Montana | 81-0519541 | ||||||||||
(State or other jurisdiction of incorporation or organization) | (IRS Employer Identification No.) | ||||||||||
49 Commons Loop | Kalispell, | Montana | 59901 | ||||||||
(Address of principal executive offices) | (Zip Code) | ||||||||||
(406) | 756-4200 | ||||||||||
(Registrant’s telephone number, including area code) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
Common Stock, $0.01 par value | GBCI | The New York Stock Exchange |
Large accelerated filer | ☒ | Accelerated filer | ☐ | |||||||||||
Non-accelerated filer | ☐ | Smaller reporting company | ☐ | |||||||||||
Emerging growth company | ☐ |
Page | |||||
Part I. Financial Information | |||||
Item 1 – Financial Statements | |||||
ACL or allowance – allowance for credit losses | ||
ALCO – Asset Liability Committee | ||
Alta - Altabancorp, and its subsidiary, Altabank | ||
ASC – Accounting Standards CodificationTM | ||
ASU – Accounting Standards Update | ||
ATM – automated teller machine | ||
Bank – Glacier Bank | ||
CARES Act – Coronavirus Aid, Relief, and Economic Security Act | ||
CDE – Certified Development Entity | ||
CDFI Fund – Community Development Financial Institutions Fund | ||
CECL – current expected credit losses | ||
CEO – Chief Executive Officer | ||
CFO – Chief Financial Officer | ||
Company – Glacier Bancorp, Inc. | ||
COVID-19 – coronavirus disease of 2019 | ||
DDA – demand deposit account | ||
Fannie Mae – Federal National Mortgage Association | ||
FASB – Financial Accounting Standards Board | ||
FDIC – Federal Deposit Insurance Corporation | ||
FHLB – Federal Home Loan Bank | ||
Final Rules – final rules implemented by the federal banking agencies that established a new comprehensive regulatory capital framework | ||
FRB – Federal Reserve Bank | ||
Freddie Mac – Federal Home Loan Mortgage Corporation | ||
GAAP – accounting principles generally accepted in the United States of America | ||
GDP – gross domestic product | ||
Ginnie Mae – Government National Mortgage Association | ||
Interest rate locks - residential real estate derivatives for commitments | ||
LIBOR – London Interbank Offered Rate | ||
LIHTC – Low Income Housing Tax Credit | ||
NMTC – New Markets Tax Credit | ||
NOW – negotiable order of withdrawal | ||
NRSRO – Nationally Recognized Statistical Rating Organizations | ||
OCI – other comprehensive income | ||
OREO – other real estate owned | ||
PCD – purchased credit-deteriorated | ||
PPP – Paycheck Protection Program | ||
Repurchase agreements – securities sold under agreements to repurchase | ||
ROU – right-of-use | ||
S&P – Standard and Poor’s | ||
SBA – United States Small Business Administration | ||
SEC – United States Securities and Exchange Commission | ||
TBA – to-be-announced | ||
TDR – troubled debt restructuring | ||
VIE – variable interest entity |
(Dollars in thousands, except per share data) | June 30, 2022 | December 31, 2021 | |||||||||
Assets | |||||||||||
Cash on hand and in banks | $ | 293,541 | 198,087 | ||||||||
Interest bearing cash deposits | 121,865 | 239,599 | |||||||||
Cash and cash equivalents | 415,406 | 437,686 | |||||||||
Debt securities, available-for-sale | 6,209,199 | 9,170,849 | |||||||||
Debt securities, held-to-maturity | 3,788,486 | 1,199,164 | |||||||||
Total debt securities | 9,997,685 | 10,370,013 | |||||||||
Loans held for sale, at fair value | 33,837 | 60,797 | |||||||||
Loans receivable | 14,399,755 | 13,432,031 | |||||||||
Allowance for credit losses | (172,963) | (172,665) | |||||||||
Loans receivable, net | 14,226,792 | 13,259,366 | |||||||||
Premises and equipment, net | 386,198 | 372,597 | |||||||||
Other real estate owned and foreclosed assets | 379 | 18 | |||||||||
Accrued interest receivable | 80,339 | 76,673 | |||||||||
Deferred tax asset | 147,263 | 27,693 | |||||||||
Core deposit intangible, net | 46,930 | 52,259 | |||||||||
Goodwill | 985,393 | 985,393 | |||||||||
Non-marketable equity securities | 33,215 | 10,020 | |||||||||
Bank-owned life insurance | 168,231 | 167,671 | |||||||||
Other assets | 168,337 | 120,459 | |||||||||
Total assets | $ | 26,690,005 | 25,940,645 | ||||||||
Liabilities | |||||||||||
Non-interest bearing deposits | $ | 8,061,304 | 7,779,288 | ||||||||
Interest bearing deposits | 13,722,379 | 13,557,961 | |||||||||
Securities sold under agreements to repurchase | 968,197 | 1,020,794 | |||||||||
Federal Home Loan Bank advances | 580,000 | — | |||||||||
Other borrowed funds | 66,200 | 44,094 | |||||||||
Subordinated debentures | 132,701 | 132,620 | |||||||||
Accrued interest payable | 2,334 | 2,409 | |||||||||
Other liabilities | 260,651 | 225,857 | |||||||||
Total liabilities | 23,793,766 | 22,763,023 | |||||||||
Commitments and Contingent Liabilities | — | — | |||||||||
Stockholders’ Equity | |||||||||||
Preferred shares, $0.01 par value per share, 1,000,000 shares authorized, none issued or outstanding | — | — | |||||||||
Common stock, $0.01 par value per share, 234,000,000 shares authorized | 1,108 | 1,107 | |||||||||
Paid-in capital | 2,341,097 | 2,338,814 | |||||||||
Retained earnings - substantially restricted | 881,246 | 810,342 | |||||||||
Accumulated other comprehensive (loss) income | (327,212) | 27,359 | |||||||||
Total stockholders’ equity | 2,896,239 | 3,177,622 | |||||||||
Total liabilities and stockholders’ equity | $ | 26,690,005 | 25,940,645 | ||||||||
Number of common stock shares issued and outstanding | 110,766,287 | 110,687,533 |
Three Months ended | Six Months ended | ||||||||||||||||||||||
(Dollars in thousands, except per share data) | June 30, 2022 | June 30, 2021 | June 30, 2022 | June 30, 2021 | |||||||||||||||||||
Interest Income | |||||||||||||||||||||||
Investment securities | $ | 42,841 | 28,730 | 81,495 | 56,036 | ||||||||||||||||||
Residential real estate loans | 13,026 | 9,541 | 28,541 | 19,687 | |||||||||||||||||||
Commercial loans | 131,259 | 110,829 | 255,815 | 224,370 | |||||||||||||||||||
Consumer and other loans | 12,511 | 10,856 | 24,302 | 21,415 | |||||||||||||||||||
Total interest income | 199,637 | 159,956 | 390,153 | 321,508 | |||||||||||||||||||
Interest Expense | |||||||||||||||||||||||
Deposits | 3,141 | 2,804 | 6,605 | 5,818 | |||||||||||||||||||
Securities sold under agreements to repurchase | 367 | 651 | 760 | 1,340 | |||||||||||||||||||
Federal Home Loan Bank advances | 1,298 | — | 1,310 | — | |||||||||||||||||||
Other borrowed funds | 264 | 177 | 484 | 351 | |||||||||||||||||||
Subordinated debentures | 1,129 | 855 | 2,001 | 1,718 | |||||||||||||||||||
Total interest expense | 6,199 | 4,487 | 11,160 | 9,227 | |||||||||||||||||||
Net Interest Income | 193,438 | 155,469 | 378,993 | 312,281 | |||||||||||||||||||
Provision for credit losses | (1,533) | (5,653) | 5,498 | (5,605) | |||||||||||||||||||
Net interest income after provision for credit losses | 194,971 | 161,122 | 373,495 | 317,886 | |||||||||||||||||||
Non-Interest Income | |||||||||||||||||||||||
Service charges and other fees | 17,309 | 13,795 | 34,420 | 26,587 | |||||||||||||||||||
Miscellaneous loan fees and charges | 3,850 | 2,923 | 7,405 | 5,701 | |||||||||||||||||||
Gain on sale of loans | 4,996 | 16,106 | 14,011 | 37,730 | |||||||||||||||||||
(Loss) gain on sale of debt securities | (260) | (61) | 186 | 223 | |||||||||||||||||||
Other income | 2,385 | 2,759 | 5,821 | 5,402 | |||||||||||||||||||
Total non-interest income | 28,280 | 35,522 | 61,843 | 75,643 | |||||||||||||||||||
Non-Interest Expense | |||||||||||||||||||||||
Compensation and employee benefits | 79,803 | 64,109 | 158,877 | 126,577 | |||||||||||||||||||
Occupancy and equipment | 10,766 | 9,208 | 21,730 | 18,723 | |||||||||||||||||||
Advertising and promotions | 3,766 | 2,906 | 6,998 | 5,277 | |||||||||||||||||||
Data processing | 7,553 | 5,661 | 15,028 | 10,867 | |||||||||||||||||||
Other real estate owned and foreclosed assets | 6 | 48 | 6 | 60 | |||||||||||||||||||
Regulatory assessments and insurance | 3,085 | 1,702 | 6,140 | 3,581 | |||||||||||||||||||
Core deposit intangibles amortization | 2,665 | 2,488 | 5,329 | 4,976 | |||||||||||||||||||
Other expenses | 21,877 | 13,960 | 45,721 | 26,606 | |||||||||||||||||||
Total non-interest expense | 129,521 | 100,082 | 259,829 | 196,667 | |||||||||||||||||||
Income Before Income Taxes | 93,730 | 96,562 | 175,509 | 196,862 | |||||||||||||||||||
Federal and state income tax expense | 17,338 | 18,935 | 31,322 | 38,433 | |||||||||||||||||||
Net Income | $ | 76,392 | 77,627 | 144,187 | 158,429 | ||||||||||||||||||
Basic earnings per share | $ | 0.69 | 0.81 | 1.30 | 1.66 | ||||||||||||||||||
Diluted earnings per share | $ | 0.69 | 0.81 | 1.30 | 1.66 | ||||||||||||||||||
Dividends declared per share | $ | 0.33 | 0.32 | 0.66 | 0.63 | ||||||||||||||||||
Average outstanding shares - basic | 110,765,379 | 95,505,877 | 110,745,017 | 95,485,839 | |||||||||||||||||||
Average outstanding shares - diluted | 110,794,982 | 95,580,904 | 110,799,368 | 95,565,591 |
Three Months ended | Six Months ended | ||||||||||||||||||||||
(Dollars in thousands) | June 30, 2022 | June 30, 2021 | June 30, 2022 | June 30, 2021 | |||||||||||||||||||
Net Income | $ | 76,392 | 77,627 | 144,187 | 158,429 | ||||||||||||||||||
Other Comprehensive (Loss) Income, Net of Tax | |||||||||||||||||||||||
Available-For-Sale and Transferred Securities: | |||||||||||||||||||||||
Unrealized (losses) gains on available-for-sale securities | (108,253) | 15,073 | (477,977) | (69,670) | |||||||||||||||||||
Reclassification adjustment for gains included in net income | (87) | (46) | (765) | (372) | |||||||||||||||||||
Reclassification adjustment for securities transferred from available-for-sale to held-to-maturity | 1,186 | (803) | 404 | (858) | |||||||||||||||||||
Tax effect | 27,078 | (3,595) | 120,876 | 17,916 | |||||||||||||||||||
Net of tax amount | (80,076) | 10,629 | (357,462) | (52,984) | |||||||||||||||||||
Cash Flow Hedge: | |||||||||||||||||||||||
Unrealized gains (losses) on derivatives used for cash flow hedges | 903 | (144) | 3,870 | 449 | |||||||||||||||||||
Reclassification adjustment for gains included in net income | (2) | — | (2) | — | |||||||||||||||||||
Tax effect | (228) | 37 | (977) | (113) | |||||||||||||||||||
Net of tax amount | 673 | (107) | 2,891 | 336 | |||||||||||||||||||
Total other comprehensive (loss) income, net of tax | (79,403) | 10,522 | (354,571) | (52,648) | |||||||||||||||||||
Total Comprehensive (Loss) Income | $ | (3,011) | 88,149 | (210,384) | 105,781 |
(Dollars in thousands, except per share data) | Common Stock | Paid-in Capital | Retained Earnings Substantially Restricted | Accumulated Other Compre- hensive Income (loss) | |||||||||||||||||||||||||||||||
Shares | Amount | Total | |||||||||||||||||||||||||||||||||
Balance at April 1, 2021 | 95,501,819 | $ | 955 | 1,495,438 | 719,072 | 79,920 | 2,295,385 | ||||||||||||||||||||||||||||
Net income | — | — | — | 77,627 | — | 77,627 | |||||||||||||||||||||||||||||
Other comprehensive gain | — | — | — | — | 10,522 | 10,522 | |||||||||||||||||||||||||||||
Cash dividends declared ($0.32 per share) | — | — | — | (30,629) | — | (30,629) | |||||||||||||||||||||||||||||
Stock issuances under stock incentive plans | 5,415 | — | — | — | — | — | |||||||||||||||||||||||||||||
Stock-based compensation and related taxes | — | — | 1,050 | — | — | 1,050 | |||||||||||||||||||||||||||||
Balance at June 30, 2021 | 95,507,234 | $ | 955 | 1,496,488 | 766,070 | 90,442 | 2,353,955 | ||||||||||||||||||||||||||||
Balance at April 1, 2022 | 110,763,316 | $ | 1,108 | 2,339,405 | 841,489 | (247,809) | 2,934,193 | ||||||||||||||||||||||||||||
Net income | — | — | — | 76,392 | — | 76,392 | |||||||||||||||||||||||||||||
Other comprehensive loss | — | — | — | — | (79,403) | (79,403) | |||||||||||||||||||||||||||||
Cash dividends declared ($0.33 per share) | — | — | — | (36,635) | — | (36,635) | |||||||||||||||||||||||||||||
Stock issuances under stock incentive plans | 2,971 | — | — | — | — | — | |||||||||||||||||||||||||||||
Stock-based compensation and related taxes | — | — | 1,692 | — | — | 1,692 | |||||||||||||||||||||||||||||
Balance at June 30, 2022 | 110,766,287 | $ | 1,108 | 2,341,097 | 881,246 | (327,212) | 2,896,239 |
(Dollars in thousands, except per share data) | Common Stock | Paid-in Capital | Retained Earnings Substantially Restricted | Accumulated Other Compre- hensive Income (loss) | |||||||||||||||||||||||||||||||
Shares | Amount | Total | |||||||||||||||||||||||||||||||||
Balance at January 1, 2021 | 95,426,364 | $ | 954 | 1,495,053 | 667,944 | 143,090 | 2,307,041 | ||||||||||||||||||||||||||||
Net income | — | — | — | 158,429 | — | 158,429 | |||||||||||||||||||||||||||||
Other comprehensive loss | — | — | — | — | (52,648) | (52,648) | |||||||||||||||||||||||||||||
Cash dividends declared ($0.63 per share) | — | — | — | (60,303) | — | (60,303) | |||||||||||||||||||||||||||||
Stock issuances under stock incentive plans | 80,870 | 1 | (1) | — | — | — | |||||||||||||||||||||||||||||
Stock-based compensation and related taxes | — | — | 1,436 | — | — | 1,436 | |||||||||||||||||||||||||||||
Balance at June 30, 2021 | 95,507,234 | $ | 955 | 1,496,488 | 766,070 | 90,442 | 2,353,955 | ||||||||||||||||||||||||||||
Balance at January 1, 2022 | 110,687,533 | $ | 1,107 | 2,338,814 | 810,342 | 27,359 | 3,177,622 | ||||||||||||||||||||||||||||
Net income | — | — | — | 144,187 | — | 144,187 | |||||||||||||||||||||||||||||
Other comprehensive loss | — | — | — | — | (354,571) | (354,571) | |||||||||||||||||||||||||||||
Cash dividends declared ($0.66 per share) | — | — | — | (73,283) | — | (73,283) | |||||||||||||||||||||||||||||
Stock issuances under stock incentive plans | 78,754 | 1 | (1) | — | — | — | |||||||||||||||||||||||||||||
Stock-based compensation and related taxes | — | — | 2,284 | — | — | 2,284 | |||||||||||||||||||||||||||||
Balance at June 30, 2022 | 110,766,287 | $ | 1,108 | 2,341,097 | 881,246 | (327,212) | 2,896,239 |
Six Months ended | |||||||||||
(Dollars in thousands) | June 30, 2022 | June 30, 2021 | |||||||||
Operating Activities | |||||||||||
Net income | $ | 144,187 | 158,429 | ||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
Provision for credit losses | 5,498 | (5,605) | |||||||||
Net amortization of debt securities | 17,854 | 19,615 | |||||||||
Net amortization of purchase accounting adjustments and deferred loan fees and costs | 7,070 | 4,113 | |||||||||
Origination of loans held for sale | (492,225) | (827,653) | |||||||||
Proceeds from loans held for sale | 545,318 | 976,517 | |||||||||
Gain on sale of loans | (14,011) | (37,730) | |||||||||
Gain on sale of debt securities | (186) | (223) | |||||||||
Bank-owned life insurance income, net | (1,827) | (1,352) | |||||||||
Stock-based compensation, net of tax benefits | 3,081 | 2,408 | |||||||||
Depreciation and amortization of premises and equipment | 12,168 | 10,446 | |||||||||
Gain on sale and write-downs of other real estate owned, net | (1) | (247) | |||||||||
Amortization of core deposit intangibles | 5,329 | 4,976 | |||||||||
Amortization of investments in variable interest entities | 8,600 | 6,474 | |||||||||
Net (increase) decrease in accrued interest receivable | (3,666) | 5,045 | |||||||||
Net increase in other assets | (24,304) | (13,239) | |||||||||
Net decrease in accrued interest payable | (75) | (11,017) | |||||||||
Net increase (decrease) in other liabilities | 3,856 | (872) | |||||||||
Net cash provided by operating activities | 216,666 | 290,085 | |||||||||
Investing Activities | |||||||||||
Maturities, prepayments and calls of available-for-sale debt securities | 668,563 | 611,077 | |||||||||
Purchases of available-for-sale debt securities | (410,032) | (2,351,093) | |||||||||
Maturities, prepayments and calls of held-to-maturity debt securities | 100,111 | 6,360 | |||||||||
Purchases of held-to-maturity debt securities | (482,727) | — | |||||||||
Principal collected on loans | 3,266,467 | 3,281,147 | |||||||||
Loan originations | (4,256,894) | (3,446,582) | |||||||||
Net additions to premises and equipment | (12,696) | 1,435 | |||||||||
Proceeds from sale of other real estate owned | 46 | 2,679 | |||||||||
Proceeds from redemption of non-marketable equity securities | 71,836 | 3 | |||||||||
Purchases of non-marketable equity securities | (94,998) | — | |||||||||
Proceeds from bank-owned life insurance | 1,304 | 2,112 | |||||||||
Investments in variable interest entities | (26,035) | (10,711) | |||||||||
Net cash used in investing activities | (1,175,055) | (1,903,573) |
Six Months ended | |||||||||||
(Dollars in thousands) | June 30, 2022 | June 30, 2021 | |||||||||
Financing Activities | |||||||||||
Net increase in deposits | $ | 446,927 | 1,963,419 | ||||||||
Net decrease in securities sold under agreements to repurchase | (52,597) | (9,382) | |||||||||
Net increase in short-term Federal Home Loan Bank advances | 580,000 | — | |||||||||
Net increase in other borrowed funds | 11,060 | (7,012) | |||||||||
Cash dividends paid | (47,851) | (44,142) | |||||||||
Tax withholding payments for stock-based compensation | (1,430) | (1,495) | |||||||||
Proceeds from stock option exercises | — | 165 | |||||||||
Net cash provided by financing activities | 936,109 | 1,901,553 | |||||||||
Net (decrease) increase in cash, cash equivalents and restricted cash | (22,280) | 288,065 | |||||||||
Cash, cash equivalents and restricted cash at beginning of period | 437,686 | 633,142 | |||||||||
Cash, cash equivalents and restricted cash at end of period | $ | 415,406 | 921,207 | ||||||||
Supplemental Disclosure of Cash Flow Information | |||||||||||
Cash paid during the period for interest | $ | 11,235 | 10,099 | ||||||||
Cash paid during the period for income taxes | 26,710 | 49,663 | |||||||||
Supplemental Disclosure of Non-Cash Investing and Financing Activities | |||||||||||
Transfer of debt securities from available-for-sale to held-to-maturity | $ | 2,154,475 | 844,020 | ||||||||
Transfer of loans to other real estate owned | 406 | 1,459 | |||||||||
Right-of-use assets obtained in exchange for operating lease liabilities | 11,805 | 720 | |||||||||
Dividends declared during the period but not paid | 36,730 | 30,697 | |||||||||
Three Months ended | Six Months ended | ||||||||||||||||||||||
(Dollars in thousands) | June 30, 2022 | June 30, 2021 | June 30, 2022 | June 30, 2021 | |||||||||||||||||||
Provision for credit loss loans | $ | (1,353) | (5,723) | 2,991 | (5,234) | ||||||||||||||||||
Provision for credit losses unfunded | (180) | 70 | 2,507 | (371) | |||||||||||||||||||
Total provision for credit losses | $ | (1,533) | (5,653) | 5,498 | (5,605) |
June 30, 2022 | |||||||||||||||||||||||
(Dollars in thousands) | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | |||||||||||||||||||
Available-for-sale | |||||||||||||||||||||||
U.S. government and federal agency | $ | 489,798 | 93 | (32,007) | 457,884 | ||||||||||||||||||
U.S. government sponsored enterprises | 319,509 | — | (21,695) | 297,814 | |||||||||||||||||||
State and local governments | 440,473 | 2,794 | (5,650) | 437,617 | |||||||||||||||||||
Corporate bonds | 101,153 | 677 | (482) | 101,348 | |||||||||||||||||||
Residential mortgage-backed securities | 4,025,432 | 187 | (310,117) | 3,715,502 | |||||||||||||||||||
Commercial mortgage-backed securities | 1,260,468 | 922 | (62,356) | 1,199,034 | |||||||||||||||||||
Total available-for-sale | $ | 6,636,833 | 4,673 | (432,307) | 6,209,199 | ||||||||||||||||||
Held-to-maturity | |||||||||||||||||||||||
U.S. government and federal agency | 844,175 | — | (56,566) | 787,609 | |||||||||||||||||||
State and local governments | 1,653,376 | 990 | (215,836) | 1,438,530 | |||||||||||||||||||
Residential mortgage-backed securities | 1,290,935 | — | (57,315) | 1,233,620 | |||||||||||||||||||
Total held-to-maturity | 3,788,486 | 990 | (329,717) | 3,459,759 | |||||||||||||||||||
Total debt securities | 10,425,319 | 5,663 | (762,024) | 9,668,958 |
December 31, 2021 | |||||||||||||||||||||||
(Dollars in thousands) | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | |||||||||||||||||||
Available-for-sale | |||||||||||||||||||||||
U.S. government and federal agency | $ | 1,356,171 | 174 | (9,596) | 1,346,749 | ||||||||||||||||||
U.S. government sponsored enterprises | 241,687 | 2 | (996) | 240,693 | |||||||||||||||||||
State and local governments | 461,414 | 27,567 | (123) | 488,858 | |||||||||||||||||||
Corporate bonds | 175,697 | 5,072 | (17) | 180,752 | |||||||||||||||||||
Residential mortgage-backed securities | 5,744,505 | 9,420 | (54,266) | 5,699,659 | |||||||||||||||||||
Commercial mortgage-backed securities | 1,195,949 | 25,882 | (7,693) | 1,214,138 | |||||||||||||||||||
Total available-for-sale | $ | 9,175,423 | 68,117 | (72,691) | 9,170,849 | ||||||||||||||||||
Held-to-maturity | |||||||||||||||||||||||
State and local governments | 1,199,164 | 22,878 | (1,159) | 1,220,883 | |||||||||||||||||||
Total held-to-maturity | 1,199,164 | 22,878 | (1,159) | 1,220,883 | |||||||||||||||||||
Total debt securities | $ | 10,374,587 | 90,995 | (73,850) | 10,391,732 |
June 30, 2022 | |||||||||||||||||||||||
Available-for-Sale | Held-to-Maturity | ||||||||||||||||||||||
(Dollars in thousands) | Amortized Cost | Fair Value | Amortized Cost | Fair Value | |||||||||||||||||||
Due within one year | $ | 51,941 | 52,177 | 1,424 | 1,430 | ||||||||||||||||||
Due after one year through five years | 926,147 | 873,802 | 521,133 | 491,108 | |||||||||||||||||||
Due after five years through ten years | 165,413 | 164,726 | 528,160 | 496,150 | |||||||||||||||||||
Due after ten years | 207,432 | 203,958 | 1,446,834 | 1,237,451 | |||||||||||||||||||
1,350,933 | 1,294,663 | 2,497,551 | 2,226,139 | ||||||||||||||||||||
Mortgage-backed securities 1 | 5,285,900 | 4,914,536 | 1,290,935 | 1,233,620 | |||||||||||||||||||
Total | $ | 6,636,833 | 6,209,199 | 3,788,486 | 3,459,759 |
Three Months ended | Six Months ended | ||||||||||||||||||||||
(Dollars in thousands) | June 30, 2022 | June 30, 2021 | June 30, 2022 | June 30, 2021 | |||||||||||||||||||
Available-for-sale | |||||||||||||||||||||||
Proceeds from sales and calls of debt securities | $ | 18,146 | 22,361 | 71,266 | 76,697 | ||||||||||||||||||
Gross realized gains 1 | 87 | 69 | 780 | 438 | |||||||||||||||||||
Gross realized losses 1 | — | (23) | (15) | (66) | |||||||||||||||||||
Held-to-maturity | |||||||||||||||||||||||
Proceeds from calls of debt securities | 9,370 | 2,230 | 22,345 | 6,360 | |||||||||||||||||||
Gross realized gains 1 | 14 | — | 29 | — | |||||||||||||||||||
Gross realized losses 1 | (361) | (107) | (608) | (149) |
June 30, 2022 | |||||||||||||||||||||||||||||||||||||||||
Number of Securities | 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 | 46 | $ | 447,250 | (31,667) | 4,071 | (340) | 451,321 | (32,007) | |||||||||||||||||||||||||||||||||
U.S. government sponsored enterprises | 15 | 297,813 | (21,695) | — | — | 297,813 | (21,695) | ||||||||||||||||||||||||||||||||||
State and local governments | 193 | 217,517 | (5,437) | 1,579 | (213) | 219,096 | (5,650) | ||||||||||||||||||||||||||||||||||
Corporate bonds | 11 | 35,458 | (482) | — | — | 35,458 | (482) | ||||||||||||||||||||||||||||||||||
Residential mortgage-backed securities | 417 | 2,952,869 | (245,705) | 747,910 | (64,412) | 3,700,779 | (310,117) | ||||||||||||||||||||||||||||||||||
Commercial mortgage-backed securities | 141 | 982,059 | (49,329) | 127,213 | (13,027) | 1,109,272 | (62,356) | ||||||||||||||||||||||||||||||||||
Total available-for-sale | 823 | $ | 4,932,966 | (354,315) | 880,773 | (77,992) | 5,813,739 | (432,307) | |||||||||||||||||||||||||||||||||
December 31, 2021 | |||||||||||||||||||||||||||||||||||||||||
Number of Securities | 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 | 50 | $ | 1,329,399 | (9,344) | 5,457 | (252) | 1,334,856 | (9,596) | |||||||||||||||||||||||||||||||||
U.S. government sponsored enterprises | 11 | 239,928 | (996) | — | — | 239,928 | (996) | ||||||||||||||||||||||||||||||||||
State and local governments | 10 | 11,080 | (83) | 1,760 | (40) | 12,840 | (123) | ||||||||||||||||||||||||||||||||||
Corporate bonds | 3 | 12,483 | (17) | — | — | 12,483 | (17) | ||||||||||||||||||||||||||||||||||
Residential mortgage-backed securities | 151 | 5,335,632 | (53,434) | 53,045 | (832) | 5,388,677 | (54,266) | ||||||||||||||||||||||||||||||||||
Commercial mortgage-backed securities | 38 | 302,784 | (3,316) | 126,798 | (4,377) | 429,582 | (7,693) | ||||||||||||||||||||||||||||||||||
Total available-for-sale | 263 | $ | 7,231,306 | (67,190) | 187,060 | (5,501) | 7,418,366 | (72,691) | |||||||||||||||||||||||||||||||||
(Dollars in thousands) | June 30, 2022 | December 31, 2021 | |||||||||
Municipal bonds held-to-maturity | |||||||||||
S&P: AAA / Moody’s: Aaa | $ | 396,350 | 316,899 | ||||||||
S&P: AA+, AA, AA- / Moody’s: Aa1, Aa2, Aa3 | 1,217,650 | 841,616 | |||||||||
S&P: A+, A, A- / Moody’s: A1, A2, A3 | 36,960 | 39,078 | |||||||||
Not rated by either entity | 2,416 | 1,571 | |||||||||
Total municipal bonds held-to-maturity | $ | 1,653,376 | 1,199,164 |
(Dollars in thousands) | June 30, 2022 | December 31, 2021 | |||||||||
Residential real estate | $ | 1,261,119 | 1,051,883 | ||||||||
Commercial real estate | 9,310,070 | 8,630,831 | |||||||||
Other commercial | 2,685,392 | 2,664,190 | |||||||||
Home equity | 773,582 | 736,288 | |||||||||
Other consumer | 369,592 | 348,839 | |||||||||
Loans receivable | 14,399,755 | 13,432,031 | |||||||||
Allowance for credit losses | (172,963) | (172,665) | |||||||||
Loans receivable, net | $ | 14,226,792 | 13,259,366 | ||||||||
Net deferred origination (fees) costs included in loans receivable | $ | (23,210) | (21,667) | ||||||||
Net purchase accounting (discounts) premiums included in loans receivable | $ | (21,028) | (25,166) | ||||||||
Accrued interest receivable on loans | $ | 50,166 | 49,133 |
Three Months ended June 30, 2022 | |||||||||||||||||||||||||||||||||||
(Dollars in thousands) | Total | Residential Real Estate | Commercial Real Estate | Other Commercial | Home Equity | Other Consumer | |||||||||||||||||||||||||||||
Balance at beginning of period | $ | 176,159 | 16,227 | 122,172 | 23,882 | 9,173 | 4,705 | ||||||||||||||||||||||||||||
Provision for credit losses | (1,353) | 686 | (385) | (2,545) | 41 | 850 | |||||||||||||||||||||||||||||
Charge-offs | (4,346) | — | (1,642) | (804) | (45) | (1,855) | |||||||||||||||||||||||||||||
Recoveries | 2,503 | 46 | 1,114 | 546 | 164 | 633 | |||||||||||||||||||||||||||||
Balance at end of period | $ | 172,963 | 16,959 | 121,259 | 21,079 | 9,333 | 4,333 |
Three Months ended June 30, 2021 | |||||||||||||||||||||||||||||||||||
(Dollars in thousands) | Total | Residential Real Estate | Commercial Real Estate | Other Commercial | Home Equity | Other Consumer | |||||||||||||||||||||||||||||
Balance at beginning of period | $ | 156,446 | 9,018 | 95,251 | 39,385 | 8,068 | 4,724 | ||||||||||||||||||||||||||||
Provision for credit losses | (5,723) | 884 | 1,269 | (8,319) | (278) | 721 | |||||||||||||||||||||||||||||
Charge-offs | (1,700) | — | (41) | (351) | — | (1,308) | |||||||||||||||||||||||||||||
Recoveries | 2,425 | 241 | 118 | 1,268 | 47 | 751 | |||||||||||||||||||||||||||||
Balance at end of period | $ | 151,448 | 10,143 | 96,597 | 31,983 | 7,837 | 4,888 |
Six Months ended June 30, 2022 | |||||||||||||||||||||||||||||||||||
(Dollars in thousands) | Total | Residential Real Estate | Commercial Real Estate | Other Commercial | Home Equity | Other Consumer | |||||||||||||||||||||||||||||
Balance at beginning of period | $ | 172,665 | 16,458 | 117,901 | 24,703 | 8,566 | 5,037 | ||||||||||||||||||||||||||||
Provision for credit losses | 2,991 | 437 | 3,542 | (3,548) | 600 | 1,960 | |||||||||||||||||||||||||||||
Charge-offs | (7,040) | — | (1,642) | (1,603) | (45) | (3,750) | |||||||||||||||||||||||||||||
Recoveries | 4,347 | 64 | 1,458 | 1,527 | 212 | 1,086 | |||||||||||||||||||||||||||||
Balance at end of period | $ | 172,963 | 16,959 | 121,259 | 21,079 | 9,333 | 4,333 |
Six Months ended June 30, 2021 | |||||||||||||||||||||||||||||||||||
(Dollars in thousands) | Total | Residential Real Estate | Commercial Real Estate | Other Commercial | Home Equity | Other Consumer | |||||||||||||||||||||||||||||
Balance at beginning of period | $ | 158,243 | 9,604 | 86,999 | 49,133 | 8,182 | 4,325 | ||||||||||||||||||||||||||||
Provision for credit losses | (5,234) | 302 | 8,732 | (15,584) | (367) | 1,683 | |||||||||||||||||||||||||||||
Charge-offs | (5,946) | (38) | (41) | (3,113) | (45) | (2,709) | |||||||||||||||||||||||||||||
Recoveries | 4,385 | 275 | 907 | 1,547 | 67 | 1,589 | |||||||||||||||||||||||||||||
Balance at end of period | $ | 151,448 | 10,143 | 96,597 | 31,983 | 7,837 | 4,888 |
June 30, 2022 | |||||||||||||||||||||||||||||||||||
(Dollars in thousands) | Total | Residential Real Estate | Commercial Real Estate | Other Commercial | Home Equity | Other Consumer | |||||||||||||||||||||||||||||
Accruing loans 30-59 days past due | $ | 13,650 | 1,580 | 3,151 | 6,028 | 795 | 2,096 | ||||||||||||||||||||||||||||
Accruing loans 60-89 days past due | 2,938 | 98 | 1,258 | 664 | 341 | 577 | |||||||||||||||||||||||||||||
Accruing loans 90 days or more past due | 5,064 | 60 | 2,542 | 2,079 | 184 | 199 | |||||||||||||||||||||||||||||
Non-accrual loans with no ACL | 36,136 | 1,812 | 27,642 | 4,737 | 1,531 | 414 | |||||||||||||||||||||||||||||
Non-accrual loans with ACL | 2,387 | — | — | 2,381 | — | 6 | |||||||||||||||||||||||||||||
Total past due and non-accrual loans | 60,175 | 3,550 | 34,593 | 15,889 | 2,851 | 3,292 | |||||||||||||||||||||||||||||
Current loans receivable | 14,339,580 | 1,257,569 | 9,275,477 | 2,669,503 | 770,731 | 366,300 | |||||||||||||||||||||||||||||
Total loans receivable | $ | 14,399,755 | 1,261,119 | 9,310,070 | 2,685,392 | 773,582 | 369,592 |
December 31, 2021 | |||||||||||||||||||||||||||||||||||
(Dollars in thousands) | Total | Residential Real Estate | Commercial Real Estate | Other Commercial | Home Equity | Other Consumer | |||||||||||||||||||||||||||||
Accruing loans 30-59 days past due | $ | 38,081 | 2,132 | 26,063 | 5,464 | 1,582 | 2,840 | ||||||||||||||||||||||||||||
Accruing loans 60-89 days past due | 12,485 | 457 | 9,537 | 1,652 | 512 | 327 | |||||||||||||||||||||||||||||
Accruing loans 90 days or more past due | 17,141 | 223 | 15,345 | 1,383 | 57 | 133 | |||||||||||||||||||||||||||||
Non-accrual loans with no ACL | 28,961 | 2,162 | 20,040 | 4,563 | 1,712 | 484 | |||||||||||||||||||||||||||||
Non-accrual loans with ACL | 21,571 | 255 | 448 | 20,765 | 99 | 4 | |||||||||||||||||||||||||||||
Total past due and non-accrual loans | 118,239 | 5,229 | 71,433 | 33,827 | 3,962 | 3,788 | |||||||||||||||||||||||||||||
Current loans receivable | 13,313,792 | 1,046,654 | 8,559,398 | 2,630,363 | 732,326 | 345,051 | |||||||||||||||||||||||||||||
Total loans receivable | $ | 13,432,031 | 1,051,883 | 8,630,831 | 2,664,190 | 736,288 | 348,839 |
June 30, 2022 | |||||||||||||||||||||||||||||||||||
(Dollars in thousands) | Total | Residential Real Estate | Commercial Real Estate | Other Commercial | Home Equity | Other Consumer | |||||||||||||||||||||||||||||
Business assets | $ | 6,453 | — | 45 | 6,408 | — | — | ||||||||||||||||||||||||||||
Residential real estate | 4,384 | 1,774 | 802 | 326 | 1,325 | 157 | |||||||||||||||||||||||||||||
Other real estate | 38,501 | 38 | 37,298 | 442 | 390 | 333 | |||||||||||||||||||||||||||||
Other | 1,147 | — | — | 912 | — | 235 | |||||||||||||||||||||||||||||
Total | $ | 50,485 | 1,812 | 38,145 | 8,088 | 1,715 | 725 |
December 31, 2021 | |||||||||||||||||||||||||||||||||||
(Dollars in thousands) | Total | Residential Real Estate | Commercial Real Estate | Other Commercial | Home Equity | Other Consumer | |||||||||||||||||||||||||||||
Business assets | $ | 25,182 | — | 57 | 25,125 | — | — | ||||||||||||||||||||||||||||
Residential real estate | 4,625 | 2,369 | 280 | 115 | 1,694 | 167 | |||||||||||||||||||||||||||||
Other real estate | 32,093 | 48 | 30,996 | 597 | 116 | 336 | |||||||||||||||||||||||||||||
Other | 1,525 | — | — | 1,241 | — | 284 | |||||||||||||||||||||||||||||
Total | $ | 63,425 | 2,417 | 31,333 | 27,078 | 1,810 | 787 |
Three Months ended June 30, 2022 | |||||||||||||||||||||||||||||||||||
(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 | 2 | — | 2 | — | — | — | |||||||||||||||||||||||||||||
Pre-modification recorded balance | $ | 1,932 | — | 1,932 | — | — | — | ||||||||||||||||||||||||||||
Post-modification recorded balance | $ | 1,932 | — | 1,932 | — | — | — | ||||||||||||||||||||||||||||
TDRs that subsequently defaulted | |||||||||||||||||||||||||||||||||||
Number of loans | — | — | — | — | — | — | |||||||||||||||||||||||||||||
Recorded balance | $ | — | — | — | — | — | — |
Three Months ended June 30, 2021 | |||||||||||||||||||||||||||||||||||
(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 | 3 | — | 1 | 2 | — | — | |||||||||||||||||||||||||||||
Pre-modification recorded balance | $ | 615 | — | 99 | 516 | — | — | ||||||||||||||||||||||||||||
Post-modification recorded balance | $ | 615 | — | 99 | 516 | — | — | ||||||||||||||||||||||||||||
TDRs that subsequently defaulted | |||||||||||||||||||||||||||||||||||
Number of loans | — | — | — | — | — | — | |||||||||||||||||||||||||||||
Recorded balance | $ | — | — | — | — | — | — |
Six Months ended June 30, 2022 | |||||||||||||||||||||||||||||||||||
(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 | 5 | 1 | 2 | 2 | — | — | |||||||||||||||||||||||||||||
Pre-modification recorded balance | $ | 2,019 | 31 | 1,932 | 56 | — | — | ||||||||||||||||||||||||||||
Post-modification recorded balance | $ | 2,019 | 31 | 1,932 | 56 | — | — | ||||||||||||||||||||||||||||
TDRs that subsequently defaulted | |||||||||||||||||||||||||||||||||||
Number of loans | — | — | — | — | — | — | |||||||||||||||||||||||||||||
Recorded balance | $ | — | — | — | — | — | — |
Six Months ended June 30, 2021 | |||||||||||||||||||||||||||||||||||
(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 | 10 | 1 | 5 | 3 | — | 1 | |||||||||||||||||||||||||||||
Pre-modification recorded balance | $ | 2,368 | 210 | 1,473 | 554 | — | 131 | ||||||||||||||||||||||||||||
Post-modification recorded balance | $ | 2,368 | 210 | 1,473 | 554 | — | 131 | ||||||||||||||||||||||||||||
TDRs that subsequently defaulted | |||||||||||||||||||||||||||||||||||
Number of loans | — | — | — | — | — | — | |||||||||||||||||||||||||||||
Recorded balance | $ | — | — | — | — | — | — |
June 30, 2022 | |||||||||||||||||||||||||||||
(Dollars in thousands) | Total | Pass | Special Mention | Substandard | Doubtful/ Loss | ||||||||||||||||||||||||
Commercial real estate loans | |||||||||||||||||||||||||||||
Term loans by origination year | |||||||||||||||||||||||||||||
2022 (year-to-date) | $ | 1,547,488 | 1,541,324 | — | 6,164 | — | |||||||||||||||||||||||
2021 | 2,583,284 | 2,582,265 | — | 1,019 | — | ||||||||||||||||||||||||
2020 | 1,415,213 | 1,406,747 | — | 8,466 | — | ||||||||||||||||||||||||
2019 | 797,273 | 760,394 | — | 36,879 | — | ||||||||||||||||||||||||
2018 | 724,294 | 703,525 | — | 20,769 | — | ||||||||||||||||||||||||
Prior | 2,033,400 | 1,948,931 | 1,485 | 82,960 | 24 | ||||||||||||||||||||||||
Revolving loans | 209,118 | 207,167 | — | 1,950 | 1 | ||||||||||||||||||||||||
Total | $ | 9,310,070 | 9,150,353 | 1,485 | 158,207 | 25 | |||||||||||||||||||||||
Other commercial loans 1 | |||||||||||||||||||||||||||||
Term loans by origination year | |||||||||||||||||||||||||||||
2022 (year-to-date) | $ | 293,706 | 291,605 | 20 | 2,081 | — | |||||||||||||||||||||||
2021 | 637,517 | 632,545 | — | 3,695 | 1,277 | ||||||||||||||||||||||||
2020 | 349,601 | 343,132 | — | 6,467 | 2 | ||||||||||||||||||||||||
2019 | 213,733 | 204,185 | — | 9,536 | 12 | ||||||||||||||||||||||||
2018 | 162,788 | 156,633 | 27 | 6,126 | 2 | ||||||||||||||||||||||||
Prior | 452,704 | 443,025 | 177 | 9,112 | 390 | ||||||||||||||||||||||||
Revolving loans | 575,343 | 569,480 | 350 | 5,377 | 136 | ||||||||||||||||||||||||
Total | $ | 2,685,392 | 2,640,605 | 574 | 42,394 | 1,819 |
December 31, 2021 | |||||||||||||||||||||||||||||
(Dollars in thousands) | Total | Pass | Special Mention | Substandard | Doubtful/ Loss | ||||||||||||||||||||||||
Commercial real estate loans | |||||||||||||||||||||||||||||
Term loans by origination year | |||||||||||||||||||||||||||||
2021 | $ | 2,679,564 | 2,677,540 | — | 2,024 | — | |||||||||||||||||||||||
2020 | 1,512,845 | 1,499,895 | — | 12,950 | — | ||||||||||||||||||||||||
2019 | 952,039 | 919,091 | — | 32,948 | — | ||||||||||||||||||||||||
2018 | 808,275 | 788,292 | — | 19,983 | — | ||||||||||||||||||||||||
2017 | 665,733 | 624,018 | — | 41,715 | — | ||||||||||||||||||||||||
Prior | 1,677,875 | 1,621,819 | — | 56,030 | 26 | ||||||||||||||||||||||||
Revolving loans | 334,500 | 332,696 | — | 1,803 | 1 | ||||||||||||||||||||||||
Total | $ | 8,630,831 | 8,463,351 | — | 167,453 | 27 | |||||||||||||||||||||||
Other commercial loans 1 | |||||||||||||||||||||||||||||
Term loans by origination year | |||||||||||||||||||||||||||||
2021 | $ | 751,151 | 746,709 | — | 4,442 | — | |||||||||||||||||||||||
2020 | 429,500 | 420,547 | — | 8,952 | 1 | ||||||||||||||||||||||||
2019 | 235,591 | 226,614 | — | 8,974 | 3 | ||||||||||||||||||||||||
2018 | 188,009 | 179,679 | — | 8,329 | 1 | ||||||||||||||||||||||||
2017 | 209,287 | 207,509 | — | 1,775 | 3 | ||||||||||||||||||||||||
Prior | 312,852 | 297,926 | — | 14,275 | 651 | ||||||||||||||||||||||||
Revolving loans | 537,800 | 507,258 | — | 30,526 | 16 | ||||||||||||||||||||||||
Total | $ | 2,664,190 | 2,586,242 | — | 77,273 | 675 |
June 30, 2022 | |||||||||||||||||||||||
(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 | |||||||||||||||||||||||
2022 (year-to-date) | $ | 290,234 | 290,234 | — | — | ||||||||||||||||||
2021 | 584,815 | 583,300 | 1,515 | — | |||||||||||||||||||
2020 | 131,704 | 131,569 | — | 135 | |||||||||||||||||||
2019 | 48,997 | 48,997 | — | — | |||||||||||||||||||
2018 | 40,466 | 40,198 | — | 268 | |||||||||||||||||||
Prior | 163,160 | 161,528 | 163 | 1,469 | |||||||||||||||||||
Revolving loans | 1,743 | 1,743 | — | — | |||||||||||||||||||
Total | $ | 1,261,119 | 1,257,569 | 1,678 | 1,872 | ||||||||||||||||||
Home equity loans | |||||||||||||||||||||||
Term loans by origination year | |||||||||||||||||||||||
2022 (year-to-date) | $ | 54 | 54 | — | — | ||||||||||||||||||
2021 | 38 | 38 | — | — | |||||||||||||||||||
2020 | 60 | 60 | — | — | |||||||||||||||||||
2019 | 263 | 231 | — | 32 | |||||||||||||||||||
2018 | 643 | 643 | — | — | |||||||||||||||||||
Prior | 8,759 | 8,461 | 25 | 273 | |||||||||||||||||||
Revolving loans | 763,765 | 761,244 | 1,111 | 1,410 | |||||||||||||||||||
Total | $ | 773,582 | 770,731 | 1,136 | 1,715 | ||||||||||||||||||
Other consumer loans | |||||||||||||||||||||||
Term loans by origination year | |||||||||||||||||||||||
2022 (year-to-date) | $ | 89,945 | 89,777 | 168 | — | ||||||||||||||||||
2021 | 119,479 | 118,899 | 529 | 51 | |||||||||||||||||||
2020 | 62,620 | 62,420 | 159 | 41 | |||||||||||||||||||
2019 | 27,010 | 26,635 | 198 | 177 | |||||||||||||||||||
2018 | 13,931 | 13,675 | 79 | 177 | |||||||||||||||||||
Prior | 19,656 | 18,015 | 1,481 | 160 | |||||||||||||||||||
Revolving loans | 36,951 | 36,879 | 59 | 13 | |||||||||||||||||||
Total | $ | 369,592 | 366,300 | 2,673 | 619 |
December 31, 2021 | |||||||||||||||||||||||
(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 | |||||||||||||||||||||||
2021 | $ | 427,814 | 427,318 | 496 | — | ||||||||||||||||||
2020 | 179,395 | 178,016 | 1,232 | 147 | |||||||||||||||||||
2019 | 66,543 | 66,470 | — | 73 | |||||||||||||||||||
2018 | 51,095 | 50,816 | — | 279 | |||||||||||||||||||
2017 | 42,181 | 42,005 | — | 176 | |||||||||||||||||||
Prior | 146,299 | 143,473 | 861 | 1,965 | |||||||||||||||||||
Revolving loans | 138,556 | 138,556 | — | — | |||||||||||||||||||
Total | $ | 1,051,883 | 1,046,654 | 2,589 | 2,640 | ||||||||||||||||||
Home equity loans | |||||||||||||||||||||||
Term loans by origination year | |||||||||||||||||||||||
2021 | $ | 871 | 871 | — | — | ||||||||||||||||||
2020 | 303 | 303 | — | — | |||||||||||||||||||
2019 | 1,293 | 1,260 | — | 33 | |||||||||||||||||||
2018 | 1,329 | 1,328 | — | 1 | |||||||||||||||||||
2017 | 886 | 886 | — | — | |||||||||||||||||||
Prior | 11,494 | 10,589 | 576 | 329 | |||||||||||||||||||
Revolving loans | 720,112 | 717,089 | 1,518 | 1,505 | |||||||||||||||||||
Total | $ | 736,288 | 732,326 | 2,094 | 1,868 | ||||||||||||||||||
Other consumer loans | |||||||||||||||||||||||
Term loans by origination year | |||||||||||||||||||||||
2021 | $ | 151,407 | 150,910 | 469 | 28 | ||||||||||||||||||
2020 | 80,531 | 80,072 | 443 | 16 | |||||||||||||||||||
2019 | 37,036 | 36,647 | 187 | 202 | |||||||||||||||||||
2018 | 19,563 | 19,268 | 144 | 151 | |||||||||||||||||||
2017 | 8,591 | 8,506 | 78 | 7 | |||||||||||||||||||
Prior | 17,763 | 15,968 | 1,589 | 206 | |||||||||||||||||||
Revolving loans | 33,948 | 33,680 | 257 | 11 | |||||||||||||||||||
Total | $ | 348,839 | 345,051 | 3,167 | 621 |
June 30, 2022 | December 31, 2021 | ||||||||||||||||||||||
(Dollars in thousands) | Finance Leases | Operating Leases | Finance Leases | Operating Leases | |||||||||||||||||||
ROU assets | $ | 17,041 | 5,995 | ||||||||||||||||||||
Accumulated depreciation | (906) | (516) | |||||||||||||||||||||
$ | 16,135 | 46,097 | 5,479 | 44,699 | |||||||||||||||||||
$ | 16,545 | 49,163 | 5,781 | 47,901 | |||||||||||||||||||
Weighted-average remaining lease term | 13 years | 18 years | 23 years | 16 years | |||||||||||||||||||
Weighted-average discount rate | 3.0 | % | 3.5 | % | 2.6 | % | 3.4 | % |
June 30, 2022 | |||||||||||
(Dollars in thousands) | Finance Leases | Operating Leases | |||||||||
Maturing within one year | $ | 2,440 | 4,875 | ||||||||
Maturing one year through two years | 2,131 | 4,475 | |||||||||
Maturing two years through three years | 2,141 | 4,217 | |||||||||
Maturing three years through four years | 2,149 | 4,128 | |||||||||
Maturing four years through five years | 2,159 | 4,014 | |||||||||
Thereafter | 8,978 | 47,990 | |||||||||
Total lease payments | 19,998 | 69,699 | |||||||||
Present value of lease payments | |||||||||||
Short-term | 1,894 | 1,238 | |||||||||
Long-term | 14,651 | 47,925 | |||||||||
Total present value of lease payments | 16,545 | 49,163 | |||||||||
Difference between lease payments and present value of lease payments | $ | 3,453 | 20,536 |
Three Months ended | Six Months ended | ||||||||||||||||||||||
(Dollars in thousands) | June 30, 2022 | June 30, 2021 | June 30, 2022 | June 30, 2021 | |||||||||||||||||||
Finance lease cost | |||||||||||||||||||||||
Amortization of ROU assets | $ | 312 | 62 | 390 | 123 | ||||||||||||||||||
Interest on lease liabilities | 88 | 38 | 134 | 75 | |||||||||||||||||||
Operating lease cost | 1,494 | 1,302 | 2,990 | 2,581 | |||||||||||||||||||
Short-term lease cost | 108 | 82 | 213 | 168 | |||||||||||||||||||
Variable lease cost | 337 | 234 | 644 | 495 | |||||||||||||||||||
Sublease income | (12) | (10) | (24) | (21) | |||||||||||||||||||
Total lease expense | $ | 2,327 | 1,708 | 4,347 | 3,421 |
Three Months ended | |||||||||||||||||||||||
June 30, 2022 | June 30, 2021 | ||||||||||||||||||||||
(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 | $ | 112 | 994 | 38 | 786 | ||||||||||||||||||
Financing cash flows | 243 | N/A | 27 | N/A |
Six Months ended | |||||||||||||||||||||||
June 30, 2022 | June 30, 2021 | ||||||||||||||||||||||
(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 | $ | 158 | 2,019 | 75 | 1,566 | ||||||||||||||||||
Financing cash flows | 282 | N/A | 54 | N/A |
Three Months ended | Six Months ended | ||||||||||||||||||||||
(Dollars in thousands) | June 30, 2022 | June 30, 2021 | June 30, 2022 | June 30, 2021 | |||||||||||||||||||
Net carrying value at beginning of period | $ | 985,393 | 514,013 | 985,393 | 514,013 | ||||||||||||||||||
Acquisitions and adjustments | — | — | — | — | |||||||||||||||||||
Net carrying value at end of period | $ | 985,393 | 514,013 | 985,393 | 514,013 |
(Dollars in thousands) | June 30, 2022 | December 31, 2021 | |||||||||
Carrying value at beginning of period | $ | 12,839 | 8,976 | ||||||||
Acquisitions | — | 1,354 | |||||||||
Additions | 1,574 | 4,435 | |||||||||
Amortization | (994) | (1,926) | |||||||||
Carrying value at end of period | $ | 13,419 | 12,839 | ||||||||
Principal balances of loans serviced for others | $ | 1,659,342 | 1,639,058 | ||||||||
Fair value of servicing rights | $ | 19,802 | 16,938 |
(Dollars in thousands) | June 30, 2022 | December 31, 2021 | |||||||||
Assets | |||||||||||
Loans receivable | $ | 146,763 | 121,625 | ||||||||
Accrued interest receivable | 680 | 519 | |||||||||
Other assets | 47,129 | 41,363 | |||||||||
Total assets | $ | 194,572 | 163,507 | ||||||||
Liabilities | |||||||||||
Other borrowed funds | $ | 49,655 | 38,313 | ||||||||
Accrued interest payable | 266 | 117 | |||||||||
Other liabilities | 96 | 164 | |||||||||
Total liabilities | $ | 50,017 | 38,594 |
(Dollars in thousands) | Amount | ||||
Years ending December 31, | |||||
2022 | $ | 14,911 | |||
2023 | 30,232 | ||||
2024 | 17,830 | ||||
2025 | 817 | ||||
2026 | 569 | ||||
Thereafter | 1,117 | ||||
Total | $ | 65,476 |
Three Months ended | Six Months ended | ||||||||||||||||||||||
(Dollars in thousands) | June 30, 2022 | June 30, 2021 | June 30, 2022 | June 30, 2021 | |||||||||||||||||||
Amortization expense | $ | 2,995 | 2,400 | 5,990 | 4,726 | ||||||||||||||||||
Tax credits and other tax benefits recognized | 3,981 | 3,182 | 7,977 | 6,277 |
Overnight and Continuous | |||||||||||
(Dollars in thousands) | June 30, 2022 | December 31, 2021 | |||||||||
Residential mortgage-backed securities | $ | 968,197 | 1,020,794 | ||||||||
Three Months ended | Six Months ended | ||||||||||||||||||||||
(Dollars in thousands) | June 30, 2022 | June 30, 2021 | June 30, 2022 | June 30, 2021 | |||||||||||||||||||
Amount of gain (loss) recognized in OCI | $ | 903 | (144) | 3,870 | 449 | ||||||||||||||||||
Amount of gain reclassified from OCI to net income | 2 | — | 2 | — |
Three Months ended | Six Months ended | ||||||||||||||||||||||
(Dollars in thousands) | June 30, 2022 | June 30, 2021 | June 30, 2022 | June 30, 2021 | |||||||||||||||||||
Consulting and outside services | $ | 5,266 | 2,744 | 8,409 | 4,915 | ||||||||||||||||||
Mergers and acquisition expenses | 2,055 | 1,078 | 8,262 | 1,182 | |||||||||||||||||||
Debit card expenses | 2,280 | 970 | 4,084 | 2,292 | |||||||||||||||||||
Loan expenses | 1,947 | 1,755 | 3,770 | 3,379 | |||||||||||||||||||
VIE amortization and other expenses | 1,169 | 1,143 | 3,713 | 2,674 | |||||||||||||||||||
Telephone | 1,691 | 1,339 | 3,285 | 2,714 | |||||||||||||||||||
Employee expenses | 1,433 | 753 | 2,521 | 1,184 | |||||||||||||||||||
Business development | 1,216 | 1,048 | 2,297 | 1,870 | |||||||||||||||||||
Postage | 1,106 | 874 | 2,101 | 1,835 | |||||||||||||||||||
Printing and supplies | 977 | 823 | 2,027 | 1,613 | |||||||||||||||||||
Legal fees | 843 | 636 | 1,291 | 792 | |||||||||||||||||||
Checking and operating expenses | 834 | 598 | 1,186 | 754 | |||||||||||||||||||
Accounting and audit fees | 227 | 238 | 898 | 693 | |||||||||||||||||||
Gain on dispositions of fixed assets | (957) | (1,045) | (1,267) | (1,398) | |||||||||||||||||||
Other | 1,790 | 1,006 | 3,144 | 2,107 | |||||||||||||||||||
Total other expenses | $ | 21,877 | 13,960 | 45,721 | 26,606 |
(Dollars in thousands) | Gains (Losses) on Available-For-Sale and Transferred Debt Securities | (Losses) Gains on Derivatives Used for Cash Flow Hedges | Total | ||||||||||||||
Balance at January 1, 2021 | $ | 143,443 | (353) | 143,090 | |||||||||||||
Other comprehensive (loss) income before reclassifications | (52,064) | 336 | (51,728) | ||||||||||||||
Reclassification adjustments for gains and transfers included in net income | (278) | — | (278) | ||||||||||||||
Reclassification adjustments for amortization included in net income for transferred securities | (642) | — | (642) | ||||||||||||||
Net current period other comprehensive (loss) income | (52,984) | 336 | (52,648) | ||||||||||||||
Balance at June 30, 2021 | $ | 90,459 | (17) | 90,442 | |||||||||||||
Balance at January 1, 2022 | $ | 27,038 | 321 | 27,359 | |||||||||||||
Other comprehensive (loss) income before reclassifications | (357,192) | 2,892 | (354,300) | ||||||||||||||
Reclassification adjustments for gains and transfers included in net income | (572) | (1) | (573) | ||||||||||||||
Reclassification adjustments for amortization included in net income for transferred securities | 302 | — | 302 | ||||||||||||||
Net current period other comprehensive (loss) income | (357,462) | 2,891 | (354,571) | ||||||||||||||
Balance at June 30, 2022 | $ | (330,424) | 3,212 | (327,212) |
Three Months ended | Six Months ended | ||||||||||||||||||||||
(Dollars in thousands, except per share data) | June 30, 2022 | June 30, 2021 | June 30, 2022 | June 30, 2021 | |||||||||||||||||||
Net income available to common stockholders, basic and diluted | $ | 76,392 | 77,627 | 144,187 | 158,429 | ||||||||||||||||||
Average outstanding shares - basic | 110,765,379 | 95,505,877 | 110,745,017 | 95,485,839 | |||||||||||||||||||
Add: dilutive restricted stock units and stock options | 29,603 | 75,027 | 54,351 | 79,752 | |||||||||||||||||||
Average outstanding shares - diluted | 110,794,982 | 95,580,904 | 110,799,368 | 95,565,591 | |||||||||||||||||||
Basic earnings per share | $ | 0.69 | 0.81 | 1.30 | 1.66 | ||||||||||||||||||
Diluted earnings per share | $ | 0.69 | 0.81 | 1.30 | 1.66 | ||||||||||||||||||
Restricted stock units and stock options excluded from the diluted average outstanding share calculation 1 | 139,496 | — | 105,947 | — |
Fair Value Measurements At the End of the Reporting Period Using | |||||||||||||||||||||||
(Dollars in thousands) | Fair Value June 30, 2022 | 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 | $ | 457,884 | — | 457,884 | — | ||||||||||||||||||
U.S. government sponsored enterprises | 297,814 | — | 297,814 | — | |||||||||||||||||||
State and local governments | 437,617 | — | 437,617 | — | |||||||||||||||||||
Corporate bonds | 101,348 | — | 101,348 | — | |||||||||||||||||||
Residential mortgage-backed securities | 3,715,502 | — | 3,715,502 | — | |||||||||||||||||||
Commercial mortgage-backed securities | 1,199,034 | — | 1,199,034 | — | |||||||||||||||||||
Loans held for sale, at fair value | 33,837 | — | 33,837 | — | |||||||||||||||||||
Interest rate caps | 4,718 | — | 4,718 | — | |||||||||||||||||||
Interest rate locks | 1,166 | — | 1,166 | — | |||||||||||||||||||
TBA hedge | 196 | — | 196 | — | |||||||||||||||||||
Total assets measured at fair value on a recurring basis | $ | 6,249,116 | — | 6,249,116 | — | ||||||||||||||||||
Fair Value Measurements At the End of the Reporting Period Using | |||||||||||||||||||||||
(Dollars in thousands) | Fair Value December 31, 2021 | 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 | $ | 1,346,749 | — | 1,346,749 | — | ||||||||||||||||||
U.S. government sponsored enterprises | 240,693 | — | 240,693 | — | |||||||||||||||||||
State and local governments | 488,858 | — | 488,858 | — | |||||||||||||||||||
Corporate bonds | 180,752 | — | 180,752 | — | |||||||||||||||||||
Residential mortgage-backed securities | 5,699,659 | — | 5,699,659 | — | |||||||||||||||||||
Commercial mortgage-backed securities | 1,214,138 | — | 1,214,138 | — | |||||||||||||||||||
Loans held for sale, at fair value | 60,797 | — | 60,797 | — | |||||||||||||||||||
Interest rate caps | 934 | — | 934 | — | |||||||||||||||||||
Interest rate locks | 3,008 | — | 3,008 | — | |||||||||||||||||||
Total assets measured at fair value on a recurring basis | $ | 9,235,588 | — | 9,235,588 | — | ||||||||||||||||||
TBA hedge | $ | 80 | — | 80 | — | ||||||||||||||||||
Total liabilities measured at fair value on a recurring basis | $ | 80 | — | 80 | — |
Fair Value Measurements At the End of the Reporting Period Using | |||||||||||||||||||||||
(Dollars in thousands) | Fair Value June 30, 2022 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |||||||||||||||||||
Collateral-dependent impaired loans, net of ACL | $ | 2,801 | — | — | 2,801 | ||||||||||||||||||
Total assets measured at fair value on a non-recurring basis | $ | 2,801 | — | — | 2,801 |
Fair Value Measurements At the End of the Reporting Period Using | |||||||||||||||||||||||
(Dollars in thousands) | Fair Value December 31, 2021 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |||||||||||||||||||
Collateral-dependent impaired loans, net of ACL | $ | 22,036 | — | — | 22,036 | ||||||||||||||||||
Total assets measured at fair value on a non-recurring basis | $ | 22,036 | — | — | 22,036 |
Fair Value June 30, 2022 | Quantitative Information about Level 3 Fair Value Measurements | ||||||||||||||||||||||
(Dollars in thousands) | Valuation Technique | Unobservable Input | Range (Weighted-Average) 1 | ||||||||||||||||||||
Collateral-dependent impaired loans, net of ACL | $ | 1,560 | Cost approach | Selling costs | 10.0% - 10.0% (10.0%) | ||||||||||||||||||
1,241 | Sales comparison approach | Selling costs | 10.0% - 10.0% (10.0%) | ||||||||||||||||||||
$ | 2,801 |
Fair Value December 31, 2021 | Quantitative Information about Level 3 Fair Value Measurements | ||||||||||||||||||||||
(Dollars in thousands) | Valuation Technique | Unobservable Input | Range (Weighted-Average) 1 | ||||||||||||||||||||
Collateral-dependent loans, net of ACL | $ | 20,934 | Cost approach | Selling costs | 10.0% - 10.0% (10.0%) | ||||||||||||||||||
1,102 | Sales comparison approach | Selling Costs | 5.0% - 10.0% (6.7%) | ||||||||||||||||||||
Adjustment to comparables | 0.0% - 10.0% (6.0%) | ||||||||||||||||||||||
$ | 22,036 |
Fair Value Measurements At the End of the Reporting Period Using | |||||||||||||||||||||||
(Dollars in thousands) | Carrying Amount June 30, 2022 | 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 | $ | 415,406 | 415,406 | — | — | ||||||||||||||||||
Debt securities, held-to-maturity | 3,788,486 | — | 3,459,759 | — | |||||||||||||||||||
Loans receivable, net of ACL | 14,226,792 | — | — | 14,129,375 | |||||||||||||||||||
Total financial assets | $ | 18,430,684 | 415,406 | 3,459,759 | 14,129,375 | ||||||||||||||||||
Financial liabilities | |||||||||||||||||||||||
Term deposits | $ | 968,382 | — | 970,941 | — | ||||||||||||||||||
FHLB advances | 580,000 | — | 580,000 | — | |||||||||||||||||||
Repurchase agreements and other borrowed funds | 1,034,397 | — | 1,034,397 | — | |||||||||||||||||||
Subordinated debentures | 132,701 | — | 127,603 | — | |||||||||||||||||||
Total financial liabilities | $ | 2,715,480 | — | 2,712,941 | — |
Fair Value Measurements At the End of the Reporting Period Using | |||||||||||||||||||||||
(Dollars in thousands) | Carrying Amount December 31, 2021 | 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 | $ | 437,686 | 437,686 | — | — | ||||||||||||||||||
Debt securities, held-to-maturity | 1,199,164 | — | 1,220,883 | — | |||||||||||||||||||
Loans receivable, net of ACL | 13,259,366 | — | — | 13,422,898 | |||||||||||||||||||
Total financial assets | $ | 14,896,216 | 437,686 | 1,220,883 | 13,422,898 | ||||||||||||||||||
Financial liabilities | |||||||||||||||||||||||
Term deposits | $ | 1,036,077 | — | 1,040,100 | — | ||||||||||||||||||
Repurchase agreements and other borrowed funds | 1,064,888 | — | 1,064,888 | — | |||||||||||||||||||
Subordinated debentures | 132,620 | — | 131,513 | — | |||||||||||||||||||
Total financial liabilities | $ | 2,233,585 | — | 2,236,501 | — |
At or for the Three Months ended | At or for the Six Months ended | ||||||||||||||||||||||||||||
(Dollars in thousands, except per share and market data) | Jun 30, 2022 | Mar 31, 2022 | Jun 30, 2021 | Jun 30, 2022 | Jun 30, 2021 | ||||||||||||||||||||||||
Operating results | |||||||||||||||||||||||||||||
Net income | $ | 76,392 | 67,795 | 77,627 | 144,187 | 158,429 | |||||||||||||||||||||||
Basic earnings per share | $ | 0.69 | 0.61 | 0.81 | 1.30 | 1.66 | |||||||||||||||||||||||
Diluted earnings per share | $ | 0.69 | 0.61 | 0.81 | 1.30 | 1.66 | |||||||||||||||||||||||
Dividends declared per share | $ | 0.33 | 0.33 | 0.32 | 0.66 | 0.63 | |||||||||||||||||||||||
Market value per share | |||||||||||||||||||||||||||||
Closing | $ | 47.42 | 50.28 | 55.08 | 47.42 | 55.08 | |||||||||||||||||||||||
High | $ | 51.40 | 60.69 | 63.05 | 60.69 | 67.35 | |||||||||||||||||||||||
Low | $ | 44.43 | 49.61 | 52.99 | 44.43 | 44.55 | |||||||||||||||||||||||
Selected ratios and other data | |||||||||||||||||||||||||||||
Number of common stock shares outstanding | 110,766,287 | 110,763,316 | 95,507,234 | 110,766,287 | 95,507,234 | ||||||||||||||||||||||||
Average outstanding shares - basic | 110,765,379 | 110,724,655 | 95,505,877 | 110,745,017 | 95,485,839 | ||||||||||||||||||||||||
Average outstanding shares - diluted | 110,794,982 | 110,800,001 | 95,580,904 | 110,799,368 | 95,565,591 | ||||||||||||||||||||||||
Return on average assets (annualized) | 1.16 | % | 1.06 | % | 1.55 | % | 1.11 | % | 1.64 | % | |||||||||||||||||||
Return on average equity (annualized) | 10.55 | % | 8.97 | % | 13.25 | % | 9.76 | % | 13.68 | % | |||||||||||||||||||
Efficiency ratio | 55.74 | % | 57.11 | % | 49.92 | % | 56.42 | % | 48.31 | % | |||||||||||||||||||
Dividend payout ratio | 47.83 | % | 54.10 | % | 39.51 | % | 50.77 | % | 37.95 | % | |||||||||||||||||||
Loan to deposit ratio | 66.26 | % | 63.52 | % | 67.64 | % | 66.26 | % | 67.64 | % | |||||||||||||||||||
Number of full time equivalent employees | 3,439 | 3,439 | 2,987 | 3,439 | 2,987 | ||||||||||||||||||||||||
Number of locations | 224 | 223 | 194 | 224 | 194 | ||||||||||||||||||||||||
Number of ATMs | 274 | 273 | 250 | 274 | 250 |
$ Change from | |||||||||||||||||||||||||||||||||||||||||
(Dollars in thousands) | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Jun 30, 2021 | Mar 31, 2022 | Dec 31, 2021 | Jun 30, 2021 | ||||||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 415,406 | 436,805 | 437,686 | 921,207 | (21,399) | (22,280) | (505,801) | |||||||||||||||||||||||||||||||||
Debt securities, available-for-sale | 6,209,199 | 6,535,763 | 9,170,849 | 6,147,143 | (326,564) | (2,961,650) | 62,056 | ||||||||||||||||||||||||||||||||||
Debt securities, held-to-maturity | 3,788,486 | 3,576,941 | 1,199,164 | 1,024,730 | 211,545 | 2,589,322 | 2,763,756 | ||||||||||||||||||||||||||||||||||
Total debt securities | 9,997,685 | 10,112,704 | 10,370,013 | 7,171,873 | (115,019) | (372,328) | 2,825,812 | ||||||||||||||||||||||||||||||||||
Loans receivable | |||||||||||||||||||||||||||||||||||||||||
Residential real estate | 1,261,119 | 1,125,648 | 1,051,883 | 734,838 | 135,471 | 209,236 | 526,281 | ||||||||||||||||||||||||||||||||||
Commercial real estate | 9,310,070 | 8,865,585 | 8,630,831 | 6,584,322 | 444,485 | 679,239 | 2,725,748 | ||||||||||||||||||||||||||||||||||
Other commercial | 2,685,392 | 2,661,048 | 2,664,190 | 2,932,419 | 24,344 | 21,202 | (247,027) | ||||||||||||||||||||||||||||||||||
Home equity | 773,582 | 715,963 | 736,288 | 648,800 | 57,619 | 37,294 | 124,782 | ||||||||||||||||||||||||||||||||||
Other consumer | 369,592 | 362,775 | 348,839 | 337,669 | 6,817 | 20,753 | 31,923 | ||||||||||||||||||||||||||||||||||
Loans receivable | 14,399,755 | 13,731,019 | 13,432,031 | 11,238,048 | 668,736 | 967,724 | 3,161,707 | ||||||||||||||||||||||||||||||||||
Allowance for credit losses | (172,963) | (176,159) | (172,665) | (151,448) | 3,196 | (298) | (21,515) | ||||||||||||||||||||||||||||||||||
Loans receivable, net | 14,226,792 | 13,554,860 | 13,259,366 | 11,086,600 | 671,932 | 967,426 | 3,140,192 | ||||||||||||||||||||||||||||||||||
Other assets | 2,050,122 | 1,995,955 | 1,873,580 | 1,308,353 | 54,167 | 176,542 | 741,769 | ||||||||||||||||||||||||||||||||||
Total assets | $ | 26,690,005 | 26,100,324 | 25,940,645 | 20,488,033 | 589,681 | 749,360 | 6,201,972 |
$ Change from | |||||||||||||||||||||||||||||||||||||||||
(Dollars in thousands) | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Jun 30, 2021 | Mar 31, 2022 | Dec 31, 2021 | Jun 30, 2021 | ||||||||||||||||||||||||||||||||||
Deposits | |||||||||||||||||||||||||||||||||||||||||
Non-interest bearing deposits | $ | 8,061,304 | 7,990,003 | 7,779,288 | 6,307,794 | 71,301 | 282,016 | 1,753,510 | |||||||||||||||||||||||||||||||||
NOW and DDA accounts | 5,432,333 | 5,376,881 | 5,301,832 | 4,151,264 | 55,452 | 130,501 | 1,281,069 | ||||||||||||||||||||||||||||||||||
Savings accounts | 3,296,561 | 3,287,521 | 3,180,046 | 2,346,129 | 9,040 | 116,515 | 950,432 | ||||||||||||||||||||||||||||||||||
Money market deposit accounts | 4,021,102 | 4,044,655 | 4,014,128 | 2,990,021 | (23,553) | 6,974 | 1,031,081 | ||||||||||||||||||||||||||||||||||
Certificate accounts | 968,382 | 995,147 | 1,036,077 | 939,563 | (26,765) | (67,695) | 28,819 | ||||||||||||||||||||||||||||||||||
Core deposits, total | 21,779,682 | 21,694,207 | 21,311,371 | 16,734,771 | 85,475 | 468,311 | 5,044,911 | ||||||||||||||||||||||||||||||||||
Wholesale deposits | 4,001 | 3,688 | 25,878 | 26,121 | 313 | (21,877) | (22,120) | ||||||||||||||||||||||||||||||||||
Deposits, total | 21,783,683 | 21,697,895 | 21,337,249 | 16,760,892 | 85,788 | 446,434 | 5,022,791 | ||||||||||||||||||||||||||||||||||
Securities sold under agreements to repurchase | 968,197 | 958,479 | 1,020,794 | 995,201 | 9,718 | (52,597) | (27,004) | ||||||||||||||||||||||||||||||||||
Federal Home Loan Bank advances | 580,000 | 80,000 | — | — | 500,000 | 580,000 | 580,000 | ||||||||||||||||||||||||||||||||||
Other borrowed funds | 66,200 | 57,258 | 44,094 | 33,556 | 8,942 | 22,106 | 32,644 | ||||||||||||||||||||||||||||||||||
Subordinated debentures | 132,701 | 132,661 | 132,620 | 132,540 | 40 | 81 | 161 | ||||||||||||||||||||||||||||||||||
Other liabilities | 262,985 | 239,838 | 228,266 | 211,889 | 23,147 | 34,719 | 51,096 | ||||||||||||||||||||||||||||||||||
Total liabilities | $ | 23,793,766 | 23,166,131 | 22,763,023 | 18,134,078 | 627,635 | 1,030,743 | 5,659,688 |
$ Change from | |||||||||||||||||||||||||||||||||||||||||
(Dollars in thousands, except per share data) | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Jun 30, 2021 | Mar 31, 2022 | Dec 31, 2021 | Jun 30, 2021 | ||||||||||||||||||||||||||||||||||
Common equity | $ | 3,223,451 | 3,182,002 | 3,150,263 | 2,263,513 | 41,449 | 73,188 | 959,938 | |||||||||||||||||||||||||||||||||
Accumulated other comprehensive income | (327,212) | (247,809) | 27,359 | 90,442 | (79,403) | (354,571) | (417,654) | ||||||||||||||||||||||||||||||||||
Total stockholders’ equity | 2,896,239 | 2,934,193 | 3,177,622 | 2,353,955 | (37,954) | (281,383) | 542,284 | ||||||||||||||||||||||||||||||||||
Goodwill and core deposit intangible, net | (1,032,323) | (1,034,987) | (1,037,652) | (564,546) | 2,664 | 5,329 | (467,777) | ||||||||||||||||||||||||||||||||||
Tangible stockholders’ equity | $ | 1,863,916 | 1,899,206 | 2,139,970 | 1,789,409 | (35,290) | (276,054) | 74,507 |
Stockholders’ equity to total assets | 10.85 | % | 11.24 | % | 12.25 | % | 11.49 | % | |||||||||||||||||||||||||||||||||
Tangible stockholders’ equity to total tangible assets | 7.26 | % | 7.58 | % | 8.59 | % | 8.98 | % | |||||||||||||||||||||||||||||||||
Book value per common share | $ | 26.15 | 26.49 | 28.71 | 24.65 | (0.34) | (2.56) | 1.50 | |||||||||||||||||||||||||||||||||
Tangible book value per common share | $ | 16.83 | 17.15 | 19.33 | 18.74 | (0.32) | (2.50) | (1.91) |
Three Months ended | $ Change from | ||||||||||||||||||||||||||||
(Dollars in thousands) | Jun 30, 2022 | Mar 31, 2022 | Jun 30, 2021 | Mar 31, 2022 | Jun 30, 2021 | ||||||||||||||||||||||||
Net interest income | |||||||||||||||||||||||||||||
Interest income | $ | 199,637 | 190,516 | 159,956 | 9,121 | 39,681 | |||||||||||||||||||||||
Interest expense | 6,199 | 4,961 | 4,487 | 1,238 | 1,712 | ||||||||||||||||||||||||
Total net interest income | 193,438 | 185,555 | 155,469 | 7,883 | 37,969 | ||||||||||||||||||||||||
Non-interest income | |||||||||||||||||||||||||||||
Service charges and other fees | 17,309 | 17,111 | 13,795 | 198 | 3,514 | ||||||||||||||||||||||||
Miscellaneous loan fees and charges | 3,850 | 3,555 | 2,923 | 295 | 927 | ||||||||||||||||||||||||
Gain on sale of loans | 4,996 | 9,015 | 16,106 | (4,019) | (11,110) | ||||||||||||||||||||||||
(Loss) gain on sale of investments | (260) | 446 | (61) | (706) | (199) | ||||||||||||||||||||||||
Other income | 2,385 | 3,436 | 2,759 | (1,051) | (374) | ||||||||||||||||||||||||
Total non-interest income | 28,280 | 33,563 | 35,522 | (5,283) | (7,242) | ||||||||||||||||||||||||
Total income | $ | 221,718 | 219,118 | 190,991 | 2,600 | 30,727 | |||||||||||||||||||||||
Net interest margin (tax-equivalent) | 3.23 | % | 3.20 | % | 3.44 | % | |||||||||||||||||||||||
Three Months ended | $ Change from | ||||||||||||||||||||||||||||
(Dollars in thousands) | Jun 30, 2022 | Mar 31, 2022 | Jun 30, 2021 | Mar 31, 2022 | Jun 30, 2021 | ||||||||||||||||||||||||
Compensation and employee benefits | $ | 79,803 | 79,074 | 64,109 | 729 | 15,694 | |||||||||||||||||||||||
Occupancy and equipment | 10,766 | 10,964 | 9,208 | (198) | 1,558 | ||||||||||||||||||||||||
Advertising and promotions | 3,766 | 3,232 | 2,906 | 534 | 860 | ||||||||||||||||||||||||
Data processing | 7,553 | 7,475 | 5,661 | 78 | 1,892 | ||||||||||||||||||||||||
Other real estate owned | 6 | — | 48 | 6 | (42) | ||||||||||||||||||||||||
Regulatory assessments and insurance | 3,085 | 3,055 | 1,702 | 30 | 1,383 | ||||||||||||||||||||||||
Core deposit intangibles amortization | 2,665 | 2,664 | 2,488 | 1 | 177 | ||||||||||||||||||||||||
Other expenses | 21,877 | 23,844 | 13,960 | (1,967) | 7,917 | ||||||||||||||||||||||||
Total non-interest expense | $ | 129,521 | 130,308 | 100,082 | (787) | 29,439 | |||||||||||||||||||||||
(Dollars in thousands) | Provision for Credit Losses on Loans | Net Charge-Offs (Recoveries) | Allowance for Credit Losses 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 | ||||||||||||||||||||||||
Second quarter 2022 | $ | (1,353) | $ | 1,843 | 1.20 | % | 0.12 | % | 0.16 | % | |||||||||||||||||||
First quarter 2022 | 4,344 | 850 | 1.28 | % | 0.12 | % | 0.24 | % | |||||||||||||||||||||
Fourth quarter 2021 | 19,301 | 616 | 1.29 | % | 0.38 | % | 0.26 | % | |||||||||||||||||||||
Third quarter 2021 | 2,313 | 152 | 1.36 | % | 0.23 | % | 0.24 | % | |||||||||||||||||||||
Second quarter 2021 | (5,723) | (725) | 1.35 | % | 0.11 | % | 0.26 | % | |||||||||||||||||||||
First quarter 2021 | 489 | 2,286 | 1.39 | % | 0.40 | % | 0.19 | % | |||||||||||||||||||||
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 | % |
Six Months ended | |||||||||||||||||||||||
(Dollars in thousands) | Jun 30, 2022 | Jun 30, 2021 | $ Change | % Change | |||||||||||||||||||
Net interest income | |||||||||||||||||||||||
Interest income | $ | 390,153 | 321,508 | 68,645 | 21 | % | |||||||||||||||||
Interest expense | 11,160 | 9,227 | 1,933 | 21 | % | ||||||||||||||||||
Total net interest income | 378,993 | 312,281 | 66,712 | 21 | % | ||||||||||||||||||
Non-interest income | |||||||||||||||||||||||
Service charges and other fees | 34,420 | 26,587 | 7,833 | 29 | % | ||||||||||||||||||
Miscellaneous loan fees and charges | 7,405 | 5,701 | 1,704 | 30 | % | ||||||||||||||||||
Gain on sale of loans | 14,011 | 37,730 | (23,719) | (63) | % | ||||||||||||||||||
Gain on sale of debt securities | 186 | 223 | (37) | (17) | % | ||||||||||||||||||
Other income | 5,821 | 5,402 | 419 | 8 | % | ||||||||||||||||||
Total non-interest income | 61,843 | 75,643 | (13,800) | (18) | % | ||||||||||||||||||
Total income | $ | 440,836 | 387,924 | 52,912 | 14 | % | |||||||||||||||||
Net interest margin (tax-equivalent) | 3.21 | % | 3.58 | % | |||||||||||||||||||
Six Months ended | |||||||||||||||||||||||
(Dollars in thousands) | Jun 30, 2022 | Jun 30, 2021 | $ Change | % Change | |||||||||||||||||||
Compensation and employee benefits | $ | 158,877 | $ | 126,577 | $ | 32,300 | 26 | % | |||||||||||||||
Occupancy and equipment | 21,730 | 18,723 | 3,007 | 16 | % | ||||||||||||||||||
Advertising and promotions | 6,998 | 5,277 | 1,721 | 33 | % | ||||||||||||||||||
Data processing | 15,028 | 10,867 | 4,161 | 38 | % | ||||||||||||||||||
Other real estate owned | 6 | 60 | (54) | (90) | % | ||||||||||||||||||
Regulatory assessments and insurance | 6,140 | 3,581 | 2,559 | 71 | % | ||||||||||||||||||
Core deposit intangibles amortization | 5,329 | 4,976 | 353 | 7 | % | ||||||||||||||||||
Other expenses | 45,721 | 26,606 | 19,115 | 72 | % | ||||||||||||||||||
Total non-interest expense | $ | 259,829 | $ | 196,667 | $ | 63,162 | 32 | % | |||||||||||||||
June 30, 2022 | December 31, 2021 | June 30, 2021 | |||||||||||||||||||||||||||||||||
(Dollars in thousands) | Carrying Amount | Percent | Carrying Amount | Percent | Carrying Amount | Percent | |||||||||||||||||||||||||||||
Available-for-sale | |||||||||||||||||||||||||||||||||||
U.S. government and federal agency | $ | 457,884 | 5 | % | $ | 1,346,749 | 13 | % | $ | 34,481 | 1 | % | |||||||||||||||||||||||
U.S. government sponsored enterprises | 297,814 | 3 | % | 240,693 | 2 | % | 48,016 | 1 | % | ||||||||||||||||||||||||||
State and local governments | 437,617 | 4 | % | 488,858 | 5 | % | 536,547 | 7 | % | ||||||||||||||||||||||||||
Corporate bonds | 101,348 | 1 | % | 180,752 | 2 | % | 257,878 | 4 | % | ||||||||||||||||||||||||||
Residential mortgage-backed securities | 3,715,502 | 37 | % | 5,699,659 | 55 | % | 4,139,585 | 57 | % | ||||||||||||||||||||||||||
Commercial mortgage-backed securities | 1,199,034 | 12 | % | 1,214,138 | 12 | % | 1,130,636 | 16 | % | ||||||||||||||||||||||||||
Total available-for-sale | 6,209,199 | 62 | % | 9,170,849 | 89 | % | 6,147,143 | 86 | % | ||||||||||||||||||||||||||
Held-to-maturity | |||||||||||||||||||||||||||||||||||
U.S. government and federal agency | 844,175 | 8 | % | — | — | % | — | — | % | ||||||||||||||||||||||||||
State and local governments | 1,653,376 | 17 | % | 1,199,164 | 11 | % | 1,024,730 | 14 | % | ||||||||||||||||||||||||||
Residential mortgage-backed securities | 1,290,935 | 13 | % | — | — | % | — | — | % | ||||||||||||||||||||||||||
Total held-to-maturity | 3,788,486 | 38 | % | 1,199,164 | 11 | % | 1,024,730 | 14 | % | ||||||||||||||||||||||||||
Total debt securities | $ | 9,997,685 | 100 | % | $ | 10,370,013 | 100 | % | $ | 7,171,873 | 100 | % |
June 30, 2022 | December 31, 2021 | ||||||||||||||||||||||
(Dollars in thousands) | Amortized Cost | Fair Value | Amortized Cost | Fair Value | |||||||||||||||||||
S&P: AAA / Moody’s: Aaa | $ | 499,999 | 448,935 | 422,413 | 432,651 | ||||||||||||||||||
S&P: AA+, AA, AA- / Moody’s: Aa1, Aa2, Aa3 | 1,501,531 | 1,336,387 | 1,138,804 | 1,172,765 | |||||||||||||||||||
S&P: A+, A, A- / Moody’s: A1, A2, A3 | 81,334 | 80,060 | 84,934 | 89,715 | |||||||||||||||||||
S&P: BBB+, BBB, BBB- / Moody’s: Baa1, Baa2, Baa3 | 93 | 96 | 92 | 96 | |||||||||||||||||||
Not rated by either entity | 10,892 | 10,669 | 14,335 | 14,514 | |||||||||||||||||||
Below investment grade | — | — | — | — | |||||||||||||||||||
Total | $ | 2,093,849 | 1,876,147 | 1,660,578 | 1,709,741 |
June 30, 2022 | December 31, 2021 | ||||||||||||||||||||||
(Dollars in thousands) | Amortized Cost | Fair Value | Amortized Cost | Fair Value | |||||||||||||||||||
General obligation - unlimited | $ | 624,984 | 599,439 | 606,873 | 637,431 | ||||||||||||||||||
General obligation - limited | 215,091 | 191,991 | 108,487 | 113,320 | |||||||||||||||||||
Revenue | 1,208,187 | 1,042,794 | 929,166 | 941,894 | |||||||||||||||||||
Certificate of participation | 37,208 | 33,747 | 12,316 | 13,254 | |||||||||||||||||||
Other | 8,379 | 8,176 | 3,736 | 3,842 | |||||||||||||||||||
Total | $ | 2,093,849 | 1,876,147 | 1,660,578 | 1,709,741 |
June 30, 2022 | December 31, 2021 | ||||||||||||||||||||||
(Dollars in thousands) | Amortized Cost | Fair Value | Amortized Cost | Fair Value | |||||||||||||||||||
New York | $ | 400,697 | 355,962 | 260,471 | 264,776 | ||||||||||||||||||
Texas | 166,336 | 151,837 | 157,917 | 161,706 | |||||||||||||||||||
Michigan | 148,413 | 142,744 | 134,903 | 139,704 | |||||||||||||||||||
California | 169,161 | 157,123 | 151,137 | 160,023 | |||||||||||||||||||
Washington | 111,697 | 102,145 | 115,834 | 119,806 | |||||||||||||||||||
All other states | 1,097,545 | 966,336 | 840,316 | 863,726 | |||||||||||||||||||
Total | $ | 2,093,849 | 1,876,147 | 1,660,578 | 1,709,741 |
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 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Available-for-sale | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
U.S. government and federal agency | $ | 8 | 0.81 | % | $ | 436,685 | 1.06 | % | $ | 6,950 | 1.87 | % | $ | 14,241 | 2.25 | % | $ | — | — | % | $ | 457,884 | 1.11 | % | |||||||||||||||||||||||||||||||||||||||||||||||
U.S. government sponsored enterprises | 259 | 0.93 | % | 297,555 | 1.29 | % | — | — | % | — | — | % | — | — | % | 297,814 | 1.29 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||
State and local governments | 6,722 | 2.29 | % | 88,246 | 3.67 | % | 153,927 | 3.21 | % | 188,722 | 3.17 | % | — | — | % | 437,617 | 3.27 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Corporate bonds | 45,188 | 3.71 | % | 51,316 | 4.07 | % | 3,849 | 4.00 | % | 995 | 0.46 | % | — | — | % | 101,348 | 3.87 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Residential mortgage-backed securities | — | — | % | — | — | % | — | — | % | — | — | % | 3,715,502 | 1.12 | % | 3,715,502 | 1.12 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial mortgage-backed securities | — | — | % | — | — | % | — | — | % | — | — | % | 1,199,034 | 2.33 | % | 1,199,034 | 2.33 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Total available-for-sale | 52,177 | 3.51 | % | 873,802 | 1.55 | % | 164,726 | 3.17 | % | 203,958 | 3.10 | % | 4,914,536 | 1.41 | % | 6,209,199 | 1.54 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Held-to-maturity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
U.S. government and federal agency | — | — | % | 488,174 | 1.11 | % | 356,001 | 1.23 | % | — | — | % | — | — | % | 844,175 | 1.16 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||
State and local governments | 1,424 | 2.46 | % | 32,959 | 2.42 | % | 172,159 | 3.13 | % | 1,446,834 | 2.90 | % | — | — | % | 1,653,376 | 2.91 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Residential mortgage-backed securities | — | — | % | — | — | % | — | — | % | — | — | % | 1,290,935 | 0.92 | % | 1,290,935 | 0.95 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Total held-to-maturity | 1,424 | 2.46 | % | 521,133 | 1.20 | % | 528,160 | 1.85 | % | 1,446,834 | 2.90 | % | 1,290,935 | 0.92 | % | 3,788,486 | 1.84 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Total debt securities | $ | 53,601 | 3.48 | % | $ | 1,394,935 | 1.42 | % | $ | 692,886 | 2.16 | % | $ | 1,650,792 | 2.92 | % | $ | 6,205,471 | 1.31 | % | $ | 9,997,685 | 1.65 | % |
June 30, 2022 | December 31, 2021 | June 30, 2021 | |||||||||||||||||||||||||||||||||
(Dollars in thousands) | Amount | Percent | Amount | Percent | Amount | Percent | |||||||||||||||||||||||||||||
Residential real estate | $ | 1,261,119 | 9 | % | $ | 1,051,883 | 8 | % | $ | 734,838 | 7 | % | |||||||||||||||||||||||
Commercial real estate | 9,310,070 | 65 | % | 8,630,831 | 65 | % | 6,584,322 | 59 | % | ||||||||||||||||||||||||||
Other commercial | 2,685,392 | 19 | % | 2,664,190 | 20 | % | 2,932,419 | 26 | % | ||||||||||||||||||||||||||
Home equity | 773,582 | 5 | % | 736,288 | 6 | % | 648,800 | 6 | % | ||||||||||||||||||||||||||
Other consumer | 369,592 | 3 | % | 348,839 | 2 | % | 337,669 | 3 | % | ||||||||||||||||||||||||||
Loans receivable | 14,399,755 | 101 | % | 13,432,031 | 101 | % | 11,238,048 | 101 | % | ||||||||||||||||||||||||||
Allowance for credit losses | (172,963) | (1) | % | (172,665) | (1) | % | (151,448) | (1) | % | ||||||||||||||||||||||||||
Loans receivable, net | $ | 14,226,792 | 100 | % | $ | 13,259,366 | 100 | % | $ | 11,086,600 | 100 | % |
At or for the Six Months ended | At or for the Three Months ended | At or for the Year ended | At or for the Six Months ended | ||||||||||||||||||||
(Dollars in thousands) | June 30, 2022 | March 31, 2022 | December 31, 2021 | June 30, 2021 | |||||||||||||||||||
Other real estate owned and foreclosed assets | $ | 379 | 43 | 18 | 771 | ||||||||||||||||||
Accruing loans 90 days or more past due | 5,064 | 4,510 | 17,141 | 4,220 | |||||||||||||||||||
Non-accrual loans | 38,523 | 57,923 | 50,532 | 48,050 | |||||||||||||||||||
Total non-performing assets | $ | 43,966 | 62,476 | 67,691 | 53,041 | ||||||||||||||||||
Non-performing assets as a percentage of subsidiary assets | 0.16 | % | 0.24 | % | 0.26 | % | 0.26 | % | |||||||||||||||
ACL as a percentage of non-performing loans | 393 | % | 282 | % | 255 | % | 290 | % | |||||||||||||||
Accruing loans 30-89 days past due | $ | 16,588 | 16,080 | 50,566 | 12,076 | ||||||||||||||||||
Accruing troubled debt restructurings | $ | 33,859 | 33,702 | 34,591 | 37,667 | ||||||||||||||||||
Non-accrual troubled debt restructurings | $ | 2,427 | 2,501 | 2,627 | 3,179 | ||||||||||||||||||
U.S. government guarantees included in non-performing assets | $ | 5,888 | 5,068 | 4,028 | 4,186 | ||||||||||||||||||
Interest income 1 | $ | 868 | 648 | 2,422 | 1,144 |
At or for the Six Months ended | At or for the Three Months ended | At or for the Year ended | At or for the Six Months ended | ||||||||||||||||||||
(Dollars in thousands) | June 30, 2022 | March 31, 2022 | December 31, 2021 | June 30, 2021 | |||||||||||||||||||
Balance at beginning of period | $ | 18 | 18 | 1,744 | 1,744 | ||||||||||||||||||
Additions | 406 | 45 | 1,482 | 1,459 | |||||||||||||||||||
Write-downs | — | — | (120) | — | |||||||||||||||||||
Sales | (45) | (20) | (3,088) | (2,432) | |||||||||||||||||||
Balance at end of period | $ | 379 | 43 | 18 | 771 |
June 30, 2022 | December 31, 2021 | June 30, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||
(Dollars in thousands) | ACL | Percent of ACL in Category | Percent of Loans in Category | ACL | Percent of ACL in Category | Percent of Loans in Category | ACL | Percent of ACL in Category | Percent of Loans in Category | ||||||||||||||||||||||||||||||||||||||||||||
Residential real estate | $ | 16,959 | 10 | % | 9 | % | $ | 16,458 | 10 | % | 8 | % | $ | 10,143 | 7 | % | 7 | % | |||||||||||||||||||||||||||||||||||
Commercial real estate | 121,259 | 70 | % | 65 | % | 117,901 | 68 | % | 64 | % | 96,597 | 64 | % | 58 | % | ||||||||||||||||||||||||||||||||||||||
Other commercial | 21,079 | 12 | % | 18 | % | 24,703 | 14 | % | 20 | % | 31,983 | 21 | % | 26 | % | ||||||||||||||||||||||||||||||||||||||
Home equity | 9,333 | 5 | % | 5 | % | 8,566 | 5 | % | 5 | % | 7,837 | 5 | % | 6 | % | ||||||||||||||||||||||||||||||||||||||
Other consumer | 4,333 | 3 | % | 3 | % | 5,037 | 3 | % | 3 | % | 4,888 | 3 | % | 3 | % | ||||||||||||||||||||||||||||||||||||||
Total | $ | 172,963 | 100 | % | 100 | % | $ | 172,665 | 100 | % | 100 | % | $ | 151,448 | 100 | % | 100 | % |
At or for the Six Months ended | At or for the Three Months ended | At or for the Year ended | At or for the Six Months ended | ||||||||||||||||||||||||||||||||||||||||||||
(Dollars in thousands) | June 30, 2022 | % of Average Loans | March 31, 2022 | % of Average Loans | December 31, 2021 | % of Average Loans | June 30, 2021 | % of Average Loans | |||||||||||||||||||||||||||||||||||||||
Balance at beginning of period | $ | 172,665 | 172,665 | 158,243 | 158,243 | ||||||||||||||||||||||||||||||||||||||||||
Acquisitions | — | — | 371 | — | |||||||||||||||||||||||||||||||||||||||||||
Provision for credit losses | 2,991 | 4,344 | 16,380 | (5,234) | |||||||||||||||||||||||||||||||||||||||||||
Net (charge-offs) recoveries | |||||||||||||||||||||||||||||||||||||||||||||||
Residential real estate | 64 | 0.01 | % | 18 | — | % | 337 | 0.04 | % | 237 | 0.03 | % | |||||||||||||||||||||||||||||||||||
Commercial real estate | (184) | — | % | 344 | — | % | 1,597 | 0.02 | % | 866 | 0.01 | % | |||||||||||||||||||||||||||||||||||
Other commercial | (76) | — | % | 182 | 0.01 | % | (1,048) | (0.04) | % | (1,566) | (0.05) | % | |||||||||||||||||||||||||||||||||||
Home equity | 167 | 0.02 | % | 48 | 0.01 | % | 198 | 0.03 | % | 22 | — | % | |||||||||||||||||||||||||||||||||||
Other consumer | (2,664) | (0.74) | % | (1,442) | (0.41) | % | (3,413) | (1.03) | % | (1,120) | (0.34) | % | |||||||||||||||||||||||||||||||||||
Net charge-offs | (2,693) | (0.02) | % | (850) | (0.01) | % | (2,329) | (0.02) | % | (1,561) | (0.01) | % | |||||||||||||||||||||||||||||||||||
Balance at end of period | $ | 172,963 | 176,159 | 172,665 | 151,448 | ||||||||||||||||||||||||||||||||||||||||||
ACL as a percentage of total loans | 1.20 | % | 1.28 | % | 1.29 | % | 1.35 | % | |||||||||||||||||||||||||||||||||||||||
Non-accrual loans as a percentage of total loans | 0.27 | % | 0.42 | % | 0.38 | % | 0.43 | % | |||||||||||||||||||||||||||||||||||||||
ACL as a percentage of non-accrual loans | 448.99 | % | 304.13 | % | 341.69 | % | 315.19 | % |
Loans Receivable, by Loan Type | % Change from | ||||||||||||||||||||||||||||||||||||||||
(Dollars in thousands) | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Jun 30, 2021 | Mar 31, 2022 | Dec 31, 2021 | Jun 30, 2021 | ||||||||||||||||||||||||||||||||||
Custom and owner occupied construction | $ | 282,916 | $ | 265,579 | $ | 263,758 | $ | 158,405 | 7 | % | 7 | % | 79 | % | |||||||||||||||||||||||||||
Pre-sold and spec construction | 269,568 | 258,429 | 257,568 | 163,740 | 4 | % | 5 | % | 65 | % | |||||||||||||||||||||||||||||||
Total residential construction | 552,484 | 524,008 | 521,326 | 322,145 | 5 | % | 6 | % | 72 | % | |||||||||||||||||||||||||||||||
Land development | 201,607 | 180,270 | 185,200 | 111,736 | 12 | % | 9 | % | 80 | % | |||||||||||||||||||||||||||||||
Consumer land or lots | 197,394 | 184,217 | 173,305 | 138,292 | 7 | % | 14 | % | 43 | % | |||||||||||||||||||||||||||||||
Unimproved land | 101,266 | 90,498 | 81,064 | 63,469 | 12 | % | 25 | % | 60 | % | |||||||||||||||||||||||||||||||
Developed lots for operative builders | 68,087 | 61,276 | 41,840 | 27,143 | 11 | % | 63 | % | 151 | % | |||||||||||||||||||||||||||||||
Commercial lots | 95,958 | 98,403 | 99,418 | 64,664 | (2) | % | (3) | % | 48 | % | |||||||||||||||||||||||||||||||
Other construction | 931,000 | 833,218 | 762,970 | 554,548 | 12 | % | 22 | % | 68 | % | |||||||||||||||||||||||||||||||
Total land, lot, and other construction | 1,595,312 | 1,447,882 | 1,343,797 | 959,852 | 10 | % | 19 | % | 66 | % | |||||||||||||||||||||||||||||||
Owner occupied | 2,747,152 | 2,675,681 | 2,645,841 | 2,019,860 | 3 | % | 4 | % | 36 | % | |||||||||||||||||||||||||||||||
Non-owner occupied | 3,333,915 | 3,190,519 | 3,056,658 | 2,436,672 | 4 | % | 9 | % | 37 | % | |||||||||||||||||||||||||||||||
Total commercial real estate | 6,081,067 | 5,866,200 | 5,702,499 | 4,456,532 | 4 | % | 7 | % | 36 | % | |||||||||||||||||||||||||||||||
Commercial and industrial | 1,353,248 | 1,378,500 | 1,463,022 | 1,654,237 | (2) | % | (8) | % | (18) | % | |||||||||||||||||||||||||||||||
Agriculture | 758,394 | 731,248 | 751,185 | 746,678 | 4 | % | 1 | % | 2 | % | |||||||||||||||||||||||||||||||
1st lien | 1,596,878 | 1,466,279 | 1,393,267 | 1,105,579 | 9 | % | 15 | % | 44 | % | |||||||||||||||||||||||||||||||
Junior lien | 34,149 | 33,438 | 34,830 | 38,029 | 2 | % | (2) | % | (10) | % | |||||||||||||||||||||||||||||||
Total 1-4 family | 1,631,027 | 1,499,717 | 1,428,097 | 1,143,608 | 9 | % | 14 | % | 43 | % | |||||||||||||||||||||||||||||||
Multifamily residential | 562,480 | 545,483 | 545,001 | 398,499 | 3 | % | 3 | % | 41 | % | |||||||||||||||||||||||||||||||
Home equity lines of credit | 820,721 | 753,362 | 761,990 | 693,135 | 9 | % | 8 | % | 18 | % | |||||||||||||||||||||||||||||||
Other consumer | 213,943 | 207,827 | 207,513 | 201,336 | 3 | % | 3 | % | 6 | % | |||||||||||||||||||||||||||||||
Total consumer | 1,034,664 | 961,189 | 969,503 | 894,471 | 8 | % | 7 | % | 16 | % | |||||||||||||||||||||||||||||||
States and political subdivisions | 695,396 | 659,742 | 615,251 | 631,199 | 5 | % | 13 | % | 10 | % | |||||||||||||||||||||||||||||||
Other | 169,520 | 168,334 | 153,147 | 129,237 | 1 | % | 11 | % | 31 | % | |||||||||||||||||||||||||||||||
Total loans receivable, including loans held for sale | 14,433,592 | 13,782,303 | 13,492,828 | 11,336,458 | 5 | % | 7 | % | 27 | % | |||||||||||||||||||||||||||||||
Less loans held for sale 1 | (33,837) | (51,284) | (60,797) | (98,410) | (34) | % | (44) | % | (66) | % | |||||||||||||||||||||||||||||||
Total loans receivable | $ | 14,399,755 | $ | 13,731,019 | $ | 13,432,031 | $ | 11,238,048 | 5 | % | 7 | % | 28 | % |
Non-performing Assets, by Loan Type | Non- Accrual Loans | Accruing Loans 90 Days or More Past Due | OREO | ||||||||||||||||||||||||||||||||||||||
(Dollars in thousands) | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Jun 30, 2021 | Jun 30, 2022 | Jun 30, 2022 | Jun 30, 2022 | ||||||||||||||||||||||||||||||||||
Custom and owner occupied construction | $ | 230 | 233 | 237 | 243 | 230 | — | — | |||||||||||||||||||||||||||||||||
Pre-sold and spec construction | 389 | — | — | — | 389 | — | — | ||||||||||||||||||||||||||||||||||
Total residential construction | 619 | 233 | 237 | 243 | 619 | — | — | ||||||||||||||||||||||||||||||||||
Land development | 197 | 240 | 250 | 279 | 197 | — | — | ||||||||||||||||||||||||||||||||||
Consumer land or lots | 157 | 160 | 309 | 190 | 157 | — | — | ||||||||||||||||||||||||||||||||||
Unimproved land | 107 | 128 | 124 | 178 | 107 | — | — | ||||||||||||||||||||||||||||||||||
Developed lots for operative builders | 260 | — | — | — | 260 | — | — | ||||||||||||||||||||||||||||||||||
Commercial lots | — | — | — | 368 | — | — | — | ||||||||||||||||||||||||||||||||||
Other construction | 12,884 | 12,884 | 12,884 | — | 12,884 | — | — | ||||||||||||||||||||||||||||||||||
Total land, lot and other construction | 13,605 | 13,412 | 13,567 | 1,015 | 13,605 | — | — | ||||||||||||||||||||||||||||||||||
Owner occupied | 4,013 | 3,508 | 3,918 | 3,747 | 3,809 | 204 | — | ||||||||||||||||||||||||||||||||||
Non-owner occupied | 1,491 | 1,526 | 6,063 | 1,892 | 1,491 | — | — | ||||||||||||||||||||||||||||||||||
Total commercial real estate | 5,504 | 5,034 | 9,981 | 5,639 | 5,300 | 204 | — | ||||||||||||||||||||||||||||||||||
Commercial and industrial | 5,741 | 4,252 | 3,066 | 6,046 | 4,331 | 1,051 | 359 | ||||||||||||||||||||||||||||||||||
Agriculture | 9,169 | 28,801 | 29,151 | 31,742 | 5,878 | 3,291 | — | ||||||||||||||||||||||||||||||||||
1st lien | 2,196 | 2,015 | 2,870 | 4,186 | 2,016 | 180 | — | ||||||||||||||||||||||||||||||||||
Junior lien | 200 | 301 | 136 | 272 | 145 | 55 | — | ||||||||||||||||||||||||||||||||||
Total 1-4 family | 2,396 | 2,316 | 3,006 | 4,458 | 2,161 | 235 | — | ||||||||||||||||||||||||||||||||||
Multifamily residential | 4,765 | 6,469 | 6,548 | — | 4,765 | — | — | ||||||||||||||||||||||||||||||||||
Home equity lines of credit | 1,684 | 1,416 | 1,563 | 2,653 | 1,601 | 83 | — | ||||||||||||||||||||||||||||||||||
Other consumer | 466 | 543 | 460 | 542 | 263 | 183 | 20 | ||||||||||||||||||||||||||||||||||
Total consumer | 2,150 | 1,959 | 2,023 | 3,195 | 1,864 | 266 | 20 | ||||||||||||||||||||||||||||||||||
Other | 17 | — | 112 | 703 | — | 17 | — | ||||||||||||||||||||||||||||||||||
Total | $ | 43,966 | 62,476 | 67,691 | 53,041 | 38,523 | 5,064 | 379 |
Accruing 30-89 Days Delinquent Loans, by Loan Type | % Change from | ||||||||||||||||||||||||||||||||||||||||
(Dollars in thousands) | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Jun 30, 2021 | Mar 31, 2022 | Dec 31, 2021 | Jun 30, 2021 | ||||||||||||||||||||||||||||||||||
Custom and owner occupied construction | $ | 2,046 | $ | 703 | $ | 1,243 | $ | — | 191 | % | 65 | % | n/m | ||||||||||||||||||||||||||||
Pre-sold and spec construction | 602 | — | 443 | 70 | n/m | 36 | % | 760 | % | ||||||||||||||||||||||||||||||||
Total residential construction | 2,648 | 703 | 1,686 | 70 | 277 | % | 57 | % | 3,683 | % | |||||||||||||||||||||||||||||||
Land development | 365 | 317 | — | — | 15 | % | n/m | n/m | |||||||||||||||||||||||||||||||||
Consumer land or lots | 337 | 28 | 149 | — | 1,104 | % | 126 | % | n/m | ||||||||||||||||||||||||||||||||
Unimproved land | 590 | — | 305 | 307 | n/m | 93 | % | 92 | % | ||||||||||||||||||||||||||||||||
Developed lots for operative builders | — | 142 | — | — | (100) | % | n/m | n/m | |||||||||||||||||||||||||||||||||
Commercial lots | — | 54 | — | — | (100) | % | n/m | n/m | |||||||||||||||||||||||||||||||||
Other construction | — | — | 30,788 | — | n/m | (100) | % | n/m | |||||||||||||||||||||||||||||||||
Total land, lot and other construction | 1,292 | 541 | 31,242 | 307 | 139 | % | (96) | % | 321 | % | |||||||||||||||||||||||||||||||
Owner occupied | 1,560 | 3,778 | 1,739 | 2,243 | (59) | % | (10) | % | (30) | % | |||||||||||||||||||||||||||||||
Non-owner occupied | 123 | 266 | 1,558 | 574 | (54) | % | (92) | % | (79) | % | |||||||||||||||||||||||||||||||
Total commercial real estate | 1,683 | 4,044 | 3,297 | 2,817 | (58) | % | (49) | % | (40) | % | |||||||||||||||||||||||||||||||
Commercial and industrial | 5,969 | 3,275 | 4,732 | 2,947 | 82 | % | 26 | % | 103 | % | |||||||||||||||||||||||||||||||
Agriculture | 851 | 162 | 459 | 837 | 425 | % | 85 | % | 2 | % | |||||||||||||||||||||||||||||||
1st lien | 329 | 2,963 | 2,197 | 736 | (89) | % | (85) | % | (55) | % | |||||||||||||||||||||||||||||||
Junior lien | 105 | 78 | 87 | 106 | 35 | % | 21 | % | (1) | % | |||||||||||||||||||||||||||||||
Total 1-4 family | 434 | 3,041 | 2,284 | 842 | (86) | % | (81) | % | (48) | % | |||||||||||||||||||||||||||||||
Home equity lines of credit | 1,071 | 1,315 | 1,994 | 1,942 | (19) | % | (46) | % | (45) | % | |||||||||||||||||||||||||||||||
Other consumer | 1,140 | 1,097 | 1,681 | 919 | 4 | % | (32) | % | 24 | % | |||||||||||||||||||||||||||||||
Total consumer | 2,211 | 2,412 | 3,675 | 2,861 | (8) | % | (40) | % | (23) | % | |||||||||||||||||||||||||||||||
States and political subdivisions | 7 | 21 | 1,733 | — | (67) | % | (100) | % | n/m | ||||||||||||||||||||||||||||||||
Other | 1,493 | 1,881 | 1,458 | 1,395 | (21) | % | 2 | % | 7 | % | |||||||||||||||||||||||||||||||
Total | $ | 16,588 | $ | 16,080 | $ | 50,566 | $ | 12,076 | 3 | % | (67) | % | 37 | % |
Net Charge-Offs (Recoveries), Year-to-Date Period Ending, By Loan Type | Charge-Offs | Recoveries | |||||||||||||||||||||||||||||||||
(Dollars in thousands) | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | Jun 30, 2021 | Jun 30, 2022 | Jun 30, 2022 | |||||||||||||||||||||||||||||
Pre-sold and spec construction | $ | (8) | (4) | (15) | (8) | — | 8 | ||||||||||||||||||||||||||||
Land development | (21) | (21) | (233) | (77) | — | 21 | |||||||||||||||||||||||||||||
Consumer land or lots | (10) | (10) | (165) | (164) | — | 10 | |||||||||||||||||||||||||||||
Unimproved land | (1) | — | (241) | (21) | — | 1 | |||||||||||||||||||||||||||||
Total land, lot and other construction | (32) | (31) | (639) | (262) | — | 32 | |||||||||||||||||||||||||||||
Owner occupied | 229 | (386) | (423) | (70) | 1,642 | 1,413 | |||||||||||||||||||||||||||||
Non-owner occupied | (3) | (2) | (357) | (503) | — | 3 | |||||||||||||||||||||||||||||
Total commercial real estate | 226 | (388) | (780) | (573) | 1,642 | 1,416 | |||||||||||||||||||||||||||||
Commercial and industrial | (458) | (449) | 41 | (218) | 308 | 766 | |||||||||||||||||||||||||||||
Agriculture | (4) | (2) | (20) | (6) | — | 4 | |||||||||||||||||||||||||||||
1st lien | (56) | (9) | (331) | (237) | — | 56 | |||||||||||||||||||||||||||||
Junior lien | (297) | (78) | (650) | (475) | — | 297 | |||||||||||||||||||||||||||||
Total 1-4 family | (353) | (87) | (981) | (712) | — | 353 | |||||||||||||||||||||||||||||
Multifamily residential | — | — | (40) | (40) | — | — | |||||||||||||||||||||||||||||
Home equity lines of credit | (51) | (5) | (621) | (23) | 44 | 95 | |||||||||||||||||||||||||||||
Other consumer | 166 | 55 | 236 | 74 | 298 | 132 | |||||||||||||||||||||||||||||
Total consumer | 115 | 50 | (385) | 51 | 342 | 227 | |||||||||||||||||||||||||||||
Other | 3,207 | 1,761 | 5,148 | 3,329 | 4,748 | 1,541 | |||||||||||||||||||||||||||||
Total | $ | 2,693 | 850 | 2,329 | 1,561 | 7,040 | 4,347 |
June 30, 2022 | December 31, 2021 | June 30, 2021 | |||||||||||||||||||||||||||||||||
(Dollars in thousands) | Amount | Percent | Amount | Percent | Amount | Percent | |||||||||||||||||||||||||||||
Non-interest bearing deposits | $ | 8,061,304 | 37 | % | $ | 7,779,288 | 36 | % | $ | 6,307,794 | 38 | % | |||||||||||||||||||||||
NOW and DDA accounts | 5,432,333 | 25 | % | 5,301,832 | 25 | % | 4,151,264 | 25 | % | ||||||||||||||||||||||||||
Savings accounts | 3,296,561 | 15 | % | 3,180,046 | 15 | % | 2,346,129 | 14 | % | ||||||||||||||||||||||||||
Money market deposit accounts | 4,021,102 | 18 | % | 4,014,128 | 19 | % | 2,990,021 | 18 | % | ||||||||||||||||||||||||||
Certificate accounts | 968,382 | 5 | % | 1,036,077 | 5 | % | 939,563 | 5 | % | ||||||||||||||||||||||||||
Wholesale deposits | 4,001 | — | % | 25,878 | — | % | 26,121 | — | % | ||||||||||||||||||||||||||
Total interest bearing deposits | 13,722,379 | 63 | % | 13,557,961 | 64 | % | 10,453,098 | 62 | % | ||||||||||||||||||||||||||
Total deposits | $ | 21,783,683 | 100 | % | $ | 21,337,249 | 100 | % | $ | 16,760,892 | 100 | % |
At or for the Six Months ended | At or for the Year ended | ||||||||||
(Dollars in thousands) | June 30, 2022 | December 31, 2021 | |||||||||
Repurchase agreements | |||||||||||
Amount outstanding at end of period | $ | 968,197 | 1,020,794 | ||||||||
Weighted interest rate on outstanding amount | 0.17 | % | 0.19 | % | |||||||
Maximum outstanding at any month-end | $ | 985,774 | 1,040,939 | ||||||||
Average balance | $ | 946,871 | 994,968 | ||||||||
Weighted-average interest rate | 0.16 | % | 0.23 | % | |||||||
(Dollars in thousands) | June 30, 2022 | December 31, 2021 | |||||||||
FHLB advances | |||||||||||
Borrowing capacity | $ | 3,404,154 | 2,995,622 | ||||||||
Amount utilized | (580,000) | — | |||||||||
Letters of credit | (1,787) | (1,631) | |||||||||
Amount available | $ | 2,822,367 | 2,993,991 | ||||||||
FRB discount window | |||||||||||
Borrowing capacity | $ | 1,791,819 | 1,450,908 | ||||||||
Amount utilized | — | — | |||||||||
Amount available | $ | 1,791,819 | 1,450,908 | ||||||||
Unsecured lines of credit available | $ | 635,000 | 635,000 | ||||||||
Unencumbered debt securities | |||||||||||
U.S. government and federal agency | $ | 1,302,059 | 1,346,749 | ||||||||
U.S. government sponsored enterprises | 297,814 | 240,693 | |||||||||
State and local governments | 1,131,759 | 796,323 | |||||||||
Corporate bonds | 101,349 | 180,752 | |||||||||
Residential mortgage-backed securities | 3,419,290 | 4,094,713 | |||||||||
Commercial mortgage-backed securities | 1,010,175 | 1,023,131 | |||||||||
Total unencumbered debt securities | $ | 7,262,446 | 7,682,361 |
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 | 13.32 | % | 12.35 | % | 12.35 | % | 8.74 | % | |||||||||||||||
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 | % |
Six Months ended | |||||||||||
(Dollars in thousands) | June 30, 2022 | June 30, 2021 | |||||||||
Income Before Income Taxes | $ | 175,509 | 196,862 | ||||||||
Federal and state income tax expense | 31,322 | 38,433 | |||||||||
Net Income | $ | 144,187 | 158,429 | ||||||||
Effective tax rate 1 | 17.8 | % | 19.5 | % | |||||||
Income from tax-exempt debt securities, municipal loans and leases | $ | 38,080 | 34,161 | ||||||||
Benefits from federal income tax credits | $ | 7,977 | 7,517 |
(Dollars in thousands) | New Markets Tax Credits | Low-Income Housing Tax Credits | Debt Securities Tax Credits | Total | |||||||||||||||||||
2023 | $ | 8,004 | 12,951 | 674 | 21,629 | ||||||||||||||||||
2024 | 7,408 | 16,313 | 631 | 24,352 | |||||||||||||||||||
2025 | 6,337 | 17,505 | 594 | 24,436 | |||||||||||||||||||
2026 | 4,857 | 17,459 | 451 | 22,767 | |||||||||||||||||||
2027 | 4,137 | 17,333 | 219 | 21,689 | |||||||||||||||||||
Thereafter | 6,257 | 65,208 | 233 | 71,698 | |||||||||||||||||||
$ | 37,000 | 146,769 | 2,802 | 186,571 |
Three Months ended | Six Months ended | ||||||||||||||||||||||||||||||||||
June 30, 2022 | June 30, 2022 | ||||||||||||||||||||||||||||||||||
(Dollars in thousands) | Average Balance | Interest and Dividends | Average Yield/ Rate | Average Balance | Interest and Dividends | Average Yield/ Rate | |||||||||||||||||||||||||||||
Assets | |||||||||||||||||||||||||||||||||||
Residential real estate loans | $ | 1,229,013 | $ | 13,026 | 4.24 | % | $ | 1,184,864 | $ | 28,541 | 4.82 | % | |||||||||||||||||||||||
Commercial loans 1 | 11,712,381 | 132,799 | 4.55 | % | 11,516,661 | 258,718 | 4.53 | % | |||||||||||||||||||||||||||
Consumer and other loans | 1,107,396 | 12,511 | 4.53 | % | 1,091,338 | 24,302 | 4.49 | % | |||||||||||||||||||||||||||
Total loans 2 | 14,048,790 | 158,336 | 4.52 | % | 13,792,863 | 311,561 | 4.56 | % | |||||||||||||||||||||||||||
Tax-exempt investment securities 3 | 1,979,865 | 18,413 | 3.72 | % | 1,852,204 | 34,077 | 3.68 | % | |||||||||||||||||||||||||||
Taxable investment securities 4 | 8,685,641 | 28,473 | 1.31 | % | 8,783,881 | 54,938 | 1.25 | % | |||||||||||||||||||||||||||
Total earning assets | 24,714,296 | 205,222 | 3.33 | % | 24,428,948 | 400,576 | 3.31 | % | |||||||||||||||||||||||||||
Goodwill and intangibles | 1,033,601 | 1,034,951 | |||||||||||||||||||||||||||||||||
Non-earning assets | 619,671 | 687,668 | |||||||||||||||||||||||||||||||||
Total assets | $ | 26,367,568 | $ | 26,151,567 | |||||||||||||||||||||||||||||||
Liabilities | |||||||||||||||||||||||||||||||||||
Non-interest bearing deposits | $ | 7,991,993 | $ | — | — | % | $ | 7,926,215 | $ | — | — | % | |||||||||||||||||||||||
NOW and DDA accounts | 5,405,470 | 723 | 0.05 | % | 5,343,074 | 1,568 | 0.06 | % | |||||||||||||||||||||||||||
Savings accounts | 3,261,798 | 244 | 0.03 | % | 3,254,197 | 576 | 0.04 | % | |||||||||||||||||||||||||||
Money market deposit accounts | 3,999,582 | 1,369 | 0.14 | % | 4,015,102 | 2,750 | 0.14 | % | |||||||||||||||||||||||||||
Certificate accounts | 982,397 | 797 | 0.33 | % | 1,000,893 | 1,694 | 0.34 | % | |||||||||||||||||||||||||||
Total core deposits | 21,641,240 | 3,133 | 0.06 | % | 21,539,481 | 6,588 | 0.06 | % | |||||||||||||||||||||||||||
Wholesale deposits 5 | 3,877 | 8 | 0.71 | % | 10,497 | 17 | 0.31 | % | |||||||||||||||||||||||||||
Repurchase agreements | 923,459 | 367 | 0.16 | % | 946,872 | 760 | 0.16 | % | |||||||||||||||||||||||||||
FHLB advances | 476,978 | 1,298 | 1.08 | % | 247,265 | 1,310 | 1.05 | % | |||||||||||||||||||||||||||
Subordinated debentures and other borrowed funds | 190,072 | 1,393 | 2.94 | % | 184,927 | 2,485 | 2.71 | % | |||||||||||||||||||||||||||
Total interest bearing liabilities | 23,235,626 | 6,199 | 0.11 | % | 22,929,042 | 11,160 | 0.10 | % | |||||||||||||||||||||||||||
Other liabilities | 235,814 | 242,528 | |||||||||||||||||||||||||||||||||
Total liabilities | 23,471,440 | 23,171,570 | |||||||||||||||||||||||||||||||||
Stockholders’ Equity | |||||||||||||||||||||||||||||||||||
Common stock | 1,108 | 1,107 | |||||||||||||||||||||||||||||||||
Paid-in capital | 2,340,059 | 2,339,476 | |||||||||||||||||||||||||||||||||
Retained earnings | 875,276 | 861,302 | |||||||||||||||||||||||||||||||||
Accumulated other comprehensive loss | (320,315) | (221,888) | |||||||||||||||||||||||||||||||||
Total stockholders’ equity | 2,896,128 | 2,979,997 | |||||||||||||||||||||||||||||||||
Total liabilities and stockholders’ equity | $ | 26,367,568 | $ | 26,151,567 | |||||||||||||||||||||||||||||||
Net interest income (tax-equivalent) | $ | 199,023 | $ | 389,416 | |||||||||||||||||||||||||||||||
Net interest spread (tax-equivalent) | 3.22 | % | 3.21 | % | |||||||||||||||||||||||||||||||
Net interest margin (tax-equivalent) | 3.23 | % | 3.21 | % |
Six Months ended | |||||||||||||||||
2022 vs. 2021 | |||||||||||||||||
Increase (Decrease) Due to: | |||||||||||||||||
(Dollars in thousands) | Volume | Rate | Net | ||||||||||||||
Interest income | |||||||||||||||||
Residential real estate loans | $ | 7,466 | 1,388 | 8,854 | |||||||||||||
Commercial loans (tax-equivalent) | 49,187 | (17,624) | 31,563 | ||||||||||||||
Consumer and other loans | 3,003 | (116) | 2,887 | ||||||||||||||
Investment securities (tax-equivalent) | 35,111 | (8,649) | 26,462 | ||||||||||||||
Total interest income | 94,767 | (25,001) | 69,766 | ||||||||||||||
Interest expense | |||||||||||||||||
NOW and DDA accounts | 411 | (13) | 398 | ||||||||||||||
Savings accounts | 135 | 162 | 297 | ||||||||||||||
Money market deposit accounts | 731 | 293 | 1,024 | ||||||||||||||
Certificate accounts | 101 | (1,010) | (909) | ||||||||||||||
Wholesale deposits | (28) | 5 | (23) | ||||||||||||||
Repurchase agreements | (56) | (524) | (580) | ||||||||||||||
FHLB advances | — | 1,310 | 1,310 | ||||||||||||||
Subordinated debentures and other borrowed funds | 237 | 179 | 416 | ||||||||||||||
Total interest expense | 1,531 | 402 | 1,933 | ||||||||||||||
Net interest income (tax-equivalent) | $ | 93,236 | (25,403) | 67,833 |
GLACIER BANCORP, INC. | ||||||||
August 2, 2022 | /s/ Randall M. Chesler | |||||||
Randall M. Chesler | ||||||||
President and CEO | ||||||||
August 2, 2022 | /s/ Ron J. Copher | |||||||
Ron J. Copher | ||||||||
Executive Vice President and CFO |
August 2, 2022 | /s/ Randall M. Chesler | |||||||
Randall M. Chesler | ||||||||
President/CEO |
August 2, 2022 | /s/ Ron J. Copher | |||||||
Ron J. Copher | ||||||||
Executive Vice President/CFO |
August 2, 2022 | /s/ Randall M. Chesler | |||||||
Randall M. Chesler | ||||||||
President/CEO | ||||||||
August 2, 2022 | /s/ Ron J. Copher | |||||||
Ron J. Copher | ||||||||
Executive Vice President/CFO |