Attached files

file filename
8-K - GLACIER BANCORP, INC.v219842_8k.htm

Glacier Bancorp, Inc. Announces Results for Quarter Ended March 31, 2011



HIGHLIGHTS:



- Net earnings for the quarter of $10.3 million.



- Diluted earnings per share of $0.14 for the quarter.



- Non-interest bearing deposits increased $32 million, or 15 percent annualized.



- Net interest margin remained the same at 3.91% for the quarter, the first time in eight quarters the margin did not experience a decrease.



- Non-interest expense decreased $3.3 million, or 7 percent from prior quarter.



- Loan loss provision covered charge-offs 1.2 times and decreased $7.9 million from the previous quarter.



- Dividend declared of $0.13 per share for the first quarter.

KALISPELL, Mont., April 27, 2011 /PRNewswire/ --

Earnings Summary - unaudited


Three months

($ in thousands, except per share data)


ended March 31,



2011


2010






Net earnings

$

10,285


10,070

Diluted earnings per share

$

0.14


0.16

Return on average assets (annualized)


0.62%


0.67%

Return on average equity (annualized)


4.95%


5.75%



Glacier Bancorp, Inc. (Nasdaq GS: GBCI) reported net earnings of $10.3 million for the first quarter of 2011, an increase of $215 thousand, or 2 percent, from the $10.1 million for the first quarter of 2010. The diluted earnings per share of $0.14 for the quarter represented a 12.5 percent decrease from the diluted earnings per share of $0.16 for the same quarter of 2010. There were no non recurring income or expense items impacting this quarter's earnings per share. Annualized return on average assets and return on average equity for the first quarter were 0.62 percent and 4.95 percent, respectively, which compares with prior year returns for the first quarter of 0.67 percent and 5.75 percent, respectively.

"First quarter earnings were about what we expected for the first three months of the year. Now hopefully we can begin to build more momentum through the rest of the year," said Mick Blodnick, President and Chief Executive Officer. "However, in order for that to take place we need to see loan demand pick up and have a good selling season to move more of our non performing assets," Blodnick said.









$ Change from


$ Change from

Assets  


March 31,


December 31,


March 31,


December 31,


March 31,

(Unaudited - $ in thousands)


2011


2010


2010


2010


2010












Cash on hand and in banks


$          75,471


71,465


93,242


4,006


(17,771)

Investments, interest bearing deposits,











   and fed funds


2,728,948


2,430,084


1,658,230


298,864


1,070,718

Loans











  Residential real estate


543,229


632,877


717,306


(89,648)


(174,077)

  Commercial


2,404,731


2,451,091


2,593,266


(46,360)


(188,535)

  Consumer and other


699,026


665,321


704,789


33,705


(5,763)

     Loans receivable


3,646,986


3,749,289


4,015,361


(102,303)


(368,375)

  Allowance for loan and lease losses


(140,829)


(137,107)


(143,600)


(3,722)


2,771

     Loans receivable, net


3,506,157


3,612,182


3,871,761


(106,025)


(365,604)

Other assets


599,288


645,556


602,635


(46,268)


(3,347)

  Total assets


$     6,909,864


6,759,287


6,225,868


150,577


683,996














Total assets at March 31, 2011 were $6.910 billion, which is $151 million, or 2 percent greater than total assets of $6.759 billion at December 31, 2010 and $684 million, or 11 percent greater than total assets of $6.226 billion at March 31, 2010.

Investment securities, including interest bearing deposits and federal funds sold, have increased $299 million, or 12 percent, from December 31, 2010 and increased $1.071 billion, or 65 percent, since March 31, 2010. "With tepid loan demand we again this quarter made significant additions to our investment portfolio to help offset further decreases in our interest income," Blodnick said. "This continual low interest rate environment accompanied by a steep yield curve has afforded us the opportunity to apply some leverage to the balance sheet without adding excessive interest rate risk," Blodnick said. The Company continues to purchase investment securities, predominately mortgage-backed securities issued by Freddie Mac and Fannie Mae, with short weighted-average-lives to offset the current lack of loan growth. Additionally this quarter, the Company purchased corporate bonds with bullet maturities in the two to three year maturity range. These security purchases allow the Company to create incremental yield without taking any long-term interest rate risk. The Company also continues to selectively purchase and diversify it's tax-exempt investment securities. Investment securities represent 39 percent of total assets at March 31, 2011 versus 36 percent of total assets at December 31, 2010.

At March 31, 2011, loans receivable were $3.647 billion, a decrease of $102 million, or 3 percent, over loans receivable of $3.749 billion at December 31, 2010. Excluding net charge-offs of $15.8 million and loans transferred to other real estate of $16.7 million, loans decreased $69.5 million, or 2 percent from December 31, 2010. During the past twelve months, gross loans decreased $368 million, or 9 percent, over gross loans of $4.015 billion at March 31, 2010. The largest decrease in dollars was in commercial loans which decreased $189 million, or 7 percent, from March 31, 2010.

Credit Quality Summary


March 31,


December 31,


March 31,

(Unaudited - $ in thousands)


2011


2010


2010








Allowance for loan and lease losses - beginning of year

$

137,107


142,927


142,927

Provision expense


19,500


84,693


20,910

Charge-offs


(16,504)


(93,950)


(21,477)

Recoveries


726


3,437


1,240

Allowance for loan and lease losses - end of period

$

140,829


137,107


143,600








Other real estate owned

$

82,594


73,485


59,481

Accruing loans 90 days or more overdue


6,578


4,531


10,489

Non-accrual loans


178,402


192,505


198,169

   Total non-performing assets

$

267,574


270,521


268,139








Allowance for loan and lease losses as a







   percentage of non-performing loans


76%


70%


69%








Non-performing assets as a percentage







   of subsidiary assets


3.78%


3.91%


4.19%








Allowance for loan and lease losses as a







   percentage of total loans


3.86%


3.66%


3.58%








Net charge-offs as a percentage of total loans


0.43%


2.41%


0.50%








Accruing loans 30-89 days overdue

$

52,402


45,497


61,255



Credit Quality

At March 31, 2011, the allowance for loan and lease losses ("allowance") was $140.8 million, an increase of $3.7 million from the prior quarter, but a decrease of $2.8 million from the prior year quarter. The allowance was 3.86 percent of total loans outstanding at March 31, 2011, compared to 3.66 percent at December 31, 2010 and the 3.58 percent at March 31, 2010. The allowance was 76 percent of non-performing loans at March 31, 2011, an increase from 70 percent at prior year end and 69 percent a year ago. Non-performing assets as a percentage of total subsidiary assets at March 31, 2011 were 3.78 percent, down from 3.91 percent as of prior year end, and down from 4.19 percent a year ago. Early stage delinquencies (accruing 30-89 days past due) of $52.4 million at March 31, 2011 increased from the previous quarter's $45.5 million, but declined from $61.3 million for the prior year's quarter. Seasonality affects early stage delinquencies as unemployment increases during the winter months especially in those areas that rely on tourism. The length and depth of the economic slowdown has also continued to pressure delinquencies.

Credit Quality Trends










(Unaudited - $ in thousands)






Accruing











Loans 30-89


Non-Performing



Provision




ALLL


Days Overdue


Assets to



for Loan


Net


as a Percent


as a Percent of


Total Subsidiary



Losses


Charge-Offs


of Loans


Loans


Assets  

Q1 2011

$

19,500


15,778


3.86%


1.44%


3.78%

Q4 2010


27,375


24,525


3.66%


1.21%


3.91%

Q3 2010


19,162


26,570


3.47%


1.06%


4.03%

Q2 2010


17,246


19,181


3.58%


0.92%


4.01%

Q1 2010


20,910


20,237


3.58%


1.53%


4.19%

Q4 2009


36,713


19,116


3.52%


2.15%


4.13%

Q3 2009


47,050


19,094


3.14%


1.09%


4.10%

Q2 2009


25,140


11,543


2.41%


1.55%


3.06%



Provision for Loan and Lease Losses

The current quarter provision for loan loss expense was $19.5 million, a decrease of $7.9 million from the prior quarter and a decrease of $1.4 million from the first quarter in 2010. Loan portfolio growth, composition, average loan size, credit quality considerations, and other environmental factors will continue to determine the level of additional provision for loan loss expense at each subsidiary bank. Net charged-off loans for the current quarter were $15.8 million compared to $24.5 million for the prior quarter and $20.2 million for the first quarter in 2010. "Although there is still work to do to improve credit quality, a number of trends are moving in the right direction," Blodnick said. "We did see a slight decrease in non performing assets during the quarter even though sales have been extremely slow this winter. In addition, we did move a number of properties and projects to OREO this past quarter which should expedite and facilitate their disposition. Hopefully as the weather improves this spring and summer so will the level of sales activity."

For additional information regarding credit quality and a breakout of the loan portfolio by regulatory classification, see the exhibits at the end of this press release.









$ Change from


$ Change from

Liabilities  


March 31,


December 31,


March 31,


December 31,


March 31,

(Unaudited - $ in thousands)


2011


2010


2010


2010


2010












Non-interest bearing deposits


$        888,311


855,829


828,141


32,482


60,170

Interest bearing deposits


3,663,999


3,666,073


3,336,703


(2,074)


327,296

Federal Home Loan Bank advances


960,097


965,141


802,886


(5,044)


157,211

Securities sold under agreements to











  repurchase and other borrowed funds


265,067


269,408


248,894


(4,341)


16,173

Other liabilities


167,334


39,500


45,765


127,834


121,569

Subordinated debentures


125,167


125,132


125,024


35


143

    Total liabilities


$     6,069,975


5,921,083


5,387,413


148,892


682,562














As of March 31, 2011, non-interest bearing deposits of $888 million increased $32 million, or 4 percent, since December 31, 2010 and increased $60 million, or 7 percent, since March 31, 2010. Interest bearing deposits of $3.664 billion at March 31, 2011 include $181 million issued through the Certificate of Deposit Account Registry System ("CDARS"). Interest bearing deposits decreased $2 million, or .1 percent, from the prior quarter, which includes a $3.4 million reduction in wholesale deposits. Interest bearing deposits increased $327 million, or 10 percent from March 31, 2010 which included $184 million from wholesale deposits and CDARS. The increase in non-interest bearing deposits from both the prior quarter end and the same quarter last year was driven by growth in the number of personal and business customers, as well as existing customers retaining cash deposits because of the uncertainty in the current interest rate environment and for liquidity purposes. The decrease in interest bearing deposits from the prior quarter resulted primarily from seasonal decreases that typically occur during the first quarter.

Increases in deposits have reduced the Company's reliance on the amount of borrowings necessary to fund investment security growth. Federal Home Loan Bank advances decreased $5 million, or 1 percent, from December 31, 2010 and increased $157 million, or 20 percent, from March 31, 2010. Repurchase agreements and other borrowed funds were $265 million at March 31, 2011, a decrease of $4.3 million, or 2 percent, from December 31, 2010. Included in Other Liabilities at March 31, 2011 is a $128.9 million obligation for securities purchased in March that will settle in April.









$ Change from


$ Change from

Stockholders' equity - unaudited


March 31,


December 31,


March 31,


December 31,


March 31,

($ in thousands except per share data)


2011


2010


2010


2010


2010












Common equity


$        837,595


837,676


832,941


(81)


4,654

Accumulated other comprehensive income


2,294


528


5,514


1,766


(3,220)

  Total stockholders' equity


839,889


838,204


838,455


1,685


1,434

Goodwill and core deposit intangible, net


(156,289)


(157,016)


(159,376)


727


3,087

  Tangible stockholders' equity


$        683,600


681,188


679,079


2,412


4,521












Stockholders' equity to total assets


12.15%


12.40%


13.47%





Tangible stockholders' equity to total tangible assets


10.12%


10.32%


11.19%





Book value per common share


$            11.68


11.66


11.66


0.02


0.02

Tangible book value per common share


$              9.51


9.47


9.44


0.04


0.07

Market price per share at end of period


$            15.05


15.11


15.23


(0.06)


(0.18)



Total stockholders' equity and book value per share increased $1.7 million and $0.02 per share, respectively, from the prior quarter resulting from the increase in accumulated other comprehensive income representing net unrealized gains or losses (net of tax) on the securities portfolio. Tangible stockholder's equity in that same period increased $2.4 million, or $0.04 per share. Total stockholders' equity and book value per share increased $1.4 million and $0.02 per share, respectively, from March 31, 2010, the increase largely the result of higher undivided profits. Tangible stockholders' equity increased $4.5 million, or $0.07 per share since March 31, 2010 resulting in tangible stockholders' equity to tangible assets of 10.12 percent and tangible book value per share of $9.51 as of March 31, 2011.

Cash Dividend

On March 30, 2011, the board of directors declared a cash dividend of $0.13 per share, payable April 21, 2011 to shareholders of record on April 12, 2011. Future cash dividends will depend on a variety of factors, including net income, capital, asset quality and general economic conditions.

Operating Results for Three Months Ended March 31, 2011

Compared to December 31, 2010 and March 31, 2010


Revenue summary









(Unaudited - $ in thousands)


Three months ended





March 31,


December 31,


March 31,





2011


2010


2010



Net interest income









  Interest income


$        68,373


69,083


73,398



  Interest expense


11,669


12,420


13,884



   Total net interest income


56,704


56,663


59,514












Non-interest income









  Service charges, loan fees, and other fees


11,185


12,178


10,646



  Gain on sale of loans


4,694


9,842


3,891



  Gain on sale of investments


124


2,225


314



  Other income


1,392


1,715


1,332



     Total non-interest income


17,395


25,960


16,183





$        74,099


82,623


75,697












Net interest margin (tax-equivalent)


3.91%


3.91%


4.43%





















($ in thousands)


$ Change from


$ Change from


% Change from


% Change from



December 31,


March 31,


December 31,


March 31,



2010


2010


2010


2010

Net interest income









  Interest income


$           (710)


$         (5,025)


-1%


-7%

  Interest expense


(751)


(2,215)


-6%


-16%

   Total net interest income


41


(2,810)


0%


-5%










Non-interest income









  Service charges, loan fees, and other fees


(993)


539


-8%


5%

  Gain on sale of loans


(5,148)


803


-52%


21%

  Gain on sale of investments


(2,101)


(190)


-94%


-61%

  Other income


(323)


60


-19%


5%

     Total non-interest income


(8,565)


1,212


-33%


7%



$        (8,524)


$         (1,598)


-10%


-2%












Net Interest Income

Net interest income increased $41 thousand from the prior quarter as the reduction in interest expense outpaced the decrease in interest income. The current quarter net interest margin as a percentage of earning assets, on a tax-equivalent basis, was 3.91 percent unchanged from the prior quarter. The net interest margin figure includes a 2 basis points reduction from the reversal of interest on non-accrual loans. The decrease in funding expense this past quarter was the result of the Company's banks continuing to aggressively manage their cost of funds. The decrease in interest income for the quarter was due to the continued low interest rate environment and reduction in loan balances which put further pressure on earning assets yields. In addition, premium amortization on Collateralized Mortgage Obligations (CMO's) this quarter increased by $1.2 million putting further pressure on interest income. As mortgage refinance activity continues to drop off, premium amortization should decline in future quarters.

The net interest margin for the current quarter is 52 basis points lower than the 4.43 percent result for the first quarter of 2010. Net interest income for the twelve month period decreased by $2.8 million as the reduction in funding was less than the reduction experienced in interest income. The decrease in interest income was primarily due to a lower yield and volume of loans. In addition, in order to offset the reduction in loans, the Company purchased a significant amount of investment securities with short durations, but much lower yields than the assets they replaced. The decrease in interest expense is primarily attributable to the rate decreases on interest bearing deposits and lower cost borrowings. "We were encouraged that after eight quarters our net interest margin appears to be reaching a level of equilibrium," said Ron Copher, Chief Financial Officer. "However, until interest rates move up or we experience renewed loan demand, the likelihood of our margin increasing in the near term is not anticipated."

Non-interest Income

Non-interest income for the quarter totaled $17.4 million, a decrease of $8.6 million over the prior quarter end and an increase of $1.2 million over the same quarter last year. Service charge fee income of $11.2 million decreased $1.0 million, or 8 percent, during the quarter. The decrease from the prior quarter was primarily due to seasonal factors and a shorter number of days in the quarter. Gain on sale of loans decreased $5.1 million, or 52 percent, over the prior quarter primarily the result of the dramatic drop off in refinances. Gain on sale of loans increased $1 million, or 21 percent, over the prior year's first quarter which was positively impacted by the first time home buyer tax credit. Net gain on the sale of investments was $124 thousand for the current quarter compared to $2.2 million for the previous quarter and $314 thousand for the prior year's first quarter. Such sales were executed with the proceeds used to purchase additional securities that enable the investment portfolio to perform well across varying interest rate scenarios. Other income of $1.4 million for the current quarter is a decrease of $323 thousand from the prior quarter. In the prior quarter there was a $194 thousand gain on 1st Bank's merchant card servicing portfolio that accounted for a majority of the difference.

Non-interest expense summary


Three months ended



(Unaudited - $ in thousands)


March 31,


December 31,


March 31,





2011


2010


2010



Compensation, employee









 benefits and related expense


$          21,603


$          22,485


$          21,356



Occupancy and equipment expense


5,954


6,291


5,948



Advertising and promotions


1,484


1,683


1,592



Outsourced data processing expense


773


852


694



Core deposit intangibles amortization


727


758


820



Other real estate owned expense


2,099


2,847


2,318



Federal Deposit Insurance premiums


2,324


2,123


2,200



Other expenses


7,512


8,697


7,033



     Total non-interest expense


$          42,476


$          45,736


$          41,961





















(Unaudited - $ in thousands)


$ Change from


$ Change from


% Change from


% Change from



December 31,


March 31,


December 31,


March 31,



2010


2010


2010


2010

Compensation, employee









 benefits and related expense


$              (882)


$               247


-4%


1%

Occupancy and equipment expense


(337)


6


-5%


0%

Advertising and promotions


(199)


(108)


-12%


-7%

Outsourced data processing expense


(79)


79


-9%


11%

Core deposit intangibles amortization


(31)


(93)


-4%


-11%

Other real estate owned expense


(748)


(219)


-26%


-9%

Federal Deposit Insurance premiums


201


124


9%


6%

Other expenses


(1,185)


479


-14%


7%

     Total non-interest expense


$           (3,260)


$               515


-7%


1%












Non-interest Expense

Non-interest expense of $42.5 million for the quarter decreased by $3.3 million, or 7 percent, from the prior quarter and increased $515 thousand, or 1 percent, from the prior year first quarter. During the quarter all the major expense categories decreased with the exception of FDIC premiums which increased as a result of higher deposit levels. Compensation and employee benefits increased by $247 thousand, or 1 percent, to $21.6 million from the prior year first quarter. The Company and all eleven banks continue to closely manage this expense and control the number of full time equivalents.

Occupancy and equipment expense decreased $337 thousand, or 5 percent, from the prior quarter and increased $6 thousand, or .1 percent, from the prior year first quarter. Advertising and promotion expense decreased $199 thousand, or 12 percent, from the prior quarter and decreased $108 thousand, or 7 percent, from the first quarter of 2010. Other real estate owned expense of $2.1 million decreased $748 thousand, or 26 percent, from the prior quarter and decreased $219 thousand, or 9 percent, from prior year first quarter. The current quarter other real estate owned expense of $2.1 million included $881 thousand of operating expenses, $758 thousand of fair value write-downs, and $453 thousand of loss on sale of other real estate owned. FDIC premiums increased $201 thousand, or 9 percent, from prior quarter and increased $124 thousand, or 6 percent, from the prior year first quarter, the result of the increased amount of dollars on deposit. Other expenses decreased $1.2 million, or 14 percent, from the prior quarter and increased $479 thousand, or 1 percent, from the prior year first quarter.

Efficiency Ratio

The efficiency ratio is calculated as non-interest expense before other real estate owned expenses, core deposit intangible amortization, and non-recurring expense items as a percentage of fully taxable-equivalent net interest income and non-interest income, excluding gains and losses on sale of investment securities, other real estate owned income, and non-recurring income items. The efficiency ratio for the quarter was 52 percent compared to 50 percent for the prior year first quarter. The increase resulted from continuing pressure on net interest income in the current low interest rate environment.

About Glacier Bancorp, Inc.

Glacier Bancorp, Inc. is a regional multi-bank holding company providing commercial banking services in 60 communities in Montana, Idaho, Utah, Washington, Wyoming and Colorado. Glacier Bancorp, Inc. is headquartered in Kalispell, Montana, and conducts its operations principally through eleven community bank subsidiaries. These subsidiaries include: six banks domiciled in Montana - Glacier Bank of Kalispell, First Security Bank of Missoula, Valley Bank of Helena, Big Sky Western Bank of Bozeman, Western Security Bank of Billings, and First Bank of Montana of Lewistown; two banks domiciled in Idaho - Mountain West Bank of Coeur d'Alene and Citizens Community Bank of Pocatello; two banks domiciled in Wyoming - 1st Bank of Evanston and First National Bank & Trust of Powell; and one bank domiciled in Colorado - Bank of the San Juans of Durango.

This news release may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements include, but are not limited to, statements about management's plans, objectives, expectations and intentions that are not historical facts, and other statements identified by words such as "expects," "anticipates," "intends," "plans," "believes," "should," "projects," "seeks," "estimates" or words of similar meaning. These forward-looking statements are based on current beliefs and expectations of management and are inherently subject to significant business, economic and competitive uncertainties and contingencies, many of which are beyond the Company's control. In addition, these forward-looking statements are subject to assumptions with respect to future business strategies and decisions that are subject to change. The following factors, among others, could cause actual results to differ materially from the anticipated results or other expectations in the forward-looking statements, including those set forth in this news release:

  • the risks associated with lending and potential adverse changes of the credit quality of loans in the Company's portfolio, including as a result of declines in the housing and real estate markets in its geographic areas;
  • increased loan delinquency rates;
  • the risks presented by a continued economic downturn, which could adversely affect credit quality, loan collateral values, other real estate owned values, investment values, liquidity and capital levels, dividends and loan originations;
  • changes in market interest rates, which could adversely affect the Company's net interest income and profitability;
  • legislative or regulatory changes that adversely affect the Company's business, ability to complete pending or prospective future acquisitions, limit certain sources of revenue, or increase cost of operations;
  • costs or difficulties related to the integration of acquisitions;
  • the goodwill we have recorded in connection with acquisitions could become impaired, which may have an adverse impact on our earnings and capital;
  • reduced demand for banking products and services;
  • the risks presented by public stock market volatility, which could adversely affect the market price of our common stock and our ability to raise additional capital in the future;
  • competition from other financial services companies in our markets;  
  • loss of services from the senior management team; and
  • the Company's success in managing risks involved in the foregoing.

The Company does not undertake any obligation to publicly correct or update any forward-looking statement if we later become aware that it is not likely to be achieved.

Visit our website at www.glacierbancorp.com

Glacier Bancorp, Inc.

Consolidated Condensed Statements of Financial Condition



(Unaudited - $ in thousands except per share data)



March 31,


December 31,


March 31,






2011


2010


2010

Assets:









Cash on hand and in banks


$

75,471


71,465


93,242


Federal funds sold



-


-


71,250


Interest bearing cash deposits



22,633


33,625


12,595



Cash and cash equivalents



98,104


105,090


177,087












Investment securities, available-for-sale



2,706,315


2,396,459


1,574,385












Loans held for sale



23,904


76,213


56,595












Loans receivable



3,646,986


3,749,289


4,015,361


Allowance for loan and lease losses



(140,829)


(137,107)


(143,600)



Loans receivable, net



3,506,157


3,612,182


3,871,761












Premises and equipment, net



152,922


152,492


140,994


Other real estate owned



82,594


73,485


59,481


Accrued interest receivable



33,707


30,246


28,356


Deferred tax asset



37,962


40,284


37,404


Core deposit intangible, net



10,030


10,757


13,117


Goodwill



146,259


146,259


146,259


Non-marketable equity securities



64,434


64,429


63,261


Other assets



47,476


51,391


57,168



Total assets


$

6,909,864


6,759,287


6,225,868











Liabilities:









 Non-interest bearing deposits


$

888,311


855,829


828,141


 Interest bearing deposits



3,663,999


3,666,073


3,336,703


Federal Home Loan Bank advances



960,097


965,141


802,886


Securities sold under agreements to repurchase



250,932


249,403


242,110


Other borrowed funds



14,135


20,005


6,784


Accrued interest payable



6,790


7,245


7,983


Subordinated debentures



125,167


125,132


125,024


Other liabilities



160,544


32,255


37,782



Total liabilities



6,069,975


5,921,083


5,387,413











Stockholders' equity:









 Preferred shares, $0.01 par value per share, 1,000,000









     shares authorized, none issued or outstanding



-


-


-


Common stock, $0.01 par value per share, 117,187,500  









     shares authorized



719


719


719


Paid-in capital



642,876


643,894


643,371


Retained earnings - substantially restricted



194,000


193,063


188,851


Accumulated other comprehensive income



2,294


528


5,514



Total stockholders' equity



839,889


838,204


838,455



Total liabilities and stockholders' equity


$

6,909,864


6,759,287


6,225,868












Number of shares outstanding



71,915,073


71,915,073


71,911,268


Book value of equity per share



11.68


11.66


11.66



Glacier Bancorp, Inc.

Consolidated Condensed Statements of Operations








(Unaudited - $ in thousands except per share data)



Three months ended March 31,





2011


2010

Interest income:







Residential real estate loans


$

8,716


11,833


Commercial loans



33,058


36,672


Consumer and other loans



10,450


10,640


Investment securities  



16,149


14,253


      Total interest income



68,373


73,398








Interest expense:







Deposits



7,088


9,331


Federal Home Loan Bank advances



2,548


2,311


Securities sold under agreements to repurchase



357


416


Subordinated debentures



1,643


1,636


Other borrowed funds



33


190


      Total interest expense



11,669


13,884








Net interest income:



56,704


59,514


Provision for loan losses



19,500


20,910


       Net interest income after provision for loan losses



37,204


38,604








Non-interest income:







Service charges and other fees



10,208


9,520


Miscellaneous loan fees and charges



977


1,126


Gain on sale of loans



4,694


3,891


Gain on sale of investments



124


314


Other income



1,392


1,332


     Total non-interest income



17,395


16,183








Non-interest expense:







Compensation, employee benefits







       and related expense



21,603


21,356


Occupancy and equipment expense



5,954


5,948


Advertising and promotions



1,484


1,592


Outsourced data processing expense



773


694


Core deposit intangibles amortization



727


820


Other real estate owned expense



2,099


2,318


Federal Deposit Insurance Corporation premiums



2,324


2,200


Other expenses



7,512


7,033


     Total non-interest expense



42,476


41,961

Earnings before income taxes



12,123


12,826








Federal and state income tax expense



1,838


2,756

Net earnings


$

10,285


10,070








Basic earnings per share



0.14


0.16

Diluted earnings per share



0.14


0.16

Dividends declared per share



0.13


0.13

Return on average assets (annualized)



0.62%


0.67%

Return on average equity (annualized)



4.95%


5.75%

Average outstanding shares - basic  



71,915,073


62,763,299

Average outstanding shares - diluted



71,915,073


62,763,299



Glacier Bancorp, Inc.

Average Balance Sheet






For the Three months ended 3/31/11

For the Three months 3/31/10

(Unaudited - $ in thousands)


Interest

Average


Interest

Average





Average

and

Yield/

Average

and

Yield/

Assets:


Balance

Dividends

Rate

Balance

Dividends

Rate


Residential real estate loans

$      601,640

$       8,716

5.79%

$      783,177

$     11,833

6.04%


Commercial loans


     2,411,846

       33,058

5.56%

     2,592,529

       36,672

5.74%


Consumer and other loans

        702,248

       10,450

6.03%

        691,190

       10,640

6.24%



Total loans


     3,715,734

       52,224

5.70%

     4,066,896

       59,145

5.90%


Tax-exempt investment securities(1)

        583,904

         6,778

4.64%

        459,764

         5,568

4.84%


Other investment securities(2)

     1,936,316

         9,371

1.94%

     1,181,846

         8,685

2.94%



Total Earning Assets

     6,235,954

       68,373

4.45%

     5,708,506

       73,398

5.21%


Goodwill and core deposit intangible

        156,703



        159,851




Non-earning assets


        284,631



        268,688





Total assets


$   6,677,288



$   6,137,045













Liabilities:









NOW accounts


$      748,058

$          525

0.28%

$      716,239

$          733

0.41%


Savings accounts


        374,031

            148

0.16%

        331,676

            204

0.25%


Money market accounts

        878,391

         1,106

0.51%

        811,580

         1,963

0.98%


Certificates accounts

     1,082,083

         4,483

1.68%

     1,072,352

         5,411

2.05%


Wholesale deposits(3)

        537,008

            826

0.62%

        373,167

         1,020

1.11%


FHLB advances


        946,997

         2,548

1.09%

        802,000

         2,311

1.17%


Repurchase agreements








 and other borrowed funds

        387,060

         2,033

2.13%

        507,963

         2,242

1.79%



Total interest bearing liabilities

     4,953,628

       11,669

0.96%

     4,614,977

       13,884

1.22%


Non-interest bearing deposits

        851,900



        779,998




Other liabilities


          29,436



          31,400





Total Liabilities


     5,834,964



     5,426,375













Stockholders' equity:








Common stock


               719



               628




Paid-in capital


        643,937



        513,808




Retained earnings


        194,596



        193,643




Accumulated other









 comprehensive income

            3,072



            2,591





Total stockholders' equity

        842,324



        710,670





Total liabilities and









 stockholders' equity

$   6,677,288



$   6,137,045
























Net interest income



$     56,704



$     59,514



Net interest spread




3.49%



3.99%


Net interest margin




3.69%



4.23%


Net interest margin (tax-equivalent)



3.91%



4.43%











 (1)    Excludes tax effect of $3,001,000 and $2,465,000 on tax-exempt investment security income for the    

         quarters ended March 31, 2011 and March 31, 2010, respectively  

 (2)    Excludes tax effect of $392,000 and $312,000 on investment security tax credits for the quarter  

         quarters ended March 31, 2011 and March 31, 2010, respectively  

 (3)    Wholesale deposits include brokered deposits classified as NOW, money market demand, and CD's.  



Glacier Bancorp, Inc.

Loan Portfolio - by Regulatory Classification

(Unaudited - $ in thousands)



















Loans Receivable, Gross by Bank


% Change


% Change








Balance


Balance


Balance


from


from








3/31/2011


12/31/2010


3/31/2010


12/31/2010


3/31/2010






Glacier

$

829,571


857,177


911,668


-3%


-9%






Mountain West


754,491


788,028


918,668


-4%


-18%






First Security


557,986


567,303


579,529


-2%


-4%






Western


274,142


295,613


306,725


-7%


-11%






1st Bank


261,067


264,513


283,296


-1%


-8%






Valley


182,395


179,005


182,649


2%


0%






Big Sky


246,452


246,337


261,757


0%


-6%






First National


138,178


141,827


147,406


-3%


-6%






Citizens


155,379


160,416


159,750


-3%


-3%






First Bank - MT


110,025


109,309


115,425


1%


-5%






San Juans


141,113


143,574


148,488


-2%


-5%






Eliminations


(3,813)


(3,813)


-


0%


n/m






  Total

$

3,646,986


3,749,289


4,015,361


-3%


-9%
























Land, Lot and Other Construction Loans by Bank


% Change


% Change








Balance


Balance


Balance


from


from








3/31/2011


12/31/2010


3/31/2010


12/31/2010


3/31/2010






Glacier

$

133,164


148,319


160,171


-10%


-17%






Mountain West


130,074


147,991


206,953


-12%


-37%






First Security


56,873


72,409


81,068


-21%


-30%






Western


28,748


29,535


30,893


-3%


-7%






1st Bank


31,438


29,714


30,272


6%


4%






Valley


15,234


12,816


14,204


19%


7%






Big Sky


55,369


53,648


64,484


3%


-14%






First National


10,615


12,341


10,635


-14%


0%






Citizens


9,491


12,187


13,168


-22%


-28%






First Bank - MT


818


830


982


-1%


-17%






San Juans


27,894


30,187


36,152


-8%


-23%






  Total

$

499,718


549,977


648,982


-9%


-23%


























Land, Lot and Other Construction Loans by Bank, by Type at 3/31/11





Consumer




Developed


Commercial






Land


Land or


Unimproved


Lots for


Developed



Other



Development


Lot


Land


Operative Builders


Lot



Construction

Glacier

$

62,671


26,922


28,275


8,480


5,756



1,060

Mountain West


32,954


57,860


8,554


14,865


4,301



11,540

First Security


25,094


6,327


18,654


4,016


495



2,287

Western


13,418


4,964


3,469


589


1,769



4,539

1st Bank


6,734


9,183


3,423


276


2,211



9,611

Valley


2,311


4,899


1,234


-


3,356



3,434

Big Sky


21,541


15,140


9,137


979


2,573



5,999

First National


1,867


3,900


1,620


293


602



2,333

Citizens


2,384


1,257


2,384


45


680



2,741

First Bank - MT


-


78


461


-


-



279

San Juans


3,160


14,355


2,023


-


7,591



765

  Total

$

172,134


144,885


79,234


29,543


29,334



44,588
































Custom &





Residential Construction Loans by Bank, by Type


% Change


% Change



Owner


Pre-Sold



Balance


Balance


Balance


from


from



Occupied


& Spec



3/31/2011


12/31/2010


3/31/2010


12/31/2010


3/31/2010



3/31/2011


3/31/2011

Glacier

$

                 28,090


                 34,526


                 53,824


-19%


-48%


$

6,703


21,387

Mountain West


18,712


21,375


43,725


-12%


-57%



8,153


10,559

First Security


8,967


10,123


17,321


-11%


-48%



4,013


4,954

Western


877


1,350


3,196


-35%


-73%



460


417

1st Bank


4,437


6,611


14,914


-33%


-70%



2,631


1,806

Valley


3,825


4,950


5,109


-23%


-25%



3,000


825

Big Sky


11,745


11,004


17,608


7%


-33%



634


11,111

First National


1,726


1,958


2,583


-12%


-33%



1,340


386

Citizens


8,799


9,441


11,553


-7%


-24%



4,577


4,222

First Bank - MT


749


502


265


49%


183%



599


150

San Juans


5,731


7,018


6,957


-18%


-18%



5,731


-

  Total

$

93,658


108,858


177,055


-14%


-47%


$

37,841


55,817

















   n/m - not measurable


















Glacier Bancorp, Inc.

Loan Portfolio - by Regulatory Classification (continued)

(Unaudited - $ in thousands)



































































Single Family Residential Loans by Bank, by Type


% Change


% Change



1st


Junior



Balance


Balance


Balance


from


from



Lien


Lien



3/31/2011


12/31/2010


3/31/2010


12/31/2010


3/31/2010



3/31/2011


3/31/2011

Glacier

$

173,946


187,683


194,253


-7%


-10%



152,466


21,480

Mountain West


253,094


282,429


284,456


-10%


-11%



215,455


37,639

First Security


87,441


92,011


84,665


-5%


3%



73,552


13,889

Western


34,881


42,070


43,413


-17%


-20%



32,809


2,072

1st Bank


57,089


59,337


60,576


-4%


-6%



52,532


4,557

Valley


56,349


60,085


64,268


-6%


-12%



46,160


10,189

Big Sky


30,794


32,496


32,715


-5%


-6%



27,839


2,955

First National


13,229


13,948


17,580


-5%


-25%



10,204


3,025

Citizens


13,959


19,885


21,020


-30%


-34%



12,426


1,533

First Bank - MT


8,295


8,618


9,902


-4%


-16%



7,235


1,060

San Juans


30,301


29,124


30,804


4%


-2%



28,802


1,499

  Total

$

759,378


827,686


843,652


-8%


-10%



659,480


99,898



















































Commercial Real Estate Loans by Bank, by Type


% Change


% Change



Owner


Non-Owner



Balance


Balance


Balance


from


from



Occupied


Occupied



3/31/2011


12/31/2010


3/31/2010


12/31/2010


3/31/2010



3/31/2011


3/31/2011

Glacier

$

219,656


224,215


230,338


-2%


-5%



113,522


106,134

Mountain West


205,842


206,732


231,804


0%


-11%



125,792


80,050

First Security


241,817


227,662


225,168


6%


7%



163,002


78,815

Western


103,719


103,443


105,358


0%


-2%



57,683


46,036

1st Bank


55,585


58,353


64,363


-5%


-14%



40,961


14,624

Valley


51,467


50,325


49,601


2%


4%



32,935


18,532

Big Sky


87,305


88,135


87,446


-1%


0%



54,935


32,370

First National


26,435


27,609


25,706


-4%


3%



19,784


6,651

Citizens


59,861


61,737


57,733


-3%


4%



38,234


21,627

First Bank - MT


17,229


17,492


18,367


-2%


-6%



9,692


7,537

San Juans


50,747


50,066


48,166


1%


5%



28,944


21,803

  Total

$

1,119,663


1,115,769


1,144,050


0%


-2%



685,484


434,179



















































Consumer Loans by Bank, by Type


% Change


% Change



Home Equity


Other



Balance


Balance


Balance


from


from



Line of Credit


Consumer



3/31/2011


12/31/2010


3/31/2010


12/31/2010


3/31/2010



3/31/2011


3/31/2011

Glacier

$

144,537


150,082


163,345


-4%


-12%



130,762


13,775

Mountain West


68,358


70,304


72,329


-3%


-5%



60,223


8,135

First Security


69,214


71,677


76,276


-3%


-9%



45,042


24,172

Western


41,338


43,081


47,836


-4%


-14%



29,355


11,983

1st Bank


38,700


40,021


42,953


-3%


-10%



15,872


22,828

Valley


23,444


23,745


25,105


-1%


-7%



14,383


9,061

Big Sky


27,119


27,733


28,054


-2%


-3%



24,304


2,815

First National


24,018


24,217


25,810


-1%


-7%



14,750


9,268

Citizens


28,961


29,040


30,314


0%


-4%



23,296


5,665

First Bank - MT


7,538


8,005


7,896


-6%


-5%



3,763


3,775

San Juans


14,221


14,848


15,359


-4%


-7%



13,199


1,022

  Total

$

487,448


502,753


535,277


-3%


-9%



374,949


112,499



Glacier Bancorp, Inc.

Credit Quality Summary

(Unaudited - $ in thousands)






















Non-


Accruing


Other



Non-Performing Assets, by Loan Type


Accruing


Loans 90 Days or


Real Estate



Balance


Balance


Balance


Loans


More Overdue


Owned



3/31/2011


12/31/2010


3/31/2010


3/31/2011


3/31/2011


3/31/2011

Custom & owner occupied construction

$

2,362


2,575


1,842


1,439


-


923

Pre-sold & spec construction


12,410


16,071


30,339


4,632


-


7,778

Land development


82,465


83,989


76,254


54,434


122


27,909

Consumer land or lots


12,763


12,543


12,245


6,802


651


5,310

Unimproved land


42,755


44,116


38,585


23,361


759


18,635

Developed lots for operative builders


7,079


7,429


11,626


2,823


-


4,256

Commercial lots


2,630


3,110


1,705


787


-


1,843

Other construction


4,302


3,837


3,485


4,302


-


-

Commercial real estate


35,798


36,978


35,222


26,705


1,103


7,990

Commercial & industrial


17,577


13,127


13,055


16,314


258


1,005

Agriculture loans


7,112


5,253


5,293


6,595


112


405

Municipal Loans


-


-


4,495


-


-


-

1-4 Family


32,904


34,791


25,151


24,846


3,447


4,611

Home equity line of credits


5,697


4,805


7,083


4,994


84


619

Consumer


641


446


850


368


42


231

Other


1,079


1,451


909


-


-


1,079

  Total

$

267,574


270,521


268,139


178,402


6,578


82,594
























Non-Accrual &





Accruing 30-89 Days Delinquent Loans and


Accruing


Accruing Loans


Other



Non-Performing Assets, by Bank


30-89 Days


90 Days or  


Real Estate



Balance


Balance


Balance


Overdue


More Overdue


Owned



3/31/2011


12/31/2010


3/31/2010


3/31/2011


3/31/2011


3/31/2011

Glacier

$

82,529


75,869


92,315


19,808


55,133


7,588

Mountain West


82,852


83,872


94,952


14,020


52,565


16,267

First Security


58,289


59,770


57,775


9,955


34,244


14,090

Western


9,739


11,237


8,427


1,134


4,974


3,631

1st Bank


22,306


16,686


21,244


3,468


11,274


7,564

Valley


2,145


1,900


2,123


687


1,331


127

Big Sky


20,785


21,739


34,090


1,003


11,552


8,230

First National


9,539


9,901


9,009


892


7,319


1,328

Citizens


6,345


8,000


5,909


976


3,555


1,814

First Bank - MT


219


553


1,394


168


51


-

San Juans


5,297


6,549


2,156


291


2,982


2,024

GORE


19,931


19,942


-


-


-


19,931

  Total

$

319,976


316,018


329,394


52,402


184,980


82,594





































Provision for











Provision for


the Year-to-Date


ALLL



Allowance for Loan and Lease Losses


Year-to-Date


Ended 3/31/11


as a Percent



Balance


Balance


Balance


Ended


Over Net


of Loans



3/31/2011


12/31/2010


3/31/2010


3/31/2011


Charge-Offs


3/31/2011

Glacier

$

35,904


34,701


37,618


5,850


1.3


4.33%

Mountain West


35,380


35,064


35,858


7,500


1.0


4.69%

First Security


20,072


19,046


18,913


3,300


1.5


3.60%

Western


7,603


7,606


8,737


300


1.0


2.77%

1st Bank


11,411


10,467


11,310


1,000


17.9


4.37%

Valley


4,588


4,651


4,634


-


-


2.52%

Big Sky


10,551


9,963


11,144


650


10.5


4.28%

First National


2,312


2,527


2,212


-


-


1.67%

Citizens


5,501


5,502


5,554


700


1.0


3.54%

First Bank - MT


3,018


3,020


2,965


-


-


2.74%

San Juans


4,489


4,560


4,655


200


0.7


3.18%

  Total

$

140,829


137,107


143,600


19,500


1.2


3.86%



Glacier Bancorp, Inc.

Credit Quality Summary (continued)

(Unaudited - $ in thousands)







































Net Charge-Offs, Year-to-Date Period Ending, By Bank


Charge-Offs


Recoveries




3/31/2011


12/31/2010


3/31/2010


3/31/2011


3/31/2011


Glacier

$

4,647


24,327


10,560


4,718


71


Mountain West


7,183


47,487


5,693


7,434


251


First Security


2,274


7,296


1,629


2,336


62


Western


303


2,106


325


363


60


1st Bank


56


2,578


335


253


197


Valley


63


216


33


71


8


Big Sky


62


4,048


1,192


95


33


First National


216


605


237


221


5


Citizens


701


1,363


61


740


39


First Bank - MT


2


149


104


2


-


San Juans


271


338


68


271


-


  Total

$

15,778


90,513


20,237


16,504


726








































Net Charge-Offs (Recoveries), Year-to-Date








Period Ending, By Loan Type


Charge-Offs


Recoveries




3/31/2011


12/31/2010


3/31/2010


3/31/2011


3/31/2011


Residential construction

$

2,832


7,147


853


2,852


20


Land, lot and other construction


7,434


51,580


12,090


7,572


138


Commercial real estate


890


10,181


1,532


1,046


156


Commercial and industrial


1,344


5,612


2,459


1,480


136


1-4 Family


2,924


9,897


2,517


3,035


111


Home equity lines of credit


285


4,496


614


337


52


Consumer


31


951


188


135


104


Other


38


649


(16)


47


9


  Total

$

15,778


90,513


20,237


16,504


726






CONTACT: Michael J. Blodnick, +1-406-751-4701, Ron J. Copher, +1-406-751-7706