23 to the consolidated financial statements, the Company consummated the acquisition of a bank holding company during the year ended December 31, 2020, resulting in the expansion of the Company’s operating footprint and additional goodwill of approximately $58 million being recognized on the Company’s consolidated statement of financial condition. As part of the acquisition consummated during the year, management determined that the acquisition qualified as a business and accordingly all identifiable assets and liabilities acquired were valued at fair value as part of the purchase price allocation as of the acquisition date. The identification and valuation of such acquired assets and assumed liabilities requires management to exercise significant judgment and consider the use of outside vendors to estimate the fair value allocations.
Stockholders, Board of Directors and Audit Committee
Glacier Bancorp, Inc.
Page 4
We identified the acquisition and the valuation of acquired assets and assumed liabilities as a critical audit matter. Auditing the acquired net assets and acquisition related considerations involved a high degree of subjectivity in evaluating management’s operational assumptions of the newly acquired division, fair value estimates, purchase price allocations and assessing the appropriateness of outside vendor valuation models.
The primary procedures we performed to address this critical audit matter included:
•Obtaining and reviewing executed Plan and Agreement of Merger document to gain an understanding of the underlying terms of the consummated acquisition;
•Obtaining and reviewing management’s purchase accounting checklist to gain an understanding of procedures performed to identify and value the acquired assets and liabilities;
•Testing management’s purchase accounting analysis, focusing on the completeness and accuracy of the balance sheet acquired and related fair value purchase price allocations made to the identified assets acquired and liabilities assumed;
•Obtaining valuation estimates prepared by the Company’s valuation specialist and challenging management’s analysis of the appropriateness of the valuations allocated to assets acquired and liabilities assumed; including but not limited to, testing of critical inputs, assumptions applied and valuation models utilized by the Company’s valuation specialist;
•Utilization of BKD’s internal valuation specialists to assist with evaluating the related fair value purchase price allocations made to the identified assets acquired and liabilities assumed;
•Testing the goodwill calculation resulting from the acquisition consummated, which is the difference between the total net consideration paid and the fair value of the net assets acquired;
•Reviewing and evaluating the adequacy of the disclosures made in the footnotes of the Company’s SEC filings.
Emphasis of a Matter
As discussed in Note 1 to the financial statements, on January 1, 2020, the Company adopted new accounting guidance for accounting for credit losses. Our opinion is not modified with respect to this matter.
We have served as the Company’s auditor since 2005.
/s/ BKD, LLP
Denver, Colorado
February 22, 2019March 1, 2021
Report of Independent Registered Public Accounting Firm
To the Stockholders, Board of Directors and Audit Committee
Glacier Bancorp, Inc.
Kalispell, Montana
Opinion on Internal Control Over Financial Reporting
We have audited Glacier Bancorp, Inc.’s (the Company) internal control over financial reporting as of December 31, 2018,2020, based on criteria established in Internal Control -– Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).
In our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2018,2020, based on criteria established in Internal Control -– Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the consolidated financial statements of the Company and our report dated February 22, 2019,March 1, 2021 expressed an unqualified opinion thereon.
Basis for Opinion
The Company'sCompany’s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Management’s Report on Internal Control Over Financial Reporting. Our responsibility is to express an opinion on the Company'sCompany’s internal control over financial reporting based on our audit.
We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects.
Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audit also included performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.
To the Stockholders, Board of Directors and Audit Committee
Glacier Bancorp, Inc.
Page 2
Definitions and Limitations of Internal Control overOver Financial Reporting
A company'sCompany’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of reliable financial statements for external purposes in accordance with accounting principles generally accepted in the United States of America.accounting principles. A company'sCompany’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company;Company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with accounting principles generally accepted in the United States of America,accounting principles, and that receipts and expenditures of the companyCompany are being made only in accordance with authorizations of management and directors of the company;Company; and (3) provide reasonable assurance regarding prevention or timely detection and correction of unauthorized acquisition, use or disposition of the company'sCompany’s assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions or that the degree of compliance with the policies or procedures may deteriorate.
/s/ BKD, LLP
Denver, Colorado
February 22, 2019March 1, 2021
GLACIER BANCORP, INC.
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
| | | | | | | | | | | |
(Dollars in thousands, except per share data) | December 31, 2020 | | December 31, 2019 |
Assets | | | |
Cash on hand and in banks | $ | 227,108 | | | 198,639 | |
| | | |
Interest bearing cash deposits | 406,034 | | | 132,322 | |
Cash and cash equivalents | 633,142 | | | 330,961 | |
Debt securities, available-for-sale | 5,337,814 | | | 2,575,252 | |
Debt securities, held-to-maturity | 189,836 | | | 224,611 | |
Total debt securities | 5,527,650 | | | 2,799,863 | |
Loans held for sale, at fair value | 166,572 | | | 69,194 | |
Loans receivable | 11,122,696 | | | 9,512,810 | |
Allowance for credit losses | (158,243) | | | (124,490) | |
Loans receivable, net | 10,964,453 | | | 9,388,320 | |
Premises and equipment, net | 325,335 | | | 310,309 | |
Other real estate owned | 1,744 | | | 5,142 | |
Accrued interest receivable | 75,497 | | | 56,047 | |
Deferred tax asset | 0 | | | 2,037 | |
Core deposit intangible, net | 55,509 | | | 63,286 | |
Goodwill | 514,013 | | | 456,418 | |
Non-marketable equity securities | 10,023 | | | 11,623 | |
Bank-owned life insurance | 123,763 | | | 109,428 | |
Other assets | 106,505 | | | 81,371 | |
Total assets | $ | 18,504,206 | | | 13,683,999 | |
Liabilities | | | |
Non-interest bearing deposits | $ | 5,454,539 | | | 3,696,627 | |
Interest bearing deposits | 9,342,990 | | | 7,079,830 | |
Securities sold under agreements to repurchase | 1,004,583 | | | 569,824 | |
Federal Home Loan Bank advances | 0 | | | 38,611 | |
Other borrowed funds | 33,068 | | | 28,820 | |
Subordinated debentures | 139,959 | | | 139,914 | |
Accrued interest payable | 3,305 | | | 4,686 | |
Deferred tax liability | 23,860 | | | 0 | |
Other liabilities | 194,861 | | | 164,954 | |
Total liabilities | 16,197,165 | | | 11,723,266 | |
Commitments and Contingent Liabilities | 0 | | | 0 | |
Stockholders’ Equity | | | |
Preferred shares, $0.01 par value per share, 1,000,000 shares authorized, none issued or outstanding | 0 | | | 0 | |
Common stock, $0.01 par value per share, 117,187,500 shares authorized | 954 | | | 923 | |
Paid-in capital | 1,495,053 | | | 1,378,534 | |
Retained earnings - substantially restricted | 667,944 | | | 541,050 | |
Accumulated other comprehensive income | 143,090 | | | 40,226 | |
Total stockholders’ equity | 2,307,041 | | | 1,960,733 | |
Total liabilities and stockholders’ equity | $ | 18,504,206 | | | 13,683,999 | |
Number of common stock shares issued and outstanding | 95,426,364 | | | 92,289,750 | |
|
| | | | | | |
(Dollars in thousands, except per share data) | December 31, 2018 | | December 31, 2017 |
Assets | | | |
Cash on hand and in banks | $ | 161,782 |
| | 139,948 |
|
Interest bearing cash deposits | 42,008 |
| | 60,056 |
|
Cash and cash equivalents | 203,790 |
| | 200,004 |
|
Debt securities, available-for-sale | 2,571,663 |
| | 1,778,243 |
|
Debt securities, held-to-maturity | 297,915 |
| | 648,313 |
|
Total debt securities | 2,869,578 |
| | 2,426,556 |
|
Loans held for sale, at fair value | 33,156 |
| | 38,833 |
|
Loans receivable | 8,287,549 |
| | 6,577,824 |
|
Allowance for loan and lease losses | (131,239 | ) | | (129,568 | ) |
Loans receivable, net | 8,156,310 |
| | 6,448,256 |
|
Premises and equipment, net | 241,528 |
| | 177,348 |
|
Other real estate owned | 7,480 |
| | 14,269 |
|
Accrued interest receivable | 54,408 |
| | 44,462 |
|
Deferred tax asset | 23,564 |
| | 38,344 |
|
Core deposit intangible, net | 49,242 |
| | 14,184 |
|
Goodwill | 289,586 |
| | 177,811 |
|
Non-marketable equity securities | 27,871 |
| | 29,884 |
|
Bank-owned life insurance | 82,320 |
| | 59,351 |
|
Other assets | 76,651 |
| | 37,047 |
|
Total assets | $ | 12,115,484 |
| | 9,706,349 |
|
Liabilities | | | |
Non-interest bearing deposits | $ | 3,001,178 |
| | 2,311,902 |
|
Interest bearing deposits | 6,492,589 |
| | 5,267,845 |
|
Securities sold under agreements to repurchase | 396,151 |
| | 362,573 |
|
Federal Home Loan Bank advances | 440,175 |
| | 353,995 |
|
Other borrowed funds | 14,708 |
| | 8,224 |
|
Subordinated debentures | 134,051 |
| | 126,135 |
|
Accrued interest payable | 4,252 |
| | 3,450 |
|
Other liabilities | 116,526 |
| | 73,168 |
|
Total liabilities | 10,599,630 |
| | 8,507,292 |
|
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 | 845 |
| | 780 |
|
Paid-in capital | 1,051,253 |
| | 797,997 |
|
Retained earnings - substantially restricted | 473,183 |
| | 402,259 |
|
Accumulated other comprehensive loss | (9,427 | ) | | (1,979 | ) |
Total stockholders’ equity | 1,515,854 |
| | 1,199,057 |
|
Total liabilities and stockholders’ equity | $ | 12,115,484 |
| | 9,706,349 |
|
Number of common stock shares issued and outstanding | 84,521,692 |
| | 78,006,956 |
|
See accompanying notes to consolidated financial statements.
GLACIER BANCORP, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
| | | Years ended | | Years ended |
(Dollars in thousands, except per share data) | December 31, 2018 | | December 31, 2017 | | December 31, 2016 | (Dollars in thousands, except per share data) | December 31, 2020 | | December 31, 2019 | | December 31, 2018 |
Interest Income | | | | | | Interest Income | | | | | |
Investment securities | $ | 86,499 |
| | 81,968 |
| | 90,392 |
| Investment securities | $ | 99,616 | | | 85,504 | | | 86,499 | |
Residential real estate loans | 40,041 |
| | 33,114 |
| | 33,410 |
| Residential real estate loans | 46,392 | | | 46,899 | | | 40,041 | |
Commercial loans | 304,164 |
| | 227,356 |
| | 188,949 |
| Commercial loans | 436,497 | | | 369,107 | | | 304,164 | |
Consumer and other loans | 38,292 |
| | 32,584 |
| | 31,402 |
| Consumer and other loans | 44,559 | | | 44,667 | | | 38,292 | |
Total interest income | 468,996 |
| | 375,022 |
| | 344,153 |
| Total interest income | 627,064 | | | 546,177 | | | 468,996 | |
Interest Expense | | | | | | Interest Expense | | | | | |
Deposits | 18,359 |
| | 16,793 |
| | 18,402 |
| Deposits | 17,620 | | | 23,280 | | | 18,359 | |
Securities sold under agreements to repurchase | 2,248 |
| | 1,858 |
| | 1,207 |
| Securities sold under agreements to repurchase | 3,601 | | | 3,694 | | | 2,248 | |
Federal Home Loan Bank advances | 8,880 |
| | 6,748 |
| | 6,221 |
| Federal Home Loan Bank advances | 733 | | | 9,023 | | | 8,880 | |
Other borrowed funds | 95 |
| | 79 |
| | 67 |
| Other borrowed funds | 646 | | | 215 | | | 95 | |
Subordinated debentures | 5,949 |
| | 4,386 |
| | 3,734 |
| Subordinated debentures | 4,715 | | | 6,561 | | | 5,949 | |
Total interest expense | 35,531 |
| | 29,864 |
| | 29,631 |
| Total interest expense | 27,315 | | | 42,773 | | | 35,531 | |
Net Interest Income | 433,465 |
| | 345,158 |
| | 314,522 |
| Net Interest Income | 599,749 | | | 503,404 | | | 433,465 | |
Provision for loan losses | 9,953 |
| | 10,824 |
| | 2,333 |
| |
Net interest income after provision for loan losses | 423,512 |
| | 334,334 |
| | 312,189 |
| |
Provision for credit losses | | Provision for credit losses | 39,765 | | | 57 | | | 9,953 | |
Net interest income after provision for credit losses | | Net interest income after provision for credit losses | 559,984 | | | 503,347 | | | 423,512 | |
Non-Interest Income | | | | | | Non-Interest Income | | | | | |
Service charges and other fees | 74,887 |
| | 67,717 |
| | 62,405 |
| Service charges and other fees | 52,503 | | | 67,934 | | | 74,887 | |
Miscellaneous loan fees and charges | 6,805 |
| | 4,360 |
| | 4,613 |
| Miscellaneous loan fees and charges | 7,344 | | | 5,313 | | | 6,805 | |
Gain on sale of loans | 27,134 |
| | 30,439 |
| | 33,606 |
| Gain on sale of loans | 99,450 | | | 34,064 | | | 27,134 | |
Loss on sale of debt securities | (1,113 | ) | | (660 | ) | | (1,463 | ) | |
Gain (loss) on sale of debt securities | | Gain (loss) on sale of debt securities | 1,139 | | | 14,415 | | | (1,113) | |
Other income | 11,111 |
| | 10,383 |
| | 8,157 |
| Other income | 12,431 | | | 9,048 | | | 11,111 | |
Total non-interest income | 118,824 |
| | 112,239 |
| | 107,318 |
| Total non-interest income | 172,867 | | | 130,774 | | | 118,824 | |
Non-Interest Expense | | | | | | Non-Interest Expense | | | | | |
Compensation and employee benefits | 195,056 |
| | 160,506 |
| | 151,697 |
| Compensation and employee benefits | 253,047 | | | 222,753 | | | 195,056 | |
Occupancy and equipment | 30,734 |
| | 26,631 |
| | 25,979 |
| Occupancy and equipment | 37,673 | | | 34,497 | | | 30,734 | |
Advertising and promotions | 9,566 |
| | 8,405 |
| | 8,433 |
| Advertising and promotions | 10,201 | | | 10,621 | | | 9,566 | |
Data processing | 15,911 |
| | 14,150 |
| | 14,390 |
| Data processing | 21,132 | | | 17,392 | | | 15,911 | |
Other real estate owned | 3,221 |
| | 1,909 |
| | 2,895 |
| Other real estate owned | 923 | | | 1,105 | | | 3,221 | |
Regulatory assessments and insurance | 5,075 |
| | 4,431 |
| | 4,780 |
| Regulatory assessments and insurance | 4,656 | | | 3,771 | | | 5,075 | |
Loss on termination of hedging activities | | Loss on termination of hedging activities | 0 | | | 13,528 | | | 0 | |
Core deposit intangible amortization | 6,270 |
| | 2,494 |
| | 2,970 |
| Core deposit intangible amortization | 10,370 | | | 8,485 | | | 6,270 | |
Other expenses | 54,294 |
| | 47,045 |
| | 47,570 |
| Other expenses | 66,809 | | | 62,775 | | | 54,294 | |
Total non-interest expense | 320,127 |
| | 265,571 |
| | 258,714 |
| Total non-interest expense | 404,811 | | | 374,927 | | | 320,127 | |
Income Before Income Taxes | 222,209 |
| | 181,002 |
| | 160,793 |
| Income Before Income Taxes | 328,040 | | | 259,194 | | | 222,209 | |
Federal and state income tax expense | 40,331 |
| | 64,625 |
| | 39,662 |
| Federal and state income tax expense | 61,640 | | | 48,650 | | | 40,331 | |
Net Income | $ | 181,878 |
| | 116,377 |
| | 121,131 |
| Net Income | $ | 266,400 | | | 210,544 | | | 181,878 | |
Basic earnings per share | $ | 2.18 |
| | 1.50 |
| | 1.59 |
| Basic earnings per share | $ | 2.81 | | | 2.39 | | | 2.18 | |
Diluted earnings per share | $ | 2.17 |
| | 1.50 |
| | 1.59 |
| Diluted earnings per share | $ | 2.81 | | | 2.38 | | | 2.17 | |
Dividends declared per share | $ | 1.31 |
| | 1.14 |
| | 1.10 |
| Dividends declared per share | $ | 1.33 | | | 1.31 | | | 1.31 | |
Average outstanding shares - basic | 83,603,515 |
| | 77,537,664 |
| | 76,278,463 |
| Average outstanding shares - basic | 94,883,864 | | | 88,255,290 | | | 83,603,515 | |
Average outstanding shares - diluted | 83,677,185 |
| | 77,607,605 |
| | 76,341,836 |
| Average outstanding shares - diluted | 94,932,353 | | | 88,385,775 | | | 83,677,185 | |
See accompanying notes to consolidated financial statements.
GLACIER BANCORP, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
| | | | | | | | | | | | | | | | | |
| Years ended |
(Dollars in thousands) | December 31, 2020 | | December 31, 2019 | | December 31, 2018 |
Net Income | $ | 266,400 | | | 210,544 | | | 181,878 | |
Other Comprehensive Income, Net of Tax | | | | | |
Unrealized gains (losses) on available-for-sale securities | 139,208 | | | 77,158 | | | (15,608) | |
Reclassification adjustment for (gains) losses included in net income | (1,138) | | | (14,423) | | | 12 | |
Net unrealized gains (losses) on available-for-sale securities | 138,070 | | | 62,735 | | | (15,596) | |
Tax effect | (34,853) | | | (15,896) | | | 3,952 | |
Net of tax amount | 103,217 | | | 46,839 | | | (11,644) | |
Unrealized (losses) gains on derivatives used for cash flow hedges | (472) | | | (7,047) | | | 3,286 | |
Reclassification adjustment for losses included in net income | 0 | | | 10,816 | | | 2,334 | |
Net unrealized gains (losses) on derivatives used for cash flow hedges | (472) | | | 3,769 | | | 5,620 | |
Tax effect | 119 | | | (955) | | | (1,424) | |
Net of tax amount | (353) | | | 2,814 | | | 4,196 | |
Total other comprehensive income (loss), net of tax | 102,864 | | | 49,653 | | | (7,448) | |
Total Comprehensive Income | $ | 369,264 | | | 260,197 | | | 174,430 | |
|
| | | | | | | | | |
| Years ended |
(Dollars in thousands) | December 31, 2018 | | December 31, 2017 | | December 31, 2016 |
Net Income | $ | 181,878 |
| | 116,377 |
| | 121,131 |
|
Other Comprehensive (Loss) Income, Net of Tax | | | | | |
Unrealized (losses) gains on available-for-sale securities | (15,608 | ) | | 3,428 |
| | (21,407 | ) |
Reclassification adjustment for losses included in net income | 12 |
| | 636 |
| | 1,335 |
|
Net unrealized (losses) gains on available-for-sale securities | (15,596 | ) | | 4,064 |
| | (20,072 | ) |
Tax effect | 3,952 |
| | (1,563 | ) | | 7,776 |
|
Net of tax amount | (11,644 | ) | | 2,501 |
| | (12,296 | ) |
Unrealized gains (losses) on derivatives used for cash flow hedges | 3,286 |
| | 444 |
| | (1,643 | ) |
Reclassification adjustment for losses included in net income | 2,334 |
| | 4,892 |
| | 6,417 |
|
Net unrealized gains on derivatives used for cash flow hedges | 5,620 |
| | 5,336 |
| | 4,774 |
|
Tax effect | (1,424 | ) | | (2,083 | ) | | (1,849 | ) |
Net of tax amount | 4,196 |
| | 3,253 |
| | 2,925 |
|
Total other comprehensive (loss) income, net of tax | (7,448 | ) | | 5,754 |
| | (9,371 | ) |
Total Comprehensive Income | $ | 174,430 |
| | 122,131 |
| | 111,760 |
|
See accompanying notes to consolidated financial statements.
GLACIER BANCORP, INC.
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
Years ended December 31, 2018, 20172020, 2019 and 20162018
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(Dollars in thousands, except per share data) | Common Stock | | Paid-in Capital | | Retained Earnings Substantially Restricted | | Accumulated Other Comp-rehensive (Loss) Income | | |
Shares | | Amount | | | | | Total |
Balance at January 1, 2018 | 78,006,956 | | | $ | 780 | | | 797,997 | | | 402,259 | | | (1,979) | | | 1,199,057 | |
Net income | — | | | — | | | — | | | 181,878 | | | — | | | 181,878 | |
Other comprehensive loss | — | | | — | | | — | | | 0 | | | (7,448) | | | (7,448) | |
Cash dividends declared ($1.31 per share) | — | | | — | | | — | | | (110,954) | | | — | | | (110,954) | |
Stock issued in connection with acquisitions | 6,432,868 | | | 64 | | | 250,743 | | | — | | | — | | | 250,807 | |
Stock issuances under stock incentive plans | 81,868 | | | 1 | | | (1) | | | — | | | — | | | 0 | |
Stock-based compensation and related taxes | — | | | — | | | 2,514 | | | — | | | — | | | 2,514 | |
Balance at December 31, 2018 | 84,521,692 | | | $ | 845 | | | 1,051,253 | | | 473,183 | | | (9,427) | | | 1,515,854 | |
Net income | — | | | — | | | — | | | 210,544 | | | — | | | 210,544 | |
Other comprehensive income | — | | | — | | | — | | | — | | | 49,653 | | | 49,653 | |
Cash dividends declared ($1.31 per share) | — | | | — | | | — | | | (117,563) | | | — | | | (117,563) | |
Stock issued in connection with acquisitions | 7,519,617 | | | 75 | | | 316,463 | | | — | | | — | | | 316,538 | |
Stock issuances under stock incentive plans | 248,441 | | | 3 | | | (3) | | | — | | | — | | | 0 | |
Stock-based compensation and related taxes | — | | | — | | | 10,821 | | | — | | | — | | | 10,821 | |
Cumulative-effect of accounting changes | — | | | $ | — | | | — | | | (25,114) | | | — | | | (25,114) | |
Balance at December 31, 2019 | 92,289,750 | | | 923 | | | 1,378,534 | | | 541,050 | | | 40,226 | | | 1,960,733 | |
Net income | — | | | — | | | — | | | 266,400 | | | — | | | 266,400 | |
Other comprehensive income | — | | | — | | | — | | | — | | | 102,864 | | | 102,864 | |
Cash dividends declared ($1.33 per share) | — | | | — | | | — | | | (127,159) | | | — | | | (127,159) | |
Stock issued in connection with acquisitions | 3,007,044 | | | 30 | | | 112,103 | | | — | | | — | | | 112,133 | |
Stock issuances under stock incentive plans | 129,570 | | | 1 | | | (1) | | | — | | | — | | | 0 | |
Stock-based compensation and related taxes | — | | | —�� | | | 4,417 | | | — | | | — | | | 4,417 | |
Cumulative-effect of accounting changes | — | | | — | | | — | | | (12,347) | | | — | | | (12,347) | |
Balance at December 31, 2020 | 95,426,364 | | | $ | 954 | | | 1,495,053 | | | 667,944 | | | 143,090 | | | 2,307,041 | |
|
| | | | | | | | | | | | | | | | | | |
(Dollars in thousands, except per share data) | Common Stock | | Paid-in Capital | | Retained Earnings Substantially Restricted | | Accumulated Other Comp-rehensive Income (Loss) | | |
Shares | | Amount | | | | | Total |
Balance at January 1, 2016 | 76,086,288 |
| | $ | 761 |
| | 736,368 |
| | 337,532 |
| | 1,989 |
| | 1,076,650 |
|
Net income | — |
| | — |
| | — |
| | 121,131 |
| | — |
| | 121,131 |
|
Other comprehensive loss | — |
| | — |
| | — |
| | — |
| | (9,371 | ) | | (9,371 | ) |
Cash dividends declared ($1.10 per share) | — |
| | — |
| | — |
| | (84,284 | ) | | — |
| | (84,284 | ) |
Stock issued in connection with acquisitions | 349,545 |
| | 3 |
| | 10,462 |
| | — |
| | — |
| | 10,465 |
|
Stock issuances under stock incentive plans | 89,569 |
| | 1 |
| | (1 | ) | | — |
| | — |
| | — |
|
Stock-based compensation and related taxes | — |
| | — |
| | 2,278 |
| | — |
| | — |
| | 2,278 |
|
Balance at December 31, 2016 | 76,525,402 |
| | $ | 765 |
| | 749,107 |
| | 374,379 |
| | (7,382 | ) | | 1,116,869 |
|
Net income | — |
| | — |
| | — |
| | 116,377 |
| | — |
| | 116,377 |
|
Other comprehensive income | — |
| | — |
| | — |
| | 351 |
| | 5,403 |
| | 5,754 |
|
Cash dividends declared ($1.14 per share) | — |
| | — |
| | — |
| | (88,848 | ) | | — |
| | (88,848 | ) |
Stock issued in connection with acquisitions | 1,381,661 |
| | 14 |
| | 46,659 |
| | — |
| | — |
| | 46,673 |
|
Stock issuances under stock incentive plans | 99,893 |
| | 1 |
| | (1 | ) | | — |
| | — |
| | — |
|
Stock-based compensation and related taxes | — |
| | — |
| | 2,232 |
| | — |
| | — |
| | 2,232 |
|
Balance at December 31, 2017 | 78,006,956 |
| | $ | 780 |
| | 797,997 |
| | 402,259 |
| | (1,979 | ) | | 1,199,057 |
|
Net income | — |
| | — |
| | — |
| | 181,878 |
| | — |
| | 181,878 |
|
Other comprehensive loss | — |
| | — |
| | — |
| | — |
| | (7,448 | ) | | (7,448 | ) |
Cash dividends declared ($1.31 per share) | — |
| | — |
| | — |
| | (110,954 | ) | | — |
| | (110,954 | ) |
Stock issued in connection with acquisitions | 6,432,868 |
| | 64 |
| | 250,743 |
| | — |
| | — |
| | 250,807 |
|
Stock issuances under stock incentive plans | 81,868 |
| | 1 |
| | (1 | ) | | — |
| | — |
| | — |
|
Stock-based compensation and related taxes | — |
| | — |
| | 2,514 |
| | — |
| | — |
| | 2,514 |
|
Balance at December 31, 2018 | 84,521,692 |
| | $ | 845 |
| | 1,051,253 |
| | 473,183 |
| | (9,427 | ) | | 1,515,854 |
|
See accompanying notes to consolidated financial statements.
GLACIER BANCORP, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
| | | | | | | | | | | | | | | | | |
| Years ended |
(Dollars in thousands) | December 31, 2020 | | December 31, 2019 | | December 31, 2018 |
Operating Activities | | | | | |
Net income | $ | 266,400 | | | 210,544 | | | 181,878 | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | |
Provision for credit losses | 39,765 | | | 57 | | | 9,953 | |
Net amortization of debt securities | 16,893 | | | 12,985 | | | 13,095 | |
Net accretion of purchase accounting adjustments and deferred loan fees and costs | (57,627) | | | (3,712) | | | (3,963) | |
Amortization of debt modification costs | 0 | | | 4,630 | | | 1,649 | |
Origination of loans held for sale | (2,070,843) | | | (983,988) | | | (841,451) | |
Proceeds from loans held for sale | 2,093,549 | | | 985,345 | | | 896,145 | |
Gain on sale of loans | (99,450) | | | (34,064) | | | (27,134) | |
(Gain) loss on sale of debt securities | (1,139) | | | (14,415) | | | 1,113 | |
| | | | | |
Bank-owned life insurance income, net | (2,724) | | | (2,245) | | | (2,234) | |
Stock-based compensation, net of tax benefits | 3,629 | | | 7,475 | | | 3,122 | |
Depreciation and amortization of premises and equipment | 20,420 | | | 18,592 | | | 16,019 | |
Loss on sale and write-downs of other real estate owned, net | 139 | | | 73 | | | 2,130 | |
Deferred tax (benefit) expense | (6,863) | | | (356) | | | 6,861 | |
Amortization of core deposit intangibles | 10,370 | | | 8,485 | | | 6,270 | |
Amortization of investments in variable interest entities | 11,282 | | | 9,700 | | | 7,639 | |
Net (increase) decrease in accrued interest receivable | (17,663) | | | 1,899 | | | (2,741) | |
Net (increase) decrease in other assets | (20,926) | | | 5,078 | | | 348 | |
Net (decrease) increase in accrued interest payable | (1,507) | | | 312 | | | 357 | |
Net increase in other liabilities | 5,840 | | | 254 | | | 11,655 | |
Net cash provided by operating activities | 189,545 | | | 226,649 | | | 280,711 | |
Investing Activities | | | | | |
Sales of available-for-sale debt securities | 0 | | | 712,113 | | | 226,842 | |
Maturities, prepayments and calls of available-for-sale debt securities | 758,879 | | | 711,838 | | | 357,876 | |
Purchases of available-for-sale debt securities | (3,254,912) | | | (1,224,231) | | | (820,333) | |
Maturities, prepayments and calls of held-to-maturity debt securities | 32,735 | | | 58,750 | | | 76,832 | |
| | | | | |
Principal collected on loans | 4,732,941 | | | 3,250,220 | | | 2,691,953 | |
Loan originations | (5,864,038) | | | (3,623,548) | | | (3,460,227) | |
Net additions to premises and equipment | (11,717) | | | (16,398) | | | (18,637) | |
Proceeds from sale of other real estate owned | 5,572 | | | 4,670 | | | 9,385 | |
Proceeds from redemption of non-marketable equity securities | 76,618 | | | 118,516 | | | 87,221 | |
Purchases of non-marketable equity securities | (71,399) | | | (97,597) | | | (87,975) | |
Proceeds from bank-owned life insurance | 0 | | | 0 | | | 1,331 | |
Investments in variable interest entities | (12,088) | | | (16,348) | | | (37,956) | |
Net cash received from acquisitions | 43,713 | | | 79,333 | | | 101,268 | |
Net cash used in investing activities | (3,563,696) | | | (42,682) | | | (872,420) | |
|
| | | | | | | | | |
| Years ended |
(Dollars in thousands) | December 31, 2018 | | December 31, 2017 | | December 31, 2016 |
Operating Activities | | | | | |
Net income | $ | 181,878 |
| | 116,377 |
| | 121,131 |
|
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | |
Provision for loan losses | 9,953 |
| | 10,824 |
| | 2,333 |
|
Net amortization of debt securities | 13,095 |
| | 20,026 |
| | 26,210 |
|
Net accretion of purchase accounting adjustments | (3,963 | ) | | (5,131 | ) | | (2,252 | ) |
Amortization of debt modification costs | 1,649 |
| | 471 |
| | — |
|
Origination of loans held for sale | (841,451 | ) | | (889,212 | ) | | (1,098,864 | ) |
Proceeds from loans held for sale | 896,145 |
| | 984,506 |
| | 1,155,186 |
|
Gain on sale of loans | (27,134 | ) | | (30,439 | ) | | (33,606 | ) |
Loss on sale of debt securities | 1,113 |
| | 660 |
| | 1,463 |
|
Bank-owned life insurance income, net | (2,234 | ) | | (1,395 | ) | | (1,142 | ) |
Stock-based compensation, net of tax benefits | 3,122 |
| | 2,952 |
| | 1,844 |
|
Depreciation of premises and equipment | 16,019 |
| | 14,758 |
| | 15,294 |
|
Loss (gain) on sale and write-downs of other real estate owned, net | 2,130 |
| | (1,641 | ) | | 1,217 |
|
Deferred tax expense (benefit) | 6,861 |
| | 25,887 |
| | (82 | ) |
Amortization of core deposit intangibles | 6,270 |
| | 2,494 |
| | 2,970 |
|
Amortization of investments in variable interest entities | 7,639 |
| | 4,692 |
| | 2,578 |
|
Net (increase) decrease in accrued interest receivable | (2,741 | ) | | 2,466 |
| | (1,144 | ) |
Net decrease in other assets | 348 |
| | 1,139 |
| | 6,621 |
|
Net increase (decrease) in accrued interest payable | 357 |
| | (135 | ) | | 60 |
|
Net increase (decrease) in other liabilities | 11,655 |
| | (4,558 | ) | | (6,730 | ) |
Net cash provided by operating activities | 280,711 |
| | 254,741 |
| | 193,087 |
|
Investing Activities | | | | | |
Sales of available-for-sale debt securities | 226,842 |
| | 247,748 |
| | 62,817 |
|
Maturities, prepayments and calls of available-for-sale debt securities | 357,876 |
| | 446,695 |
| | 662,003 |
|
Purchases of available-for-sale debt securities | (820,333 | ) | | (36,239 | ) | | (585,064 | ) |
Maturities, prepayments and calls of held-to-maturity debt securities | 76,832 |
| | 25,187 |
| | 25,405 |
|
Purchases of held-to-maturity debt securities | — |
| | — |
| | (1,222 | ) |
Principal collected on loans | 2,691,953 |
| | 2,099,292 |
| | 1,781,534 |
|
Loan originations | (3,460,227 | ) | | (2,740,281 | ) | | (2,375,136 | ) |
Net additions to premises and equipment | (18,637 | ) | | (10,128 | ) | | (8,306 | ) |
Proceeds from sale of other real estate owned | 9,385 |
| | 12,335 |
| | 10,145 |
|
Proceeds from redemption of non-marketable equity securities | 87,221 |
| | 68,610 |
| | 73,611 |
|
Purchases of non-marketable equity securities | (87,975 | ) | | (71,396 | ) | | (67,594 | ) |
Proceeds from bank-owned life insurance | 1,331 |
| | 437 |
| | 437 |
|
Investments in variable interest entities | (37,956 | ) | | (14,514 | ) | | (6,644 | ) |
Net cash received from (paid in) acquisitions | 101,268 |
| | (4,091 | ) | | 6,701 |
|
Net cash (used in) provided by investing activities | (872,420 | ) | | 23,655 |
| | (421,313 | ) |
See accompanying notes to consolidated financial statements.
GLACIER BANCORP, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
| | | Years ended | | Years ended |
(Dollars in thousands) | December 31, 2018 | | December 31, 2017 | | December 31, 2016 | (Dollars in thousands) | December 31, 2020 | | December 31, 2019 | | December 31, 2018 |
Financing Activities | | | | | | Financing Activities | | | | | |
Net increase (decrease) in deposits | $ | 599,037 |
| | (89,397 | ) | | 368,006 |
| |
Net increase (decrease) in securities sold under agreements to repurchase | 4,398 |
| | (111,077 | ) | | 50,236 |
| |
Net increase (decrease) in short-term Federal Home Loan Bank advances | 85,000 |
| | 137,200 |
| | (100,000 | ) | |
Net increase in deposits | | Net increase in deposits | $ | 3,418,199 | | | 285,856 | | | 599,037 | |
Net increase in securities sold under agreements to repurchase | | Net increase in securities sold under agreements to repurchase | 427,510 | | | 172,264 | | | 4,398 | |
Net (decrease) increase in short-term Federal Home Loan Bank advances | | Net (decrease) increase in short-term Federal Home Loan Bank advances | (30,000) | | | (255,000) | | | 85,000 | |
Proceeds from long-term Federal Home Loan Bank advances | — |
| | 150,000 |
| | — |
| Proceeds from long-term Federal Home Loan Bank advances | 30,000 | | | 0 | | | 0 | |
Repayments of long-term Federal Home Loan Bank advances | (1,198 | ) | | (208,192 | ) | | (45,567 | ) | Repayments of long-term Federal Home Loan Bank advances | (38,589) | | | (151,160) | | | (1,198) | |
Net (decrease) increase in other borrowed funds | (5,059 | ) | | 3,784 |
| | (521 | ) | |
| Net increase (decrease) in other borrowed funds | | Net increase (decrease) in other borrowed funds | 564 | | | 14,109 | | | (5,059) | |
Cash dividends paid | (85,493 | ) | | (111,720 | ) | | (84,040 | ) | Cash dividends paid | (131,263) | | | (124,468) | | | (85,493) | |
Tax withholding payments for stock-based compensation | (1,190 | ) | | (1,531 | ) | | (600 | ) | Tax withholding payments for stock-based compensation | (1,082) | | | (1,293) | | | (1,214) | |
Proceeds from stock option exercises | | Proceeds from stock option exercises | 993 | | | 2,896 | | | 24 | |
Net cash provided by (used in) financing activities | 595,495 |
| | (230,933 | ) | | 187,514 |
| Net cash provided by (used in) financing activities | 3,676,332 | | | (56,796) | | | 595,495 | |
Net increase (decrease) in cash, cash equivalents and restricted cash | 3,786 |
| | 47,463 |
| | (40,712 | ) | |
Net increase in cash, cash equivalents and restricted cash | | Net increase in cash, cash equivalents and restricted cash | 302,181 | | | 127,171 | | | 3,786 | |
Cash, cash equivalents and restricted cash at beginning of period | 200,004 |
| | 152,541 |
| | 193,253 |
| Cash, cash equivalents and restricted cash at beginning of period | 330,961 | | | 203,790 | | | 200,004 | |
Cash, cash equivalents and restricted cash at end of period | $ | 203,790 |
| | 200,004 |
| | 152,541 |
| Cash, cash equivalents and restricted cash at end of period | $ | 633,142 | | | 330,961 | | | 203,790 | |
Supplemental Disclosure of Cash Flow Information | | | | | | Supplemental Disclosure of Cash Flow Information | | | | | |
Cash paid during the period for interest | $ | 35,174 |
| | 30,000 |
| | 29,576 |
| Cash paid during the period for interest | $ | 28,822 | | | 42,461 | | | 35,174 | |
Cash paid during the period for income taxes | 26,489 |
| | 40,219 |
| | 36,225 |
| Cash paid during the period for income taxes | 63,021 | | | 36,817 | | | 26,489 | |
Supplemental Disclosure of Non-Cash Investing Activities | | | | | | Supplemental Disclosure of Non-Cash Investing Activities | |
Transfer of debt securities from held-to-maturity to available-for-sale | $ | 270,331 |
| | — |
| | — |
| Transfer of debt securities from held-to-maturity to available-for-sale | $ | 0 | | | 0 | | | 270,331 | |
Sale and refinancing of other real estate owned | 406 |
| | 553 |
| | 728 |
| Sale and refinancing of other real estate owned | 215 | | | 7 | | | 406 | |
Transfer of loans to other real estate owned | 4,924 |
| | 4,466 |
| | 5,198 |
| Transfer of loans to other real estate owned | 2,076 | | | 2,349 | | | 4,924 | |
Dividends declared but not paid | 25,726 |
| | 265 |
| | 23,137 |
| |
Right-of-use assets obtained in exchange for operating lease liabilities | | Right-of-use assets obtained in exchange for operating lease liabilities | 7,406 | | | 9,948 | | | 0 | |
Dividends declared during the period but not paid | | Dividends declared during the period but not paid | 14,572 | | | 18,686 | | | 25,726 | |
Acquisitions | | | | | | Acquisitions | |
Fair value of common stock shares issued | 250,807 |
| | 46,673 |
| | 10,465 |
| Fair value of common stock shares issued | 112,133 | | | 316,538 | | | 250,807 | |
Cash consideration for outstanding shares | 16,265 |
| | 17,342 |
| | 3,475 |
| |
Cash consideration | | Cash consideration | 13,721 | | | 16,424 | | | 16,265 | |
Effective settlement of pre-existing receivable | 10,054 |
| | — |
| | — |
| Effective settlement of pre-existing receivable | 0 | | | 0 | | | 10,054 | |
Fair value of assets acquired | 1,660,882 |
| | 355,230 |
| | 69,750 |
| Fair value of assets acquired | 745,420 | | | 1,357,099 | | | 1,660,882 | |
Liabilities assumed | 1,383,756 |
| | 321,824 |
| | 62,225 |
| Liabilities assumed | 619,566 | | | 1,024,137 | | | 1,383,756 | |
See accompanying notes to consolidated financial statements.
GLACIER BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 1. Nature of Operations and Summary of Significant Accounting Policies
General
Glacier Bancorp, Inc. (“Company”) is a Montana corporation headquartered in Kalispell, Montana. The Company provides a full range of banking services to individuals and businesses in Montana, Idaho, Utah, Washington, Wyoming, Colorado, Arizona and ArizonaNevada through its wholly-owned bank subsidiary, Glacier Bank (“Bank”). The Company offers a wide range of banking products and services, including: 1) retail banking; 2) business banking; 3) real estate, commercial, agriculture and consumer loans; and 4) mortgage origination services.and loan servicing. The Company serves individuals, small to medium-sized businesses, community organizations and public entities.
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America (“GAAP”) requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of income and expenses during the reporting period. Actual results could differ from those estimates.
Material estimates that are particularly susceptible to significant change include: 1) the determination of the allowance for loan and leasecredit losses (“ALLL”ACL” or “allowance”); on loans; 2) the valuation of debt securities; 3) the valuation of real estate acquired in connection with foreclosures or in satisfaction of loans; and 4) the evaluation of goodwill impairment. For the determination of the ALLLACL on loans and real estate valuation estimates, management obtains independent appraisals (new or updated) for significant items. Estimates relating to investment valuations are obtained from independent third parties. Estimates relating to the evaluation of goodwill for impairment are determined based on internal calculations using significant independent party inputs.
Principles of Consolidation
The consolidated financial statements of the Company include the parent holding company and the Bank. The Bank, which consists of fourteen16 bank divisions a treasury division, an information technology division and a centralized mortgagecorporate division. The treasurycorporate division includes the Bank’s investment portfolio, and wholesale borrowings the information technology division includes the Bank’s internal data processing, and theother centralized mortgage division includes mortgage loan servicing and secondary market sales.functions. The Bank divisions operate under separate names, management teams and advisory directors. The Company considers the Bank to be its sole operating segment as the Bank 1) engages in similar bank business activity from which it earns revenues and incurs expenses; 2) the operating results of the Bank are regularly reviewed by the Chief Executive Officer (“CEO”) (i.e., the chief operating decision maker) who makes decisions about resources to be allocated to the Bank; and 3) financial information is available for the Bank. All significant inter-company transactions have been eliminated in consolidation.
The Bank has subsidiary interests in variable interest entities (“VIE”) for which the Bank has both the power to direct the VIE’s significant activities and the obligation to absorb losses or right to receive benefits of the VIE that could potentially be significant to the VIE. These subsidiary interests are included in the Company’s consolidated financial statements. The Bank also has subsidiary interests in VIEs for which the Bank does not have a controlling financial interest and is not the primary beneficiary. These subsidiary interests are not included in the Company’s consolidated financial statements.
The parent holding company owns non-bank subsidiaries that have issued trust preferred securities as Tier 1 capital instruments.securities. The trust subsidiaries are not included in the Company’s consolidated financial statements. The Company's investments in the trust subsidiaries are included in other assets on the Company's statements of financial condition.
On February 29, 2020, the Company completed the acquisition of State Bank Corp., the bank holding company for State Bank of Arizona, a community bank based in Lake Havasu City, Arizona (collectively, “SBAZ”). In July 2019, the Company completed the acquisition of Heritage Bancorp, the bank holding company for Heritage Bank of Nevada, a community bank based in Reno, Nevada (collectively, “Heritage”). In April 2019, the Company completed the acquisition of FNB Bancorp, the holding company for The First National Bank of Layton, a community bank based in Layton, Utah (collectively, “FNB”). In February 2018, the Company completed its acquisition of Inter-Mountain Bancorp., Inc. and its wholly-owned subsidiary, First Security Bank, a community bank based in Bozeman, Montana (collectively, “FSB”). In January 2018, the Company completed its acquisition of Columbine Capital Corp., and its wholly-owned subsidiary, Collegiate Peaks Bank, a community bank based in Buena Vista, Colorado (collectively, “Collegiate”). In April 2017, the Company completed its acquisition of TFB Bancorp, Inc. and its wholly-owned subsidiary, The Foothills Bank, a community bank based in Yuma, Arizona (collectively, “Foothills”). In August 2016, the Company completed its acquisition of Treasure State Bank, a community bank based in Missoula, Montana. The business combinations were accounted for using the acquisition method, with the results of operations included in the Company’s consolidated financial statements as of the acquisition dates. For additional information relating to recent mergers and acquisitions, see Note 22.23.
Note 1. Nature of Operations and Summary of Significant Accounting Policies (continued)
Cash and Cash Equivalents
Cash and cash equivalents include cash on hand, cash held as demand deposits at various banks and the Federal Reserve Bank (“FRB”), interest bearing deposits, federal funds sold, and liquid investments with original maturities of three months or less. The Bank is required to maintain an average reserve balance with either the FRB or in the form of cash on hand. During 2020, the Fed temporarily reduced the reserve requirement due to COVID-19. The required reserve balance at December 31, 20182020 was $53,626,000.$0.
Debt Securities
On January 1, 2020, the Company adopted Financial Accounting Standards Board (“FASB”) Accounting Standards Update (“ASU”) 2016-13, Financial Instruments - Credit Losses, which significantly changed the allowance for credit loss accounting policies for debt securities. The following debt securities and allowance for credit loss accounting policies are presented under Accounting Standards Codification™ (“ASC”) Topic 326, whereas prior periods are presented as described in the Company’s 2019 Annual Report on Form 10-K.
Debt securities for which the Company has the positive intent and ability to hold to maturity are classified as held-to-maturity and are carried at amortized cost. Debt securities held primarily for the purpose of selling in the near term are classified as trading securities and are reported at fair value, with unrealized gains and losses included in income. Debt securities not classified as held-to-maturity or trading are classified as available-for-sale and are reported at fair value with unrealized gains and losses, net of income taxes, as a separate component of other comprehensive income (“OCI”). Premiums and discounts on debt securities are amortized or accreted into income using a method that approximates the interest method. The objective of the interest method is to calculate periodic interest income at a constant effective yield. The Company does not have any debt securities classified as trading securities. When the Company acquires another entity, it designates all debt securities as available-for-sale at acquisition date and records the debt securities at fair value.
The Company reviews and analyzes the various risks that may be present within the investment portfolio on an ongoing basis, including market risk, credit risk and creditliquidity risk. Market risk is the risk to an entity’s financial condition resulting from adverse changes in the value of its holdings arising from movements in interest rates, foreign exchange rates, equity prices or commodity prices. The Company assesses the market risk of individual debt securities as well as the investment portfolio as a whole. Credit risk, broadly defined, is the risk that an issuer or counterparty will fail to perform on an obligation. The credit rating of a security is considered the primary credit quality indicator for debt securities. Liquidity risk refers to the risk that a security will not have an active and efficient market in which the security can be sold.
A debt security is investment grade if the issuer has an adequate capacity to meet its commitment over the expected life of the investment, i.e., the risk of default is low and full and timely repayment of interest and principal is expected. To determine investment grade status for debt securities, the Company conducts due diligence of the creditworthiness of the issuer or counterparty prior to acquisition and ongoing thereafter consistent with the risk characteristics of the security and the overall risk of the investment portfolio. Credit quality due diligence takes into account the extent to which a security is guaranteed by the U.S. government and other agencies of the U.S. government. The depth of the due diligence is based on the complexity of the structure, the size of the security, and takes into account material positions and specific groups of securities or stratifications for analysis and review of similar risk positions. The due diligence includes consideration of payment performance, collateral adequacy, internal analyses, third party research and analytics, external credit ratings and default statistics.
The Company has acquired debt securities through acquisitions and if the securities have more than insignificant credit deterioration since origination, they are designated as purchased credit-deteriorated (“PCD”) securities. An ACL is determined using the same methodology as with other debt securities. The sum of a PCD security’s fair value and associated ACL becomes its initial amortized cost basis. The difference between the initial amortized cost basis and the par value of the debt security is a noncredit discount or premium, which is amortized into interest income over the life of the security. Subsequent changes to the ACL are recorded through provision for credit losses.
For additional information relating to debt securities, see Note 2.
Temporary versus Other-Than-Temporary ImpairmentAllowance for Credit Losses - Available-for-Sale Debt Securities
The Company assesses individualFor available-for-sale debt securities in its investment portfolio for impairment at least on a quarterly basis, and more frequently when economic or market conditions warrant. A debt security is impaired ifan unrealized loss position, 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 a like amount.
In evaluating impaired debt securities for other-than-temporary impairment losses, management considers 1) the severity and duration of the impairment; 2) the credit ratings of the security; and 3) the overall deal structure, including the Company’s position within the structure, the overall and near term financial performance of the issuer and underlying collateral, delinquencies, defaults, loss severities, recoveries, prepayments, cumulative loss projections, discounted cash flows and fair value estimates.
Note 1. Nature of Operations and Summary of Significant Accounting Policies (continued)
In evaluating debt securities for other-than-temporary impairment losses, managementCompany first assesses whether the Companyit intends to sell, the security or if it is more-likely-than-not that the Company will be required to sell the debt security. In so doing, management considers contractual constraints, liquidity, capital, asset/liability management and securities portfolio objectives. If impairment is determined to be other-than-temporary and the Company does not intend to sell a debt security, and it is more-likely-than-not the Company will not be required to sell the security before recovery of its cost basis, it recognizes the credit component of an other-than-temporary impairment of a debt security in earnings and the remaining portion (noncredit portion) in OCI, net of tax. For held-to-maturity debt securities, the amount of an other-than-temporary impairment recorded in OCI for the noncredit portion of a previous other-than-temporary impairment is amortized prospectively, as an increase to the carrying amount of the security, over the remaining life of the security on the basis of the timing of future estimated cash flows of the security.
If impairment is determined to be other-than-temporary and the Company intends to sell a debt security or it is more-likely-than-not the Company will be required to sell the security before recovery of its amortized cost basis, it recognizes the entire amountbasis. If either of the other-than-temporary impairment in earnings.
For debt securities with other-than-temporary impairment,criteria regarding intent or requirement to sell is met, the previoussecurity’s amortized cost basis is written down to fair value through other expense. For the available-for-sale securities that do not meet the aforementioned criteria, the Company evaluates whether the decline in fair value has resulted from credit losses or other factors. In such assessment, the Company considers the extent to which fair value is less the other-than-temporary impairment recognized in earnings shall be the newthan amortized cost, basisif there are any changes to the investment grade of the security by a rating agency, and if there any adverse conditions that impact the security. In subsequent periods,If this assessment indicates a credit loss exists, the Company accretes into interest incomepresent value of the difference between the new amortized cost basis and cash flows expected to be collected prospectivelyfrom the security is compared to the amortized cost basis of the security. If the present value of the cash flows expected to be collected is less than the amortized cost basis, a potential credit loss exists and an ACL is recorded for the credit loss, limited by the
amount that the fair value is less than the amortized cost. Any estimated credit losses that have not been recorded through an ACL are recognized in OCI.
The Company has elected to exclude accrued interest from the estimate of credit losses for available-for-sale debt securities. As part of its non-accrual policy, the Company charges-off uncollectable interest at the time it is determined to be uncollectable.
Allowance for Credit Losses - Held-to-Maturity Debt Securities
For estimating the allowance for held-to-maturity (“HTM”) debt securities that share similar risk characteristics with other securities, such securities are pooled based on major security type. For pools of such securities with similar risk characteristics, the historical lifetime probability of default and severity of loss in the event of default is derived or obtained from external sources and adjusted for the expected effects of reasonable and supportable forecasts over the lifeexpected lives of the securities on those historical credit losses. Expected credit losses on securities in the held-to-maturity portfolio that do not share similar risk characteristics with any of the pools of debt security.securities are individually measured based on net realizable value, or the difference between the discounted value of the expected future cash flows, based on the original effective interest rate, and the recorded amortized cost basis of the securities.
The Company has elected to exclude accrued interest from the estimate of credit losses for held-to-maturity debt securities. As part of its non-accrual policy, the Company charges off uncollectable interest at the time it is determined to be uncollectable.
Loans Held for Sale
Loans held for sale generally consist of long-term, fixed rate, conforming, single-family residential real estate loans intended to be sold on the secondary market. Loans held for sale may be carried at the lower of cost or estimated fair value in the aggregate basis, orare recorded at fair value where the Company has elected the fair value option. When an election is made to carry the loans held for sale at fair value, the fair value includes theand typically sold with servicing value of the loans and any changerights released. Changes in fair value isare recognized in non-interest income. Fair value elections are made at the time of origination or purchase based on the Company’s fair value election policy. Beginning in 2017, the Company elected fair value accounting for all of its loans held for sale.
Loans Receivable
On January 1, 2020, the Company adopted FASB ASU 2016-13, Financial Instruments - Credit Losses, which significantly changed the loan and allowance for credit loss accounting policies. The following loan and allowance for credit loss accounting policies are presented under ASC Topic 326, whereas prior periods are presented in accordance with the incurred loss model as disclosed in the Company’s 2019 Annual Report on Form 10-K.
The Company’s loan segments or classes are based on the purpose of the loan and consist of residential real estate, commercial real estate, other commercial, home equity, and other consumer loans. Loans that are intended to be held-to-maturity are reported at the unpaid principal balance less net charge-offscharge-offs and adjusted for deferred fees and costs on originated loans and unamortized premiums or discounts on acquired loans. Interest income is accrued on the unpaid principal balance. Fees and costs on originated loans and premiums or discounts on acquired loans are deferred and subsequently amortized or accreted as a yield adjustment over the expected life of the loan utilizing the interest method.or straight-line methods. The objective ofinterest method is utilized for loans with scheduled payment terms and the interest methodobjective is to calculate periodic interest income at a constant effective yield. The straight-line method is utilized for revolving lines of credit or loans with no scheduled payment terms. When a loan is paid off prior to maturity, the remaining unamortized fees and costs on originated loans and unamortized premiums or discounts on acquired loans are immediately recognized into interest income.
The Company’s loan segments, which are based on the purpose of the loan, include residential real estate, commercial, and consumer loans. The Company’s loan classes, a further disaggregation of segments, include residential real estate loans (residential real estate segment), commercial real estate and other commercial loans (commercial segment), and home equity and other consumer loans (consumer segment).
Loans that are thirty days or more past due based on payments received and applied to the loan are considered delinquent. Loans are designated non-accrual and the accrual of interest is discontinued when the collection of the contractual principal or interest is unlikely. A loan is typically placed on non-accrual when principal or interest is due and has remained unpaid for ninety days or more. When a loan is placed on non-accrual status, interest previously accrued but not collected is reversed against current period interest income. Subsequent payments on non-accrual loans are applied to the outstanding principal balance if doubt remains as to the ultimate collectability of the loan. Interest accruals are not resumed on partially charged-off impaired loans. For other loans on nonaccrual,non-accrual, interest accruals are resumed on such loans only when they are brought fully current with respect to interest and principal and when, in the judgment of management, the loans are estimated to be fully collectible as to both principal and interest.
Note 1. Nature of Operations and Summary of Significant Accounting Policies (continued)
The Company has acquired loans through acquisitions, some of which have experienced more than insignificant credit deterioration since origination. The Company considers impairedall acquired non-accrual loans to be PCD loans. In addition, the Company considers loans accruing ninety days or more past due with estimated credit losses or substandard loans with estimated credit losses to be PCD loans. An ACL is determined using the same methodology as other loans held for investment. The ACL determined on a collective basis is allocated to individual loans. The sum of a loan’s fair value and ACL becomes the initial amortized cost basis. The difference between the initial amortized cost basis and the par value of the loan is a noncredit discount or premium, which is amortized into interest income over the life of the loan. Subsequent changes to the ACL are recorded through provision for credit losses.
For additional information relating to loans, see Note 3.
Allowance for Credit Losses - Loans Receivable
The allowance for credit losses for loans receivable represents management’s estimate of credit losses over the expected contractual life of the loan portfolio. The estimate is determined based on the amortized cost of the loan portfolio including the loan balance adjusted for charge-offs, recoveries, deferred fees and costs, and loan discount and premiums. Recoveries are included only to the extent that such amounts were previously charged-off. The Company has elected to exclude accrued interest from the estimate of credit losses for loans. Determining the adequacy of the allowance is complex and requires a high degree of judgment by management about the effect of matters that are inherently uncertain. Subsequent evaluations of the then-existing loan portfolio, in light of the factors then prevailing, may result in significant changes in the allowance in future periods.
The allowance is increased for estimated credit losses which are recorded as expense. The portion of loans and overdraft balances determined by management to be uncollectable are charged-off as a reduction to the allowance and recoveries of amounts previously charged-off increase the allowance. The Company’s charge-off policy is consistent with bank regulatory standards. Consumer loans generally are charged-off when the loan becomes over 120 days delinquent. Real estate acquired as a result of foreclosure or by deed-in-lieu of foreclosure is classified as other real estate owned (“OREO”) until such time as it is sold.
The expected credit loss estimate process involves procedures to consider the unique characteristics of each of the Company’s loan portfolio segments, which consist of residential real estate, commercial real estate, other commercial, home equity, and other consumer loans. When computing the allowance levels, credit loss assumptions are estimated using a model that categorizes loan pools based on loss history, credit and risk characteristics, including current conditions and reasonable and supportable forecasts about the future. The Company has determined a 4 consecutive quarter forecasting period is a reasonable and supportable period. Expected credit loss for periods beyond reasonable and supportable forecast periods are determined based on a reversion method which reverts back to historical loss estimate over a 4 consecutive quarter period on a straight-line basis.
Credit quality is assessed and monitored by evaluating various attributes and the results of those evaluations are utilized in underwriting new loans and the process for estimating the expected credit losses. The following paragraphs describe the risk characteristics relevant to each portfolio segment.
Residential Real Estate. Residential real estate loans are secured by owner-occupied 1-4 family residences. Repayment of these loans is primarily dependent on the personal income and credit rating of the borrowers. Credit risk in these loans is impacted by economic conditions within the Company’s market areas that affect the value of the residential property securing the loans and affect the borrowers' personal incomes. Mitigating risk factors for this loan segment include a large number of borrowers, geographic dispersion of market areas and the loans are originated for relatively smaller amounts.
Commercial Real Estate. Commercial real estate loans typically involve larger principal amounts, and repayment of these loans is generally dependent on the successful operation of the property securing the loan and/or the business conducted on the property securing the loan. Credit risk in these loans is impacted by the creditworthiness of a borrower, valuation of the property securing the loan and conditions within the local economies in the Company’s diverse, geographic market areas.
Commercial. Commercial loans consist of loans to commercial customers for use in financing working capital needs, equipment purchases and business expansions. The loans in this category are repaid primarily from the cash flow of a borrower’s principal business operation. Credit risk in these loans is driven by creditworthiness of a borrower and the economic conditions that impact the cash flow stability from business operations across the Company’s diverse, geographic market areas.
Home Equity. Home equity loans consist of junior lien mortgages and first and junior lien lines of credit (revolving open-end and amortizing closed-end) secured by owner-occupied 1-4 family residences. Repayment of these loans is primarily dependent on the personal income and credit rating of the borrowers. Credit risk in these loans is impacted by economic conditions within the Company’s market areas that affect the value of the residential property securing the loans and affect the borrowers' personal incomes. Mitigating risk factors for this loan segment are a large number of borrowers, geographic dispersion of market areas and the loans are originated for terms that range from 10 to 15 years.
Other Consumer. The other consumer loan portfolio consists of various short-term loans such as automobile loans and loans for other personal purposes. Repayment of these loans is primarily dependent on the personal income of the borrowers. Credit risk is driven by consumer economic factors (such as unemployment and general economic conditions in the Company’s diverse, geographic market area) and the creditworthiness of a borrower.
The allowance is impacted by loan volumes, delinquency status, credit ratings, historical loss experiences, estimated prepayment speeds, weighted average lives and other conditions influencing loss expectations, such as reasonable and supportable forecasts of economic conditions. The methodology for estimating the amount of expected credit losses reported in the allowance has 2 basic components: 1) individual loans that do not share similar risk characteristics with other loans and the measurement of expected credit losses for such individual loans; and 2) the expected credit losses for pools of loans that share similar risk characteristics.
Loans that do not Share Similar Risk Characteristics with Other Loans. For a loan that does not share similar risk characteristics with other loans, expected credit loss is measured based on the net realizable value, that is, the difference between the discounted value of the expected future cash flows, based on the original effective interest rate, and the amortized cost basis of the loan. For these loans, the expected credit loss is equal to the amount by which the net realizable value of the loan is less than the amortized cost basis of the loan (which is net of previous charge-offs and deferred loan fees and costs), except when the loan is collateral-dependent, that is, when foreclosure is probable or the borrower is experiencing financial difficulty and repayment is expected to be provided substantially through the operation or sale of the collateral. In these cases, expected credit loss is measured as the difference between the amortized cost basis of the loan and the fair value of the collateral. The fair value of the collateral is adjusted for the estimated cost to sell if repayment or satisfaction of a loan is dependent on the sale (rather than only on the operation) of the collateral. The Company has determined that non-accrual loans do not share similar risk characteristics with other loans and these loans are individually evaluated for estimated allowance for credit losses. The Company, through its credit monitoring process, may also identify other loans that do no share similar risk characteristics and individually evaluate such loans. The starting point for determining the fair value of collateral is to obtain external appraisals or evaluations (new or updated). The valuation techniques used in preparing appraisals or evaluations (new or updated) include the cost approach, income approach, sales comparison approach, or a combination of the preceding valuation techniques. The Company’s credit department reviews appraisals, giving consideration to the highest and best use of the collateral. The appraisals or evaluations (new or updated) are reviewed at least quarterly and more frequently based on current market conditions, including deterioration in a borrower’s financial condition and when property values may be subject to significant volatility. Adjustments may be made to the fair value of the collateral after review and acceptance of the collateral appraisal or evaluation (new or updated).
Loans that Share Similar Risk Characteristics with other Loans. For estimating the allowance for loans that share similar risk characteristics with other loans, such loans are segregated into loan segments. Loans are designated into loan segments based on loans pooled by product types and similar risk characteristics or areas of risk concentration. In determining the ACL, the Company derives an estimated credit loss assumption from a model that categorizes loan pools based on loan type which is further segregated by the credit quality indicators. This model calculates an expected loss percentage for each loan segment by considering the non-discounted simple annual average historical loss rate of each loan segment (calculated through an “open pool” method), multiplying the loss rate by the amortized loan balance and incorporating that segment’s internally generated prepayment speed assumption and contractually scheduled remaining principal pay downs on a loan level basis. The annual historical loss rates are adjusted over a reasonable economic forecast period by a multiplier that is calculated based upon current national economic forecasts as a proportion of each segment’s historical average loss levels. The Company will then revert from the economic forecast period back to the historical average loss rate in a straight-line basis. After the reversion period, the loans will be assumed to experience their historical loss rate for the remainder of their contractual lives. The model applies the expected loss rate over the projected cash flows at the individual loan level and then aggregates the losses by loan segment in determining their quantitative allowance. The Company will also include qualitative adjustments to adjust the ACL on loan segments to the extent the current or future market conditions are believed to vary substantially from historical conditions in regards to:
•lending policies and procedures;
•international, national, regional and local economic business conditions and developments that affect the collectability of the portfolio, including the condition of various markets;
•the nature and volume of the loan portfolio including the terms of the loans;
•the experience, ability, and depth of the lending management and other relevant staff;
•the volume and severity of past due and adversely classified or graded loans and the volume of non-accrual loans;
•the quality of our loan review system;
•the value of underlying collateral for collateralized loans;
•the existence and effect of any concentrations of credit, and changes in the level of concentrations; and
•the effect of external factors such as competition and legal and regulatory requirements on the level of estimated credit losses in the existing portfolio.
The Company regularly reviews loans in the portfolio to assess credit quality indicators and to determine the appropriate loan classification and grading in accordance with applicable bank regulations. The primary credit quality indicator for monitoringresidential, home equity and other consumer loans is the credit qualitydays past due status, which consists of the loan portfolio. Loans are designated impaired when, based upon current informationfollowing categories: 1) performing loans; 2) 30 to 89 days past due loans; and events, it is probable that the Company will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement3) non-accrual and therefore, the Company has serious doubts as to the ability of such borrowers to fulfill the contractual obligation. Impaired loans include non-performing loans (i.e., non-accrual loans and accruing loans ninety days or more past due)due loans. The primary credit quality indicator for commercial real estate and accruingcommercial loans under ninety days past due whereis the Company’s internal risk rating system, which includes the following categories: 1) pass loans; 2) special mention loans; 3) substandard loans; and 4) doubtful or loss loans. Such credit quality indicators are regularly monitored and incorporated into the Company’s allowance estimate. The following paragraphs further define the internal risk ratings for commercial real estate and commercial loans.
Pass Loans. These ratings represent loans that are of acceptable, good or excellent quality with very limited to no risk. Loans that do not have one of the following ratings are considered pass loans.
Special Mention Loans. These ratings represent loans that are designated as special mention per the regulatory definition. Special mention loans are currently protected but are potentially weak. The credit risk may be relatively minor yet constitute an undue and unwarranted risk in light of the circumstances surrounding a specific loan. The rating may be used to identify credit with potential weaknesses that if not corrected may weaken the loan to the point of inadequately protecting the Bank’s credit position. Examples include a lack of supervision, inadequate loan agreement, condition, or control of collateral, incomplete, or improper documentation, deviations from lending policy, and adverse trends in operations or economic conditions.
Substandard Loans. This rating represents loans that are inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged. A loan so classified must have a well-defined weakness that jeopardizes the liquidation of the debt. These loans are characterized by the distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected. Loss potential, while existing in the aggregated amount of substandard loans, does not have to exist in an individual loan classified substandard.
Doubtful/Loss Loans. A loan classified as doubtful has the characteristics that make collection in full, on the basis of currently existing facts, conditions, and values, highly improbable. The possibility of loss is extremely high, but because of pending factors, which may work to the advantage and strengthening of the loan, its classification as loss is deferred until its more exact status may be determined. Pending factors include proposed merger, acquisition, or liquidation procedures, capital injection, perfecting liens on additional collateral and refinancing plans. Loans are classified as loss when they are deemed to be not collectible and of such little value that continuance as an active asset of the Bank is not warranted. Loans classified as loss must be charged-off. Assignment of this classification does not mean that an asset has absolutely no recovery or salvage value, but that it is probable payments will not practical or desirable to defer writing off a basically worthless asset, even though partial recovery may be received according to the loan agreement (e.g., troubled debt restructuring). Interest income on accruing impaired loans is recognized using the interest method. The Company measures impairment on a loan-by-loan basisattained in the same manner for each class within the loan portfolio. An insignificant delay or shortfall in the amounts of payments would not cause a loan or lease to be considered impaired. The Company determines the significance of payment delays and shortfalls on a case-by-case basis, taking into consideration all of the facts and circumstances surrounding the loan and the borrower, including the length and reasons for the delay, the borrower’s prior payment record, and the amount of the shortfall in relation to the principal and interest due.future.
Restructured Loans
A restructured loan is considered a troubled debt restructuring (“TDR”) if the creditor, for economic or legal reasons related to the debtor’s financial difficulties, grants a concession to the debtor that it would not otherwise consider. The Company periodically enters into restructure agreements with borrowers whereby the loans were previously identified as TDRs. When such circumstances occur, the Company carefully evaluates the facts of the subsequent restructure to determine the appropriate accounting and under certain circumstances it may be acceptable not to account for the subsequently restructured loan as a TDR. When assessing whether a concession has been granted by the Company, any prior forgiveness on a cumulative basis is considered a continuing concession. A TDR loan is considered an impaired loan and a specific valuation allowance is established when the fair value of the collateral-dependent loan or present value of the loan’s expected future cash flows (discounted at the loan’s effective interest rate based on the original contractual rate) is lower than the carrying value of the impaired loan. The Company has made the following types of loan modifications, some of which were considered a TDR:
•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.
The Company recognizes that while borrowers may experience deterioration in their financial condition, many continue to be creditworthy customersborrowers who have the willingness and capacity for debt repayment. In determining whether non-restructured or unimpairedperforming loans issued to a single or related party group of borrowers should continue to accrue interest when the borrower has other loans that are impairednon-performing or are TDRs, the Company, on a quarterly or more frequent basis, performs an updated and comprehensive assessment of the willingness and capacity of the borrowers to timely and ultimately repay their total debt obligations, including contingent obligations. Such analysis takes into account current financial information about the borrowers and financially responsible guarantors, if any, including for example:
•analysis of global, i.e., aggregate debt service for total debt obligations;
•assessment of the value and security protection of collateral pledged using current market conditions and alternative market assumptions across a variety of potential future situations; and
•loan structures and related covenants.
For additional information relatingOn March 27, 2020, the Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”) was signed into law which includes many provisions that impact the Company and its customers. The banking regulatory agencies have encouraged banks to loans, see Note 3.work with borrowers who have been impacted by the coronavirus disease of 2019 (“COVID-19”) and the CARES Act, along with related regulatory guidance, allows banks to not designate certain modifications as TDRs that otherwise may have been classified as TDRs. In general, in order to qualify for such treatment, the modifications need to be short-term and made on a good faith basis in response to the COVID-19 pandemic to borrowers who were previously deemed current as outlined in the regulatory guidance. The Company has made such modifications to assist borrowers impacted by the COVID-19 pandemic.
AllowanceThe allowance for Loan and Lease Losses
Based upon management’s analysis of the Company’s loan portfolio, the balance of the ALLL is an estimate of probable credit losses knownon a TDR is measured using the same method as all other loans held for investment. For a TDR that is individually reviewed and inherent within the Bank’s loan portfolio as of the date of the consolidated financial statements. The ALLL is analyzed at the loan class level and is maintained within a range of estimated losses. Determining the adequacy of the ALLL involves a high degree of judgment and is inevitably imprecise as the risk of loss is difficult to quantify. The determination of the ALLL and the related provision for loan losses is a critical accounting estimate that involves management’s judgments about known relevant internal and external environmental factors that affect loan losses. The balance of the ALLL is highly dependent upon management’s evaluations of borrowers’ current and prospective performance, appraisals and other variables affecting the quality of the loan portfolio. Individually significant loans and major lending areas are reviewed periodically to determine potential problems at an early date. Changes in management’s estimates and assumptions are reasonably possible and may have a material impact upon the Company’s consolidated financial statements, results of operations or capital.
Note 1. Nature of Operations and Summary of Significant Accounting Policies (continued)
Risk characteristics considered in the ALLL analysis applicable to each loan class within the Company's loan portfolio are as follows:
Residential Real Estate. Residential real estate loans are secured by owner-occupied 1-4 family residences. Repayment of these loans is primarily dependent on the personal income and credit rating of the borrowers. Credit risk in these loans is impacted by economic conditions within the Company’s market areas that affectnot collateral-dependent, the value of the property securingconcession can only be measured using the loans and affect the borrowers' personal incomes. Mitigating risk factors for this loan class include a large number of borrowers, geographic dispersion of market areas and the loans are originated for relatively smaller amounts.
Commercial Real Estate. Commercial real estate loans typically involve larger principal amounts, and repayment of these loans is generally dependent on the successful operation of the property securing the loan and/or the business conducted on the property securing the loan. Credit risk in these loans is impacted by the creditworthiness of a borrower, valuation of the property securing the loan and conditions within the local economies in the Company’s diverse, geographic market areas.
Commercial. Commercial loans consist of loans to commercial customers for use in financing working capital needs, equipment purchases and business expansions. The loans in this category are repaid primarily from thediscounted cash flow of a borrower’s principal business operation. Credit risk in these loans is driven by creditworthiness of a borrower and the economic conditions that impact the cash flow stability from business operations across the Company’s diverse, geographic market areas.
Home Equity. Home equity loans consist of junior lien mortgages and first and junior lien lines of credit (revolving open-end and amortizing closed-end) secured by owner-occupied 1-4 family residences. Repayment of these loans is primarily dependent on the personal income and credit rating of the borrowers. Credit risk in these loans is impacted by economic conditions within the Company’s market areas that affectmethod. When the value of a concession is measured using the residential property securingdiscounted cash flow method, the loans and affectACL is determined by discounting the borrowers' personal incomes. Mitigating risk factors for this loan class are a large number of borrowers, geographic dispersion of market areas and the loans are originated for terms that range from 10 to 15 years.
Other Consumer. The other consumer loan portfolio consists of various short-term loans such as automobile loans and loans for other personal purposes. Repayment of these loans is primarily dependent on the personal income of the borrowers. Credit risk is driven by consumer economic factors (such as unemployment and general economic conditions in the Company’s diverse, geographic market area) and the creditworthiness of a borrower.
The ALLL consists of a specific valuation allowance component and a general valuation allowance component. The specific component relates to loans that are determined to be impaired and individually evaluated for impairment. The Company measures impairment on a loan-by-loan basis based on the present value of expected future cash flows discounted at the loan’s effectiveoriginal interest rate, except when it is determined that repayment of the loan.
Allowance for Credit Losses - Off-Balance Sheet Credit Exposures
The Company maintains a separate allowance for off-balance sheet credit exposures, including unfunded loan commitments, which is included in other liabilities on the Company’s statements of financial condition. The Company estimates the amount of expected losses by calculating a commitment usage factor over the contractual period for exposures and applying the loss factors used in the allowance for credit loss methodology to be provided solelythe results of the usage calculation to estimate the liability for credit losses related to unfunded commitments for each loan segment. No credit loss estimate is reported for off-balance sheet credit exposures that are unconditionally cancellable by the underlying collateral. For impairment based on expected future cash flows,Bank or for unfunded amounts under such arrangements that may be drawn prior to the Company considers all information available as of a measurement date, including past events, current conditions, potential prepayments, and estimated cost to sell when such costs are expected to reduce the cash flows available to repay or otherwise satisfy the loan. For alternative ranges of cash flows, the likelihoodcancellation of the possible outcomes is considered in determining the best estimate of expected future cash flows. arrangement.
Provision for Credit Losses
The effective interest rateCompany recognizes provision for a loan restructured in a TDR is basedcredit losses on the original contractual rate. For collateral-dependent loans and real estate loansallowance for which foreclosure or a deed-in-lieu of foreclosure is probable, impairment is measured by the fair value of the collateral, less estimated cost to sell. The fair value of the collateral is determined primarily based upon appraisal or evaluation of the underlying real property value.
The general valuation allowance component relates to probableoff-balance sheet credit exposures (e.g., unfunded loan commitments) together with provision for credit losses inherent in the balance ofon the loan portfolio based on historical loss experience, adjusted for changes in trends and conditions of qualitative or environmental factors. The historical loss experience is based on the previous twelve quarters loss experience by loan class adjusted for risk characteristics in the existing loan portfolio. The same trends and conditions are evaluatedincome statement line item provision for each class within the loan portfolio; however, the risk characteristics are weighted separately at the individual class level basedcredit losses. Provision for credit losses on the Company’s judgment and experience.
Note 1. Nature of Operations and Summary of Significant Accounting Policies (continued)
The changes in trends and conditions evaluated for each class within the loan portfolio includeand for off-balance sheet credit exposures were $37,637,000 and $2,128,000 for the following:
changes in lending policies and procedures, including changes in underwriting standards and collection, charge-off, and recovery practices not considered elsewhere in estimating credit losses;
changes in global, national, regional, and local economic and business conditions and developments that affect the collectability of the portfolio, including the condition of various market segments;
changes in the nature and volume of the portfolio and in the terms of loans;
changes in experience, ability, and depth of lending management and other relevant staff;
changes in the volume and severity of past due and nonaccrual loans;
changes in the quality of the Company’s loan review system;
changes in the value of underlying collateralyear ended December 31, 2020, respectively. There was no provision for collateral-dependent loans;
the existence and effect of any concentrations of credit, and changes in the level of such concentrations; and
the effect of other external factors such as competition and legal and regulatory requirements on the level of estimated credit losses inon debt securities for the Company’s existing portfolio.year ended December 31, 2020, respectively.
The ALLL is increased by provisions for loan losses which are charged to expense. The portions of loan and overdraft balances determined by management to be uncollectible are charged off as a reduction of the ALLL and recoveries of amounts previously charged off are credited as an increase to the ALLL. The Company’s charge-off policy is consistent with bank regulatory standards. Consumer loans generally are charged off when the loan becomes over 120 days delinquent. Real estate acquired as a result of foreclosure or by deed-in-lieu of foreclosure is classified as other real estate owned (“OREO”) until such time as it is sold.
At acquisition date, the assets and liabilities of acquired banks are recorded at their estimated fair values which results in no ALLL carried over from acquired banks. Subsequent to acquisition, an allowance will be recorded on the acquired loan portfolios for further credit deterioration, if any.
Premises and Equipment
Premises and equipment are accounted for at cost less depreciation. Depreciation is computed on a straight-line method over the estimated useful lives or the term of the related lease. The estimated useful life for office buildings is 15 to 40 years and the estimated useful life for furniture, fixtures, and equipment is 3 to 10 years. Interest is capitalized for any significant building projects. For additional information relating to premises and equipment, see Note 4.
Leases
The Company leases certain land, premises and equipment from third parties underparties. A lessee lease is classified as an operating lease unless it meets certain criteria (e.g., lease contains option to purchase that Company is reasonably certain to exercise), in which case it is classified as a finance lease. Effective January 1, 2019, operating leases are included in net premises and capital leases. Theequipment and other liabilities on the Company’s statements of financial condition and lease expense for lease payments is recognized on a straight-line basis over the lease term. Finance leases are included in net premises and equipment and other borrowed funds on the Company’s statements of financial condition. Right-of-use (“ROU”) assets and liabilities are recognized at the lease commencement date based on the present value of lease payments over the lease term. An ROU asset represents the right to use the underlying asset for operatingthe lease agreementsterm and also includes any direct costs and payments made prior to lease commencement and excludes lease incentives. When an implicit rate is not available, an incremental borrowing rate based on the information available at commencement date is used in determining the present value of the lease payments. A lease term may include an option to extend or terminate the lease when it is reasonably certain the option will be exercised. The Company accounts for lease and nonlease components (e.g., common-area maintenance) together as a single combined lease component for all asset classes. Short-term leases of 12 months or less are excluded from accounting guidance; as a result, the lease payments are recognized on a straight-line basis. The present value of the future minimum rental payments for capital leases is recognized as an asset whenbasis over the lease is formed. term and the leases are not reflected on the Company’s statements of financial condition. Renewal and termination options are considered when determining short-term leases. Leases are accounted for on an individual lease level.
Lease improvements incurred at the inception of the lease are recorded as an asset and depreciated over the initial term of the lease and lease improvements incurred subsequently are depreciated over the remaining term of the lease.
The Company also leases certain premises and equipment to third parties. A lessor lease is classified as an operating lease unless it meets certain criteria that would classify it as either a sales-type lease or a direct financing lease. For additional information relating to leases, see Note 4.
Other Real Estate Owned
Property acquired by foreclosure or deed-in-lieu of foreclosure is initially recorded at fair value, less estimated selling cost, at acquisition date (i.e., cost of the property). The Company is considered to have received physical possession of residential real estate property collateralizing a consumer mortgage loan upon the occurrence of either the Company obtaining legal title to the property or the borrower conveying all interest in the property through a deed-in-lieu or similar agreement. Fair value is determined as the amount that could be reasonably expected in a current sale between a willing buyer and a willing seller in an orderly transaction between market participants at the measurement date. Subsequent to the initial acquisition, if the fair value of the asset, less estimated selling cost, is less than the cost of the property, a loss is recognized in other expense and the asset carrying value is reduced. Gain or loss on disposition of OREO is recorded in non-interest income or non-interest expense, respectively. In determining the fair value of the properties on the date of transfer and any subsequent estimated losses of net realizable value, the fair value of other real estate acquired by foreclosure or deed-in-lieu of foreclosure is determined primarily based upon appraisal or evaluation of the underlying property value.
Long-lived Assets
Long-lived assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. An asset is deemed impaired if the sum of the expected future cash flows is less than the carrying amount of the asset. If impaired, an impairment loss is recognized in other expense to reduce the carrying value of the asset to fair value. At December 31, 20182020 and 2017,2019, no long-lived assets were considered materially impaired.
Note 1. Nature of Operations and Summary of Significant Accounting Policies (continued)
Business Combinations and Intangible Assets
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.
Core deposit intangible represents the intangible value of depositor relationships resulting from deposit liabilities assumed in acquisitions and is amortized using an accelerated method based on an estimated runoff of the related deposits. The core deposit intangible is evaluated for impairment and recoverability whenever events or changes in circumstances indicate that its carrying amount may not be recoverable, with any changes in estimated useful life accounted for prospectively over the revised remaining life. For additional information relating to core deposit intangibles, see Note 5.
The Company tests goodwill for impairment at the reporting unit level annually during the third quarter. The Company has identified that each of the Bank divisions are reporting units (i.e., components of the Glacier Bank operating segment) given that each division has a separate management team that regularly reviews its respective division financial information; however, the reporting units are aggregated into a single reporting unit due to the reporting units having similar economic characteristics.
The goodwill of a reporting unit is tested for impairment between annual tests if an event occurs or circumstances change that would more-likely-than-not reduce the fair value of a reporting unit below its carrying amount. Examples of events and circumstances that could trigger the need for interim impairment testing include:
•a significant change in legal factors or in the business climate;
•an adverse action or assessment by a regulator;
•unanticipated competition;
•a loss of key personnel;
•a more-likely-than-not expectation that a reporting unit or a significant portion of a reporting unit will be sold or otherwise disposed of; and
•the testing for recoverability of a significant asset group within a reporting unit.
For the goodwill impairment assessment, the Company has the option, prior to the two-step process, to first assess qualitative factors to determine whether the existence of events or circumstances leads to a determination that it is more-likely-than-not that the fair value of a reporting unit is less than its carrying value. The Company opted to bypass the qualitative assessment for its 20182020 and 20172019 annual goodwill impairment testing and proceed directly to the two-step goodwill impairment test.assessment. The goodwill impairment two-step process requires the Company to make assumptions and judgments regarding fair value. In the first step, theThe Company calculates an implied fair value based on a control premium analysis. Ifand if the implied fair value is less than the carrying value, an impairment loss is recognized for the second step is completed to compute the impairment amount, if any, by determining the “implied fair value” of goodwill. This determination requires the allocation of the estimated fair value of the reporting units to the assets and liabilities of the reporting units. Any remaining unallocated fair value represents the “implied fair value” of goodwill, which is compared to the corresponding carrying value of goodwill to compute impairment, if any.
difference. For additional information relating to goodwill, see Note 5.
Loan Servicing Rights
For residential real estate loans that are sold with servicing retained, servicing rights are initially recorded at fair value in other assets and gain on sale of loans. Fair value is based on on market prices for comparable mortgage servicing contracts. The servicing asset is subsequently measured using the amortization method which requires the servicing rights to be amortized into non-interest income in proportion to, and over the period of, the estimated future net servicing income of the underlying loans.
Loan servicing rights are evaluated for impairment based upon the fair value of the servicing rights compared to the carrying value. Impairment is recognized through a valuation allowance, to the extent that fair value is less than the carrying value. If the Company later determines that all or a portion of the impairment no longer exists, a reduction in the valuation allowance may be recorded. Changes in the valuation allowance are recorded in other income. The fair value of the servicing assets are subject to significant fluctuations as a result of changes in estimated actual prepayment speeds and default rates and losses.
Servicing fee income is recognized in other income for fees earned for servicing loans. The fees are based on contractual percentage of the outstanding principal; or a fixed amount per loan and is recorded when earned. The amortization of loans servicing fees is netted against loan servicing fee income. For additional information relating to loan servicing rights, see Note 6.
Equity Securities
Non-marketable equity securities primarily consist of Federal Home Loan Bank (“FHLB”) stock. FHLB stock is restricted because such stock may only be sold to FHLB at its par value. Due to restrictive terms, and the lack of a readily determinable fair value, FHLB stock is carried at cost and evaluated for impairment. The investments in FHLB stock are required investments related to the Company’s 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 regional FHLBs is jointly and severally liable for repayment of each other’s debt.
Note 1. Nature of Operations and Summary of Significant Accounting Policies (continued)
The Company also has an insignificant amount of marketable equity securities that are included in other assets on the Company’s statements of financial condition. Marketable equity securities with readily determinable fair values are measured at fair value and changes in fair value are recognized in other income. Marketable equity securities without readily determinable fair values are carried at cost, minus impairment, if any, plus or minus changes resulting from observable price changes in orderly transactions for the identical or a similar investment.
Other Borrowings
Borrowings of the Company’s consolidated variable interest entities and finance lease arrangements are included in other borrowings. For additional information relating to VIE’s, see Note 7.
Bank-Owned Life Insurance
The Company maintains bank-owned life insurance policies on certain current and former employees and directors, which are recorded at their cash surrender values as determined by the insurance carriers. The appreciation in the cash surrender value of the policies is recognized as a component of other non-interest income in the Company’s statements of operations.
Derivatives and Hedging Activities
For assetThe Company is exposed to certain risks relating to its ongoing operations. The primary risk managed by using derivative instruments is interest risk. Interest rate caps and liability management purposes, the Company has entered into interest rate swap agreements to hedge against changes in forecasted cash flows due to interest rate exposures. The interest rate swaps arehave been entered into to manage interest rate risk associated with variable rate borrowings and were designated as cash flow hedges. The Company does not enter into derivative instruments for trading or speculative purposes.
These cash flow hedges were recognized as assets or liabilities on the Company’s statements of financial condition and were measured at fair value. Fair value estimates are obtained from third parties and are based on pricing models. The Company does not enter into interest rate swap agreements for trading or speculative purposes.
The Company takes into account the impact of bilateral collateral and master netting agreements that allows the Company to settle all interest rate swap agreements held with a single counterparty on a net basis, and to offset the net interest rate swap derivative position with the related collateral when recognizing interest rate swap derivative assets and liabilities.
Interest rate swaps are contracts in which a series of interest payments are exchanged over a prescribed period. The notional amount upon which the interest payments are based is not exchanged. The swap agreements are derivative instruments and convert a portion of the Company’s forecasted variable rate debt to a fixed rate (i.e., cash flow hedge) over the payment term of the interest rate swap. The effective portion of the gain or loss on the cash flow hedging instruments is initially reported as a component of OCI and subsequently reclassified into earnings in the same period during which the transaction affects earnings. For highly effective hedges, the ineffective portion of the gain or loss on derivative instruments, if any, would be amortized over the remaining life the hedging instrument using a systematic and rational method. For the years ended December 31, 2018, 2017, and 2016, the Company’s cash flow hedges were determined to be fully effective.
Interest rate derivative financial instruments receive hedge accounting treatment only if they are designated as a hedge and are expected to be, and are, highly effective in substantially reducing interest rate risk arising from the assets and liabilities identified as exposing the Company to risk. Derivative financial instruments that do not meet specified hedging criteria are recorded at fair value with changes in fair value recorded in income. The Company’s interest rate swaps are considered highly effective and currently meet the hedge accounting criteria.
Cash flows resulting from the interest rate derivative financial instruments that arewere accounted for as hedges of assets and liabilities arewere classified in the Company’s cash flow statement in the same category as the cash flows of the items being hedged. For additional information relating to the interest rate caps and interest rate swap agreements, see Note 10.11.
Revenue Recognition
The Company recognizes revenue when services or products are transferred to customers in an amount that reflects the consideration to which the Company expects to be entitled. The Company’s principal source of revenue is interest income from debt securities and loans. Revenue from contracts with customers within the scope of Accounting Standards Codification™ (“ASC”)ASC Topic 606 was $76,664,000, $69,808,000,$54,520,000, $69,877,000, and $64,722,000$76,664,000 for the years ended December 31, 2018, 2017,2020, 2019, and 2016,2018, respectively, and largely consisted of revenue from service charges and other fees from deposits (e.g., overdraft fees, ATM fees, debit card fees). Due to the short-term nature of the Company’s contracts with customers, an insignificant amount of receivables related to such revenue was recorded at December 31, 20182020 and 20172019 and there were no0 impairment losses recognized. Policies specific to revenue from contracts with customers include the following:
Service Charges. Revenue from service charges consists of service charges and fees on deposit accounts under depository agreements with customers to provide access to deposited funds and, when applicable, pay interest on deposits. Service charges on deposit accounts may be transactional or non-transactional in nature. Transactional service charges occur in the form of a service or penalty and are charged upon the occurrence of an event (e.g., overdraft fees, ATM fees, wire transfer fees). Transactional service charges are recognized as services are delivered to and consumed by the customer, or as penalty fees are charged. Non-transactional service charges are charges that are based on a broader service, such as account maintenance fees and dormancy fees, and are recognized on a monthly basis.
Note 1. Nature of Operations and Summary of Significant Accounting Policies (continued)
Debit Card Fees. Revenue from debit card fees includes interchange fee income from debit cards processed through card association networks. Interchange fees represent a portion of a transaction amount that the Company and other involved parties retain to compensate themselves for giving the cardholder immediate access to funds. Interchange rates are generally set by the card association networks and are based on purchase volumes and other factors. The Company records interchange fees as services are provided.
Stock-based Compensation
Stock-based compensation awards granted, comprised of restricted stock awardsunits and stock options, are valued at fair value and compensation cost is recognized on a straight-line basis over the requisite service period of each award. The impact of forfeitures of stock-based compensation awards on compensation expense is recognized as forfeitures occur. For additional information relating to stock-based compensation, see Note 12.13.
Advertising and Promotion
Advertising and promotion costs are recognized in the period incurred.
Income Taxes
The Company’s income tax expense consists of current and deferred income tax expense. Current income tax expense reflects taxes to be paid or refunded for the current period by applying the provisions of enacted tax law to earnings or losses. Deferred income tax expense results from changes in deferred tax assets and liabilities between periods. The Company recognizes interest and penalties related to income tax matters in income tax expense.
Deferred tax assets and liabilities are recognized for estimated future income tax consequences attributable to differences between the financial statement carrying amounts of assets and liabilities and their respective tax bases. The effect on deferred tax assets and liabilities of a change in income tax rates is recognized in income in the period that includes the enactment date.date of applicable laws.
Deferred tax assets are reduced by a valuation allowance if, based on the weight of available evidence, it is more-likely-than-not that some portion or all of the deferred tax assets will not be realized. The term more-likely-than-not means a likelihood of more than fifty percent.50 percent. The recognition threshold considers the facts, circumstances, and information available at the reporting date and is subject to the Company’s judgment. In assessing the need for a valuation allowance, the Company considers both positive and negative evidence. For additional information relating to income taxes, see Note 15.16.
Comprehensive Income
Comprehensive income consists of net income and OCI. OCI includes unrealized gains and losses, net of tax effect, on available-for-sale securities and derivatives used for cash flow hedges. For additional information relating to OCI, see Note 16.17.
Earnings Per Share
Basic earnings per share is computed by dividing net income 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 and restricted stock awardsunits were vested, using the treasury stock method. For additional information relating to earnings per share, see Note 17.18.
Reclassifications
Certain reclassifications have been made to the 20172019 and 20162018 financial statements to conform to the 20182020 presentation.
Note 1. Nature of Operations and Summary of Significant Accounting Policies (continued)
Accounting Guidance Adopted in 20182020
The ASC is the Financial Accounting Standards Board’s (“FASB”)FASB officially recognized source of authoritative GAAP applicable to all public and non-public non-governmental entities. Rules and interpretive releases of the Securities and Exchange Commission (“SEC”) under the authority of the federal securities laws are also sources of authoritative GAAP for the Company as an SEC registrant. All other accounting literature is non-authoritative. The following paragraphs provide descriptions of recently adopted Accounting Standards Updates (“ASU”)ASU’s that may have had a material effect on the Company’s financial position or results of operations.
ASU 2017-12 - Derivatives and Hedging. In August 2017, FASB amended ASC Topic 815 to improve the financial reporting of hedging relationships to better portray the economic results of an entity’s risk management activities in its financial statements. In addition, the amendments made targeted improvements to simplify the application of the hedge accounting guidance. The amendments were effective for public business entities for the first interim and annual reporting periods beginning after December 15, 2018 and early adoption was permitted. The Company early adopted the amendments effective November 30, 2018 and determined the impact of these amendments did not have a significant impact on the Company’s financial position or results of operations. As a result of the adoption of the amendments, the Company redesignated state and local government securities with a carrying value of $270,331,000 from held-to-maturity classification to available-for-sale classification; such securities are eligible to be hedged under the last-of-layer method under the amendments and, therefore, qualified for such reclassification. The Company’s accounting procedures were modified upon adoption of the amendments to include the assessment of on-going hedge effectiveness utilizing qualitative measurement tests. For additional information on derivatives, see Note 10.
ASU 2016-01 - Financial Instruments - Overall. In January 2016, FASB amended ASC Topic 825 to address certain aspects of recognition, measurement, presentation, and disclosure of financial instruments. The amendments were effective for public business entities for the first interim and annual reporting periods beginning after December 15, 2017. Amendments were to be applied by means of a cumulative-effect adjustment to the Company’s statements of financial condition as of the beginning of the reporting year of adoption. The amendments impacted the Company as follows: 1) equity investments (with certain exclusions) are to be measured at fair value with the changes recognized in net income; 2) an exit price must be utilized when measuring the fair value of financial instruments; and 3) additional disclosures are required relating to OCI, the evaluation of a valuation allowance on a deferred tax asset related to available-for-sale debt securities in combination with the entity’s other deferred tax assets, and other disclosures. The Company adopted the amendments effective January 1, 2018 and determined that the impact of these amendments did not have a significant impact on the Company’s equity securities, fair value disclosures, financial position or results of operations. The amendments changed the method utilized to disclose the fair value of the loan portfolio to an exit price notion when measuring fair value. The Company developed processes to comply with the disclosure requirements of such amendments and accounting policies and procedures were updated accordingly. For additional information on fair value of assets and liabilities, see Note 20.
ASU 2014-09 - Revenue from Contracts With Customers. In May 2014, FASB amended ASC Topic 606 to clarify the principles for recognizing revenue and develop a common revenue standard among industries. The new guidance established the following core principle: recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for goods or services. Five steps were provided for a company or organization to follow to achieve such core principle. The new guidance also included a cohesive set of disclosure requirements that provided users of financial statements with comprehensive information about the nature, amount, timing, and uncertainty of revenue and cash flows arising from contracts with customers. The Company adopted the new revenue recognition guidance effective January 1, 2018 and determined the majority of the Company’s revenue sources, such as interest income from debt securities and loans, fee income from loans and gain on sale of loans, were not within the scope of Topic 606. The Company evaluated the revenue sources determined to be in scope of Topic 606, including service charges and fee income on deposits and gain or loss on sale of OREO and determined the adoption of the guidance did not have a significant impact to the Company’s financial position or results of operations; however, OREO policies and procedures were updated and implemented and new disclosures about the Company’s revenue have been incorporated into the notes to the financial statements.
Note 1. Nature of Operations and Summary of Significant Accounting Policies (continued)
Accounting Guidance Pending Adoption at December 31, 2018
The following paragraphs provide descriptions of newly issued but not yet effective ASUs that could have a material effect on the Company’s financial position or results of operations.
ASU 2017-08 - Receivables - Nonrefundable Fees and Other Costs. In March 2017, FASB amended ASC Subtopic 310-20 to shorten the amortization period for certain callable debt securities held at a premium. Specifically, the amendments require the premium to be amortized to the earliest call date instead of the maturity date. The amendments do not require an accounting change for securities held at a discount; the discount continues to be amortized to maturity. The amendments are effective for public business entities for the first interim and annual reporting periods beginning after December 15, 2018. Early adoption is permitted and if adopted in an interim period, any adjustments should be reflected as of the beginning of the year that includes the interim period. The entity will apply the amendments on a modified retrospective basis through a cumulative-effective adjustment directly to retained earnings as of the beginning of the period of adoption. The Company has premiums on debt securities that are currently being amortized to the maturity date, primarily in the state and local governments category. When the Company adopts these amendments on January 1, 2019, the Company will adjust $24,102,000 of the premium associated with debt securities to retained earnings. The Company has finalized its review of the amendments and has updated its accounting policies and procedures.
ASU 2017-04 - Intangibles - Goodwill and Other.In January 2017, FASB amended ASC Topic 350 to simplify the measurement of goodwill by eliminating Step 2 from the goodwill impairment test. Instead, under these amendments, an entity should perform its annual, or interim, goodwill impairment test by comparing the fair value of a reporting unit with its carrying amount. An entity should recognize an impairment charge for the amount by which the carrying amount exceeds the reporting unit’s fair value; however, the loss should not exceed the total amount of goodwill allocated to that reporting unit. The amendments arewere effective for public business entities for the first interim and annual reporting periods beginning after December 15, 2019. Early adoption is permitted for interim or annual goodwill impairment tests performed on testing dates after January 1, 2017. The Company has goodwill from prior business combinations and performs an annual impairment test or more frequently if changes or circumstances occur that would more-likely-than-not reduce the fair value of the reporting unit below its carrying value. During the third quarter of 2018, the Company performed its impairment assessment and determined the fair value of the aggregated reporting units exceeded the carrying value, such that the Company’s goodwill was not considered impaired. Although the Company cannot anticipate future goodwill impairment assessments, based on the most recent assessment, it is unlikely that an impairment amount
would need to be calculated and, therefore, the Company does not anticipate a materialat adoption there was no impact from these amendments to the Company’s financial position and results of operations. TheIn addition, the current accounting policies and processes arewere not anticipated to change,changed, except for the elimination of the Step 2 analysis. For additional information regarding goodwill impairment testing, see Note 5.
ASU 2016-13 - Financial Instruments - Credit Losses. In June 2016, FASB amended ASC Topic 326 to replace the incurred loss model with a methodology that reflects current expected credit losses (“CECL”) over the life of the loan and requires consideration of a broader range of reasonable and supportable information to calculate credit loss estimates. The amendments arewere effective for public business entities for the first interim and annual reporting periods beginning after December 15, 2019. The Company is currently evaluatingadopted the impactamendments on January 1, 2020 using the modified retrospective approach. The financial statement results and accounting policies beginning January 1, 2020 are presented under ASC Topic 326, whereas prior periods continue to be reported in accordance with previously applicable GAAP. The Company recorded a net reduction of these amendments$12,347,000 in retained earnings due to the Company’s financial position and results of operations and currently does not know or cannot reasonably quantify the impact of the adoption of the amendments as a result of the complexity and extensive changes from the amendments. The ALLL is a material estimate of the Company and given the change from an incurred loss model to a methodology that considers the credit loss over the life of the loan, there is the potential fortransition adjustment included an increase in the ALLL at adoption date.ACL on loans of $3,720,000, an increase in the ACL on off-balance sheet credit exposures of $12,817,000, and a corresponding increase in deferred tax assets of $4,190,000. The Company is anticipating a significant change indeveloped internal implementation controls over the development of the ACL model and resulting financial statement disclosures. The Company has adjusted its processes and procedures to calculate the ALLL,ACL, including changes in assumptions and estimates to consider expected credit losses over the life of thethe loan versus the currentprior accounting practice that utilizesutilized the incurred loss model. TheFurther, the Company will also develop newrevised procedures and accounting policies for determining an allowance for credit losses relatingACL related to held-to-maturity debt securities. In addition, the current accounting policysecurities and proceduresoff-balance sheet arrangements for other-than-temporary impairment on available-for-sale debt securities will be replaced withwhich utilize an allowance approach. The Company has engaged a third-party vendor solution to evaluate the new methodology, including model validation, adjusting assumptions utilized, and is currently into review the implementation phase and evaluatingaccuracy of the appropriate models, loan pools and assumptions to be utilized. The project team anticipates running parallel models during 2019 to refine its processes and procedures.financial statement disclosures. For additional information on the ALLL,allowances for credit losses, see NoteNotes 2 and 3.
Accounting Guidance Pending Adoption at December 31, 2020
Note 1. Nature of Operations and Summary of Significant Accounting Policies (continued)
ASU 2016-02 - Leases. In February 2016, FASB amended ASC Topic 842 to address several aspects of lease accounting with the significant change being the recognition of lease assets and lease liabilities for leases previously classified as operating leases. The amendments are no newly issued but not yet effective for public business entities for the first interim and annual reporting periods beginning after December 15, 2018. The Company has lease agreements for which the amendments will require the recognition ofASUs that could have a lease liability to make lease payments and a right-of-use asset which will represent its right to use the underlying asset for the lease term. An entity is permitted to elect not to restate its comparative periods in the period of adoption when transitioning to ASC Topic 842 and the Company expects to make this election. As a result, a cumulative-effect adjustment to retained earnings will be recognized as of the effective date. In addition, the Company expects to make the following elections: 1) to not use hindsight in determining lease terms and in assessing impairment of right-of-use assets; 2) to use the practical expedient package, which would require no reassessment of whether existing contracts are or contain leases as well as no reassessment of lease classification for existing leases; 3) to account for lease and nonlease components together as a single combined lease component; and 4) to exclude short-term leases from ASC Topic 842 guidance. When the Company adopts these amendments on January 1, 2019, the Company expects to recognize a right-of-use asset and related lease liabilitymaterial effect on the Company’s statementfinancial position or results of financial condition of $36,042,000 and $37,384,000, respectively. The Company has finalized its review of the amendments and has updated its accounting policies and procedures.operations.
Note 2. Debt Securities
The following tables present the amortized cost, the gross unrealized gains and losses and the fair value of the Company’s debt securities:
| | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2020 |
| Amortized Cost | | Gross Unrealized | | Fair Value |
(Dollars in thousands) | | Gains | | Losses | |
Available-for-sale | | | | | | | |
U.S. government and federal agency | $ | 38,568 | | | 287 | | | (267) | | | 38,588 | |
U.S. government sponsored enterprises | 9,747 | | | 34 | | | 0 | | | 9,781 | |
State and local governments | 1,321,763 | | | 94,974 | | | (54) | | | 1,416,683 | |
Corporate bonds | 336,867 | | | 12,239 | | | (8) | | | 349,098 | |
Residential mortgage-backed securities | 2,261,463 | | | 27,631 | | | (4) | | | 2,289,090 | |
Commercial mortgage-backed securities | 1,177,458 | | | 57,575 | | | (459) | | | 1,234,574 | |
Total available-for-sale | 5,145,866 | | | 192,740 | | | (792) | | | 5,337,814 | |
Held-to-maturity | | | | | | | |
State and local governments | 189,836 | | | 13,380 | | | 0 | | | 203,216 | |
Total held-to-maturity | 189,836 | | | 13,380 | | | 0 | | | 203,216 | |
Total debt securities | $ | 5,335,702 | | | 206,120 | | | (792) | | | 5,541,030 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2019 |
| Amortized Cost | | Gross Unrealized | | Fair Value |
(Dollars in thousands) | | Gains | | Losses | |
Available-for-sale | | | | | | | |
U.S. government and federal agency | $ | 20,061 | | | 48 | | | (65) | | | 20,044 | |
U.S. government sponsored enterprises | 42,724 | | | 953 | | | 0 | | | 43,677 | |
State and local governments | 679,784 | | | 22,694 | | | (80) | | | 702,398 | |
Corporate bonds | 155,665 | | | 1,938 | | | (1) | | | 157,602 | |
Residential mortgage-backed securities | 731,766 | | | 7,507 | | | (549) | | | 738,724 | |
Commercial mortgage-backed securities | 891,374 | | | 22,825 | | | (1,392) | | | 912,807 | |
Total available-for-sale | 2,521,374 | | | 55,965 | | | (2,087) | | | 2,575,252 | |
Held-to-maturity | | | | | | | |
State and local governments | 224,611 | | | 9,785 | | | 0 | | | 234,396 | |
Total held-to-maturity | 224,611 | | | 9,785 | | | 0 | | | 234,396 | |
Total debt securities | $ | 2,745,985 | | | 65,750 | | | (2,087) | | | 2,809,648 | |
|
| | | | | | | | | | | | |
| December 31, 2018 |
| Amortized Cost | | Gross Unrealized | | Fair Value |
(Dollars in thousands) | | Gains | | Losses | |
Available-for-sale | | | | | | | |
U.S. government and federal agency | $ | 23,757 |
| | 54 |
| | (162 | ) | | 23,649 |
|
U.S. government sponsored enterprises | 120,670 |
| | 52 |
| | (514 | ) | | 120,208 |
|
State and local governments | 844,636 |
| | 18,936 |
| | (11,322 | ) | | 852,250 |
|
Corporate bonds | 292,052 |
| | 378 |
| | (1,613 | ) | | 290,817 |
|
Residential mortgage-backed securities | 808,537 |
| | 628 |
| | (16,250 | ) | | 792,915 |
|
Commercial mortgage-backed securities | 490,868 |
| | 3,312 |
| | (2,356 | ) | | 491,824 |
|
Total available-for-sale | 2,580,520 |
| | 23,360 |
| | (32,217 | ) | | 2,571,663 |
|
Held-to-maturity | | | | | | | |
State and local governments | 297,915 |
| | 1,380 |
| | (11,039 | ) | | 288,256 |
|
Total held-to-maturity | 297,915 |
| | 1,380 |
| | (11,039 | ) | | 288,256 |
|
Total debt securities | $ | 2,878,435 |
| | 24,740 |
| | (43,256 | ) | | 2,859,919 |
|
Note 2. Debt Securities (continued)
|
| | | | | | | | | | | | |
| December 31, 2017 |
| Amortized Cost | | Gross Unrealized | | Fair Value |
(Dollars in thousands) | | Gains | | Losses | |
Available-for-sale | | | | | | | |
U.S. government and federal agency | $ | 31,216 |
| | 54 |
| | (143 | ) | | 31,127 |
|
U.S. government sponsored enterprises | 19,195 |
| | — |
| | (104 | ) | | 19,091 |
|
State and local governments | 614,366 |
| | 20,299 |
| | (5,164 | ) | | 629,501 |
|
Corporate bonds | 216,443 |
| | 802 |
| | (483 | ) | | 216,762 |
|
Residential mortgage-backed securities | 785,960 |
| | 1,253 |
| | (7,930 | ) | | 779,283 |
|
Commercial mortgage-backed securities | 104,324 |
| | 25 |
| | (1,870 | ) | | 102,479 |
|
Total available-for-sale | 1,771,504 |
| | 22,433 |
| | (15,694 | ) | | 1,778,243 |
|
Held-to-maturity | | | | | | | |
State and local governments | 648,313 |
| | 20,346 |
| | (8,573 | ) | | 660,086 |
|
Total held-to-maturity | 648,313 |
| | 20,346 |
| | (8,573 | ) | | 660,086 |
|
Total debt securities | $ | 2,419,817 |
| | 42,779 |
| | (24,267 | ) | | 2,438,329 |
|
On November 30, 2018, the Company early adopted FASB ASU 2017-12, Derivatives and Hedging, and in doing so redesignated state and local government securities with a carrying value of $270,331,000, from held-to-maturity classification to available-for-sale classification. The Company considers the available-for-sale classification of these debt securities to be appropriate since it no longer had the intent to hold them to maturity. No gain or loss was recorded at the time of transfer. For additional information on FASB ASU 2017-12, Derivatives and Hedging, see Note 1.
Maturity Analysis
The following table presents the amortized cost and fair value of available-for-sale and held-to-maturity debt securities by contractual maturity at December 31, 2018.2020. Actual maturities may differ from expected or contractual maturities since some issuers have the right to prepay obligations with or without prepayment penalties.
| | | December 31, 2018 | | December 31, 2020 |
| Available-for-Sale | | Held-to-Maturity | | Available-for-Sale | | Held-to-Maturity |
(Dollars in thousands) | Amortized Cost | | Fair Value | | Amortized Cost | | Fair Value | (Dollars in thousands) | Amortized Cost | | Fair Value | | Amortized Cost | | Fair Value |
Due within one year | $ | 141,771 |
| | 141,356 |
| | — |
| | — |
| Due within one year | $ | 128,263 | | | 129,346 | | | 484 | | | 489 | |
Due after one year through five years | 316,311 |
| | 314,777 |
| | 6,457 |
| | 6,527 |
| Due after one year through five years | 246,473 | | | 258,040 | | | 22,032 | | | 23,625 | |
Due after five years through ten years | 311,194 |
| | 314,961 |
| | 75,204 |
| | 74,100 |
| Due after five years through ten years | 266,248 | | | 280,021 | | | 67,678 | | | 73,367 | |
Due after ten years | 511,839 |
| | 515,830 |
| | 216,254 |
| | 207,629 |
| Due after ten years | 1,065,961 | | | 1,146,743 | | | 99,642 | | | 105,735 | |
| 1,281,115 |
| | 1,286,924 |
| | 297,915 |
| | 288,256 |
| | 1,706,945 | | | 1,814,150 | | | 189,836 | | | 203,216 | |
Mortgage-backed securities 1 | 1,299,405 |
| | 1,284,739 |
| | — |
| | — |
| Mortgage-backed securities 1 | 3,438,921 | | | 3,523,664 | | | 0 | | | 0 | |
Total | $ | 2,580,520 |
| | 2,571,663 |
| | 297,915 |
| | 288,256 |
| Total | $ | 5,145,866 | | | 5,337,814 | | | 189,836 | | | 203,216 | |
1Mortgage-backed securities, which have prepayment provisions, are not assigned to maturity categories due to fluctuations in their prepayment speeds.
Note 2.Sales and Calls of Debt Securities (continued)
Proceeds from sales and calls of debt securities and the associated gains and losses that have been included in earnings are listed below:
| | | Years ended | | Years ended |
(Dollars in thousands) | December 31, 2018 | | December 31, 2017 | | December 31, 2016 | (Dollars in thousands) | December 31, 2020 | | December 31, 2019 | | December 31, 2018 |
Available-for-sale | | | | | | Available-for-sale | | | | | |
Proceeds from sales and calls of debt securities | $ | 265,587 |
| | 280,783 |
| | 212,140 |
| Proceeds from sales and calls of debt securities | $ | 240,521 | | | 928,710 | | | 265,587 | |
Gross realized gains 1 | 443 |
| | 3,369 |
| | 2,459 |
| Gross realized gains 1 | 1,400 | | | 18,936 | | | 443 | |
Gross realized losses 1 | (455 | ) | | (4,005 | ) | | (3,794 | ) | Gross realized losses 1 | (262) | | | (4,513) | | | (455) | |
Held-to-maturity | | | | | | Held-to-maturity | |
Proceeds from calls of debt securities | 79,000 |
| | 23,020 |
| | 25,405 |
| Proceeds from calls of debt securities | 32,735 | | | 58,750 | | | 79,000 | |
Gross realized gains 1 | 101 |
| | 204 |
| | 97 |
| Gross realized gains 1 | 1 | | | 2 | | | 101 | |
Gross realized losses 1 | (1,202 | ) | | (228 | ) | | (225 | ) | Gross realized losses 1 | 0 | | | (10) | | | (1,202) | |
1The gain or loss on the sale or call of each debt security is determined by the specific identification method.
At December 31, 20182020 and 2017,2019, the Company had debt securities with carrying values of $1,333,455,000$2,169,967,000 and $1,447,808,000,$1,475,752,000, respectively, pledged as collateral for FHLB advances, FRB discount window borrowings, securities sold under agreements to repurchase (“repurchase agreements”), interest rate swap agreements and deposits of several state and local government units.
Allowance for Credit Losses - Available-For-Sale Debt Securities
In assessing whether a credit loss existed on available-for-sale debt securities with unrealized losses, the Company compared the present value of cash flows expected to be collected from the debt securities with the amortized cost basis of the debt securities. In addition, the following factors were evaluated individually and collectively in determining the existence of potential credit losses:
•credit ratings from Nationally Recognized Statistical Rating Organizations (“NRSRO” entities such as Standard and Poor’s [“S&P”] and Moody’s);
•the extent to which the fair value is less than cost;
•adverse conditions, if any, specifically related to the securities, including the industry and geographic area;
•the overall deal and payment structure of the debt securities, including the investor entity’s position within the structure, underlying obligors, financial condition and near-term prospects of the issuer, including specific events which may affect the issuer’s operations or future earnings, and credit support or enhancements; and
•failure of the issuer and underlying obligors, if any, to make scheduled payments of interest and principal.
The following table summarizes available-for-sale debt securities that were in an unrealized loss position are summarized as follows:
|
| | | | | | | | | | | | | | | | | | |
| December 31, 2018 |
| Less than 12 Months | | 12 Months or More | | Total |
(Dollars in thousands) | Fair Value | | Unrealized Loss | | Fair Value | | Unrealized Loss | | Fair Value | | Unrealized Loss |
Available-for-sale | | | | | | | | | | | |
U.S. government and federal agency | $ | 4,287 |
| | (27 | ) | | 10,519 |
| | (135 | ) | | 14,806 |
| | (162 | ) |
U.S. government sponsored enterprises | 43,400 |
| | (103 | ) | | 35,544 |
| | (411 | ) | | 78,944 |
| | (514 | ) |
State and local governments | 72,080 |
| | (922 | ) | | 232,244 |
| | (10,400 | ) | | 304,324 |
| | (11,322 | ) |
Corporate bonds | 119,111 |
| | (937 | ) | | 114,800 |
| | (676 | ) | | 233,911 |
| | (1,613 | ) |
Residential mortgage-backed securities | 132,405 |
| | (833 | ) | | 537,202 |
| | (15,417 | ) | | 669,607 |
| | (16,250 | ) |
Commercial mortgage-backed securities | 73,118 |
| | (402 | ) | | 86,504 |
| | (1,954 | ) | | 159,622 |
| | (2,356 | ) |
Total available-for-sale | $ | 444,401 |
| | (3,224 | ) | | 1,016,813 |
| | (28,993 | ) | | 1,461,214 |
| | (32,217 | ) |
Held-to-maturity | | | | | | | | | | | |
State and local governments | $ | 87,392 |
| | (2,778 | ) | | 126,226 |
| | (8,261 | ) | | 213,618 |
| | (11,039 | ) |
Total held-to-maturity | $ | 87,392 |
| | (2,778 | ) | | 126,226 |
| | (8,261 | ) | | 213,618 |
| | (11,039 | ) |
for which an ACL has not been recorded, based on the length of time the individual securities have been in an unrealized loss position. The number of available-for-sale debt securities in an unrealized loss position is also disclosed.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2020 |
| Number | | Less than 12 Months | | 12 Months or More | | Total |
(Dollars in thousands) | of Securities | | Fair Value | | Unrealized Loss | | Fair Value | | Unrealized Loss | | Fair Value | | Unrealized Loss |
Available-for-sale | | | | | | | | | | | | | |
U.S. government and federal agency | 18 | | | $ | 13,814 | | | (258) | | | 726 | | | (9) | | | 14,540 | | | (267) | |
| | | | | | | | | | | | | |
State and local governments | 6 | | | 3,121 | | | (54) | | | 0 | | | 0 | | | 3,121 | | | (54) | |
Corporate bonds | 3 | | | 5,500 | | | (8) | | | 0 | | | 0 | | | 5,500 | | | (8) | |
Residential mortgage-backed securities | 14 | | | 2,354 | | | (4) | | | 27 | | | 0 | | | 2,381 | | | (4) | |
Commercial mortgage-backed securities | 5 | | | 120,741 | | | (459) | | | 0 | | | 0 | | | 120,741 | | | (459) | |
Total available-for-sale | 46 | | | $ | 145,530 | | | (783) | | | 753 | | | (9) | | | 146,283 | | | (792) | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Note 2. Debt Securities (continued) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2019 |
| Number | | Less than 12 Months | | 12 Months or More | | Total |
(Dollars in thousands) | of Securities | | Fair Value | | Unrealized Loss | | Fair Value | | Unrealized Loss | | Fair Value | | Unrealized Loss |
Available-for-sale | | | | | | | | | | | | | |
U.S. government and federal agency | 20 | | | $ | 464 | | | 0 | | | 9,902 | | | (65) | | | 10,366 | | | (65) | |
| | | | | | | | | | | | | |
State and local governments | 12 | | | 19,044 | | | (80) | | | 0 | | | 0 | | | 19,044 | | | (80) | |
Corporate bonds | 2 | | | 7,378 | | | (1) | | | 0 | | | 0 | | | 7,378 | | | (1) | |
Residential mortgage-backed securities | 35 | | | 85,562 | | | (234) | | | 29,038 | | | (315) | | | 114,600 | | | (549) | |
Commercial mortgage-backed securities | 19 | | | 177,051 | | | (1,293) | | | 7,697 | | | (99) | | | 184,748 | | | (1,392) | |
Total available-for-sale | 88 | | | $ | 289,499 | | | (1,608) | | | 46,637 | | | (479) | | | 336,136 | | | (2,087) | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
With respect to severity, the majority of available-for-sale debt securities with unrealized loss positions at December 31, 2020 have unrealized losses as a percentage of book value of less than 5 percent. A substantial portion of such securities were issued by Federal National Mortgage Association (“Fannie Mae”), Federal Home Loan Mortgage Corporation (“Freddie Mac”), Government National Mortgage Association (“Ginnie Mae”) and other agencies of the U.S. government or have credit ratings issued by one or more of the NRSRO entities in the 4 highest credit rating categories. All of the Company’s available-for-sale debt securities with unrealized loss positions at December 31, 2020 have been determined to be investment grade.
As of December 31, 2020, the Company did not have any past due available-for-sale debt securities. Accrued interest receivable on available-for-sale debt securities totaled $20,215,000 at December 31, 2020 and was excluded from the estimate of credit losses and there was no interest reversed during the year.
|
| | | | | | | | | | | | | | | | | | |
| December 31, 2017 |
| Less than 12 Months | | 12 Months or More | | Total |
(Dollars in thousands) | Fair Value | | Unrealized Loss | | Fair Value | | Unrealized Loss | | Fair Value | | Unrealized Loss |
Available-for-sale | | | | | | | | | | | |
U.S. government and federal agency | $ | 1,208 |
| | (5 | ) | | 13,179 |
| | (138 | ) | | 14,387 |
| | (143 | ) |
U.S. government sponsored enterprises | 14,926 |
| | (56 | ) | | 3,425 |
| | (48 | ) | | 18,351 |
| | (104 | ) |
State and local governments | 61,126 |
| | (689 | ) | | 121,181 |
| | (4,475 | ) | | 182,307 |
| | (5,164 | ) |
Corporate bonds | 99,636 |
| | (264 | ) | | 29,034 |
| | (219 | ) | | 128,670 |
| | (483 | ) |
Residential mortgage-backed securities | 372,175 |
| | (3,050 | ) | | 254,721 |
| | (4,880 | ) | | 626,896 |
| | (7,930 | ) |
Commercial mortgage-backed securities | 37,650 |
| | (469 | ) | | 62,968 |
| | (1,401 | ) | | 100,618 |
| | (1,870 | ) |
Total available-for-sale | $ | 586,721 |
| | (4,533 | ) | | 484,508 |
| | (11,161 | ) | | 1,071,229 |
| | (15,694 | ) |
Held-to-maturity | | | | | | | | | | | |
State and local governments | $ | 21,207 |
| | (186 | ) | | 105,486 |
| | (8,387 | ) | | 126,693 |
| | (8,573 | ) |
Total held-to-maturity | $ | 21,207 |
| | (186 | ) | | 105,486 |
| | (8,387 | ) | | 126,693 |
| | (8,573 | ) |
During the period ended December 31, 2020, the Company acquired available-for-sale debt securities from the secondary market and through the SBAZ acquisition. Such securities were evaluated and it was determined there were no PCD securities, so 0 allowance for credit losses was recorded.
Based on an analysis of its available-for-sale debt securities with unrealized losses as of December 31, 2018 and 2017,2020, the Company determined that none of such securities had other-than-temporary impairmentthe decline in value was unrelated to credit losses and the unrealized losses werewas primarily the result of changes in interest rate changesrates and market spreads subsequent to acquisition. The fair value of the debt securities is expected to recover as payments are received and the debt securities approach maturity. AtIn addition, as of December 31, 2018,2020, management determined that it did not intend to sell available-for-sale debt securities with unrealized losses, and there was no expected requirement to sell any of its debtsuch securities with unrealized losses before recovery of their amortized cost. As a result, 0 ACL was recorded on available-for-sale debt securities at December 31, 2020. As part of this determination, the Company considered contractual obligations, regulatory constraints, liquidity, capital, asset/liability management and securities portfolio objectives and whether or not any of the Company’s investment securities were managed by third-party investment funds.
Allowance for Credit Losses - Held-To-Maturity Debt Securities The Company measured expected credit losses on held-to-maturity debt securities on a collective basis by major security type and NRSRO credit ratings, which is the Company’s primary credit quality indicator for state and local government securities. The estimate of expected credit losses considered historical credit loss information that was adjusted for current conditions as well as reasonable and supportable forecasts. The following table summarizes the amortized cost of held-to-maturity debt securities aggregated by NRSRO credit rating:
| | | | | | | | | | | |
(Dollars in thousands) | December 31, 2020 | | December 31, 2019 |
Held-to-maturity | | | |
S&P: AAA / Moody’s: Aaa | $ | 39,022 | | | 65,217 | |
S&P: AA+, AA, AA- / Moody’s: Aa1, Aa2, Aa3 | 123,664 | | | 130,316 | |
S&P: A+, A, A- / Moody’s: A1, A2, A3 | 27,150 | | | 28,689 | |
| | | |
Not rated by either entity | 0 | | | 389 | |
| | | |
Total held-to-maturity | $ | 189,836 | | | 224,611 | |
The Company’s held-to-maturity debt securities portfolio is primarily comprised of general obligation and revenue bonds with NRSRO ratings in the 4 highest credit rating categories. All of the Company’s held-to-maturity debt securities at December 31, 2020 have been determined to be investment grade.
As of December 31, 2020, the Company did not have any held-to-maturity debt securities past due. Accrued interest receivable on held-to-maturity debt securities totaled $1,728,000 at December 31, 2020 and was excluded from the estimate of credit losses.
Based on the Company’s evaluation, an insignificant amount of credit losses is expected on the held-to-maturity debt securities portfolio; therefore, 0 ACL was recorded at December 31, 2020.
Note 3. Loans Receivable, Net
On January 1, 2020, the Company adopted FASB ASU 2016-13, Financial Instruments - Credit Losses, which significantly changed the loan and allowance for credit loss accounting disclosures. The following loan and allowance for credit loss accounting disclosures are presented in accordance with ASC Topic 326, whereas prior periods are presented in accordance with the incurred loss model as disclosed in the Company’s loan portfolio is comprised of three segments: residential real estate, commercial, and consumer and other loans. The loan segments are further disaggregated into the following classes: residential real estate, commercial real estate, other commercial, home equity and other consumer loans. 2019 Annual Report on Form 10-K.
The following table presents loans receivable for each portfolio classsegment of loans:
| | | | | | | | | | | |
(Dollars in thousands) | December 31, 2020 | | December 31, 2019 |
Residential real estate | $ | 802,508 | | | 926,388 | |
Commercial real estate | 6,315,895 | | | 5,579,307 | |
Other commercial | 3,054,817 | | | 2,094,254 | |
Home equity | 636,405 | | | 617,201 | |
Other consumer | 313,071 | | | 295,660 | |
Loans receivable | 11,122,696 | | | 9,512,810 | |
Allowance for credit losses | (158,243) | | | (124,490) | |
Loans receivable, net | $ | 10,964,453 | | | 9,388,320 | |
Net deferred origination (fees) costs included in loans receivable | $ | (26,709) | | | (6,964) | |
Net purchase accounting (discounts) premiums included in loans receivable | $ | (17,091) | | | (21,574) | |
Accrued interest receivable on loans | $ | 53,538 | | | 40,962 | |
|
| | | | | | |
| At or for the Years ended |
(Dollars in thousands) | December 31, 2018 | | December 31, 2017 |
Residential real estate loans | $ | 887,742 |
| | 720,728 |
|
Commercial loans | | | |
Real estate | 4,657,561 |
| | 3,577,139 |
|
Other commercial | 1,911,171 |
| | 1,579,353 |
|
Total | 6,568,732 |
| | 5,156,492 |
|
Consumer and other loans | | | |
Home equity | 544,688 |
| | 457,918 |
|
Other consumer | 286,387 |
| | 242,686 |
|
Total | 831,075 |
| | 700,604 |
|
Loans receivable | 8,287,549 |
| | 6,577,824 |
|
Allowance for loan and lease losses | (131,239 | ) | | (129,568 | ) |
Loans receivable, net | $ | 8,156,310 |
| | 6,448,256 |
|
Net deferred origination (fees) costs included in loans receivable | $ | (5,685 | ) | | (2,643 | ) |
Net purchase accounting (discounts) premiums included in loans receivable | $ | (25,172 | ) | | (16,325 | ) |
Weighted-average interest rate on loans (tax-equivalent) | 4.97 | % | | 4.81 | % |
Substantially all of the Company’s loans receivable are with borrowers in the Company’s geographic market areas. Although the Company has a diversified loan portfolio, a substantial portion of borrowers’ ability to service their obligations is dependent upon the economic performance in the Company’s market areas.
Note 3. Loans Receivable, Net (continued)Other than purchases through bank acquisitions, the Company had no significant purchases or sales of portfolio loans or reclassification of loans held for investment to loans held for sale during 2020, 2019 and 2018.
At December 31, 2018, the Company had $5,181,912,000 in variable rate loans and $3,105,637,000 in fixed rate loans. At December 31, 2018,2020, the Company had loans of $4,483,373,000$6,707,315,000 pledged as collateral for FHLB advances and FRB discount window. The Company is subject to regulatory limits for the amount of loans to any individual borrower and the Company is in compliance with this regulation as of December 31, 20182020 and 2017.2019. No borrower had outstanding loans or commitments exceeding 10 percent of the Company’s consolidated stockholders’ equity as of December 31, 2018.2020.
Loans that are serviced for others are not reported as assets. The principal balances of these loans were $181,281,000 and $4,042,000 at December 31, 2018 and 2017, respectively, with the increase almost entirely due to loans serviced for others assumed with the FSB acquisition. The fair value of servicing rights was insignificant at December 31, 2018 and 2017. There were no significant purchases or sales of portfolio loans during 2018, 2017 and 2016.
The Company has entered into transactions with its executive officers and directors and their affiliates. The aggregate amount of loans outstanding to such related parties at December 31, 20182020 and 20172019 was $59,528,000$77,634,000 and $82,350,000,$57,825,000, respectively. During 2018,2020, net new loans to such related parties were $17,830,000,$35,242,000 and repayments were $38,276,000 and the effect of changes in composition of related parties was $(2,376,000).$15,432,000. In management’s opinion, such loans were made in the ordinary course of business and were made on substantially the same terms as those prevailing at the time for comparable transaction with other persons.
Allowance for Loan and LeaseCredit Losses - Loans Receivable
The ALLLACL is a valuation allowance for probable incurred credit losses.account that is deducted from the amortized cost basis to present the net amount expected to be collected on loans. The following tables summarize the activity in the ALLL by loan class:ACL:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year ended December 31, 2020 |
(Dollars in thousands) | Total | | Residential Real Estate | | Commercial Real Estate | | Other Commercial | | Home Equity | | Other Consumer |
Balance at beginning of period | $ | 124,490 | | | 10,111 | | | 69,496 | | | 36,129 | | | 4,937 | | | 3,817 | |
Impact of adopting CECL | 3,720 | | | 3,584 | | | 10,533 | | | (13,759) | | | 3,400 | | | (38) | |
Acquisitions | 49 | | | 0 | | | 49 | | | 0 | | | 0 | | | 0 | |
Provision for credit losses | 37,637 | | | (4,131) | | | 9,324 | | | 29,812 | | | (27) | | | 2,659 | |
Charge-offs | (13,808) | | | (21) | | | (3,497) | | | (4,860) | | | (384) | | | (5,046) | |
Recoveries | 6,155 | | | 61 | | | 1,094 | | | 1,811 | | | 256 | | | 2,933 | |
Balance at end of period | $ | 158,243 | | | 9,604 | | | 86,999 | | | 49,133 | | | 8,182 | | | 4,325 | |
|
| | | | | | | | | | | | | | | | | | |
| Year ended December 31, 2018 |
(Dollars in thousands) | Total | | Residential Real Estate | | Commercial Real Estate | | Other Commercial | | Home Equity | | Other Consumer |
Balance at beginning of period | $ | 129,568 |
| | 10,798 |
| | 68,515 |
| | 39,303 |
| | 6,204 |
| | 4,748 |
|
Provision for loan losses | 9,953 |
| | 474 |
| | 4,343 |
| | 1,916 |
| | (471 | ) | | 3,691 |
|
Charge-offs | (17,807 | ) | | (728 | ) | | (3,469 | ) | | (5,045 | ) | | (210 | ) | | (8,355 | ) |
Recoveries | 9,525 |
| | 87 |
| | 3,059 |
| | 1,986 |
| | 288 |
| | 4,105 |
|
Balance at end of period | $ | 131,239 |
| | 10,631 |
| | 72,448 |
| | 38,160 |
| | 5,811 |
| | 4,189 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year ended December 31, 2019 |
(Dollars in thousands) | Total | | Residential Real Estate | | Commercial Real Estate | | Other Commercial | | Home Equity | | Other Consumer |
Balance at beginning of period | $ | 131,239 | | | 10,631 | | | 72,448 | | | 38,160 | | | 5,811 | | | 4,189 | |
Provision for credit losses | 57 | | | (163) | | | (2,704) | | | (23) | | | (863) | | | 3,810 | |
Charge-offs | (15,178) | | | (608) | | | (2,460) | | | (4,189) | | | (90) | | | (7,831) | |
Recoveries | 8,372 | | | 251 | | | 2,212 | | | 2,181 | | | 79 | | | 3,649 | |
Balance at end of period | $ | 124,490 | | | 10,111 | | | 69,496 | | | 36,129 | | | 4,937 | | | 3,817 | |
|
| | | | | | | | | | | | | | | | | | |
| Year ended December 31, 2017 |
(Dollars in thousands) | Total | | Residential Real Estate | | Commercial Real Estate | | Other Commercial | | Home Equity | | Other Consumer |
Balance at beginning of period | $ | 129,572 |
| | 12,436 |
| | 65,773 |
| | 37,823 |
| | 7,572 |
| | 5,968 |
|
Provision for loan losses | 10,824 |
| | (1,521 | ) | | 7,152 |
| | 2,545 |
| | (1,103 | ) | | 3,751 |
|
Charge-offs | (19,331 | ) | | (199 | ) | | (6,188 | ) | | (2,856 | ) | | (489 | ) | | (9,599 | ) |
Recoveries | 8,503 |
| | 82 |
| | 1,778 |
| | 1,791 |
| | 224 |
| | 4,628 |
|
Balance at end of period | $ | 129,568 |
| | 10,798 |
| | 68,515 |
| | 39,303 |
| | 6,204 |
| | 4,748 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year ended December 31, 2018 |
(Dollars in thousands) | Total | | Residential Real Estate | | Commercial Real Estate | | Other Commercial | | Home Equity | | Other Consumer |
Balance at beginning of period | $ | 129,568 | | | 10,798 | | | 68,515 | | | 39,303 | | | 6,204 | | | 4,748 | |
Provision for credit losses | 9,953 | | | 474 | | | 4,343 | | | 1,916 | | | (471) | | | 3,691 | |
Charge-offs | (17,807) | | | (728) | | | (3,469) | | | (5,045) | | | (210) | | | (8,355) | |
Recoveries | 9,525 | | | 87 | | | 3,059 | | | 1,986 | | | 288 | | | 4,105 | |
Balance at end of period | $ | 131,239 | | | 10,631 | | | 72,448 | | | 38,160 | | | 5,811 | | | 4,189 | |
As a result of the adoption of the CECL accounting standard, the Company adjusted the January 1, 2020 ACL balances within each loan segment to reflect the changes from the incurred loss model to the current expected credit loss model which resulted in increases and decreases in each loan segment based on, among other factors, quantitative and qualitative assumptions and the economic forecast to estimate the provision for credit losses over the expected life of the loans. During the year ended December 31, 2020, primarily as a result of the COVID-19 pandemic, there was a significant increase in the overall ACL and increases and decreases within certain loan segments. In addition, the acquisition of SBAZ resulted in a $4,794,000 increase in the ACL due to the provision for credit losses recorded subsequent to the acquisition date. The COVID-19 pandemic significantly adjusted the economic forecast used in the ACL model including a significant increase in national and regional unemployment rates and a significant decrease in the gross domestic product (“GDP”).
|
| | | | | | | | | | | | | | | | | | |
| Year ended December 31, 2016 |
(Dollars in thousands) | Total | | Residential Real Estate | | Commercial Real Estate | | Other Commercial | | Home Equity | | Other Consumer |
Balance at beginning of period | $ | 129,697 |
| | 14,427 |
| | 67,877 |
| | 32,525 |
| | 8,998 |
| | 5,870 |
|
Provision for loan losses | 2,333 |
| | (1,734 | ) | | (2,686 | ) | | 5,164 |
| | (520 | ) | | 2,109 |
|
Charge-offs | (11,496 | ) | | (464 | ) | | (3,082 | ) | | (1,778 | ) | | (1,185 | ) | | (4,987 | ) |
Recoveries | 9,038 |
| | 207 |
| | 3,664 |
| | 1,912 |
| | 279 |
| | 2,976 |
|
Balance at end of period | $ | 129,572 |
| | 12,436 |
| | 65,773 |
| | 37,823 |
| | 7,572 |
| | 5,968 |
|
Note 3. Loans Receivable, Net (continued)
The following tables disclosesizeable charge-offs in the recorded investment in loansother consumer loan segment is driven by deposit overdraft charge-offs which typically experience high charge-off rates and the balance inamounts were comparable to historical trends. The other segments experience routine charge-offs and recoveries, with occasional large credit relationships charge-offs and recoveries that cause fluctuations from prior prior periods. During the ALLL by loan class:year ended December 31, 2020, there have been no significant changes to the types of collateral securing collateral-dependent loans.
|
| | | | | | | | | | | | | | | | | | |
| December 31, 2018 |
(Dollars in thousands) | Total | | Residential Real Estate | | Commercial Real Estate | | Other Commercial | | Home Equity | | Other Consumer |
Loans receivable | | | | | | | | | | | |
Individually evaluated for impairment | $ | 108,788 |
| | 12,685 |
| | 68,837 |
| | 20,975 |
| | 3,497 |
| | 2,794 |
|
Collectively evaluated for impairment | 8,178,761 |
| | 875,057 |
| | 4,588,724 |
| | 1,890,196 |
| | 541,191 |
| | 283,593 |
|
Total loans receivable | $ | 8,287,549 |
| | 887,742 |
| | 4,657,561 |
| | 1,911,171 |
| | 544,688 |
| | 286,387 |
|
ALLL | | | | | | | | | | | |
Individually evaluated for impairment | $ | 3,223 |
| | 83 |
| | 568 |
| | 2,313 |
| | 39 |
| | 220 |
|
Collectively evaluated for impairment | 128,016 |
| | 10,548 |
| | 71,880 |
| | 35,847 |
| | 5,772 |
| | 3,969 |
|
Total ALLL | $ | 131,239 |
| | 10,631 |
| | 72,448 |
| | 38,160 |
| | 5,811 |
| | 4,189 |
|
|
| | | | | | | | | | | | | | | | | | |
| December 31, 2017 |
(Dollars in thousands) | Total | | Residential Real Estate | | Commercial Real Estate | | Other Commercial | | Home Equity | | Other Consumer |
Loans receivable | | | | | | | | | | | |
Individually evaluated for impairment | $ | 119,994 |
| | 12,399 |
| | 77,536 |
| | 23,032 |
| | 3,755 |
| | 3,272 |
|
Collectively evaluated for impairment | 6,457,830 |
| | 708,329 |
| | 3,499,603 |
| | 1,556,321 |
| | 454,163 |
| | 239,414 |
|
Total loans receivable | $ | 6,577,824 |
| | 720,728 |
| | 3,577,139 |
| | 1,579,353 |
| | 457,918 |
| | 242,686 |
|
ALLL | | | | | | | | | | | |
Individually evaluated for impairment | $ | 5,223 |
| | 246 |
| | 500 |
| | 3,851 |
| | 56 |
| | 570 |
|
Collectively evaluated for impairment | 124,345 |
| | 10,552 |
| | 68,015 |
| | 35,452 |
| | 6,148 |
| | 4,178 |
|
Total ALLL | $ | 129,568 |
| | 10,798 |
| | 68,515 |
| | 39,303 |
| | 6,204 |
| | 4,748 |
|
Substantially all ofDuring the Company’s loans receivable are with customers in the Company’s geographic market areas. Althoughyear ended December 31, 2020, the Company hasacquired loans through the SBAZ acquisition. Such loans were evaluated at acquisition date and it was determined there were PCD loans totaling $3,401,000 with an ACL of $49,000. There was also a diversified loan portfolio, a substantial portiondiscount associated with such loans of its customers’ ability$13,000, which was attributable to honor their obligations is dependent upon the economic performancechanges in the Company’s market areas.interest rates and other factors such as liquidity as of acquisition date.
Aging Analysis
The following tables present an aging analysis of the recorded investment in loans by loan class:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2020 |
(Dollars in thousands) | Total | | Residential Real Estate | | Commercial Real Estate | | Other Commercial | | Home Equity | | Other Consumer |
Accruing loans 30-59 days past due | $ | 17,123 | | | 6,058 | | | 3,854 | | | 4,039 | | | 2,130 | | | 1,042 | |
Accruing loans 60-89 days past due | 5,598 | | | 584 | | | 2,299 | | | 809 | | | 756 | | | 1,150 | |
Accruing loans 90 days or more past due | 1,725 | | | 934 | | | 231 | | | 293 | | | 135 | | | 132 | |
Non-accrual loans with no ACL | 29,532 | | | 3,129 | | | 14,030 | | | 9,231 | | | 2,664 | | | 478 | |
Non-accrual loans with ACL | 2,432 | | | 274 | | | 1,787 | | | 278 | | | 49 | | | 44 | |
Total past due and non-accrual loans | 56,410 | | | 10,979 | | | 22,201 | | | 14,650 | | | 5,734 | | | 2,846 | |
Current loans receivable | 11,066,286 | | | 791,529 | | | 6,293,694 | | | 3,040,167 | | | 630,671 | | | 310,225 | |
Total loans receivable | $ | 11,122,696 | | | 802,508 | | | 6,315,895 | | | 3,054,817 | | | 636,405 | | | 313,071 | |
|
| | | | | | | | | | | | | | | | | | |
| December 31, 2018 |
(Dollars in thousands) | Total | | Residential Real Estate | | Commercial Real Estate | | Other Commercial | | Home Equity | | Other Consumer |
Accruing loans 30-59 days past due | $ | 24,312 |
| | 5,251 |
| | 9,477 |
| | 4,282 |
| | 3,213 |
| | 2,089 |
|
Accruing loans 60-89 days past due | 9,255 |
| | 860 |
| | 3,231 |
| | 3,838 |
| | 735 |
| | 591 |
|
Accruing loans 90 days or more past due | 2,018 |
| | 788 |
| | — |
| | 492 |
| | 428 |
| | 310 |
|
Non-accrual loans | 47,252 |
| | 8,021 |
| | 27,264 |
| | 8,619 |
| | 2,575 |
| | 773 |
|
Total past due and non-accrual loans | 82,837 |
| | 14,920 |
| | 39,972 |
| | 17,231 |
| | 6,951 |
| | 3,763 |
|
Current loans receivable | 8,204,712 |
| | 872,822 |
| | 4,617,589 |
| | 1,893,940 |
| | 537,737 |
| | 282,624 |
|
Total loans receivable | $ | 8,287,549 |
| | 887,742 |
| | 4,657,561 |
| | 1,911,171 |
| | 544,688 |
| | 286,387 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2019 |
(Dollars in thousands) | Total | | Residential Real Estate | | Commercial Real Estate | | Other Commercial | | Home Equity | | Other Consumer |
Accruing loans 30-59 days past due | $ | 15,944 | | | 3,403 | | | 4,946 | | | 4,685 | | | 1,040 | | | 1,870 | |
Accruing loans 60-89 days past due | 7,248 | | | 749 | | | 2,317 | | | 1,190 | | | 1,902 | | | 1,090 | |
Accruing loans 90 days or more past due | 1,412 | | | 753 | | | 64 | | | 143 | | | 0 | | | 452 | |
Non-accrual loans | 30,883 | | | 4,715 | | | 15,650 | | | 6,592 | | | 3,266 | | | 660 | |
Total past due and non-accrual loans | 55,487 | | | 9,620 | | | 22,977 | | | 12,610 | | | 6,208 | | | 4,072 | |
Current loans receivable | 9,457,323 | | | 916,768 | | | 5,556,330 | | | 2,081,644 | | | 610,993 | | | 291,588 | |
Total loans receivable | $ | 9,512,810 | | | 926,388 | | | 5,579,307 | | | 2,094,254 | | | 617,201 | | | 295,660 | |
Note 3. Loans Receivable, Net (continued)
|
| | | | | | | | | | | | | | | | | | |
| December 31, 2017 |
(Dollars in thousands) | Total | | Residential Real Estate | | Commercial Real Estate | | Other Commercial | | Home Equity | | Other Consumer |
Accruing loans 30-59 days past due | $ | 26,375 |
| | 6,252 |
| | 12,546 |
| | 3,634 |
| | 2,142 |
| | 1,801 |
|
Accruing loans 60-89 days past due | 11,312 |
| | 794 |
| | 5,367 |
| | 3,502 |
| | 987 |
| | 662 |
|
Accruing loans 90 days or more past due | 6,077 |
| | 2,366 |
| | 609 |
| | 2,973 |
| | — |
| | 129 |
|
Non-accrual loans | 44,833 |
| | 4,924 |
| | 27,331 |
| | 8,298 |
| | 3,338 |
| | 942 |
|
Total past due and non-accrual loans | 88,597 |
| | 14,336 |
| | 45,853 |
| | 18,407 |
| | 6,467 |
| | 3,534 |
|
Current loans receivable | 6,489,227 |
| | 706,392 |
| | 3,531,286 |
| | 1,560,946 |
| | 451,451 |
| | 239,152 |
|
Total loans receivable | $ | 6,577,824 |
| | 720,728 |
| | 3,577,139 |
| | 1,579,353 |
| | 457,918 |
| | 242,686 |
|
Interest income that would have been recordedThe Company had $832,000 of interest reversed on non-accrual loans if such loans had been current forduring the entire period would have been approximately $2,340,000, $2,162,000, and $2,364,000 for the years ended December 31, 2018, 2017, and 2016, respectively.
Impaired Loans
Loans are designated impaired when, based upon current information and events, it is probable that the Company will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement and therefore, the Company has serious doubts as to the ability of such borrowers to fulfill the contractual obligation. The following tables disclose information related to impaired loans by loan class:
|
| | | | | | | | | | | | | | | | | | |
| At or for the Year ended December 31, 2018 |
(Dollars in thousands) | Total | | Residential Real Estate | | Commercial Real Estate | | Other Commercial | | Home Equity | | Other Consumer |
Loans with a specific valuation allowance | | | | | | | | | | | |
Recorded balance | $ | 19,197 |
| | 1,957 |
| | 9,345 |
| | 7,268 |
| | 120 |
| | 507 |
|
Unpaid principal balance | 19,491 |
| | 2,220 |
| | 9,345 |
| | 7,268 |
| | 120 |
| | 538 |
|
Specific valuation allowance | 3,223 |
| | 83 |
| | 568 |
| | 2,313 |
| | 39 |
| | 220 |
|
Average balance | 19,519 |
| | 2,686 |
| | 8,498 |
| | 7,081 |
| | 82 |
| | 1,172 |
|
Loans without a specific valuation allowance | | | | | | | | | | | |
Recorded balance | 89,591 |
| | 10,728 |
| | 59,492 |
| | 13,707 |
| | 3,377 |
| | 2,287 |
|
Unpaid principal balance | 107,486 |
| | 11,989 |
| | 71,300 |
| | 17,689 |
| | 3,986 |
| | 2,522 |
|
Average balance | 106,747 |
| | 10,269 |
| | 73,889 |
| | 17,376 |
| | 3,465 |
| | 1,748 |
|
Total | | | | | | | | | | | |
Recorded balance | 108,788 |
| | 12,685 |
| | 68,837 |
| | 20,975 |
| | 3,497 |
| | 2,794 |
|
Unpaid principal balance | 126,977 |
| | 14,209 |
| | 80,645 |
| | 24,957 |
| | 4,106 |
| | 3,060 |
|
Specific valuation allowance | 3,223 |
| | 83 |
| | 568 |
| | 2,313 |
| | 39 |
| | 220 |
|
Average balance | 126,266 |
| | 12,955 |
| | 82,387 |
| | 24,457 |
| | 3,547 |
| | 2,920 |
|
Note 3. Loans Receivable, Net (continued)
|
| | | | | | | | | | | | | | | | | | |
| At or for the Year ended December 31, 2017 |
(Dollars in thousands) | Total | | Residential Real Estate | | Commercial Real Estate | | Other Commercial | | Home Equity | | Other Consumer |
Loans with a specific valuation allowance | | | | | | | | | | | |
Recorded balance | $ | 17,689 |
| | 2,978 |
| | 4,545 |
| | 8,183 |
| | 186 |
| | 1,797 |
|
Unpaid principal balance | 18,400 |
| | 3,046 |
| | 4,573 |
| | 8,378 |
| | 199 |
| | 2,204 |
|
Specific valuation allowance | 5,223 |
| | 246 |
| | 500 |
| | 3,851 |
| | 56 |
| | 570 |
|
Average balance | 18,986 |
| | 2,928 |
| | 5,851 |
| | 8,477 |
| | 359 |
| | 1,371 |
|
Loans without a specific valuation allowance | | | | | | | | | | | |
Recorded balance | 102,305 |
| | 9,421 |
| | 72,991 |
| | 14,849 |
| | 3,569 |
| | 1,475 |
|
Unpaid principal balance | 122,833 |
| | 10,380 |
| | 89,839 |
| | 16,931 |
| | 4,098 |
| | 1,585 |
|
Average balance | 107,945 |
| | 9,834 |
| | 76,427 |
| | 15,129 |
| | 4,734 |
| | 1,821 |
|
Total | | | | | | | | | | | |
Recorded balance | 119,994 |
| | 12,399 |
| | 77,536 |
| | 23,032 |
| | 3,755 |
| | 3,272 |
|
Unpaid principal balance | 141,233 |
| | 13,426 |
| | 94,412 |
| | 25,309 |
| | 4,297 |
| | 3,789 |
|
Specific valuation allowance | 5,223 |
| | 246 |
| | 500 |
| | 3,851 |
| | 56 |
| | 570 |
|
Average balance | 126,931 |
| | 12,762 |
| | 82,278 |
| | 23,606 |
| | 5,093 |
| | 3,192 |
|
Interest income recognized on impaired loans for the yearsyear ended December 31, 2018, 2017,2020. The current year modifications that were made under the CARES Act, along with related regulatory guidance, are included in current loan receivables in the table above.
Collateral-Dependent Loans
A loan is considered collateral-dependent when the borrower is experiencing financial difficulty and 2016 was not significant.repayment is expected to be provided substantially through the operation or sale of the collateral. The collateral on the loans is a significant portion of what secures the collateral-dependent loans and significant changes to the fair value of the collateral can impact the ACL. During 2020, there were no significant changes to the which the collateral secures the collateral-dependent loans, whether due to general deterioration or other reasons. The following table presents the amortized cost basis of collateral-dependent loans by collateral type:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2020 |
(Dollars in thousands) | Total | | Residential Real Estate | | Commercial Real Estate | | Other Commercial | | Home Equity | | Other Consumer |
Business assets | $ | 4,325 | | | 0 | | | 37 | | | 4,288 | | | 0 | | | 0 | |
Residential real estate | 7,148 | | | 3,338 | | | 1,043 | | | 198 | | | 2,513 | | | 56 | |
Other real estate | 16,127 | | | 64 | | | 14,738 | | | 1,086 | | | 200 | | | 39 | |
Other | 36,855 | | | 0 | | | 0 | | | 36,469 | | | 0 | | | 386 | |
Total | $ | 64,455 | | | 3,402 | | | 15,818 | | | 42,041 | | | 2,713 | | | 481 | |
Restructured Loans
A restructured loan is considered a troubled debt restructuring if the creditor, for economic or legal reasons related to the debtor’s financial difficulties, grants a concession to the debtor that it would not otherwise consider. The following tables present TDRs that occurred during the periods presented and the TDRs that occurred within the previous twelve months that subsequently defaulted during the periods presented:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year ended December 31, 2020 |
(Dollars in thousands) | Total | | Residential Real Estate | | Commercial Real Estate | | Other Commercial | | Home Equity | | Other Consumer |
TDRs that occurred during the period | | | | | | | | | | | |
Number of loans | 16 | | | 1 | | | 10 | | | 4 | | | 1 | | | 0 | |
Pre-modification recorded balance | $ | 14,945 | | | 210 | | | 13,392 | | | 1,304 | | | 39 | | | 0 | |
Post-modification recorded balance | $ | 14,945 | | | 210 | | | 13,392 | | | 1,304 | | | 39 | | | 0 | |
TDRs that subsequently defaulted | | | | | | | | | | | |
Number of loans | 1 | | | 0 | | | 1 | | | 0 | | | 0 | | | 0 | |
Recorded balance | $ | 145 | | | 0 | | | 145 | | | 0 | | | 0 | | | 0 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year ended December 31, 2019 |
(Dollars in thousands) | Total | | Residential Real Estate | | Commercial Real Estate | | Other Commercial | | Home Equity | | Other Consumer |
TDRs that occurred during the period | | | | | | | | | | | |
Number of loans | 18 | | | 1 | | | 6 | | | 6 | | | 2 | | | 3 | |
Pre-modification recorded balance | $ | 18,508 | | | 117 | | | 8,524 | | | 9,382 | | | 214 | | | 271 | |
Post-modification recorded balance | $ | 18,476 | | | 123 | | | 8,524 | | | 9,364 | | | 214 | | | 251 | |
TDRs that subsequently defaulted | | | | | | | | | | | |
Number of loans | 1 | | | 0 | | | 1 | | | 0 | | | 0 | | | 0 | |
Recorded balance | $ | 106 | | | 0 | | | 106 | | | 0 | | | 0 | | | 0 | |
| | | Year ended December 31, 2018 | | Year ended December 31, 2018 |
(Dollars in thousands) | Total | | Residential Real Estate | | Commercial Real Estate | | Other Commercial | | Home Equity | | Other Consumer | (Dollars in thousands) | Total | | Residential Real Estate | | Commercial Real Estate | | Other Commercial | | Home Equity | | Other Consumer |
TDRs that occurred during the period | | | | | | | | | | | | TDRs that occurred during the period | | | | | | | | | | | |
Number of loans | 25 |
| | 4 |
| | 8 |
| | 10 |
| | 2 |
| | 1 |
| Number of loans | 25 | | | 4 | | | 8 | | | 10 | | | 2 | | | 1 | |
Pre-modification recorded balance | $ | 21,995 |
| | 724 |
| | 12,901 |
| | 7,813 |
| | 252 |
| | 305 |
| Pre-modification recorded balance | $ | 21,995 | | | 724 | | | 12,901 | | | 7,813 | | | 252 | | | 305 | |
Post-modification recorded balance | $ | 21,881 |
| | 724 |
| | 12,787 |
| | 7,813 |
| | 252 |
| | 305 |
| Post-modification recorded balance | $ | 21,881 | | | 724 | | | 12,787 | | | 7,813 | | | 252 | | | 305 | |
TDRs that subsequently defaulted | | | | | | | | | | | | TDRs that subsequently defaulted | |
Number of loans | 1 |
| | 1 |
| | — |
| | — |
| | — |
| | — |
| Number of loans | 1 | | | 1 | | | 0 | | | 0 | | | 0 | | | 0 | |
Recorded balance | $ | 47 |
| | 47 |
| | — |
| | — |
| | — |
| | — |
| Recorded balance | $ | 47 | | | 47 | | | 0 | | | 0 | | | 0 | | | 0 | |
Note 3. Loans Receivable, Net (continued)
|
| | | | | | | | | | | | | | | | | | |
| Year ended December 31, 2017 |
(Dollars in thousands) | Total | | Residential Real Estate | | Commercial Real Estate | | Other Commercial | | Home Equity | | Other Consumer |
TDRs that occurred during the period | | | | | | | | | | | |
Number of loans | 32 |
| | 5 |
| | 13 |
| | 11 |
| | 2 |
| | 1 |
|
Pre-modification recorded balance | $ | 41,521 |
| | 841 |
| | 31,109 |
| | 9,403 |
| | 158 |
| | 10 |
|
Post-modification recorded balance | $ | 38,838 |
| | 841 |
| | 28,426 |
| | 9,403 |
| | 158 |
| | 10 |
|
TDRs that subsequently defaulted | | | | | | | | | | | |
Number of loans | 1 |
| | — |
| | — |
| | 1 |
| | — |
| | — |
|
Recorded balance | $ | 18 |
| | — |
| | — |
| | 18 |
| | — |
| | — |
|
|
| | | | | | | | | | | | | | | | | | |
| Year ended December 31, 2016 |
(Dollars in thousands) | Total | | Residential Real Estate | | Commercial Real Estate | | Other Commercial | | Home Equity | | Other Consumer |
TDRs that occurred during the period | | | | | | | | | | | |
Number of loans | 34 |
| | — |
| | 10 |
| | 21 |
| | 3 |
| | — |
|
Pre-modification recorded balance | $ | 22,907 |
| | — |
| | 8,454 |
| | 14,183 |
| | 270 |
| | — |
|
Post-modification recorded balance | $ | 22,848 |
| | — |
| | 8,415 |
| | 14,166 |
| | 267 |
| | — |
|
TDRs that subsequently defaulted | | | | | | | | | | | |
Number of loans | 1 |
| | — |
| | — |
| | 1 |
| | — |
| | — |
|
Recorded balance | $ | 6 |
| | — |
| | — |
| | 6 |
| | — |
| | — |
|
The modifications for the loans designated as TDRs that occurred during the years ended December 31, 2018, 20172020, 2019 and 20162018 included one or a combination of the following: an extension of the maturity date, a reduction of the interest rate or a reduction in the principal amount.
In addition to the loans designated as TDRs that occurred during the period provided in the preceding tables, the Company had TDRs with pre-modification loan balances of $6,793,000, $5,987,000$2,278,000, $2,992,000 and $5,331,000$6,793,000 for the years ended December 31, 2018, 20172020, 2019 and 2016,2018, respectively, for which OREO was received in full or partial satisfaction of the loans. The majority of such TDRs were in commercial real estate for the yearsyear ended December 31, 2018 and 2017 and in2020, residential real estate for the year ended December 31, 2016.2019, and, commercial real estate for the year ended December 31, 2018. At December 31, 20182020 and 2017,2019, the Company had $350,000$548,000 and $743,000,$1,744,000, respectively, of consumer mortgage loans secured by residential real estate properties for which formal foreclosure proceedings are in process. At December 31, 20182020 and 2017,2019, the Company had $698,000$273,000 and $893,000,$1,504,000, respectively, of OREO secured by residential real estate properties.
There were $5,335,000$817,000 and $1,960,000$3,933,000 of additional unfunded commitments on TDRs outstanding at December 31, 20182020 and 2017,2019, respectively. The amount of charge-offs on TDRs during 2020, 2019 and 2018 2017was $453,000, $709,000 and 2016 was $1,685,000, $2,984,000 and $557,000, respectively.
In the current year, the Company also modified loans under the CARES Act, along with related regulatory guidance, that were not classified as TDRs. In addition, the state of Montana created the Montana Loan Deferment Program for only Montana-based business that utilized Cares Act funds to provide interest payments upfront on behalf of participating borrowers. The Montana Loan Deferment Program provided modifications for customers under the CARES Act that were not classified as TDRs.
Credit Quality Indicators
The Company categorizes commercial real estate and other commercial loans into risk categories based on relevant information about the ability of borrowers to service their obligations. The following tables present the amortized cost in commercial real estate and other commercial loans based on the Company’s internal risk rating. The date of a modification, renewal or extension of a loan is considered for the year of origination if the terms of the loan are as favorable to the Company as the terms are for a comparable loan to other borrowers with similar credit risk.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2020 |
(Dollars in thousands) | Total | | Pass | | Special Mention | | Substandard | | Doubtful/ Loss |
Commercial real estate loans | | | | | | | | | |
Term loans by origination year | | | | | | | | | |
2020 | $ | 1,496,094 | | | 1,490,947 | | | 0 | | | 5,147 | | | 0 | |
2019 | 1,077,461 | | | 1,069,503 | | | 0 | | | 7,958 | | | 0 | |
2018 | 914,506 | | | 874,673 | | | 0 | | | 39,833 | | | 0 | |
2017 | 723,448 | | | 696,371 | | | 0 | | | 27,077 | | | 0 | |
2016 | 496,275 | | | 481,392 | | | 0 | | | 14,883 | | | 0 | |
Prior | 1,488,281 | | | 1,450,596 | | | 0 | | | 37,574 | | | 111 | |
Revolving loans | 119,830 | | | 116,548 | | | 0 | | | 3,282 | | | 0 | |
| | | | | | | | | |
Total | $ | 6,315,895 | | | 6,180,030 | | | 0 | | | 135,754 | | | 111 | |
Other commercial loans 1 | | | | | | | | | |
Term loans by origination year | | | | | | | | | |
2020 | $ | 1,366,664 | | | 1,341,316 | | | 19,564 | | | 5,784 | | | 0 | |
2019 | 304,430 | | | 284,981 | | | 12,582 | | | 6,864 | | | 3 | |
2018 | 241,222 | | | 234,988 | | | 0 | | | 6,233 | | | 1 | |
2017 | 269,857 | | | 264,651 | | | 0 | | | 5,114 | | | 92 | |
2016 | 179,225 | | | 177,164 | | | 0 | | | 2,056 | | | 5 | |
Prior | 218,306 | | | 206,431 | | | 0 | | | 11,329 | | | 546 | |
Revolving loans | 475,113 | | | 467,929 | | | 54 | | | 7,112 | | | 18 | |
| | | | | | | | | |
Total | $ | 3,054,817 | | | 2,977,460 | | | 32,200 | | | 44,492 | | | 665 | |
1 Includes PPP loans.
For residential real estate, home equity and other consumer loan segments, the Company evaluates credit quality primarily on the aging status of the loan. The following tables present the amortized cost of residential real estate, home equity and other consumer loans based on payment performance:
| | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2020 |
(Dollars in thousands) | Total | | Performing | | 30-89 Days Past Due | | Non-Accrual and 90 Days or More Past Due |
Residential real estate loans | | | | | | | |
Term loans by origination year | | | | | | | |
2020 | $ | 208,679 | | | 207,432 | | | 1,247 | | | 0 | |
2019 | 181,924 | | | 179,915 | | | 2,009 | | | 0 | |
2018 | 100,273 | | | 99,135 | | | 556 | | | 582 | |
2017 | 76,394 | | | 75,527 | | | 867 | | | 0 | |
2016 | 53,819 | | | 52,905 | | | 87 | | | 827 | |
Prior | 179,085 | | | 174,281 | | | 1,876 | | | 2,928 | |
Revolving loans | 2,334 | | | 2,334 | | | 0 | | | 0 | |
| | | | | | | |
Total | $ | 802,508 | | | 791,529 | | | 6,642 | | | 4,337 | |
Home equity loans | | | | | | | |
Term loans by origination year | | | | | | | |
2020 | $ | 89 | | | 89 | | | 0 | | | 0 | |
2019 | 807 | | | 771 | | | 0 | | | 36 | |
2018 | 1,782 | | | 1,782 | | | 0 | | | 0 | |
2017 | 1,452 | | | 1,426 | | | 26 | | | 0 | |
2016 | 1,016 | | | 1,016 | | | 0 | | | 0 | |
Prior | 14,025 | | | 13,042 | | | 463 | | | 520 | |
Revolving loans | 617,234 | | | 612,545 | | | 2,397 | | | 2,292 | |
| | | | | | | |
Total | $ | 636,405 | | | 630,671 | | | 2,886 | | | 2,848 | |
Other consumer loans | | | | | | | |
Term loans by origination year | | | | | | | |
2020 | $ | 131,302 | | | 131,098 | | | 158 | | | 46 | |
2019 | 66,327 | | | 65,921 | | | 170 | | | 236 | |
2018 | 42,827 | | | 42,557 | | | 212 | | | 58 | |
2017 | 16,287 | | | 16,202 | | | 38 | | | 47 | |
2016 | 10,519 | | | 10,409 | | | 48 | | | 62 | |
Prior | 18,692 | | | 17,334 | | | 1,155 | | | 203 | |
Revolving loans | 27,117 | | | 26,704 | | | 411 | | | 2 | |
| | | | | | | |
Total | $ | 313,071 | | | 310,225 | | | 2,192 | | | 654 | |
Additional Disclosures
The implementation of FASB ASU 2016-13, Financial Instruments - Credit Losses significantly changed disclosures related to loans and, as a result, certain disclosures are no longer required. The following tables represent disclosures for the prior period presented that are no longer required as of January 1, 2020, but are included in this Annual Report on Form 10-K since the Company is required to disclose comparative information.
The following table disclosed the recorded investment in loans and the balance in the allowance separated by loans individually evaluated and collectively evaluated for impairment:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2019 |
(Dollars in thousands) | Total | | Residential Real Estate | | Commercial Real Estate | | Other Commercial | | Home Equity | | Other Consumer |
Loans receivable | | | | | | | | | | | |
Individually evaluated for impairment | $ | 94,504 | | | 7,804 | | | 58,609 | | | 21,475 | | | 3,745 | | | 2,871 | |
Collectively evaluated for impairment | 9,418,306 | | | 918,584 | | | 5,520,698 | | | 2,072,779 | | | 613,456 | | | 292,789 | |
Total loans receivable | $ | 9,512,810 | | | 926,388 | | | 5,579,307 | | | 2,094,254 | | | 617,201 | | | 295,660 | |
Allowance for loan and lease losses | | | | | | | | | | | |
Individually evaluated for impairment | $ | 95�� | | | 0 | | | 73 | | | 10 | | | 0 | | | 12 | |
Collectively evaluated for impairment | 124,395 | | | 10,111 | | | 69,423 | | | 36,119 | | | 4,937 | | | 3,805 | |
Total allowance for loan and lease losses | $ | 124,490 | | | 10,111 | | | 69,496 | | | 36,129 | | | 4,937 | | | 3,817 | |
The following table disclosed information related to impaired loans:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| At or for the Year ended December 31, 2019 |
(Dollars in thousands) | Total | | Residential Real Estate | | Commercial Real Estate | | Other Commercial | | Home Equity | | Other Consumer |
Loans with a specific valuation allowance | | | | | | | | | | | |
Recorded balance | $ | 5,388 | | | 0 | | | 5,343 | | | 10 | | | 0 | | | 35 | |
Unpaid principal balance | 5,388 | | | 0 | | | 5,343 | | | 10 | | | 0 | | | 35 | |
Specific valuation allowance | 95 | | | 0 | | | 73 | | | 10 | | | 0 | | | 12 | |
Average balance | 10,378 | | | 409 | | | 6,341 | | | 3,490 | | | 24 | | | 114 | |
Loans without a specific valuation allowance | | | | | | | | | | | |
Recorded balance | 89,116 | | | 7,804 | | | 53,266 | | | 21,465 | | | 3,745 | | | 2,836 | |
Unpaid principal balance | 99,355 | | | 9,220 | | | 57,735 | | | 24,758 | | | 4,494 | | | 3,148 | |
Average balance | 93,338 | | | 9,879 | | | 59,107 | | | 18,079 | | | 3,486 | | | 2,787 | |
Total | | | | | | | | | | | |
Recorded balance | $ | 94,504 | | | 7,804 | | | 58,609 | | | 21,475 | | | 3,745 | | | 2,871 | |
Unpaid principal balance | 104,743 | | | 9,220 | | | 63,078 | | | 24,768 | | | 4,494 | | | 3,183 | |
Specific valuation allowance | 95 | | | 0 | | | 73 | | | 10 | | | 0 | | | 12 | |
Average balance | 103,716 | | | 10,288 | | | 65,448 | | | 21,569 | | | 3,510 | | | 2,901 | |
Interest income recognized on impaired loans for the year ended December 31, 2019 was not significant.
Note 4. Premises and Equipment
Premises and equipment, net of accumulated depreciation, consist of the following:
| | | | | | | | | | | |
(Dollars in thousands) | December 31, 2020 | | December 31, 2019 |
Land | $ | 56,842 | | | 52,738 | |
Buildings and construction in progress | 259,389 | | | 251,151 | |
Furniture, fixtures and equipment | 102,749 | | | 96,576 | |
Leasehold improvements | 13,364 | | | 11,144 | |
Accumulated depreciation | (159,555) | | | (148,373) | |
Net premises and equipment, excluding ROU assets | 272,789 | | | 263,236 | |
ROU assets | 52,546 | | | 47,073 | |
Net premises and equipment | $ | 325,335 | | | 310,309 | |
|
| | | | | | |
(Dollars in thousands) | December 31, 2018 | | December 31, 2017 |
Land | $ | 47,511 |
| | 31,370 |
|
Buildings and construction in progress | 231,854 |
| | 182,592 |
|
Furniture, fixtures and equipment | 90,030 |
| | 83,177 |
|
Leasehold improvements | 9,370 |
| | 8,085 |
|
Accumulated depreciation | (137,237 | ) | | (127,876 | ) |
Net premises and equipment | $ | 241,528 |
| | 177,348 |
|
Depreciation expense for the years ended December 31, 2018, 2017, and 2016 was $16,019,000, $14,758,000, and $15,294,000, respectively.
Operating and Capital Leases
The Company leases certain land, premises and equipment from third parties underparties. Effective January 1, 2019, ROU assets for operating and capital leases. Total rent expense for the years ended December 31, 2018, 2017, and 2016 was $4,224,000, $3,629,000, and $3,255,000, respectively. The Company hasfinance leases are included capital leases in net premises and equipment and amortization islease liabilities are included in depreciation. other liabilities and other borrowed funds, respectively, on the Company’s statements of financial condition. The following table summarizes the Company’s leases:
| | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2020 | | December 31, 2019 |
(Dollars in thousands) | Finance Leases | | Operating Leases | | Finance Leases | | Operating Leases |
ROU assets | $ | 5,999 | | | | | 6,537 | | | |
Accumulated depreciation | (273) | | | | | (917) | | | |
Net ROU assets | $ | 5,726 | | | 46,820 | | | 5,620 | | | 41,453 | |
Lease liabilities | $ | 5,891 | | | 49,675 | | | 5,671 | | | 43,904 | |
Weighted-average remaining lease term | 24 years | | 17 years | | 24 years | | 19 years |
Weighted-average discount rate | 2.6 | % | | 3.4 | % | | 3.0 | % | | 3.7 | % |
Maturities of lease liabilities consist of the following:
| | | | | | | | | | | |
| December 31, 2020 |
(Dollars in thousands) | Finance Leases | | Operating Leases |
Maturing within one year | $ | 260 | | | 4,639 | |
Maturing one year through two years | 266 | | | 4,407 | |
Maturing two years through three years | 272 | | | 3,979 | |
Maturing three years through four years | 280 | | | 3,987 | |
Maturing four years through five years | 285 | | | 3,932 | |
Thereafter | 6,736 | | | 47,434 | |
Total lease payments | 8,099 | | | 68,378 | |
Present value of lease payments | | | |
Short-term | 109 | | | 3,023 | |
Long-term | 5,782 | | | 46,652 | |
Total present value of lease payments | 5,891 | | | 49,675 | |
Difference between lease payments and present value of lease payments | $ | 2,208 | | | 18,703 | |
The components of lease expense consist of the following:
| | | | | | | | | | | | | | | |
| | | Year ended |
(Dollars in thousands) | | | | | December 31, 2020 | | December 31, 2019 |
Finance lease cost | | | | | | | |
Amortization of ROU assets | | | | | 235 | | | 101 | |
Interest on lease liabilities | | | | | 159 | | | 34 | |
Operating lease cost | | | | | 4,807 | | | 4,063 | |
Short-term lease cost | | | | | 331 | | | 431 | |
Variable lease cost | | | | | 1,270 | | | 896 | |
Sublease income | | | | | (12) | | | (6) | |
Total lease expense | | | | | 6,790 | | | 5,519 | |
Supplemental cash flow information related to leases is as follows:
| | | | | | | | | | | | | | | | | | | | | | | |
| Year ended |
| December 31, 2020 | | December 31, 2019 |
(Dollars in thousands) | Finance Leases | | Operating Leases | | Finance Leases | | Operating Leases |
Cash paid for amounts included in the measurement of lease liabilities | | | | | | | |
Operating cash flows | $ | 159 | | | 2,742 | | | 34 | | | 2,136 | |
Financing cash flows | 93 | | | N/A | | 98 | | | N/A |
N/A - Not applicable
The Company has entered into lease transactions with related parties.also leases office space to third parties through operating leases. Rent expense with such related partiesincome from these leases for the yearsyear ended December 31, 2018, 2017,2020 and 20162019 was $12,000, $164,000, and $153,000, respectively.not significant.
The total future minimum rental commitments required under operating and capital leases that have initial or remaining noncancelable lease terms in excess of one year at December 31, 2018 are as follows:
|
| | | | | | | | | |
(Dollars in thousands) | Capital Leases | | Operating Leases | | Total |
Years ending December 31, | | | | | |
2019 | $ | 92 |
| | 3,192 |
| | 3,284 |
|
2020 | 92 |
| | 2,682 |
| | 2,774 |
|
2021 | 7 |
| | 2,145 |
| | 2,152 |
|
2022 | — |
| | 1,427 |
| | 1,427 |
|
2023 | — |
| | 943 |
| | 943 |
|
Thereafter | — |
| | 5,352 |
| | 5,352 |
|
Total minimum lease payments | 191 |
| | 15,741 |
| | 15,932 |
|
Less: Amount representing interest | 10 |
| | | | |
Present value of minimum lease payments | 181 |
| | | | |
Less: Current portion of obligations under capital leases | 84 |
| | | | |
Long-term portion of obligations under capital leases | $ | 97 |
| | | | |
Note 5. Other Intangible Assets and Goodwill
The following table sets forth information regarding the Company’s core deposit intangibles:
| | | | | | | | | | | | | | | | | |
| At or for the Years ended |
(Dollars in thousands) | December 31, 2020 | | December 31, 2019 | | December 31, 2018 |
Gross carrying value | $ | 88,099 | | | 85,506 | | | 62,977 | |
Accumulated amortization | (32,590) | | | (22,220) | | | (13,735) | |
Net carrying value | $ | 55,509 | | | 63,286 | | | 49,242 | |
Aggregate amortization expense | $ | 10,370 | | | 8,485 | | | 6,270 | |
Estimated amortization expense for the years ending December 31, | | | | | |
2021 | $ | 9,951 | | | | | |
2022 | 9,414 | | | | | |
2023 | 8,614 | | | | | |
2024 | 7,826 | | | | | |
2025 | 6,750 | | | | | |
|
| | | | | | | | | |
| At or for the Years ended |
(Dollars in thousands) | December 31, 2018 | | December 31, 2017 | | December 31, 2016 |
Gross carrying value | $ | 62,977 |
| | 21,649 |
| | 21,943 |
|
Accumulated amortization | (13,735 | ) | | (7,465 | ) | | (9,596 | ) |
Net carrying value | $ | 49,242 |
| | 14,184 |
| | 12,347 |
|
Aggregate amortization expense | $ | 6,270 |
| | 2,494 |
| | 2,970 |
|
Estimated amortization expense for the years ending December 31, | | | | | |
2019 | $ | 6,768 |
| | | | |
2020 | 6,598 |
| | | | |
2021 | 6,407 |
| | | | |
2022 | 6,187 |
| | | | |
2023 | 5,711 |
| | | | |
Core deposit intangibles increased $2,593,000, $22,529,000 and $41,328,000 $4,331,000during 2020, 2019 and $762,000 during 2018, 2017 and 2016, respectively, due to acquisitions. For additional information relating to acquisitions, see Note 22.23.
The following schedule discloses the changes in the carrying value of goodwill:
| | | Years ended | | Years ended |
(Dollars in thousands) | December 31, 2018 | | December 31, 2017 | | December 31, 2016 | (Dollars in thousands) | December 31, 2020 | | December 31, 2019 | | December 31, 2018 |
Net carrying value at beginning of period | $ | 177,811 |
| | 147,053 |
| | 140,638 |
| Net carrying value at beginning of period | $ | 456,418 | | | 289,586 | | | 177,811 | |
Acquisitions and adjustments | 111,775 |
| | 30,758 |
| | 6,415 |
| Acquisitions and adjustments | 57,595 | | | 166,832 | | | 111,775 | |
Net carrying value at end of period | $ | 289,586 |
| | 177,811 |
| | 147,053 |
| Net carrying value at end of period | $ | 514,013 | | | 456,418 | | | 289,586 | |
The Company’s first step in evaluatingCompany evaluates goodwill for possible impairment isutilizing a control premium analysis. The analysis first calculates the market capitalization and then adjusts such value for a control premium range which results in an implied fair value. The control premium range is determined based on historical control premiums for acquisitions that are comparable to the Company and is obtained from an independent third party. The calculated implied fair value is then compared to the book value to determine whether the Company needs to proceed to step two of the goodwill impairment assessment. The Company performed its annual goodwill impairment test during the third quarter of 20182020 and determined the fair value of the aggregated reporting units exceeded the carrying value, such that the Company’s goodwill was not considered impaired. In recognition there were no events or circumstances that occurred during the fourth quarter of 20182020 that would more-likely-than-not reduce the fair value of a reporting unit below its carrying value, the Company did not perform interim testing at December 31, 2018.2020. Changes in the economic environment, operations of the aggregated reporting units, or other factors could result in the decline in the fair value of the aggregated reporting units which could result in a goodwill impairment in the future. Accumulated impairment charges were $40,159,000 as of December 31, 20182020 and 2017.2019.
Note 6. Loan Servicing
Mortgage loans that are serviced for others are not reported as assets. The principal balances of these loans were $1,269,080,000 and $185,897,000 at December 31, 2020 and 2019, respectively. The fair value of servicing rights were $12,086,921 and $1,763,144 at December 31, 2020 and 2019. The following schedules discloses the change in the carrying value of mortgage servicing rights:
| | | | | | | | | | | | | | | | | |
| Years ended |
(Dollars in thousands) | December 31, 2020 | | December 31, 2019 | | December 31, 2018 |
Carrying value at beginning of period | $ | 1,618 | | | 1,545 | | | 0 | |
Acquisitions | 0 | | | 0 | | | 1,689 | |
Additions | 8,298 | | | 325 | | | 28 | |
Amortization | (940) | | | (252) | | | (172) | |
Carrying value at end of period | $ | 8,976 | | | 1,618 | | | 1,545 | |
Note 6.7. Variable Interest Entities
A VIE is a partnership, limited liability company, trust or other legal entity that meets one of the following criteria: 1) the entity’s equity investment at risk is not sufficient to permit the entity to finance its activities without additional subordinated financial support from other parties; 2) the holders of the equity investment at risk, as a group, lack the characteristics of a controlling financial interest; and 3) the voting rights of some holders of the equity investment at risk are disproportionate to their obligation to absorb losses or receive returns, and substantially all of the activities are conducted on behalf of the holder of equity investment at risk with disproportionately few voting rights. A VIE must be consolidated by the Company if it is deemed to be the primary beneficiary, which is the party involved with the VIE that has both: 1) the power to direct the activities of the VIE that most significantly affect the VIE’s economic performance; and 2) the obligation to absorb the losses of the VIE that could potentially be significant to the VIE or the right to receive benefits from the VIE that could potentially be significant to the VIE.
The Company’s VIEs are regularly monitored to determine if any reconsideration events have occurred that could cause the primary beneficiary status to change. A previously unconsolidated VIE is consolidated when the Company becomes the primary beneficiary. A previously consolidated VIE is deconsolidated when the Company ceases to be the primary beneficiary or the entity is no longer a VIE.
Consolidated Variable Interest Entities
The Company has equity investments in Certified Development Entities (“CDE”) which have received allocations of New Markets Tax Credits (“NMTC”). The NMTC program provides federal tax incentives to investors to make investments in distressed communities and promotes economic improvements through the development of successful businesses in these communities. The NMTC is available to investors over a seven-year periodseven years and is subject to recapture if certain events occur during such period. The maximum exposure to loss in the CDEs is the amount of equity invested and 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 in each CDE (NMTC) investment and determined the Company does not individually meet the characteristics of a primary beneficiary; however, the related-partyrelated party group does meet the criteria as a group and substantially all of the activities of the CDEs either involve or are conducted on behalf of the Company. As a result, the Company is the primary beneficiary of the CDEs and their assets, liabilities, and results of operations are included in the Company’s consolidated financial statements. The primary activities of the CDEs are recognized in commercial loans interest income and other borrowed funds interest expense on the Company’s statements of operations and the federal income tax credit allocations from the investments are recognized in the Company’s statements of operations as a component of income tax expense. Such related cash flows are recognized in loans originated, principal collected on loans and change in other borrowed funds.
The Bank is also the sole member of certain tax credit funds that make direct investments in qualified affordable housing projects (e.g., Low-Income Housing Tax Credit [“LIHTC”] partnerships). As such, the Company is the primary beneficiary of these tax credit funds and their assets, liabilities, and results of operations are included in the Company’s consolidated financial statements.
The following table summarizes the carrying amounts of the consolidated VIEs’ assets and liabilities included in the Company’s statements of financial condition and are adjusted for intercompany eliminations. All assets presented can be used only to settle obligations of the consolidated VIEs and all liabilities presented consist of liabilities for which creditors and other beneficial interest holders therein have no recourse to the general credit of the Company.
| | | | | | | | | | | |
(Dollars in thousands) | December 31, 2020 | | December 31, 2019 |
Assets | | | |
Loans receivable | $ | 90,183 | | | 84,390 | |
| | | |
Accrued interest receivable | 410 | | | 63 | |
Other assets | 40,282 | | | 41,233 | |
Total assets | $ | 130,875 | | | 125,686 | |
Liabilities | | | |
Other borrowed funds | $ | 27,176 | | | 23,149 | |
Accrued interest payable | 53 | | | 36 | |
Other liabilities | 171 | | | 123 | |
Total liabilities | $ | 27,400 | | | 23,308 | |
|
| | | | | | |
(Dollars in thousands) | December 31, 2018 | | December 31, 2017 |
Assets | | | |
Loans receivable | $ | 80,123 |
| | 57,796 |
|
Accrued interest receivable | 96 |
| | 94 |
|
Other assets | 45,779 |
| | 15,885 |
|
Total assets | $ | 125,998 |
| | 73,775 |
|
Liabilities | | | |
Other borrowed funds | $ | 14,527 |
| | 7,964 |
|
Accrued interest payable | 1 |
| | 1 |
|
Other liabilities | 125 |
| | 98 |
|
Total liabilities | $ | 14,653 |
| | 8,063 |
|
Note 6. Variable Interest Entities (continued)
Unconsolidated Variable Interest Entities
The Company has equity investments in LIHTC partnerships, both directly and through tax credit funds, with carrying values of $35,112,000$45,953,000 and $9,169,000$41,521,000 as of December 31, 20182020 and 2017,2019, respectively. The LIHTCs are indirect federal subsidies to finance low-income housing and are used in connection with both newly constructed and renovated residential rental buildings. Once a project is placed in service, it is generally eligible for the tax credit for ten consecutive years. To continue generating the tax credit and to avoid tax credit recapture, a LIHTC building must satisfy specific low-income housing compliance rules for a full fifteen-year period.fifteen years. The maximum exposure to loss in the VIEs is the amount of equity invested and 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 in each LIHTC investment and determined that the Company does not have controlling financial interests in such investments, and is not the primary beneficiary. The Company reports the investments in the unconsolidated LIHTCs as other assets on the Company’s statements of financial condition. Total unfunded contingent commitments related to the Company’s LIHTC investments totaled $11,484,000 at December 31, 2018, and the Company expects to fulfill the majority of these commitments during 2019. There were no0 impairment losses on the Company’s LIHTC investments during the years ended December 31, 2018, 2017,2020, 2019 and 2016.2018. Future unfunded contingent equity commitments related to the Company’s LIHTC investments at December 31, 2020 are as follows:
| | | | | |
(Dollars in thousands) | Amount |
Years ending December 31, | |
2021 | $ | 19,125 | |
2022 | 15,708 | |
2023 | 5,884 | |
2024 | 450 | |
2025 | 199 | |
Thereafter | 693 | |
Total | $ | 42,059 | |
The Company has elected to use the proportional amortization method, and more specifically, the practical expedient method, for the amortization of all eligible LIHTC investments and amortization expense is recognized as a component of income tax expense. The following table summarizes the amortization expense and the amount of tax credits and other tax benefits recognized for qualified affordable housing project investments during the periods presented.
| | | | | | | | | | | | | | | | | |
| Years ended |
(Dollars in thousands) | December 31, 2020 | | December 31, 2019 | | December 31, 2018 |
Amortization expense | $ | 7,656 | | | 6,289 | | | 4,926 | |
Tax credits and other tax benefits recognized | 10,382 | | | 8,547 | | | 6,550 | |
|
| | | | | | | | | |
| Years ended |
(Dollars in thousands) | December 31, 2018 | | December 31, 2017 | | December 31, 2016 |
Amortization expense | $ | 4,926 |
| | 2,507 |
| | 1,125 |
|
Tax credits and other tax benefits recognized | 6,550 |
| | 3,827 |
| | 1,515 |
|
The Company also owns the following trust subsidiaries, each of which issued trust preferred securities as Tier 1 capital instruments: Glacier Capital Trust II, Glacier Capital Trust III, Glacier Capital Trust IV, Citizens (ID) Statutory Trust I, Bank of the San Juans Bancorporation Trust I, First Company Statutory Trust 2001, and First Company Statutory Trust 2003.2003, FNB (UT) Statutory Trust I and FNB (UT) Statutory Trust II. The trust subsidiaries have no assets, operations, revenues or cash flows other than those related to the issuance, administration and repayment of the securities held by third parties. The trust subsidiaries are not included in the Company’s consolidated financial statements because the sole asset of each trust subsidiary is a receivable from the Company, even though the Company owns all of the voting equity shares of the trust subsidiaries, has fully guaranteed the obligations of the trust subsidiaries and may have the right to redeem the third party securities under certain circumstances. The Company reports the trust preferred securities issued to the trust subsidiaries as subordinated debentures on the Company’s statements of financial condition. For additional information on the Company’s investments in trust subsidiaries, see Note 9.10.
Note 7.8. Deposits
Time deposits that meet or exceed the Federal Deposit Insurance Corporation Insurance (“FDIC”) limit of $250,000 at December 31, 20182020 and 20172019 were $244,999,000$297,975,000 and $193,962,000,$281,054,000, respectively.
The scheduled maturities of time deposits are as follows:
| | (Dollars in thousands) | Amount | (Dollars in thousands) | Amount |
Years ending December 31, | | Years ending December 31, | |
2019 | $ | 634,197 |
| |
2020 | 147,320 |
| |
2021 | 71,500 |
| 2021 | $ | 707,026 | |
2022 | 28,138 |
| 2022 | 134,255 | |
2023 | 20,310 |
| 2023 | 50,948 | |
2024 | | 2024 | 28,639 | |
2025 | | 2025 | 57,847 | |
Thereafter | 19 |
| Thereafter | 64 | |
| $ | 901,484 |
| | $ | 978,779 | |
The Company reclassified $5,992,000$4,713,000 and $4,402,000$5,514,000 of overdraft demand deposits to loans as of December 31, 20182020 and 2017,2019, respectively. The Company has entered into deposit transactions with its executive officers, directors and their affiliates. The aggregate amount of deposits with such related parties at December 31, 20182020 and 20172019 was $26,260,000$45,179,000 and $25,641,000,$28,972,000, respectively.
Note 8.9. Borrowings
The Company’s repurchase agreements totaled $396,151,000$1,004,583,000 and $362,573,000$569,824,000 at December 31, 20182020 and 2017,2019, respectively, and are secured by debt securities with carrying values of $511,294,000$1,151,264,000 and $475,601,000,$711,210,000, respectively. Securities are pledged to customers at the time of the transaction in an amount at least equal to the outstanding balance and are held in custody accounts by third parties. The fair value of collateral is continually monitored and additional collateral is provided as deemed appropriate. The following tables summarize the carrying value of the Company’s repurchase agreements by remaining contractual maturity and category of collateral:
| | | | | | | | | | | | | | | | | |
| December 31, 2020 | | | | | | | | December 31, 2019 |
| Remaining Contractual Maturity of the Agreements |
(Dollars in thousands) | Overnight and Continuous |
| | | | | | | | | |
| | | | | | | | | |
State and local governments | $ | 787,016 | | | | | | | | | 0 | |
Corporate bonds | 217,567 | | | | | | | | | 0 | |
Residential mortgage-backed securities | 0 | | | | | | | | | 312,015 | |
Commercial mortgage-backed securities | 0 | | | | | | | | | 257,809 | |
Total | $ | 1,004,583 | | | | | | | | | 569,824 | |
|
| | | | | | | | | |
| December 31, 2018 |
| Remaining Contractual Maturity of the Agreements |
(Dollars in thousands) | Overnight and Continuous | | Up to 30 Days | | Total |
Residential mortgage-backed securities | $ | 328,174 |
| | — |
| | 328,174 |
|
Commercial mortgage-backed securities | 66,339 |
| | 1,638 |
| | 67,977 |
|
Total | $ | 394,513 |
| | 1,638 |
| | 396,151 |
|
|
| | | | | | | | | |
| December 31, 2017 |
| Remaining Contractual Maturity of the Agreements |
(Dollars in thousands) | Overnight and Continuous | | Up to 30 Days | | Total |
Residential mortgage-backed securities | $ | 360,751 |
| | — |
| | 360,751 |
|
Commercial mortgage-backed securities | 1,822 |
| | — |
| | 1,822 |
|
Total | $ | 362,573 |
| | — |
| | 362,573 |
|
Note 8. Borrowings (continued)
The Company’s FHLB advances bear a fixed rate of interest and are subject to restrictions or penalties in the event of prepayment. The advances are collateralized by specifically pledged loans and debt securities, FHLB stock owned by the Company, and a blanket assignment of the unpledged qualifying loans and investments. In September 2019, the Company implemented a balance sheet strategy to increase its net interest income and net interest margin. The strategy included early termination of the Company's pay-fixed interest rate swaps and corresponding debt, including FHLB advances. A $3,531,000 loss was recognized on the early payment of the FHLB advances and was reported in loss on termination of hedging activities on the Company’s statements of operations. During 2020, the Company paid down all FHLB advances and they were zero at year endedend, December 31, 2017, the Company modified the majority of its long-term FHLB advances, including prepaying higher cost advances, to strategically manage its asset size.2020. The scheduled maturities of FHLB advances consistfor 2019 consisted of the following:
| | | | | | | | | | | | | | | |
| | | December 31, 2019 |
(Dollars in thousands) | | | | | Amount | | Weighted Rate |
Maturing within one year | | | | | $ | 31,492 | | | 1.81 | % |
Maturing one year through two years | | | | | 5,000 | | | 2.95 | % |
Maturing two years through three years | | | | | 889 | | | 5.25 | % |
Maturing three years through four years | | | | | 165 | | | 5.45 | % |
Maturing four years through five years | | | | | 780 | | | 4.31 | % |
Thereafter | | | | | 285 | | | 6.31 | % |
Total | | | | | $ | 38,611 | | | 2.14 | % |
|
| | | | | | | | | | | | | |
| December 31, 2018 | | December 31, 2017 |
(Dollars in thousands) | Amount | | Weighted Rate | | Amount | | Weighted Rate |
Maturing within one year | $ | 285,847 |
| | 2.63 | % | | $ | 200,869 |
| | 1.64 | % |
Maturing one year through two years | 1,572 |
| | 3.50 | % | | 887 |
| | 2.05 | % |
Maturing two years through three years | 150,370 |
| | 3.77 | % | | 1,651 |
| | 3.58 | % |
Maturing three years through four years | 918 |
| | 5.25 | % | | 148,721 |
| | 2.69 | % |
Maturing four years through five years | 204 |
| | 5.45 | % | | 945 |
| | 5.25 | % |
Thereafter | 1,264 |
| | 4.82 | % | | 922 |
| | 5.42 | % |
Total | $ | 440,175 |
| | 3.03 | % | | $ | 353,995 |
| | 2.11 | % |
The Company’s other borrowings consisted of capitalfinance lease obligationsliabilities and other debt obligations through consolidation of certain VIEs. At December 31, 2018,2020, the Company had $230,000,000$635,000,000 in unsecured lines of credit which are typically renewed on an annual basis with various correspondent entities.
Note 9.10. Subordinated Debentures
The Company’s subordinated debentures are reflected in the table below. The amounts include fair value adjustments from acquisitions.
| | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2020 | | Rate Structure | | Maturity Date |
(Dollars in thousands) | Balance | | Rate | | |
Subordinated debentures owed to trust subsidiaries | | | | | | | |
First Company Statutory Trust 2001 | $ | 3,458 | | | 3.514 | % | | 3 month LIBOR plus 3.30% | | 07/31/2031 |
First Company Statutory Trust 2003 | 2,542 | | | 3.501 | % | | 3 month LIBOR plus 3.25% | | 03/26/2033 |
Glacier Capital Trust II | 46,393 | | | 2.987 | % | | 3 month LIBOR plus 2.75% | | 04/07/2034 |
Citizens (ID) Statutory Trust I | 5,155 | | | 2.879 | % | | 3 month LIBOR plus 2.65% | | 06/17/2034 |
Glacier Capital Trust III | 36,083 | | | 1.527 | % | | 3 month LIBOR plus 1.29% | | 04/07/2036 |
Glacier Capital Trust IV | 30,928 | | | 1.787 | % | | 3 month LIBOR plus 1.57% | | 09/15/2036 |
Bank of the San Juans Bancorporation Trust I | 2,006 | | | 2.045 | % | | 3 month LIBOR plus 1.82% | | 03/01/2037 |
FNB (UT) Statutory Trust I | 4,124 | | | 3.351 | % | | 3 month LIBOR plus 3.10% | | 06/26/2033 |
FNB (UT) Statutory Trust II | 1,770 | | | 1.937 | % | | 3 month LIBOR plus 1.72% | | 12/15/2036 |
Total subordinated debentures owed to trust subsidiaries | 132,459 | | | | | | | |
Tier 2 subordinated debentures | 7,500 | | | 6.625 | % | | Fixed | | 10/01/2025 |
Total subordinated debentures | $ | 139,959 | | | | | | | |
|
| | | | | | | | | | |
| December 31, 2018 | | Rate Structure | | Maturity Date |
(Dollars in thousands) | Balance | | Rate | | |
Subordinated debentures owed to trust subsidiaries | | | | | | | |
First Company Statutory Trust 2001 | $ | 3,332 |
| | 5.827 | % | | 3 month LIBOR plus 3.30% | | 07/31/2031 |
First Company Statutory Trust 2003 | 2,452 |
| | 6.072 | % | | 3 month LIBOR plus 3.25% | | 03/26/2033 |
Glacier Capital Trust II | 46,393 |
| | 5.186 | % | | 3 month LIBOR plus 2.75% | | 04/07/2034 |
Citizens (ID) Statutory Trust I | 5,155 |
| | 5.438 | % | | 3 month LIBOR plus 2.65% | | 06/17/2034 |
Glacier Capital Trust III | 36,083 |
| | 3.726 | % | | 3 month LIBOR plus 1.29% | | 04/07/2036 |
Glacier Capital Trust IV | 30,928 |
| | 4.358 | % | | 3 month LIBOR plus 1.57% | | 09/15/2036 |
Bank of the San Juans Bancorporation Trust I | 1,935 |
| | 4.558 | % | | 3 month LIBOR plus 1.82% | | 03/01/2037 |
Total subordinated debentures owed to trust subsidiaries | 126,278 |
| | | | | | |
Tier 2 subordinated debentures | 7,773 |
| | 6.625 | % | | Fixed | | 10/01/2025 |
Total subordinated debentures | $ | 134,051 |
| | | | | | |
Subordinated Debentures Owed to Trust Subsidiaries
Trust preferred securities were issued by the Company’s trust subsidiaries, the common stock of which is wholly-owned by the Company, in conjunction with the Company issuing subordinated debentures to the trust subsidiaries. The terms of the subordinated debentures are the same as the terms of the trust preferred securities. The Company guaranteed the payment of distributions and payments for redemption or liquidation of the trust preferred securities to the extent of funds held by the trust subsidiaries. The obligations of the Company under the subordinated debentures together with the guarantee and other back-up obligations, in the aggregate, constitute a full and unconditional guarantee by the Company of the obligations of all trusts under the trust preferred securities.
Note 9. Subordinated Debentures (continued)
The trust preferred securities are subject to mandatory redemption upon repayment of the subordinated debentures at their stated maturity date or the earlier redemption in an amount equal to their liquidation amount plus accumulated and unpaid distributions to the date of redemption. Interest distributions are payable quarterly. The Company may defer the payment of interest at any time for a period not exceeding 20 consecutive quarters provided that the deferral period does not extend past the stated maturity. During any such deferral period, distributions on the trust preferred securities will also be deferred and the Company’s ability to pay dividends on its common shares will be restricted.
Subject to prior approval by the FRB, the trust preferred securities may be redeemed at par prior to maturity at the Company’s option on or after the redemption date. All of the Company’s trust preferred securities have reached the redemption date and could be redeemed at the Company’s option. The trust preferred securities may also be redeemed at any time in whole (but not in part) for the Trusts in the event of unfavorable changes in laws or regulations that result in 1) subsidiary trusts becoming subject to federal income tax on income received on the subordinated debentures; 2) interest payable by the Company on the subordinated debentures becoming non-deductible for federal tax purposes; 3) the requirement for the trusts to register under the Investment Company Act of 1940, as amended; or 4) loss of the ability to treat the trust preferred securities as Tier 1 capital under the FRB capital adequacy guidelines.
For regulatory capital purposes, the FRB has allowed bank holding companies to continue to include trust preferred securities in Tier 1 capital up to a certain limit. Provisions of the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 (“Dodd-Frank Act”) require the FRBthat if a depository institution holding company exceeds $15 billion due to excludean acquisition, then trust preferred securities are to be excluded from Tier 1 capital but a permanent grandfather provision applicable tobeginning in the Company permits bank holding companies withperiod in which the transaction occurred. During the current year, the Company’s acquisition of SBAZ on February 29, 2020, resulted in total consolidated assets of less thanexceeding $15 billion to continue counting existing trust preferred securities as Tier 1 capital until they mature, even after the Company’s total assets exceed the $15 billion threshold as a result of organic growth. Once the Company has crossed the $15 billion threshold, any subsequent merger or acquisition would result in disqualification of the Company’s combined trust preferred securities as Tier 1 capital; however,billion; accordingly the trust preferred securities would bewere included in Tier 2 capital. If the Company crosses the $15 billion threshold as a direct resultcapital instead of an acquisition, neither the Company’s nor the acquired institution’s trust preferred securities would continue to qualify as Tier 1 capital, but instead would be included in Tier 2 capital. All of the Company’s trust preferred securities qualified as Tier 1 capital instruments at December 31, 2018.1.
Tier 2 Subordinated Debentures
The Company acquired subordinated debentures with the FSB acquisition that qualify as Tier 2 capital under the applicable capital adequacy rules and regulations promulgated by the FRB. The Tier 2 subordinated debentures are not deposits and are not insured by the FDIC or any other government agency. Such obligations are subordinated to the claims of general creditors, are unsecured and are ineligible as collateral. The principal amount is due at maturity and interest distributions are payable quarterly. The Tier 2 subordinated debentures shall not be prepaid prior to the fifth anniversary of the closing date, which is September 30, 2020, except in the event the obligation no longer qualifies as Tier 2 capital (“Tier 2 capital event”) or the interest payable is no longer deductible (“tax event”). Any prepayment made in connection with a Tier 2 capital event or a tax event will be subject to obtaining the prior approval of the FRB. PrepaymentThe Company has the ability to prepay these obligations on or after the fifth anniversary of the closing date is allowed at any time with notice.
For additional information on regulatory capital, see Note 11.12.
Note 10.11. Derivatives and Hedging Activities
Interest Rate Swap DerivativesCash Flow Hedges
The Company is exposed to certain risk relating to its ongoing business operations. The primary risk managed by using derivative instruments is interest rate risk. Interest rate caps and interest rate swaps arehave been entered into to manage interest rate risk associated with the Company’s forecasted variable rate borrowings.
Interest Rate Cap Derivatives. In March 2020, the Company purchased interest rate caps designated as cash flow hedges with notional amounts totaling $130,500,000 on its variable rate subordinated debentures and were determined to be fully effective during the year ended December 31, 2020. The interest rate caps require receipt of variable amounts from the counterparty when interest rates rise above the strike price in the contracts. The strike prices in the five year term contracts range from 1.5 percent to 2 percent plus 3 month LIBOR. At December 31, 2020, the interest rate caps had a fair value of $201,000 and were reported as other assets on the Company’s statements of financial condition. Changes in fair value were recorded in OCI. Amortization recorded on the interest rate caps totaled $126,000 and was reported as a component of interest expense on subordinated debentures for the year ended December 31, 2020.
Interest Rate Swap Derivatives. In September 2019, the Company implemented a balance sheet strategy to increase its net interest income and net interest margin. The strategy included early termination of the Company’s pay-fixed interest rate swaps with notional amounts totaling $260,000,000. A $9,997,000 loss was recognized on the early termination of the pay-fixed interest rate swaps and was reported in loss on termination of hedging activities on the Company’s statements of operations. The Company recognizesrecognized interest rate swaps as eitherother assets or liabilities at fair value in the statements of financial condition, after taking into account the effects of bilateral collateral and master netting agreements. These agreements allowallowed the Company to settle all interest rate swap agreements held with a single counterparty on a net basis, and to offset net interest rate swap derivative positions with related collateral, where applicable. Prior to termination, changes in fair value were recorded in OCI. The Company designated wholesale deposits and Federal Home Loan Bank (“FHLB”) advances for the cash flow hedge and these hedged items were determined to be fully effective during all periods. Interest expense recorded on the interest rate swaps totaled $0, $5,532,000 and $8,013,000 during 2020, 2019 and 2018, respectively, and was reported as a component of interest expense on deposits and FHLB advances.
The interest rate swaps on variable rate borrowings were designated as cash flow hedges and were over-the-counter contracts. The contracts were entered into by the Company with a single counterparty, and the specific terms and conditions were negotiated, including forecasted notional amounts, interest rates and maturity dates. The Company iswas exposed to credit-related losses in the event of nonperformance by the counterparty to the agreements. The Company controlscontrolled the counterparty credit risk by maintaining bilateral collateral agreements and through monitoring policy and procedures. The Company only conductsconducted business with primary dealers and believesbelieved that the credit risk inherent in these contracts was not significant.
Note 10. Derivatives and Hedging Activities (continued)
The Company’s interest rate swap derivative financial instruments as of December 31, 2018 are as follows:
|
| | | | | | | | | | |
(Dollars in thousands) | Forecasted Notional Amount | | Variable Interest Rate 1 | | Fixed Interest Rate 1 | | Payment Term |
Interest rate swap | $ | 160,000 |
| | 3 month LIBOR | | 3.378 | % | | Oct. 21, 2014 - Oct. 21, 2021 |
Interest rate swap | 100,000 |
| | 3 month LIBOR | | 2.498 | % | | Nov. 30, 2015 - Nov. 30, 2022 |
1The Company pays the fixed interest rate and the counterparty pays the Company the variable interest rate.
The hedging strategy converts the LIBOR-based variable interest rate on borrowings to a fixed interest rate, thereby protecting the Company from interest rate variability.
The interest rate swaps with the $160,000,000 and $100,000,000 notional amounts began their payment terms in October 2014 and November 2015, respectively. The Company designated wholesale deposits and FHLB advances as theeffect of cash flow hedge and these hedged items were determined to be fully effective during current and prior periods. The aggregate fair value ofaccounting on OCI for the interest rate swaps was recorded in other liabilities with changes recorded in OCI. The Company expects the hedges to remain highly effective during the remaining terms of the interest rate swaps. Interest expense recorded on the interest rate swaps totaled $8,013,000, $8,013,000 and $8,035,000 during 2018, 2017 and 2016, respectively, and is reported as a component of interest expense on deposits and FHLB advances. Unless the interest rate swaps are terminated during the next year, the Company expects $1,663,000 of the unrealized loss reported in OCI atperiods ending December 31, 2020, 2019, and 2018 to be reclassified to interest expense during the next twelve months.was as follows:
The following table presents the pre-tax gains or losses recorded in OCI and the Company’s statements of operations relating to the interest rate swap derivative financial instruments: | | | | | | | | | | | | | | | | | |
| Years ended |
(Dollars in thousands) | December 31, 2020 | | December 31, 2019 | | December 31, 2018 |
Amount of (loss) gain recognized in OCI | $ | (472) | | | (7,047) | | | 3,286 | |
Amount of loss reclassified from OCI to interest expense | 0 | | | (10,816) | | | (2,334) | |
|
| | | | | | | | | |
| Years ended |
(Dollars in thousands) | December 31, 2018 | | December 31, 2017 | | December 31, 2016 |
Interest rate swaps | | | | | |
Amount of gain (loss) recognized in OCI | $ | 3,286 |
| | 444 |
| | (1,643 | ) |
Amount of loss reclassified from OCI to interest expense | (2,334 | ) | | (4,892 | ) | | (6,417 | ) |
The following table discloses the offsetting of financial assets and interest rate swap derivative assets.
|
| | | | | | | | | | | | | | | | | | |
| December 31, 2018 | | December 31, 2017 |
(Dollars in thousands) | Gross Amount of Recognized Assets | | Gross Amount Offset in the Statements of Financial Position | | Net Amounts of Assets Presented in the Statements of Financial Position | | Gross Amount of Recognized Assets | | Gross Amount Offset in the Statements of Financial Position | | Net Amounts of Assets Presented in the Statements of Financial Position |
Interest rate swaps | $ | 139 |
| | (139 | ) | | — |
| | — |
| | — |
| | — |
|
Note 10. Derivatives and Hedging Activities (continued)
The following table discloses the offsetting of financial liabilities and interest rate swap derivative liabilities.
|
| | | | | | | | | | | | | | | | | | |
| December 31, 2018 | | December 31, 2017 |
(Dollars in thousands) | Gross Amounts of Recognized Liabilities | | Gross Amounts Offset in the Statements of Financial Position | | Net Amounts of Liabilities Presented in the Statements of Financial Position | | Gross Amounts of Recognized Liabilities | | Gross Amounts Offset in the Statements of Financial Position | | Net Amounts of Liabilities Presented in the Statements of Financial Position |
Interest rate swaps | $ | 3,908 |
| | (139 | ) | | 3,769 |
| | 9,389 |
| | — |
| | 9,389 |
|
Pursuant to the interest rate swap agreements, the Company pledged collateral to the counterparty in the form of debt securities totaling $4,730,000 at December 31, 2018. There was $0 collateral pledged from the counterparty to the Company as of December 31, 2018. There is the possibility that the Company may need to pledge additional collateral in the future if there were declines in the fair value of the interest rate swap derivative financial instruments versus the collateral pledged.
Residential Real Estate Derivatives
At December 31, 2018, theThe Company hadenters into residential real estate derivatives for commitments (“interest rate locks”) to fund certain residential real estate loans to be sold into the secondary market. At December 31, 20182020 and 2017, loans2019, loan commitments with interest rate lock commitments totaled $59,974,000$229,862,000 and $67,861,000, respectively,$84,803,000, respectively. At December 31, 2020 and 2019, the fair value of the related derivatives on the interest rate lock commitments was $8,605,000 and $1,852,000, respectively, and was included in other assets with corresponding changes recorded in gain on sale of loans. It has beenThe Company enters into free-standing derivatives to mitigate interest rate risk for most residential real estate loans to be sold. These derivatives include forward commitments to sell to-be-announced (“TBA”) securities which are used to economically hedge the Company’s practiceinterest rate risk associated with such loans and unfunded commitments. At December 31, 2020 and 2019, TBA commitments were $206,000,000 and $82,000,000, respectively. At December 31, 2020 and 2019, the fair value of the related derivatives on the TBA securities was $2,056,000 and $236,000, respectively, and was included in other liabilities with corresponding changes recorded in gain on sale of loans. The Company does not enter into a commitment to entersell these loans to an investor until the loan is funded and is ready to be delivered to the investor. Due to the forward sales commitments being short-term in nature, the corresponding derivatives are not significant. For all other residential real estate loans to be sold, the Company enters into “best efforts” forward sales commitments for the future delivery of residential real estate loans to third party investors when interest rate lock commitments are entered into in order to economically hedge the effect of changes in interest rates resulting from its commitments to fund the loans. Forward sales commitments on a “best efforts” basis are not designated in hedge relationships until the loan is funded. Due to the forward sales commitments being short-term in nature, the corresponding derivatives are not significant. During 2018, the Company also began to enter into free-standing derivatives to mitigate the interest rate risk associated with certain residential real estate loans to be sold. These derivatives include forward commitments to sell to-be-announced securities (“TBA”) which are used to economically hedge the interest rate risk associated with certain residential real estate loans held for sale and unfunded commitments. At December 31, 2018, TBA commitments were $40,750,000 and the fair value of the related derivatives was included in other liabilities with corresponding changes recorded in gain on sale of loans.
Note 11.12. Regulatory Capital
The Federal Reserve has adopted capital adequacy guidelines that are used to assess the adequacy of capital in supervising a bank holding company. The federal banking agencies implemented final rules (“Final Rules”) to establish a new comprehensive regulatory capital framework with a phase-in period beginning on January 1, 2015 and ending on January 1, 2019. The Final Rules implemented certain regulatory amendments based on the recommendation of the Basel Committee on Banking Supervision and certain requirements of the Dodd-Frank Act and substantially amended the regulatory risk-based capital rules applicable to the Company. The Final Rules require the Company to hold a 2.5 percent capital conservation buffer designed to absorb losses during periods of economic stress. The capital conservation buffer for 2018 is 1.875 percent. The Company has elected to opt-out of the requirement to include most components of accumulated other comprehensive income. As of December 31, 2018,2020, management believes the Company and Bank meet all capital adequacy requirements to which they are subject.
Prompt corrective action regulations provide the following classifications: well capitalized, adequately capitalized, undercapitalized, significantly undercapitalized and critically undercapitalized. If undercapitalized, capital distributions (including payment of a dividend) are generally restricted, as is paying management fees to its bank holding company. Failure to meet minimum capital requirements set forth in the table below can initiate certain mandatory and possible additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Company’s and Bank’s financial condition. The Company’s and Bank’s capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings and other factors.
At December 31, 20182020 and 2017,2019, the most recent regulatory notifications categorized the Company and Bank as well capitalized under the regulatory framework for prompt corrective action. To be well capitalized, the Bank must maintain minimum total capital, Tier 1 capital, Common Tier 1 capital and Tier 1 Leverage ratios as set forth in the table below. There are no conditions or events since December 31, 20182020 that management believes have changed the Company’s or Bank’s risk-based capital category.
Note 11. Regulatory Capital
Current guidance from the Federal Reserve provides, among other things, that dividends per share on the Company’s common stock generally should not exceed earnings per share, measured over the previous four fiscal quarters. The Bank isIn certain circumstances, Montana law also subjectplaces limits or restrictions on a bank’s ability to Montana state lawdeclare and cannot declare a dividend greater than the previous two years’ net earnings without providing notice to the state.pay dividends.
The following tables illustrate the FRB’s adequacy guidelines and the Company’s and the Bank’s compliance with those guidelines:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2020 |
| Actual | | Required for Capital Adequacy Purposes | | To Be Well Capitalized Under Prompt Corrective Action Regulations |
(Dollars in thousands) | Amount | | Ratio | | Amount | | Ratio | | Amount | | Ratio |
Total capital (to risk-weighted assets) | | | | | | | | | | | |
Consolidated | $ | 1,900,621 | | | 14.63 | % | | $ | 1,039,094 | | | 8.00 | % | | N/A | | N/A |
Glacier Bank | 1,824,269 | | | 14.06 | % | | 1,038,148 | | | 8.00 | % | | $ | 1,297,686 | | | 10.00 | % |
Tier 1 capital (to risk-weighted assets) | | | | | | | | | | | |
Consolidated | 1,613,066 | | | 12.42 | % | | 779,321 | | | 6.00 | % | | N/A | | N/A |
Glacier Bank | 1,674,714 | | | 12.91 | % | | 778,611 | | | 6.00 | % | | 1,038,148 | | | 8.00 | % |
Common Equity Tier 1 (to risk-weighted assets) | | | | | | | | | | | |
Consolidated | 1,613,066 | | | 12.42 | % | | 584,491 | | | 4.50 | % | | N/A | | N/A |
Glacier Bank | 1,674,714 | | | 12.91 | % | | 583,959 | | | 4.50 | % | | 843,496 | | | 6.50 | % |
Tier 1 capital (to average assets) | | | | | | | | | | | |
Consolidated | 1,613,066 | | | 9.12 | % | | 707,823 | | | 4.00 | % | | N/A | | N/A |
Glacier Bank | 1,674,714 | | | 9.56 | % | | 700,529 | | | 4.00 | % | | 875,662 | | | 5.00 | % |
|
| | | | | | | | | | | | | | | | | | | | |
| December 31, 2018 |
| Actual | | Required for Capital Adequacy Purposes | | To Be Well Capitalized Under Prompt Corrective Action Regulations |
(Dollars in thousands) | Amount | | Ratio | | Amount | | Ratio | | Amount | | Ratio |
Total capital (to risk-weighted assets) | | | | | | | | | | | |
Consolidated | $ | 1,437,889 |
| | 14.70 | % | | $ | 782,453 |
| | 8.00 | % | | N/A |
| | N/A |
|
Glacier Bank | 1,401,991 |
| | 14.35 | % | | 781,430 |
| | 8.00 | % | | $ | 976,787 |
| | 10.00 | % |
Tier 1 capital (to risk-weighted assets) | | | | | | | | | | | |
Consolidated | 1,308,017 |
| | 13.37 | % | | 586,840 |
| | 6.00 | % | | N/A |
| | N/A |
|
Glacier Bank | 1,279,778 |
| | 13.10 | % | | 586,072 |
| | 6.00 | % | | 781,430 |
| | 8.00 | % |
Common Equity Tier 1 (to risk-weighted assets) | | | | | | | | | | | |
Consolidated | 1,183,517 |
| | 12.10 | % | | 440,130 |
| | 4.50 | % | | N/A |
| | N/A |
|
Glacier Bank | 1,279,778 |
| | 13.10 | % | | 439,554 |
| | 4.50 | % | | 634,911 |
| | 6.50 | % |
Tier 1 capital (to average assets) | | | | | | | | | | | |
Consolidated | 1,308,017 |
| | 11.35 | % | | 461,130 |
| | 4.00 | % | | N/A |
| | N/A |
|
Glacier Bank | 1,279,778 |
| | 11.08 | % | | 462,072 |
| | 4.00 | % | | 577,590 |
| | 5.00 | % |
| | | December 31, 2017 | | December 31, 2019 |
| Actual | | Required for Capital Adequacy Purposes | | To Be Well Capitalized Under Prompt Corrective Action Regulations | | Actual | | Required for Capital Adequacy Purposes | | To Be Well Capitalized Under Prompt Corrective Action Regulations |
(Dollars in thousands) | Amount | | Ratio | | Amount | | Ratio | | Amount | | Ratio | (Dollars in thousands) | Amount | | Ratio | | Amount | | Ratio | | Amount | | Ratio |
Total capital (to risk-weighted assets) | | | | | | | | | | | | Total capital (to risk-weighted assets) | | | | | | | | | | | |
Consolidated | $ | 1,232,089 |
| | 15.64 | % | | $ | 630,109 |
| | 8.00 | % | | N/A |
| | N/A |
| Consolidated | $ | 1,661,249 | | | 14.95 | % | | $ | 888,986 | | | 8.00 | % | | N/A | | N/A |
Glacier Bank | 1,182,509 |
| | 15.04 | % | | 628,823 |
| | 8.00 | % | | $ | 786,029 |
| | 10.00 | % | Glacier Bank | 1,625,527 | | | 14.64 | % | | 888,110 | | | 8.00 | % | | $ | 1,110,137 | | | 10.00 | % |
Tier 1 capital (to risk-weighted assets) | | | | | | | | | | | | Tier 1 capital (to risk-weighted assets) | |
Consolidated | 1,133,125 |
| | 14.39 | % | | 472,582 |
| | 6.00 | % | | N/A |
| | N/A |
| Consolidated | 1,528,683 | | | 13.76 | % | | 666,740 | | | 6.00 | % | | N/A | | N/A |
Glacier Bank | 1,083,744 |
| | 13.79 | % | | 471,617 |
| | 6.00 | % | | 628,823 |
| | 8.00 | % | Glacier Bank | 1,500,461 | | | 13.52 | % | | 666,082 | | | 6.00 | % | | 888,110 | | | 8.00 | % |
Common Equity Tier 1 (to risk-weighted assets) | | | | | | | | | | | | Common Equity Tier 1 (to risk-weighted assets) | |
Consolidated | 1,009,276 |
| | 12.81 | % | | 354,437 |
| | 4.50 | % | | N/A |
| | N/A |
| Consolidated | 1,398,183 | | | 12.58 | % | | 500,055 | | | 4.50 | % | | N/A | | N/A |
Glacier Bank | 1,083,744 |
| | 13.79 | % | | 353,713 |
| | 4.50 | % | | 510,919 |
| | 6.50 | % | Glacier Bank | 1,500,461 | | | 13.52 | % | | 499,562 | | | 4.50 | % | | 721,589 | | | 6.50 | % |
Tier 1 capital (to average assets) | | | | | | | | | | | | Tier 1 capital (to average assets) | |
Consolidated | 1,133,125 |
| | 11.90 | % | | 380,770 |
| | 4.00 | % | | N/A |
| | N/A |
| Consolidated | 1,528,683 | | | 11.65 | % | | 524,987 | | | 4.00 | % | | N/A | | N/A |
Glacier Bank | 1,083,744 |
| | 11.47 | % | | 377,809 |
| | 4.00 | % | | 472,261 |
| | 5.00 | % | Glacier Bank | 1,500,461 | | | 11.50 | % | | 522,040 | | | 4.00 | % | | 652,550 | | | 5.00 | % |
N/A - Not applicable
Note 12.13. Stock-based Compensation Plan
The Company’s stock-based compensation plan, The 2015 Stock Incentive Plan, provides incentives and awards to select employees and directors of the Company and permits the granting of stock options, share appreciation rights, restricted shares, restricted share units, unrestricted shares and performance awards. At December 31, 2018,2020, the number of shares available to award to employees and directors under the 2015 Stock Incentive Plan was 2,139,518.1,929,578.
During 2019 and 2018, the Company also assumed a stock-based compensation planplans through the Heritage and Collegiate acquisition. This plan has an insignificant amount of stock options outstanding at December 31, 2018 and noacquisitions, respectively. No additional shares may be awarded from the plan.these plans.
Restricted Stock AwardsUnits
The Company has awarded restricted stock units to select employees and directors under the 2015 Stock Incentive Plan. Common stock is issued as vesting restrictions lapse, which may be immediately or according to the terms of a vesting schedule. Restricted
stock awardsunits may not be sold, pledged or otherwise transferred until restrictions have lapsed. The recipient does not have the right to vote or to receive dividends until the restricted stock awardunit has vested. The fair value of the restricted stock awardedunit is the closing price of the Company’s common stock on the award date.
Compensation expense related to restricted stock awardsunits for the years ended December 31, 2020, 2019 and 2018 2017was $4,489,000, $3,803,000 and 2016 was $3,703,000, $3,764,000 and $2,870,000,$3,684,000, respectively, and the recognized income tax benefit related to this expense was $1,134,000, $964,000 and $934,000, $1,452,000 and $1,112,000.respectively. As of December 31, 2018,2020, total unrecognized compensation expense of $4,013,000$4,833,000 related to restricted stock awardsunits is expected to be recognized over a weighted-average period of 2.01.9 years.
The fair value of restricted stock awardsunits that vested during the years ended December 31, 2020, 2019 and 2018 2017was $4,048,000, $3,536,000 and 2016 was $3,319,000, $3,746,000 and $2,624,000, respectively, and the income tax benefit related to these awards was $1,126,000, $1,998,000$1,089,000, $1,124,000 and $1,053,000,$1,126,000, respectively. Upon vesting of restricted stock awards,units, the shares are issued from the Company’s authorized stock balance.
The following table summarizes the restricted stock awardunit activity for the year ended December 31, 2018:2020:
| | | | | | | | | | | |
| Restricted Stock Units | | Weighted- Average Grant Date Fair Value |
Non-vested at December 31, 2019 | 176,661 | | | $ | 41.01 | |
Granted | 114,024 | | | 43.72 | |
Vested | (99,556) | | | 40.66 | |
Forfeited | (2,235) | | | 43.30 | |
Non-vested at December 31, 2020 | 188,894 | | | 42.81 | |
|
| | | | | | |
| Restricted Stock | | Weighted- Average Grant Date Fair Value |
Non-vested at December 31, 2017 | 183,178 |
| | $ | 29.84 |
|
Granted | 114,366 |
| | 39.92 |
|
Vested | (111,273 | ) | | 29.82 |
|
Forfeited | (4,288 | ) | | 37.64 |
|
Non-vested at December 31, 2018 | 181,983 |
| | 36.03 |
|
The average remaining contractual term on non-vested restricted stock awardsunits at December 31, 20182020 is 0.9 years. The aggregate intrinsic value of the non-vested restricted stock awardsunits at December 31, 2020 was $8,691,000.
Stock Options
During 2019 and 2018, the Company assumed stock options through the Heritage and Collegiate acquisitions, respectively. All stock option shares and per share market values were adjusted at acquisition dates. The option price at which the Company's common stock may be purchased upon exercise of stock options granted under the plans must be at least equal to the per share market value of such stock at the date the option was granted. Upon exercise of the stock options, the shares are issued from the Company's authorized and unissued common stock. Prior to the Heritage and Collegiate stock options being assumed, there were no outstanding stock options and there were no stock options granted during 2020, 2019, or 2018.
Compensation expense related to stock options for the years ended December 31, 2020, 2019, and 2018 was $7,210,000.$17,000, $5,415,000, and $19,000, respectively, and the recognized income tax benefit related to this expense was $4,000, $1,372,000, and $5,000. As of December 31, 2020, total unrecognized compensation expense of $6,000 related to stock options is expected to be recognized over a weighted-average period of 0.4 years.
The total intrinsic value of options exercised during the years ended December 31, 2020, 2019, and 2018 was $1,221,000, $4,491,000, and $13,000, respectively, and the income tax benefit related to these exercises was $141,000 and $934,000. Total cash received from options exercised during the years ended December 31, 2020 and 2019 was $993,000 and $2,896,000, respectively.
Changes in shares granted for stock options for the year ended December 31, 2020 are summarized as follows:
| | | | | | | | | | | |
| Stock Options | | Weighted- Average Exercise Price |
Outstanding at December 31, 2019 | 83,465 | | | $ | 19.61 | |
Acquisitions | 0 | | | 0 | |
Exercised | (56,428) | | | 17.60 | |
Forfeited | 0 | | | 0 | |
Outstanding at December 31, 2020 | 27,037 | | | 23.81 | |
Exercisable at December 31, 2020 | 21,462 | | | 23.29 | |
The average remaining contractual term on outstanding stock options at December 31, 2020 is 5.6 years. The aggregate intrinsic value of the outstanding stock options at December 31, 2020 was $600,000.
Note 13.14. Employee Benefit Plans
The Company provides its qualified employees with a comprehensive benefit program, including health, dental and vision insurance, life and accident insurance, short- and long-term disability coverage, vacation and sick leave, Profit Sharing and 401(k) plan, profit sharing plan,Plan, stock-based compensation plan, deferred compensation plans, and supplemental executive retirement plan.plan (“SERP”). The Company has elected to self-insure certain costs related to employee health, dental and vision benefit programs. Costs resulting from non-insured losses are expensed as incurred. The Company has purchased insurance that limits its exposure on an individual claim basis for the employee health benefit programs.
401(k) Plan and Profit Sharing and 401(k) Plan
The Company’s Profit Sharing and 401(k) plan and profit sharing planPlan have safe harbor and employer discretionary components. To be considered eligible forto participate in the 401(k) and safe harbor components of the profit sharing plan, an employee must be 21at least 18 years of age and employed for three full months. Employees are eligible to participate in the 401(k) plan the first day of the month once they have met the eligibility requirements. To be considered eligible for the employer discretionary contribution of the profit sharing plan, an employee must be 2118 years of age, worked one1 full calendar quarter, worked 501 hours in the plan year and be employed as of the last day of the plan year. Participants are at all times fully vested in all contributions.
The profit sharing plan contributions consists of a 3 percent non-elective safe harbor contribution fully funded by the Company and an employer discretionary contribution. The employer discretionary contribution depends on the Company’s profitability. The total profit sharing plan expense for the years ended December 31, 2020, 2019, and 2018 2017,was $22,047,000, $17,227,000 and 2016 was $15,406,000, $10,100,000 and $9,041,000 respectively.
The 401(k) plan allows eligible employees under the age of 50 to contribute up to 60 percent, and those 50 and older to contribute up to 100 percent of their eligible annual compensation up to the limit set annually by the Internal Revenue Service (“IRS”). The Company matches an amount equal to 50 percent of the first 6 percent of an employee’s contribution. The Company’s contribution to the 401(k) plan for the years ended December 31, 2020, 2019 and 2018 2017was $4,985,000, $4,236,000, and 2016 was $4,037,000, $3,224,000, and $2,946,000, respectively.
Deferred Compensation Plans
The Company has non-funded deferred compensation plans for directors, senior officers and certain nonemployee service providers. The plans provide for participants’ elective deferral of cash payments of up to 50 percent of a participants’ salary and 100 percent of bonuses and directors fees. As of December 31, 2020 and 2019, the liability related to the plans was $9,276,000 and $8,660,000, respectively, and was included in other liabilities. The total amount deferred for the plans was $803,000, $739,000,$1,109,000, $766,000, and $967,000,$803,000, for the years ending December 31, 2018, 2017,2020, 2019, and 2016,2018, respectively. The participant receives an earnings credit at a rate equal to 50 percent of the Company’s return on average equity. The total earningsTotal expense for the years ended December 31, 2018, 2017,2020, 2019, and 20162018 for the plans was $502,000, $481,000$504,000, $480,000 and $431,000,$502,000, respectively.
In connection with several acquisitions, the Company assumed the obligations of deferred compensation plans for certain key employees. As of December 31, 20182020 and 2017,2019, the liability related to the obligationsacquired plans was $13,651,000$17,321,000 and $11,275,000,$17,661,000, respectively, and was included in other liabilities. The total earningsTotal expense for the years ended December 31, 2018, 2017,2020, 2019, and 20162018 for the acquired plans was $801,000, $588,000$971,000, $992,000 and $632,000,$801,000, respectively.
Supplemental Executive Retirement Plan
The Company has a Supplemental Executive Retirement Plan (“SERP”)SERP which is intended to supplement payments due to participants upon retirement under the Company’s other qualified plans. The Company credits the participant’s account on an annual basis for an amount equal to employer contributions that would have otherwise been allocated to the participant’s account under the tax-qualified plans were it not for limitations imposed by the IRS or the participation in the non-funded deferred compensation plan. Eligible employees include participants of the non-funded deferred compensation plan and employees whose benefits were limited as a result of IRS regulations. As of December 31, 2020 and 2019, the liability related to the SERP was $3,375,000 and $2,713,000, respectively, and was included in other liabilities. The Company’s required contribution to the SERP for the years ended December 31, 2020, 2019 and 2018 2017was $910,000, $662,000, and 2016 was $423,000, $287,000, and $299,000, respectively. The participant receives an earnings credit at a rate equal to 50 percent of the Company’s return on average equity. The total earningsTotal expense for the years ended December 31, 2020, 2019, and 2018 2017,for the SERP was $199,000, $120,000, and 2016 for this plan was $122,000, $105,000, and $85,000, respectively.
Note 14.15. Other Expenses
Other expenses consists of the following:
| | | | | | | | | | | | | | | | | |
| Years ended |
(Dollars in thousands) | December 31, 2020 | | December 31, 2019 | | December 31, 2018 |
Consulting and outside services | $ | 11,324 | | | 8,276 | | | 7,219 | |
Mergers and acquisition expenses | 7,812 | | | 8,503 | | | 6,618 | |
Telephone | 5,199 | | | 4,827 | | | 4,487 | |
Debit card expenses | 4,947 | | | 5,968 | | | 5,104 | |
Checking and operating expenses | 4,944 | | | 1,757 | | | 1,234 | |
Loan expenses | 4,905 | | | 4,140 | | | 3,462 | |
VIE amortization and other expenses | 4,893 | | | 4,341 | | | 3,618 | |
Business development | 4,645 | | | 4,446 | | | 4,172 | |
Printing and supplies | 3,579 | | | 3,256 | | | 3,264 | |
Postage | 3,347 | | | 3,437 | | | 3,104 | |
Employee expenses | 2,924 | | | 5,138 | | | 4,412 | |
Accounting and audit fees | 1,895 | | | 1,712 | | | 1,456 | |
Legal fees | 1,658 | | | 1,245 | | | 1,763 | |
Other | 4,737 | | | 5,729 | | | 4,381 | |
Total other expenses | $ | 66,809 | | | 62,775 | | | 54,294 | |
The following condensed financial information was the unconsolidated information for the parent holding company:
|
| | | | | | |
(Dollars in thousands) | December 31, 2018 | | December 31, 2017 |
Assets | | | |
Cash on hand and in banks | $ | 22,000 |
| | 9,304 |
|
Interest bearing cash deposits | 42,299 |
| | 38,420 |
|
Cash and cash equivalents | 64,299 |
| | 47,724 |
|
Other assets | 12,639 |
| | 8,871 |
|
Investment in subsidiaries | 1,612,115 |
| | 1,281,392 |
|
Total assets | $ | 1,689,053 |
| | 1,337,987 |
|
Liabilities and Stockholders’ Equity | | | |
Dividends payable | $ | 25,726 |
| | 265 |
|
Subordinated debentures | 134,051 |
| | 126,135 |
|
Other liabilities | 13,422 |
| | 12,530 |
|
Total liabilities | 173,199 |
| | 138,930 |
|
Common stock | 845 |
| | 780 |
|
Paid-in capital | 1,051,253 |
| | 797,997 |
|
Retained earnings | 473,183 |
| | 402,259 |
|
Accumulated other comprehensive loss | (9,427 | ) | | (1,979 | ) |
Total stockholders’ equity | 1,515,854 |
| | 1,199,057 |
|
Total liabilities and stockholders’ equity | $ | 1,689,053 |
| | 1,337,987 |
|
Note 18. Parent Holding Company Information (Condensed) (continued)
Condensed Statements of Operations and Comprehensive Income
| | | | | | | | | | | | | | | | | |
| Years ended |
(Dollars in thousands) | December 31, 2020 | | December 31, 2019 | | December 31, 2018 |
Income | | | | | |
Dividends from subsidiaries | $ | 188,000 | | | 142,000 | | | 153,574 | |
Intercompany charges for services | 2,332 | | | 20,661 | | | 16,523 | |
Other income | 954 | | | 513 | | | 1,284 | |
Total income | 191,286 | | | 163,174 | | | 171,381 | |
Expenses | | | | | |
Compensation and employee benefits | 5,646 | | | 25,806 | | | 20,873 | |
Other operating expenses | 10,051 | | | 15,118 | | | 12,201 | |
Total expenses | 15,697 | | | 40,924 | | | 33,074 | |
Income before income tax benefit and equity in undistributed net income of subsidiaries | 175,589 | | | 122,250 | | | 138,307 | |
Income tax benefit | 3,108 | | | 4,488 | | | 3,773 | |
Income before equity in undistributed net income of subsidiaries | 178,697 | | | 126,738 | | | 142,080 | |
Equity in undistributed net income of subsidiaries | 87,703 | | | 83,806 | | | 39,798 | |
Net Income | $ | 266,400 | | | 210,544 | | | 181,878 | |
Comprehensive Income | $ | 369,264 | | | 260,197 | | | 174,430 | |
|
| | | | | | | | | |
| Years ended |
(Dollars in thousands) | December 31, 2018 | | December 31, 2017 | | December 31, 2016 |
Income | | | | | |
Dividends from subsidiaries | $ | 153,574 |
| | 119,000 |
| | 108,350 |
|
Gain on sale of investments | — |
| | 3 |
| | — |
|
Intercompany charges for services | 16,523 |
| | 14,299 |
| | 12,248 |
|
Other income | 1,284 |
| | 225 |
| | 311 |
|
Total income | 171,381 |
| | 133,527 |
| | 120,909 |
|
Expenses | | | | | |
Compensation and employee benefits | 20,873 |
| | 17,864 |
| | 15,665 |
|
Other operating expenses | 12,201 |
| | 10,425 |
| | 7,701 |
|
Total expenses | 33,074 |
| | 28,289 |
| | 23,366 |
|
Income before income tax benefit and equity in undistributed net income of subsidiaries | 138,307 |
| | 105,238 |
| | 97,543 |
|
Income tax benefit | 3,773 |
| | 2,983 |
| | 4,040 |
|
Income before equity in undistributed net income of subsidiaries | 142,080 |
| | 108,221 |
| | 101,583 |
|
Equity in undistributed net income of subsidiaries | 39,798 |
| | 8,156 |
| | 19,548 |
|
Net Income | $ | 181,878 |
| | 116,377 |
| | 121,131 |
|
Comprehensive Income | $ | 174,430 |
| | 122,131 |
| | 111,760 |
|
Condensed Statements of Cash Flows
| | | | | | | | | | | | | | | | | |
| Years ended |
(Dollars in thousands) | December 31, 2020 | | December 31, 2019 | | December 31, 2018 |
Operating Activities | | | | | |
Net income | $ | 266,400 | | | 210,544 | | | 181,878 | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | |
Subsidiary income in excess of dividends distributed | (87,703) | | | (83,806) | | | (39,798) | |
| | | | | |
| | | | | |
Stock-based compensation, net of tax benefits | 1,216 | | | 1,320 | | | 1,219 | |
Net change in other assets and other liabilities | (7,222) | | | 1,854 | | | (3,209) | |
Net cash provided by operating activities | 172,691 | | | 129,912 | | | 140,090 | |
Investing Activities | | | | | |
| | | | | |
| | | | | |
| | | | | |
Net additions of premises and equipment | (111) | | | (114) | | | (300) | |
Proceeds from sale of marketable equity securities | 0 | | | 89 | | | 0 | |
| | | | | |
Equity contributions to subsidiaries | (13,638) | | | (13,485) | | | (24,989) | |
Net cash used in investing activities | (13,749) | | | (13,510) | | | (25,289) | |
Financing Activities | | | | | |
Net decrease in other borrowed funds | 0 | | | 0 | | | (11,543) | |
Cash dividends paid | (131,263) | | | (124,468) | | | (85,493) | |
Tax withholding payments for stock-based compensation | (1,082) | | | (1,293) | | | (1,214) | |
Proceeds from stock option exercises | 993 | | | 2,896 | | | 24 | |
Net cash used in financing activities | (131,352) | | | (122,865) | | | (98,226) | |
Net increase (decrease) in cash, cash equivalents and restricted cash | 27,590 | | | (6,463) | | | 16,575 | |
Cash, cash equivalents and restricted cash at beginning of period | 57,836 | | | 64,299 | | | 47,724 | |
Cash, cash equivalents and restricted cash at end of period | $ | 85,426 | | | 57,836 | | | 64,299 | |
|
| | | | | | | | | |
| Years ended |
(Dollars in thousands) | December 31, 2018 | | December 31, 2017 | | December 31, 2016 |
Operating Activities | | | | | |
Net income | $ | 181,878 |
| | 116,377 |
| | 121,131 |
|
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | |
Subsidiary income in excess of dividends distributed | (39,798 | ) | | (8,156 | ) | | (19,548 | ) |
Amortization of purchase accounting adjustments | 13 |
| | 143 |
| | 143 |
|
Gain on sale of investments | — |
| | (3 | ) | | — |
|
Stock-based compensation, net of tax benefits | 1,219 |
| | 1,460 |
| | 804 |
|
Net change in other assets and other liabilities | (3,222 | ) | | 5,051 |
| | (297 | ) |
Net cash provided by operating activities | 140,090 |
| | 114,872 |
| | 102,233 |
|
Investing Activities | | | | | |
Sales of available-for-sale securities | — |
| | 27 |
| | — |
|
Net (increase) decrease of premises and equipment | (300 | ) | | (79 | ) | | 771 |
|
Proceeds from sale of non-marketable equity securities | — |
| | 114 |
| | 55 |
|
Equity contributions to subsidiaries | (24,989 | ) | | (17,565 | ) | | (3,475 | ) |
Net cash used in investing activities | (25,289 | ) | | (17,503 | ) | | (2,649 | ) |
Financing Activities | | | | | |
Net increase in other borrowed funds | (11,543 | ) | | — |
| | — |
|
Cash dividends paid | (85,493 | ) | | (111,720 | ) | | (84,040 | ) |
Tax withholding payments for stock-based compensation | (1,190 | ) | | (1,531 | ) | | (600 | ) |
Net cash used in financing activities | (98,226 | ) | | (113,251 | ) | | (84,640 | ) |
Net increase (decrease) in cash, cash equivalents and restricted cash | 16,575 |
| | (15,882 | ) | | 14,944 |
|
Cash, cash equivalents and restricted cash at beginning of year | 47,724 |
| | 63,606 |
| | 48,662 |
|
Cash, cash equivalents and restricted cash at end of year | $ | 64,299 |
| | 47,724 |
| | 63,606 |
|
Note 19.20. Unaudited Quarterly Financial Data (Condensed)
Summarized unaudited quarterly financial data is as follows:
| | | | | | | | | | | | | | | | | | | | | | | |
| Quarters ended 2020 |
(Dollars in thousands, except per share data) | March 31 | | June 30 | | September 30 | | December 31 |
Interest income | $ | 142,865 | | | 155,404 | | | 157,487 | | | 171,308 | |
Interest expense | 8,496 | | | 7,185 | | | 6,084 | | | 5,550 | |
Net interest income | 134,369 | | | 148,219 | | | 151,403 | | | 165,758 | |
Provision for credit losses | 19,185 | | | 16,929 | | | 5,186 | | | (1,535) | |
Net interest income after provision for credit losses | 115,184 | | | 131,290 | | | 146,217 | | | 167,293 | |
Non-interest income | 33,272 | | | 41,224 | | | 53,667 | | | 44,704 | |
Non-interest expense | 95,487 | | | 94,764 | | | 103,373 | | | 111,187 | |
Income before income taxes | 52,969 | | | 77,750 | | | 96,511 | | | 100,810 | |
Federal and state income tax expense | 9,630 | | | 14,306 | | | 18,754 | | | 18,950 | |
Net income | $ | 43,339 | | | 63,444 | | | 77,757 | | | 81,860 | |
Basic earnings per share | $ | 0.46 | | | 0.67 | | | 0.81 | | | 0.86 | |
Diluted earnings per share | $ | 0.46 | | | 0.66 | | | 0.81 | | | 0.86 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Quarters ended 2019 |
(Dollars in thousands, except per share data) | March 31 | | June 30 | | September 30 | | December 31 |
Interest income | $ | 126,116 | | | 132,385 | | | 142,395 | | | 145,281 | |
Interest expense | 10,904 | | | 12,089 | | | 10,947 | | | 8,833 | |
Net interest income | 115,212 | | | 120,296 | | | 131,448 | | | 136,448 | |
Provision for credit losses | 57 | | | 0 | | | 0 | | | 0 | |
Net interest income after provision for credit losses | 115,155 | | | 120,296 | | | 131,448 | | | 136,448 | |
Non-interest income | 28,474 | | | 30,834 | | | 43,049 | | | 28,417 | |
Non-interest expense | 82,830 | | | 86,170 | | | 110,675 | | | 95,252 | |
Income before income taxes | 60,799 | | | 64,960 | | | 63,822 | | | 69,613 | |
Federal and state income tax expense | 11,667 | | | 12,568 | | | 12,212 | | | 12,203 | |
Net income | $ | 49,132 | | | 52,392 | | | 51,610 | | | 57,410 | |
Basic earnings per share | $ | 0.58 | | | 0.61 | | | 0.57 | | | 0.62 | |
Diluted earnings per share | $ | 0.58 | | | 0.61 | | | 0.57 | | | 0.62 | |
|
| | | | | | | | | | | | |
| Quarters ended 2018 |
(Dollars in thousands, except per share data) | March 31 | | June 30 | | September 30 | | December 31 |
Interest income | $ | 103,066 |
| | 117,715 |
| | 122,905 |
| | 125,310 |
|
Interest expense | 7,774 |
| | 9,161 |
| | 9,160 |
| | 9,436 |
|
Net interest income | 95,292 |
| | 108,554 |
| | 113,745 |
| | 115,874 |
|
Provision for loan losses | 795 |
| | 4,718 |
| | 3,194 |
| | 1,246 |
|
Net interest income after provision for loan losses | 94,497 |
| | 103,836 |
| | 110,551 |
| | 114,628 |
|
Non-interest income | 26,086 |
| | 31,828 |
| | 32,416 |
| | 28,494 |
|
Non-interest expense | 73,627 |
| | 81,795 |
| | 82,829 |
| | 81,876 |
|
Income before income taxes | 46,956 |
| | 53,869 |
| | 60,138 |
| | 61,246 |
|
Federal and state income tax expense | 8,397 |
| | 9,485 |
| | 10,802 |
| | 11,647 |
|
Net income | $ | 38,559 |
| | 44,384 |
| | 49,336 |
| | 49,599 |
|
Basic earnings per share | $ | 0.48 |
| | 0.53 |
| | 0.58 |
| | 0.59 |
|
Diluted earnings per share | $ | 0.48 |
| | 0.52 |
| | 0.58 |
| | 0.59 |
|
|
| | | | | | | | | | | | |
| Quarters ended 2017 |
(Dollars in thousands, except per share data) | March 31 | | June 30 | | September 30 | | December 31 |
Interest income | $ | 87,628 |
| | 94,032 |
| | 96,464 |
| | 96,898 |
|
Interest expense | 7,366 |
| | 7,774 |
| | 7,652 |
| | 7,072 |
|
Net interest income | 80,262 |
| | 86,258 |
| | 88,812 |
| | 89,826 |
|
Provision for loan losses | 1,598 |
| | 3,013 |
| | 3,327 |
| | 2,886 |
|
Net interest income after provision for loan losses | 78,664 |
| | 83,245 |
| | 85,485 |
| | 86,940 |
|
Non-interest income | 25,689 |
| | 27,656 |
| | 31,185 |
| | 27,709 |
|
Non-interest expense | 63,344 |
| | 65,309 |
| | 68,552 |
| | 68,366 |
|
Income before income taxes | 41,009 |
| | 45,592 |
| | 48,118 |
| | 46,283 |
|
Federal and state income tax expense | 9,754 |
| | 11,905 |
| | 11,639 |
| | 31,327 |
|
Net income | $ | 31,255 |
| | 33,687 |
| | 36,479 |
| | 14,956 |
|
Basic earnings per share | $ | 0.41 |
| | 0.43 |
| | 0.47 |
| | 0.19 |
|
Diluted earnings per share | $ | 0.41 |
| | 0.43 |
| | 0.47 |
| | 0.19 |
|
Note 20.21. Fair Value of Assets and Liabilities
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. There is 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 three levels of inputs that may be used to measure fair value are as follows:
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 |
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
Transfers in and out of Level 1 (quoted prices in active markets), Level 2 (significant other observable inputs) and Level 3 (significant unobservable inputs) are recognized on the actual transfer date. There were no0 transfers between fair value hierarchy levels during the years ended December 31, 2018, 2017,2020, 2019, and 2016.2018.
Recurring Measurements
The following is a description of the inputs and valuation methodologies used for assets and liabilities measured at fair value on a recurring basis, as well as the general classification of such assets and liabilities pursuant to the valuation hierarchy. There have been no significant changes in the valuation techniques during the period ended December 31, 2018.2020.
Debt securities, available-for-sale:available-for-sale. The fair value for available-for-sale debt 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, market spreads, prepayments, defaults, recoveries, cumulative loss projections, and cash flows. Such securities are classified in Level 2 of the valuation hierarchy. Where Level 1 or Level 2 inputs are not available, such securities are classified as Level 3 within the hierarchy.
Fair value determinations of available-for-sale debt securities are the responsibility of the Company’s corporate accounting and treasury departments. The Company obtains fair value estimates from independent third party vendors on a monthly basis. The vendors’ pricing system methodologies, procedures and system controls are reviewed to ensure they are appropriately designed and operating effectively. The Company reviews the vendors’ inputs for fair value estimates and the recommended assignments of levels within the fair value hierarchy. The review includes the extent to which markets for debt securities are determined to have limited or no activity, or are judged to be active markets. The Company reviews the extent to which observable and unobservable inputs are used as well as the appropriateness of the underlying assumptions about risk that a market participant would use in active markets, with adjustments for limited or inactive markets. In considering the inputs to the fair value estimates, the Company places less reliance on quotes that are judged to not reflect orderly transactions, or are non-binding indications. In assessing credit risk, the Company reviews payment performance, collateral adequacy, third party research and analyses, credit rating histories and issuers’ financial statements. For those markets determined to be inactive or limited, the valuation techniques used are models for which management has verified that discount rates are appropriately adjusted to reflect illiquidity and credit risk.
Loans held for sale, at fair value: loansvalue. Loans held for sale measured at fair value, for which an active secondary market and readily available market prices exist, are initially valued at the transaction price and are subsequently valued by using quoted prices for similar assets, adjusted for specific attributes of that loan or other observable market data, such as outstanding commitments from third party investors. Loans held for sale measured at fair value are classified within Level 2. Included in gain on sale of loans were net losses of $155,000,$5,368,000, net gains of $994,000$661,000 and $0net gains of $155,000 for the years ended December 31, 2018, 20172020, 2019 and 2016,2018, respectively, from the changes in fair value of loans held for sale measured at fair value. Electing to measure loans held for sale at fair value reduces certain timing differences and better matches changes in fair value of these assets with changes in the value of the derivative instruments used to economically hedge them without the burden of complying with the requirements for hedge accounting.
Note 20. Fair Value of Assets and Liabilities (continued)
Interest rate swap derivative financial instruments: fair values forLoan interest rate swap derivative financial instruments arelock commitments. Fair value estimates for loan interest rate lock commitments were based upon the estimated amounts to settlesales price, origination fees, direct costs, interest rate changes, etc. and were obtained from an independent third party. The components of the contracts considering current interest rates and are calculated using discounted cash flows that arevaluation were observable or that cancould be corroborated by observable market data and, therefore, were classified within Level 2 of the valuation hierarchy.
Forward commitments to sell TBA securities. Forward commitments to sell TBA securities are used to economically hedge the interest rate risk associated with certain loan commitments. The fair value estimates for the TBA commitments were based upon the estimated sale of the TBA hedge obtained from an independent third party. The components of the valuation were observable or could be corroborated by observable market data and, therefore, were classified within Level 2 of the valuation hierarchy.
Interest rate cap derivative financial instruments. Fair value estimates for interest rate cap derivative financial instruments were based upon the discounted cash flows of known payments plus the option value of each caplet which incorporates market rate forecasts and implied market volatilities. The components of the valuation were observable or could be corroborated by observable market data and, therefore, were classified within Level 2 of the valuation hierarchy. The inputs used to determine fair value include the 3 month LIBOR forward curve to estimate variable rate cash inflows and the Fed Funds Effective Swap Rate to estimate the discount rate. The estimated variable rate cash inflows are compared to the fixed rate outflows and such difference is discounted to a present value to estimate the fair value of the interest rate swaps. The Company also obtainsobtained and comparescompared the reasonableness of the pricing from an independent third party.party valuations.
The following tables disclose the fair value measurement of assets and liabilities measured at fair value on a recurring basis:
| | | | | | | | | | | | | | | | | | | | | | | |
| | | Fair Value Measurements At the End of the Reporting Period Using |
(Dollars in thousands) | Fair Value December 31, 2020 | | Quoted Prices in Active Markets for Identical Assets (Level 1) | | Significant Other Observable Inputs (Level 2) | | Significant Unobservable Inputs (Level 3) |
Debt securities, available-for-sale | | | | | | | |
U.S. government and federal agency | $ | 38,588 | | | 0 | | | 38,588 | | | 0 | |
U.S. government sponsored enterprises | 9,781 | | | 0 | | | 9,781 | | | 0 | |
State and local governments | 1,416,683 | | | 0 | | | 1,416,683 | | | 0 | |
Corporate bonds | 349,098 | | | 0 | | | 349,098 | | | 0 | |
Residential mortgage-backed securities | 2,289,090 | | | 0 | | | 2,289,090 | | | 0 | |
Commercial mortgage-backed securities | 1,234,574 | | | 0 | | | 1,234,574 | | | 0 | |
Loans held for sale, at fair value | 166,572 | | | 0 | | | 166,572 | | | 0 | |
Interest rate caps | 201 | | | 0 | | | 201 | | | 0 | |
Interest rate locks | 8,605 | | | 0 | | | 8,605 | | | 0 | |
Total assets measured at fair value on a recurring basis | $ | 5,513,192 | | | 0 | | | 5,513,192 | | | 0 | |
TBA hedge | $ | 2,056 | | | 0 | | 0 | 2,056 | | 0 | 0 | |
Total liabilities measured at fair value on a recurring basis | $ | 2,056 | | | 0 | | | 2,056 | | | 0 | |
| | | | | Fair Value Measurements At the End of the Reporting Period Using | | | | Fair Value Measurements At the End of the Reporting Period Using |
(Dollars in thousands) | Fair Value December 31, 2018 | | Quoted Prices in Active Markets for Identical Assets (Level 1) | | Significant Other Observable Inputs (Level 2) | | Significant Unobservable Inputs (Level 3) | (Dollars in thousands) | Fair Value December 31, 2019 | | Quoted Prices in Active Markets for Identical Assets (Level 1) | | Significant Other Observable Inputs (Level 2) | | Significant Unobservable Inputs (Level 3) |
Debt securities, available-for-sale | | | | | | | | Debt securities, available-for-sale | | | | | | | |
U.S. government and federal agency | $ | 23,649 |
| | — |
| | 23,649 |
| | — |
| U.S. government and federal agency | $ | 20,044 | | | 0 | | | 20,044 | | | 0 | |
U.S. government sponsored enterprises | 120,208 |
| | — |
| | 120,208 |
| | — |
| U.S. government sponsored enterprises | 43,677 | | | 0 | | | 43,677 | | | 0 | |
State and local governments | 852,250 |
| | — |
| | 852,250 |
| | — |
| State and local governments | 702,398 | | | 0 | | | 702,398 | | | 0 | |
Corporate bonds | 290,817 |
| | — |
| | 290,817 |
| | — |
| Corporate bonds | 157,602 | | | 0 | | | 157,602 | | | 0 | |
Residential mortgage-backed securities | 792,915 |
| | — |
| | 792,915 |
| | — |
| Residential mortgage-backed securities | 738,724 | | | 0 | | | 738,724 | | | 0 | |
Commercial mortgage-backed securities | 491,824 |
| | — |
| | 491,824 |
| | — |
| Commercial mortgage-backed securities | 912,807 | | | 0 | | | 912,807 | | | 0 | |
Loans held for sale, at fair value | 33,156 |
| | — |
| | 33,156 |
| | — |
| Loans held for sale, at fair value | 69,194 | | | 0 | | | 69,194 | | | 0 | |
Interest rate locks | | Interest rate locks | 1,852 | | | 0 | | | 1,852 | | | 0 | |
Total assets measured at fair value on a recurring basis | $ | 2,604,819 |
| | — |
| | 2,604,819 |
| | — |
| Total assets measured at fair value on a recurring basis | $ | 2,646,298 | | | 0 | | | 2,646,298 | | | 0 | |
Interest rate swaps | $ | 3,769 |
| | — |
| | 3,769 |
| | — |
| |
TBA hedge | | TBA hedge | $ | 236 | | | 0 | | | 236 | | | 0 | |
Total liabilities measured at fair value on a recurring basis | $ | 3,769 |
| | — |
| | 3,769 |
| | — |
| Total liabilities measured at fair value on a recurring basis | $ | 236 | | | 0 | | | 236 | | | 0 | |
Note 20. Fair Value of Assets and Liabilities (continued)
|
| | | | | | | | | | | | |
| | | Fair Value Measurements At the End of the Reporting Period Using |
(Dollars in thousands) | Fair Value December 31, 2017 | | Quoted Prices in Active Markets for Identical Assets (Level 1) | | Significant Other Observable Inputs (Level 2) | | Significant Unobservable Inputs (Level 3) |
Debt securities, available-for-sale | | | | | | | |
U.S. government and federal agency | $ | 31,127 |
| | — |
| | 31,127 |
| | — |
|
U.S. government sponsored enterprises | 19,091 |
| | — |
| | 19,091 |
| | — |
|
State and local governments | 629,501 |
| | — |
| | 629,501 |
| | — |
|
Corporate bonds | 216,762 |
| | — |
| | 216,762 |
| | — |
|
Residential mortgage-backed securities | 779,283 |
| | — |
| | 779,283 |
| | — |
|
Commercial mortgage-backed securities | 102,479 |
| | — |
| | 102,479 |
| | — |
|
Loans held for sale, at fair value | 38,833 |
| | — |
| | 38,833 |
| | — |
|
Total assets measured at fair value on a recurring basis | $ | 1,817,076 |
| | — |
| | 1,817,076 |
| | — |
|
Interest rate swaps | $ | 9,389 |
| | — |
| | 9,389 |
| | — |
|
Total liabilities measured at fair value on a recurring basis | $ | 9,389 |
| | — |
| | 9,389 |
| | — |
|
Non-recurring Measurements
The following is a description of the inputs and valuation methodologies used for assets recorded at fair value on a non-recurring basis, as well as the general classification of such assets pursuant to the valuation hierarchy. There have been no significant changes in the valuation techniques during the period ended December 31, 2018.2020.
Other real estate owned:owned. OREO is initially recorded at fair value less estimated cost to sell, establishing a new cost basis. OREO is subsequently accounted for at lower of cost or fair value less estimated cost to sell. Estimated fair value of OREO is based on appraisals or evaluations (new or updated). OREO is classified within Level 3 of the fair value hierarchy.
Collateral-dependent impaired loans, net of ALLL: loans included in the Company’s loan portfolio for which it is probable that the Company will not collect all principal and interest due according to contractual terms are considered impaired. Estimated fairACL. Fair value estimates of collateral-dependent impaired loans isthat are individually reviewed are based on the fair value of the collateral, less estimated cost to sell. Collateral-dependent impairedindividually reviewed loans are classified within Level 3 of the fair value hierarchy.
The Company’s credit department reviews appraisals for OREO and collateral-dependent loans, giving consideration to the highest and best use of the collateral. The appraisal or evaluation (new or updated) is considered the starting point for determining fair value. The valuation techniques used in preparing appraisals or evaluations (new or updated) include the cost approach, income approach, sales comparison approach, or a combination of the preceding valuation techniques. The key inputs used to determine the fair value of the collateral-dependent loans and OREO include selling costs, discounted cash flow rate or capitalization rate, and adjustment to comparables. Valuations and significant inputs obtained by independent sources are reviewed by the Company for accuracy and reasonableness. The Company also considers other factors and events in the environment that may affect the fair value. The appraisals or evaluations (new or updated) are reviewed at least quarterly and more frequently based on current market conditions, including deterioration in a borrower’s financial condition and when property values may be subject to significant volatility. After review and acceptance of the collateral appraisal or evaluation (new or updated), adjustments to the impaired loan or OREO may occur. The Company generally obtains appraisals or evaluations (new or updated) annually.
Note 20. Fair Value of Assets and Liabilities (continued)
The following tables disclose the fair value measurement of assets with a recorded change during the period resulting from re-measuring the assets at fair value on a non-recurring basis:
| | | | | | | | | | | | | | | | | | | | | | | |
| | | Fair Value Measurements At the End of the Reporting Period Using |
(Dollars in thousands) | Fair Value December 31, 2020 | | Quoted Prices in Active Markets for Identical Assets (Level 1) | | Significant Other Observable Inputs (Level 2) | | Significant Unobservable Inputs (Level 3) |
Other real estate owned | $ | 564 | | | 0 | | | 0 | | | 564 | |
Collateral-dependent impaired loans, net of ACL | 26,749 | | | 0 | | | 0 | | | 26,749 | |
| | | | | | | |
Total assets measured at fair value on a non-recurring basis | $ | 27,313 | | | 0 | | | 0 | | | 27,313 | |
|
| | | | | | | | | | | | |
| | | Fair Value Measurements At the End of the Reporting Period Using |
(Dollars in thousands) | Fair Value December 31, 2018 | | Quoted Prices in Active Markets for Identical Assets (Level 1) | | Significant Other Observable Inputs (Level 2) | | Significant Unobservable Inputs (Level 3) |
Other real estate owned | $ | 1,011 |
| | — |
| | — |
| | 1,011 |
|
Collateral-dependent impaired loans, net of ALLL | 6,985 |
| | — |
| | — |
| | 6,985 |
|
Total assets measured at fair value on a non-recurring basis | $ | 7,996 |
| | — |
| | — |
| | 7,996 |
|
| | | | | | | | | | | | | | | | | | | | | | | |
| | | Fair Value Measurements At the End of the Reporting Period Using |
(Dollars in thousands) | Fair Value December 31, 2019 | | Quoted Prices in Active Markets for Identical Assets (Level 1) | | Significant Other Observable Inputs (Level 2) | | Significant Unobservable Inputs (Level 3) |
Other real estate owned | $ | 1,983 | | | 0 | | | 0 | | | 1,983 | |
Collateral-dependent impaired loans, net of ACL | 23 | | | 0 | | | 0 | | | 23 | |
Total assets measured at fair value on a non-recurring basis | $ | 2,006 | | | 0 | | | 0 | | | 2,006 | |
|
| | | | | | | | | | | | |
| | | Fair Value Measurements At the End of the Reporting Period Using |
(Dollars in thousands) | Fair Value December 31, 2017 | | Quoted Prices in Active Markets for Identical Assets (Level 1) | | Significant Other Observable Inputs (Level 2) | | Significant Unobservable Inputs (Level 3) |
Other real estate owned | $ | 2,296 |
| | — |
| | — |
| | 2,296 |
|
Collateral-dependent impaired loans, net of ALLL | 6,339 |
| | — |
| | — |
| | 6,339 |
|
Total assets measured at fair value on a non-recurring basis | $ | 8,635 |
| | — |
| | — |
| | 8,635 |
|
Non-recurring Measurements Using Significant Unobservable Inputs (Level 3)
The following tables present additional quantitative information about assets measured at fair value on a non-recurring basis and for which the Company has utilized Level 3 inputs to determine fair value:
| | | | | | | | | | | | | | | | | | | | | | | |
| Fair Value | | Quantitative Information about Level 3 Fair Value Measurements |
(Dollars in thousands) | December 31, 2020 | | Valuation Technique | | Unobservable Input | | Range (Weighted- Average) 1 |
| | | | | | | |
Other real estate owned | $ | 564 | | | Sales comparison approach | | Selling costs | | 8.0% - 10.0% (9.0%) |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Collateral-dependent impaired loans, net of ACL | $ | 144 | | | Cost approach | | Selling costs | | 10.0% - 10.0% (10.0%) |
| | | | | | | |
| | | | | | | |
| 25,309 | | | Sales comparison approach | | Selling costs | | 10.0% - 10.0% (0.1%) |
| | | | | | | |
| | | | | Adjustment to comparables | | 0.0% - 100.0% (11.1%) |
| 1,296 | | | Combined approach | | Selling costs | | 10.0% - 10.0% (10.0%) |
| | | | | Discount rate | | 8.0% - 8.0% (8.0%) |
| | | | | | | |
| $ | 26,749 | | | | | | | |
|
| | | | | | | | | |
| Fair Value | | Quantitative Information about Level 3 Fair Value Measurements |
(Dollars in thousands) | December 31, 2018 | | Valuation Technique | | Unobservable Input | | Range (Weighted- Average) 1 |
Other real estate owned | $ | 1,011 |
| | Sales comparison approach | | Selling costs | | 8.0% - 15.0% (9.2%) |
Collateral-dependent impaired loans, net of ALLL | $ | 2,384 |
| | Sales comparison approach | | Selling costs | | 8.0% - 20.0% (9.9%) |
| 4,601 |
| | Combined approach | | Selling costs | | 10.0% - 10.0% (10.0%) |
| $ | 6,985 |
| | | | | | |
Note 20. Fair Value of Assets and Liabilities (continued)
|
| | | | | | | | | |
| Fair Value | | Quantitative Information about Level 3 Fair Value Measurements |
(Dollars in thousands) | December 31, 2017 | | Valuation Technique | | Unobservable Input | | Range (Weighted- Average) 1 |
Other real estate owned | $ | 2,296 |
| | Sales comparison approach | | Selling costs | | 0.0% - 10.0% (6.0%) |
Collateral-dependent impaired loans, net of ALLL | $ | 238 |
| | Cost approach | | Selling costs | | 10.0% - 20.0% (10.6%) |
| 2,541 |
| | Sales comparison approach | | Selling costs | | 8.0% - 10.0% (9.4%) |
| 3,560 |
| | Combined approach | | Selling costs | | 10.0% - 10.0% (10.0%) |
| $ | 6,339 |
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Fair Value | | Quantitative Information about Level 3 Fair Value Measurements |
(Dollars in thousands) | December 31, 2019 | | Valuation Technique | | Unobservable Input | | Range (Weighted- Average) 1 |
| | | | | | | |
Other real estate owned | $ | 1,983 | | | Sales comparison approach | | Selling costs | | 6.0% - 10.0% (7.3%) |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Collateral-dependent impaired loans, net of ACL | $ | 9 | | | Cost approach | | Selling costs | | 10.0% - 10.0% (10.0%) |
| | | | | | | |
| | | | | | | |
| 14 | | | Sales comparison approach | | Adjustment to comparables | | 0.0% - 0.0% (0.0%) |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| $ | 23 | | | | | | | |
1 The range for selling cost inputs represents reductions to the fair value of the assets.
Fair Value of Financial Instruments
The following tables present the carrying amounts, estimated fair values and the level within the fair value hierarchy of the Company’s financial instruments not carried at fair value. Receivables and payables due in one year or less, equity securities without readily determinable fair values and deposits with no defined or contractual maturities are excluded. There have been no significant changes in the valuation techniques during the period ended December 31, 2020.
Cash and cash equivalents: fair value is estimated at book value.
Debt securities, held-to-maturity: fair value for held-to-maturity debt securities is estimated in the same manner as available-for sale debt securities, which is described above.
Loans receivable, net of ACL: The loans were fair valued on an individual basis, with consideration given to the loans' underlying characteristics, including account types, remaining terms and balance, interest rates, past delinquencies, current market rates, etc. The model utilizes a discounted cash flow approach to estimate the fair value of the loans using various assumptions such as prepayment speeds, projected default probabilities, losses given defaults, etc. The discounted cash flow approach models the credit losses directly in the projected cash flows. The model applies various assumptions regarding credit, interest, and prepayment risks for the loans based on loan types, payment types and fixed or variable classifications.
Time Deposits: fair value of term deposits is estimated by discounting the future cash flows using rates of similar deposits with similar maturities. The market rates used were obtained from an independent third party based on current rates offered by the Company’s regional competitors.
Federal Home Loan Bank advances: fair value of non-callable FHLB advances is estimated by discounting the future cash flows using rates of similar advances with similar maturities. Such rates were obtained from current rates offered by FHLB.
Securities sold under agreements to repurchase and other borrowed funds: fair value of term repurchase agreements and other term borrowings is estimated based on current repurchase rates and borrowing rates currently available to the Company for repurchases and borrowings with similar terms and maturities. The estimated fair value for overnight repurchase agreements and other borrowings is book value.
Subordinated debentures: fair value of the subordinated debt is estimated by discounting the estimated future cash flows using current estimated market rates obtained from an independent third party.
Off-balance sheet financial instruments: unused lines of credit and letters of credit represent the principal categories of off-balance sheet financial instruments. The fair value of commitments is based on fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the counterparties’ credit standing. The fair value of unused lines of credit and letters of credit is not material; therefore, such commitments are not included in the following tables.
|
| | | | | | | | | | | | |
| | | Fair Value Measurements At the End of the Reporting Period Using |
(Dollars in thousands) | Carrying Amount December 31, 2018 | | Quoted Prices in Active Markets for Identical Assets (Level 1) | | Significant Other Observable Inputs (Level 2) | | Significant Unobservable Inputs (Level 3) |
Financial assets | | | | | | | |
Cash and cash equivalents | $ | 203,790 |
| | 203,790 |
| | — |
| | — |
|
Debt securities, held-to-maturity | 297,915 |
| | — |
| | 288,256 |
| | — |
|
Loans receivable, net of ALLL | 8,156,310 |
| | — |
| | — |
| | 8,079,112 |
|
Total financial assets | $ | 8,658,015 |
| | 203,790 |
| | 288,256 |
| | 8,079,112 |
|
Financial liabilities | | | | | | | |
Term deposits | $ | 1,070,208 |
| | — |
| | 1,069,777 |
| | — |
|
FHLB advances | 440,175 |
| | — |
| | 439,615 |
| | — |
|
Repurchase agreements and other borrowed funds | 410,859 |
| | — |
| | 410,859 |
| | — |
|
Subordinated debentures | 134,051 |
| | — |
| | 120,302 |
| | — |
|
Total financial liabilities | $ | 2,055,293 |
| | — |
| | 2,040,553 |
| | — |
|
| | | | | | | | | | | | | | | | | | | | | | | |
| | | Fair Value Measurements At the End of the Reporting Period Using |
(Dollars in thousands) | Carrying Amount December 31, 2020 | | Quoted Prices in Active Markets for Identical Assets (Level 1) | | Significant Other Observable Inputs (Level 2) | | Significant Unobservable Inputs (Level 3) |
Financial assets | | | | | | | |
Cash and cash equivalents | $ | 633,142 | | | 633,142 | | | 0 | | | 0 | |
Debt securities, held-to-maturity | 189,836 | | | 0 | | | 203,216 | | | 0 | |
Loans receivable, net of ACL | 10,964,453 | | | 0 | | | 0 | | | 11,233,002 | |
Total financial assets | $ | 11,787,431 | | | 633,142 | | | 203,216 | | | 11,233,002 | |
Financial liabilities | | | | | | | |
Term deposits | $ | 978,779 | | | 0 | | | 983,491 | | | 0 | |
| | | | | | | |
Repurchase agreements and other borrowed funds | 1,037,651 | | | 0 | | | 1,037,651 | | | 0 | |
Subordinated debentures | 139,959 | | | 0 | | | 123,944 | | | 0 | |
Total financial liabilities | $ | 2,156,389 | | | 0 | | | 2,145,086 | | | 0 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | | Fair Value Measurements At the End of the Reporting Period Using |
(Dollars in thousands) | Carrying Amount December 31, 2019 | | Quoted Prices in Active Markets for Identical Assets (Level 1) | | Significant Other Observable Inputs (Level 2) | | Significant Unobservable Inputs (Level 3) |
Financial assets | | | | | | | |
Cash and cash equivalents | $ | 330,961 | | | 330,961 | | | 0 | | | 0 | |
Debt securities, held-to-maturity | 224,611 | | | 0 | | | 234,396 | | | 0 | |
Loans receivable, net of ACL | 9,388,320 | | | 0 | | | 0 | | | 9,438,121 | |
Total financial assets | $ | 9,943,892 | | | 330,961 | | | 234,396 | | | 9,438,121 | |
Financial liabilities | | | | | | | |
Term deposits | $ | 1,011,798 | | | 0 | | | 1,017,505 | | | 0 | |
FHLB advances | 38,611 | | | 0 | | | 38,787 | | | 0 | |
Repurchase agreements and other borrowed funds | 598,644 | | | 0 | | | 598,644 | | | 0 | |
Subordinated debentures | 139,914 | | | 0 | | | 124,094 | | | 0 | |
Total financial liabilities | $ | 1,788,967 | | | 0 | | | 1,779,030 | | | 0 | |
Note 20. Fair Value of Assets22. Commitments and Contingent Liabilities (continued)
|
| | | | | | | | | | | | |
| | | Fair Value Measurements At the End of the Reporting Period Using |
(Dollars in thousands) | Carrying Amount December 31, 2017 | | Quoted Prices in Active Markets for Identical Assets (Level 1) | | Significant Other Observable Inputs (Level 2) | | Significant Unobservable Inputs (Level 3) |
Financial assets | | | | | | | |
Cash and cash equivalents | $ | 200,004 |
| | 200,004 |
| | — |
| | — |
|
Debt securities, held-to-maturity | 648,313 |
| | — |
| | 660,086 |
| | — |
|
Loans receivable, net of ALLL | 6,448,256 |
| | — |
| | 6,219,515 |
| | 114,771 |
|
Total financial assets | $ | 7,296,573 |
| | 200,004 |
| | 6,879,601 |
| | 114,771 |
|
Financial liabilities | | | | | | | |
Term deposits | $ | 977,302 |
| | — |
| | 978,803 |
| | — |
|
FHLB advances | 353,995 |
| | — |
| | 352,886 |
| | — |
|
Repurchase agreements and other borrowed funds | 370,797 |
| | — |
| | 370,797 |
| | — |
|
Subordinated debentures | 126,135 |
| | — |
| | 98,023 |
| | — |
|
Total financial liabilities | $ | 1,828,229 |
| | — |
| | 1,800,509 |
| | — |
|
Note 21. Contingencies and Commitments
The Company is a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit and letters of credit, and involve, to varying degrees, elements of credit risk. The Company’s exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit is represented by the contractual amount of those instruments. The Company uses the same credit policies in making off-balance sheet commitments and conditional obligations as it does for on-balance sheet instruments.
The Company had the following outstanding commitments:
| | | | | | | | | | | |
(Dollars in thousands) | December 31, 2020 | | December 31, 2019 |
| | | |
Unused lines of credit | $ | 2,957,259 | | | 2,422,828 | |
Letters of credit | 65,361 | | | 59,845 | |
Total outstanding commitments | $ | 3,022,620 | | | 2,482,673 | |
|
| | | | | | |
(Dollars in thousands) | December 31, 2018 | | December 31, 2017 |
Unused lines of credit | $ | 1,948,516 |
| | 1,565,112 |
|
Letters of credit | 45,263 |
| | 40,082 |
|
Total outstanding commitments | $ | 1,993,779 |
| | 1,605,194 |
|
The Company is a defendant in legal proceedings arising in the normal course of business. In the opinion of management, the disposition of pending litigation will not have a material affect on the Company’s consolidated financial position, results of operations or liquidity.
Note 22.23. Mergers and Acquisitions
The Company has completed the following acquisitions during the last two years:
Inter-Mountain Bancorp., Inc.•State Bank Corp. and its wholly-owned subsidiary, First SecurityState Bank of Arizona
Columbine Capital Corp.,•Heritage Bancorp and its wholly-owned subsidiary, Collegiate PeaksHeritage Bank of Nevada
TFB•FNB Bancorp Inc. and its wholly-owned subsidiary, The FoothillsFirst National Bank of Layton
The assets and liabilities of FSB, CollegiateSBAZ, Heritage, and FoothillsFNB were recorded on the Company’s consolidated statements of financial condition at their estimated fair values as of their acquisition dates and their results of operations have been included in the Company’s consolidated statements of operations since those dates. The following table discloses the calculation of the fair value estimates of the consideration transferred, the total identifiable net assets acquired and the resulting goodwill arising from the FSB, Collegiate and Foothills acquisitions:
| | (Dollars in thousands) | FSB February 28, 2018 | | Collegiate January 31, 2018 | | Foothills April 30, 2017 | (Dollars in thousands) | | SBAZ February 29, 2020 | | Heritage July 31, 2019 | | FNB April 30, 2019 |
Fair value of consideration transferred | | | | | | Fair value of consideration transferred | | | | | | |
Fair value of Company shares issued, net of equity issuance costs | $ | 181,043 |
| | 69,764 |
| | 46,673 |
| |
Cash consideration for outstanding shares | — |
| | 16,265 |
| | 17,342 |
| |
Effective settlement of a pre-existing relationship | — |
| | 10,054 |
| | — |
| |
Fair value of Company shares issued | | Fair value of Company shares issued | | 112,133 | | | 229,385 | | | 87,153 | |
Cash consideration | | Cash consideration | | 13,721 | | | 16,420 | | | 4 | |
| Total fair value of consideration transferred | 181,043 |
| | 96,083 |
| | 64,015 |
| Total fair value of consideration transferred | | 125,854 | | | 245,805 | | | 87,157 | |
Recognized amounts of identifiable assets acquired and liabilities assumed | | | | | | Recognized amounts of identifiable assets acquired and liabilities assumed | | | | | | |
Identifiable assets acquired | | | | | | Identifiable assets acquired | | |
Cash and cash equivalents | 24,397 |
| | 93,136 |
| | 13,251 |
| Cash and cash equivalents | | 57,434 | | | 84,446 | | | 11,311 | |
Debt securities | 271,865 |
| | 42,177 |
| | 25,420 |
| Debt securities | | 142,174 | | | 103,231 | | | 47,247 | |
Loans receivable | 627,767 |
| | 354,252 |
| | 292,529 |
| |
Loans receivable, net of ACL | | Loans receivable, net of ACL | | 451,653 | | | 615,279 | | | 245,485 | |
Core deposit intangible 1 | 31,053 |
| | 10,275 |
| | 4,331 |
| Core deposit intangible 1 | | 2,593 | | | 13,566 | | | 8,963 | |
Accrued income and other assets | 78,274 |
| | 15,911 |
| | 19,699 |
| Accrued income and other assets | | 33,971 | | | 35,891 | | | 24,848 | |
Total identifiable assets acquired | 1,033,356 |
| | 515,751 |
| | 355,230 |
| Total identifiable assets acquired | | 687,825 | | | 852,413 | | | 337,854 | |
Liabilities assumed | | | | | | Liabilities assumed | | | | | | |
Deposits | 877,586 |
| | 437,171 |
| | 296,760 |
| Deposits | | 603,289 | | | 722,220 | | | 274,646 | |
Borrowings 2 | 36,880 |
| | 12,509 |
| | 22,800 |
| |
Borrowings | | Borrowings | | 10,904 | | | 0 | | | 7,273 | |
Accrued expenses and other liabilities | 14,175 |
| | 5,435 |
| | 2,264 |
| Accrued expenses and other liabilities | | 5,373 | | | 9,919 | | | 10,079 | |
Total liabilities assumed | 928,641 |
| | 455,115 |
| | 321,824 |
| Total liabilities assumed | | 619,566 | | | 732,139 | | | 291,998 | |
Total identifiable net assets | 104,715 |
| | 60,636 |
| | 33,406 |
| Total identifiable net assets | | 68,259 | | | 120,274 | | | 45,856 | |
Goodwill recognized | $ | 76,328 |
| | 35,447 |
| | 30,609 |
| Goodwill recognized | | 57,595 | | | 125,531 | | | 41,301 | |
1 The core deposit intangible for each acquisition was determined to have an estimated life of 10 years.
2 Borrowings assumed with the FSB acquisition include Tier 2 subordinated debentures of $7,903,000.
20182020 Acquisitions
On February 28, 2018,29, 2020, the Company acquired 100 percent of the outstanding common stock of Inter-Mountain Bancorp., Inc.State Bank Corp. and its wholly-owned subsidiary, First SecurityState Bank of Arizona, a community bank based in Bozeman, Montana. FSB providesLake Havasu City, Arizona. SBAZ was merged into the Company and its banking operations were incorporated into The Foothills Bank division of Glacier Bank, continuing to provide banking services to individuals and businesses throughout Montanain Arizona with locations in Bozeman, Belgrade, Big Sky, Choteau, Fairfield, Fort Benton, Three Forks, VaughnBullhead City, Cottonwood, Kingman, Lake Havasu City, Phoenix, Prescott Valley and West Yellowstone.Prescott. The acquisition expandspreliminary value of the Company’s presence in the Bozeman and Golden Triangle markets in Montana and further diversifies the Company’s loan, customer and deposit base. FSB merged into the Bank and became a new bank division headquartered in Bozeman and the Bank’s existing Bozeman-based division, Big Sky Western Bank, combined with the new FSB division. The agriculture-focused northern branches of FSB combined with the Bank’s First Bank of Montana division. The FSBSBAZ acquisition was valued at $181,043,000$125,854,000 and resulted in the Company issuing 4,654,0913,007,044 shares of its common stock.stock and paying $13,721,000 in cash in exchange for all of SBAZ’s outstanding common stock shares. The fair value of the Company shares issued was determined on the basis of the closing market price of the Company’s common stock on the February 28, 201829, 2020 acquisition date. The excess of the preliminary fair value of consideration transferred over total identifiable net assets was recorded as goodwill. The goodwill arising from the acquisition consists largely of the synergies and economies of scale expected from combining the operations of the Company and SBAZ. None of the goodwill is deductible for income tax purposes as the acquisition was accounted for as a tax-free exchange.
The fair values of SBAZ assets acquired include loans with fair value of $451,702,000, respectively. The gross principal and contractual interest due under the contracts was $452,510,000. The Company evaluated the principal and contractual interest due at the acquisition date and determined that insignificant amounts were not expected to be collectible.
The Company incurred $4,489,000 of expenses in connection with the acquisition, respectively, during the year ended December 31, 2020. Mergers and acquisition expenses are included in other expense in the Company's consolidated statements of operations and consist of third-party costs, conversion costs and employee retention and severance expenses.
Total income consisting of net interest income and non-interest income of the acquired operations of SBAZ was approximately $31,606,000 and net income was approximately $8,524,000 from February 29, 2020 to December 31, 2020. The following unaudited pro forma summary presents consolidated information of the Company as if the acquisition had occurred on January 1, 2019:
| | | | | | | | | | | |
| Year ended |
(Dollars in thousands) | December 31, 2020 | | December 31, 2019 |
Net interest income and non-interest income | 777,869 | | | 664,789 | |
Net income | 265,289 | | | 218,365 | |
2019 Acquisitions
On July 31, 2019, the Company acquired 100 percent of the outstanding common stock of Heritage Bancorp and its wholly-owned subsidiary, Heritage Bank of Nevada, a community bank based in Reno, Nevada. Heritage provides banking services to individuals and businesses throughout northern Nevada with locations in Carson City, Gardnerville, Reno and Sparks. The acquisition expanded the Company’s franchise footprint into Northern Nevada. Heritage operates as a new division of the Bank under its existing name and management team. The Heritage acquisition was valued at $245,805,000 and resulted in the Company issuing 5,473,276 shares of its common stock and paying $16,420,000 in cash in exchange for all of Heritage’s outstanding common stock shares. The fair value of the Company shares issued was determined on the basis of the closing market price of the Company’s common stock on the July 31, 2019 acquisition date. The excess of the fair value of consideration transferred over total identifiable net assets was recorded as goodwill. The goodwill arising from the acquisition consists largely of the synergies and economies of scale expected from combining the operations of the Company and FSB.Heritage. None of the goodwill is deductible for income tax purposes as the acquisition was accounted for as a tax-free exchange.
Note 22. Mergers and Acquisitions (continued)
On January 31, 2018,April 30, 2019, the Company acquired 100 percent of the outstanding common stock of Columbine Capital Corp.FNB Bancorp and its wholly-owned subsidiary, Collegiate PeaksThe First National Bank of Layton, a community bank based in Buena Vista, Colorado. CollegiateLayton, Utah. FNB provides banking services to individuals and businesses and individuals in the Mountain and Front Range communities of Colorado,throughout Utah with locations in Aurora, Buena Vista, DenverLayton, Bountiful, Clearfield and Salida.Draper. The acquisition expandsexpanded the Company’s presence in Colorado toUtah and sets the mountains andstage for future growth. The branches of FNB, along with the Front Range and further diversifies the Company’s loan, customer and deposit base. Collegiate merged intoBank’s branches operating in Utah, operate as a new division of the Bank and operates as a separateunder the name “First Community Bank Utah, division under its existing name and management team.of Glacier Bank.” The CollegiateFNB acquisition was valued at $96,083,000$87,157,000 and resulted in the Company issuing 1,778,7772,046,341 shares of its common stock and paying $16,265,000 in cash in exchange for all of Collegiate’s outstanding common stock shares and $10,054,000 due to an effective settlement of pre-existing receivable from Columbine Capital Corp.stock. The fair value of the Company shares issued was determined on the basis of the closing market price of the Company’s common stock on the January 31, 2018April 30, 2019 acquisition date. The excess of the fair value of consideration transferred over total identifiable net assets was recorded as goodwill. The goodwill arising from the acquisition consists largely of the synergies and economies of scale expected from combining the operations of the Company and Collegiate.FNB. None of the goodwill is deductible for income tax purposes as the acquisition was accounted for as a tax-free exchange.
The fair values of the FSBHeritage and CollegiateFNB assets acquired include loans with fair values of $627,767,000$615,279,000 and $354,252,000,$245,485,000, respectively. The gross principal and contractual interest due under the FSBHeritage and CollegiateFNB contracts was $632,370,000$617,214,000 and $355,364,000,
$248,226,000, respectively. The Company evaluated the principal and contractual interest due at each of the acquisition dates and determined that insignificant amounts were not expected to be collectible.
The Company incurred $4,714,000$3,032,000 and $1,683,000$4,979,000 of expenses in connection with the FSBHeritage and CollegiateFNB acquisitions, respectively, during the year ended December 31, 2018.2019. Mergers and acquisition expenses are included in other expense in the Company's consolidated statements of operations and consist of third-party costs, conversion costs and employee retention and severance expenses.
Total income consisting of net interest income and non-interest income of the acquired operations of FSBHeritage was approximately $42,796,000$15,506,000 and net income was approximately $11,303,000$2,286,000 from February 28, 2018July 31, 2019 to December 31, 2018.2019. Total income consisting of net interest income and non-interest income of the acquired operations of CollegiateFNB was approximately $23,921,000$12,607,000 and net income was approximately $4,962,000$249,000 from January 31, 2018April 30, 2019 to December 31, 2018.2019. The following unaudited pro forma summary presents consolidated information of the Company as if the FSBHeritage and CollegiateFNB acquisitions had occurred on January 1, 2017:2018:
| | | | | | | | | | | |
| Year ended |
(Dollars in thousands) | December 31, 2019 | | December 31, 2018 |
Net interest income and non-interest income | 662,937 | | | 608,787 | |
Net income | 216,045 | | | 209,004 | |
|
| | | | | | |
| Years ended |
(Dollars in thousands) | December 31, 2018 | | December 31, 2017 |
Net interest income and non-interest income | $ | 560,979 |
| | 520,634 |
|
Net income | 177,267 |
| | 138,042 |
|
2017 Acquisition
On April 30, 2017, the Company acquired 100 percent of the outstanding common stock of TFB Bancorp, Inc. and its wholly-owned subsidiary, The Foothills Bank, a community bank based in Yuma, Arizona. Foothills provides banking services to individuals and businesses in Arizona, with locations in Yuma, Prescott and Casa Grande, Arizona. The acquisition expands the Company’s market into the state of Arizona and further diversifies the Company’s loan, customer and deposit base. Foothills merged into the Bank and operates as a separate Bank division under its existing name and management team. The Foothills acquisition was valued at $64,015,000 and resulted in the Company issuing 1,381,661 shares of its common stock and $17,342,000 in cash in exchange for all of Foothills’ outstanding common stock shares. The fair value of the Company shares issued was determined on the basis of the closing market price of the Company’s common stock on the April 30, 2017 acquisition date. The excess of the fair value of consideration transferred over total identifiable net assets was recorded as goodwill. The goodwill arising from the acquisition consists largely of the synergies and economies of scale expected from combining the operations of the Company and Foothills. None of the goodwill is deductible for income tax purposes as the acquisition was accounted for as a tax-free exchange.
The fair value of the Foothills assets acquired include loans with fair values of $292,529,000. The gross principal and contractual interest due under the Foothills contracts was $303,527,000. The Company evaluated the principal and contractual interest due at the acquisition date and determined that an insignificant amount was not expected to be collectible.
Note 22. Mergers and Acquisitions (continued)
The Company incurred $1,127,000 of expenses in connection with the Foothills acquisition during the year ended December 31, 2017. Mergers and acquisition expenses are included in other expense in the Company's consolidated statements of operations and consist of third-party costs, conversion costs and employee retention and severance expenses.
Total income consisting of net interest income and non-interest income of the acquired operations of Foothills was approximately $13,625,000 and net income was approximately $2,626,000 from April 30, 2017 to December 31, 2017. The following unaudited pro forma summary presents consolidated information of the Company as if the Foothills acquisition had occurred on January 1, 2016:
|
| | | | | | |
| Years ended |
(Dollars in thousands) | December 31, 2017 | | December 31, 2016 |
Net interest income and non-interest income | $ | 462,603 |
| | 436,678 |
|
Net income | 114,187 |
| | 124,373 |
|
Note 23. Subsequent Event
On January 16, 2019, the Company announced the signing of a definitive agreement to acquire FNB Bancorp and its wholly-owned subsidiary, The First National Bank of Layton, a community bank based in Layton, Utah (collectively, “FNB”). FNB provides banking services to individuals and businesses throughout Utah with locations in Layton, Bountiful, Clearfield, and Draper. As of December 31, 2018, FNB had total assets of $334,709,000, gross loans of $246,724,000 and total deposits of $285,752,000. The acquisition is subject to required regulatory approvals and other customary conditions of closing and is anticipated to take place in the second quarter of 2019. Upon closing of the transaction, the branches of FNB, along with the Bank’s existing branches operating in Utah, will operate as a new division of the Bank.
Item 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
There have been no changes or disagreements with accountants on accounting and financial disclosure.
Item 9A. Controls and Procedures
Evaluation of Disclosure Controls and Procedures
An evaluation was carried out under the supervision and with the participation of the Company’s management, including the CEO and Chief Financial Officer (“CFO”), of the effectiveness of the disclosure controls and procedures. Based on that evaluation, the CEO and CFO have concluded that as of the end of the period covered by this report, the disclosure controls and procedures are effective to provide reasonable assurance that information required to be disclosed by the Company in reports that are filed or submitted under the Securities Exchange Act of 1934 are recorded, processed, summarized and timely reported as provided in the SEC’s rules and forms. As a result of this evaluation, there were no significant changes in the internal control over financial reporting during the year ended December 31, 20182020 that have materially affected, or are reasonable likely to materially affect, the internal control over financial reporting.
Management’s Report on Internal Control Over Financial Reporting
Management is responsible for establishing and maintaining effective internal control over financial reporting as it relates to its financial statements presented in conformity with GAAP. The Company’s internal control system was designed to provide reasonable assurance to the Company’s management and Board of Directors regarding the preparation and fair presentation of published financial statements in accordance with GAAP. Internal control over financial reporting includes self monitoring mechanisms and actions are taken to correct deficiencies as they are identified.
There are inherent limitations in any internal control, no matter how well designed, misstatements due to error or fraud may occur and not be detected, including the possibility of circumvention or overriding of controls. Accordingly, even an effective internal control system can provide only reasonable assurance with respect to financial statement preparation. Further, because of changes in conditions, the effectiveness of an internal control system may vary over time.
Management assessed its internal control structure over financial reporting as of December 31, 2018.2020. This assessment was based on criteria for effective internal control over financial reporting described in the “2013 Internal Control – Integrated Framework” issued by the Committee of Sponsoring Organizations of the Treadway Commission. Based on this assessment, management asserts that the Company maintained effective internal control over financial reporting as it relates to its financial statements presented in conformity with GAAP.
BKD, LLP, the independent registered public accounting firm that audited the financial statements for the year ended December 31, 2018,2020, has issued an attestation report on the Company’s internal control over financial reporting. Such attestation report expresses an unqualified opinion on the effectiveness of the Company’s internal control over financial reporting as of December 31, 20182020 and is included in “Item 8. Financial Statements and Supplementary Data.”
Item 9B. Other Information
None
PART III
Item 10. Directors, Executive Officers and Corporate Governance
Information regarding “Directors and Executive Officers” is set forth under the headings “Election of Directors” and “Management – Named Executive Officers who are notWho Are Not Directors” of the Company’s 20192021 Annual Meeting Proxy Statement (“Proxy Statement”) and is incorporated herein by reference.
Information regarding “Compliance with Section 16(a) of the Exchange Act” is set forth under the section “Section“Delinquent Section 16(a) Beneficial Ownership Reporting Compliance”Reports” of the Company’s Proxy Statement and is incorporated herein by reference.
Information regarding the Company’s audit committeeCorporate Governance, including the Audit Committee, is set forth under the heading “Meetingsheadings of “Corporate Governance” and Committees“Report of the Board of Directors – Committee Membership”Audit Committee” in the Company’s Proxy Statement and is incorporated herein by reference.
The Company has adopted a Code of Ethics for Senior Financial Officers, a Director Code of Ethics and a Code of Ethics and Conduct applicable to all employees. Each of the codes is available electronically by visiting the Company’s website at www.glacierbancorp.com and clicking on “Governance Documents” or by writing to: Glacier Bancorp, Inc., Corporate Secretary, 49 Commons Loop, Kalispell, Montana 59901. Waivers of the applicable code for directors or executive officers are required to be approved by the Company’s Board of Directors. Information regarding any such waivers will be disclosed on a current report on Form 8-K within four business days after the waiver is approved.
Item 11. Executive Compensation
Information regarding “Executive Compensation” is set forth under the headings “Compensation of Directors”Directors,” “Executive Compensation,” “Compensation Discussion and Analysis” and “Executive Compensation”Compensation Tables” of the Company’s Proxy Statement and is incorporated herein by reference.
Information regarding “Compensation Committee Interlocks and Insider Participation” is set forth under the heading “Compensation of Directors - Compensation Committee Interlocks and Insider Participation” of the Company’s Proxy Statement and is incorporated herein by reference.
Information regarding the “Compensation Committee Report” is set forth under the heading “Report of Compensation Committee” of the Company’s Proxy Statement and is incorporated herein by reference.
Item 12. Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
Information regarding “Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters” is set forth under the headings “Voting Securities and Principal Holders Thereof,” “Compensation Discussion and Analysis” andAnalysis,” “Compensation of Directors” and “Director Equity Compensation” of the Company’s Proxy Statement and is incorporated herein by reference.
Item 13. Certain Relationships and Related Transactions, and Director Independence
Information regarding “Certain Relationships and Related Transactions, and Director Independence” is set forth under the headings “Transactions with Management” and “Corporate Governance – Director Independence” of the Company’s Proxy Statement and is incorporated herein by reference.
Item 14. Principal Accounting Fees and Services
Information regarding “Principal Accounting Fees and Services” is set forth under the heading “Auditors – Fees Paid to Independent Registered Public Accounting Firm” of the Company’s Proxy Statement and is incorporated herein by reference.
PART IV
Item 15. Exhibits, Financial Statement Schedules
List of Financial Statements and Financial Statement Schedules
(a) The following documents are filed as a part of this report:
(1) Financial Statements and
(2) Financial Statement schedules required to be filed by Item 8 of this report.
(3) The following exhibits are required by Item 601 of Regulation S-K and are included as part of this Form 10-K:
|
| | | | | | | |
| Exhibit No. | | ExhibitDescription |
| 3(i) | |
3(a) 1 | | |
3(b) 1 | 3(ii) | | |
4(a) 1 | 10(a) * | | |
10(a) 1,2 | | |
10(b) 1,2 | 10(b) * | | |
10(c) 1,2 | 10(c) * | | |
10(d) 1,2 | 10(d) * | | |
10(e) 1,2 | 10(e) * | | |
10(f) 1,2 | 10(f) * | | |
10(g) 1,2 | 10(g) * | | |
10(h) 1,2 | 10(h) * | | |
10(i) 1,2 | 10(i) * | | |
10(j) 1,2 | | |
10(k) 1,2 | 10(j) * | | |
10(l) 1,2 | 10(k) * | | |
10(m) 1,2 | 21 | |
21 | | Subsidiaries of the Company (See item 1, “Subsidiaries”Item 1. Business, “General”) |
23 | 23 | | |
31.1 | 31.1 | | |
31.2 | 31.2 | | |
32 | 32 | | |
| 101 | | The following financial information from Glacier Bancorp, Inc.’s Annual Report on Form 10-K for the year ended December 31, 2018 is formatted in XBRL: 1) the Consolidated Statements of Financial Condition; 2) the Consolidated Statements of Operations; 3) the Consolidated Statements of Stockholders’ Equity and Comprehensive Income; 4) the Consolidated Statements of Cash Flows; and 5) the Notes to Consolidated Financial Statements. |
| | | | | | | | |
1 Exhibit No. | Incorporated by reference to Exhibits 3.i. and 3.ii included in the Company’s Quarterly Report on form 10-Q for the quarter ended June 30, 2008. | Description |
| | |
2 101.INS | Incorporated by reference to Exhibits 10(c) and 10(d) included | XBRL Instance Document - The instance document does not appear in the Company’s Form 10-K forinteractive data file because its XBRL tags are embedded within the year ended December 31, 2008.inline XBRL document. |
101.SCH | | XBRL Taxonomy Extension Schema Document |
101.CAL | | XBRL Taxonomy Extension Calculation Linkbase Document |
101.DEF | | XBRL Taxonomy Extension Definition Linkbase Document |
101.LAB | | XBRL Taxonomy Extension Labels Linkbase Document |
101.PRE | | XBRL Taxonomy Extension Presentation Linkbase Document |
104 | | Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101) |
3 Incorporated1 Exhibit has been previously filed with the United States Securities and Exchange Commission and is incorporated herein as an exhibit by reference to Exhibit 10.1 included in the Company’s Form 8-K filed by the Company on October 31, 2012.prior filing.
| |
4
| Incorporated by reference to Exhibits 99.1 through 99.3 of the Company’s S-8 Registration Statement (No. 333-204023). |
| |
5
| Incorporated by reference to Exhibit 99.1 of the Company’s S-8 Registration Statement (No. 333-224223). |
6 Incorporated by reference to Exhibits 10.1 through 10.3 included in the Company’s Form 10-Q filed by the Company on May 1, 2018.2 Compensatory Plan or Arrangement
| |
*
| Compensatory Plan or Arrangement |
All other financial statement schedules required by Regulation S-X are omitted because they are not applicable, not material or because the information is included in the consolidated financial statements or related notes.
Item 16. Form 10-K Summary
None
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized on February 22, 2019.March 1, 2021.
| | | | | | | | | | | |
| | GLACIER BANCORP, INC. | |
| | | |
| | GLACIER BANCORP, INC. | |
| | | |
| | By: /s/ Randall M. Chesler | |
| | Randall M. Chesler | |
| | President and CEO | |
Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below on February 22, 2019,March 1, 2021, by the following persons on behalf of the registrant and in the capacities indicated.
| | | | | | | | |
/s/ Randall M. Chesler | | President, CEO, and Director |
Randall M. Chesler | | (Principal Executive Officer) |
| | |
/s/ Ron J. Copher | | Executive Vice President and CFO |
Ron J. Copher | | (Principal Financial and Accounting Officer) |
| | |
Board of Directors | | |
| | |
/s/ Randall M. CheslerCraig A. Langel | | President, CEO, and DirectorChairman |
Randall M. CheslerCraig A. Langel | | (Principal Executive Officer) |
| | |
/s/ Ron J. Copher | | Executive Vice President and CFO |
Ron J. Copher | | (Principal Financial Accounting Officer) |
| | |
Board of Directors | | |
| | |
/s/ Dallas I. Herron | | Chairman |
Dallas I. Herron | | |
| | |
/s/ David C. Boyles | | Director |
David C. Boyles | | |
| | |
/s/ Robert A. Cashell, Jr. | | Director |
Robert A. Cashell, Jr. | | |
| | |
/s/ Sherry L. Cladouhos | | Director |
Sherry L. Cladouhos | | |
| | |
/s/ James M. English | | Director |
James M. English | | |
| | |
/s/ Annie M. Goodwin | | Director |
Annie M. Goodwin | | |
| | |
/s/ Craig A. LangelKristen L. Heck | | Director |
Craig A. LangelKristen L. Heck | | |
| | |
/s/ Douglas J. McBride | | Director |
Douglas J. McBride | | |
| | |
/s/ John W. Murdoch | | Director |
John W. Murdoch | | |
| | |
/s/ Mark J. Semmens | | Director |
Mark J. Semmens | | |
| | |
/s/ George R. Sutton | | Director |
George R. Sutton | | |
| | |
| | |
| | |