Attached files

file filename
8-K - FORM 8-K - GLACIER BANCORP, INC.v300476_8k.htm

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

KALISPELL, Mont., Jan. 26, 2012 /PRNewswire/ --

HIGHLIGHTS:

  • Net earnings for the quarter increased 50 percent to $14.3 million and diluted earnings per share increased 54 percent to $0.20 from the prior year fourth quarter.
  • Excluding a goodwill impairment charge (net of tax) of $32.6 million, net operating earnings for 2011 was $50.1 million, an increase of $7.8 million, or 18 percent from the prior year.
  • Non-performing assets of $213 million decreased $35.9 million, or 14 percent, from the prior quarter.
  • Net charged-off loans of $9.3 million for the quarter decreased $9.6 million, or 51 percent, from the prior quarter net charged-off loans.
  • Non-interest bearing deposits surpassed $1 billion for the first time.
  • Dividend declared of $0.13 per share during the quarter.  
  • Announced the internal restructuring of the bank subsidiaries to bank divisions.

Results Summary




Three Months ended


Year ended


(Unaudited - Dollars in thousands,


December 31


December 31


December 31


December 31


except per share data)


2011


2010


2011


2010












Net earnings  (GAAP)

$

14,348


9,593


17,471


42,330


Add goodwill impairment charge, net of tax


-


-


32,613


-


Operating earnings (non-GAAP)

$

14,348


9,593


50,084


42,330












Diluted earnings per share (GAAP)

$

0.20


0.13


0.24


0.61


Add goodwill impairment charge, net of tax


-


-


0.46


-


Diluted earnings per share (non-GAAP)

$

0.20


0.13


0.70


0.61












Return on average assets (annualized) (GAAP)


0.80%


0.58%


0.25%


0.67%


Add goodwill impairment charge, net of tax


-0.01%


-


0.47%


-


Return on average assets (annualized) (non-GAAP)


0.79%


0.58%


0.72%


0.67%












Return on average equity (annualized) (GAAP)


6.69%


4.47%


2.04%


5.18%


Add goodwill impairment charge, net of tax


-0.24%


-


3.74%


-


Return on average equity (annualized) (non-GAAP)


6.45%


4.47%


5.78%


5.18%



Glacier Bancorp, Inc. (Nasdaq GS: GBCI) reported earnings for the current quarter of $14.3 million, an increase of $4.8 million, or 50 percent, compared to $9.6 million for the prior year fourth quarter. Diluted earnings per share for the current quarter was $0.20 per share, an increase of 54 percent from the prior year fourth quarter of $0.13 per share. "Although revenue growth is still challenging, we gained momentum in a number of fronts this past quarter." said Mick Blodnick, President and Chief Executive Officer. "Earnings continued to improve and credit costs decreased. However, those positions were partially offset by a steep increase in premium amortization which had a significant impact on our net interest income and consequently our net interest margin," Blodnick said.

Excluding the goodwill impairment charge, operating earnings for 2011 was $50.1 million versus $42.3 million for the prior year. Diluted operating earnings per share for 2011 was $0.70 per share, an increase of 15 percent from the prior year earnings per share of $0.61. Operating earnings is considered a non-GAAP financial measure and additional information regarding this measurement and reconciliation is provided herein. Including the goodwill impairment charge, net earnings was $17.5 million or $0.24 per share for the year ended December 31, 2011.

Non-GAAP Financial Measures

In addition to the results presented in accordance with accounting principles generally accepted in the United States of America ("GAAP"), this press release contains certain non-GAAP financial measures. The Company believes that providing these non-GAAP financial measures provides investors with information useful in understanding the Company's financial performance, performance trends, and financial position. While the Company uses these non-GAAP measures in its analysis of the Company's performance, this information should not be considered an alternative to measurements required by GAAP.

The preceding results summary table provides a reconciliation of certain GAAP financial measures to non-GAAP financial measures. The reconciling item between the GAAP and non-GAAP financial measures was the third quarter of 2011 goodwill impairment charge (net of tax) of $32.6 million.

  • The goodwill impairment charge was $40.2 million with a tax benefit of $7.6 million which resulted in a goodwill impairment charge (net of tax) of $32.6 million.  The tax benefit applied only to the $19.4 million of goodwill associated with taxable acquisitions and was determined based on the Company's marginal income tax rate of 38.9 percent.  
  • The diluted earnings per share reconciling item was determined based on the goodwill impairment charge (net of tax) divided by the weighted average diluted shares of 71,915,073.  
  • The goodwill impairment charge (net of tax) was included in determining earnings for both the GAAP return on average assets and GAAP return on average equity.  The average assets used in the GAAP return on average assets ratios were $7.128 billion and $6.923 billion for the three and twelve month periods, respectively.  The average assets used in the non-GAAP return on average assets ratios were $7.161 billion and $6.931 billion for the three and twelve month periods, respectively.  The average equity used in the GAAP return on average equity ratios were $850 million and $858 million for the three and twelve month periods, respectively.  The average equity used in the non-GAAP return on average equity ratios were $883 million and $866 million for the three and twelve month periods, respectively.  

Asset Summary


Assets
































$ Change from


$ Change from




December 31,


September 30,


December 31,


September 30,


December 31,


(Unaudited - Dollars in thousands)


2011


2011


2010


2011


2010














Cash on hand and in banks


$         104,674


98,151


71,465


6,523


33,209


Investment securities and












interest bearing cash deposits


3,150,101


2,970,631


2,429,473


179,470


720,628


Loans receivable












    Residential real estate


516,807


518,786


632,877


(1,979)


(116,070)


    Commercial


2,295,927


2,336,744


2,451,091


(40,817)


(155,164)


    Consumer and other


653,401


668,052


665,321


(14,651)


(11,920)


         Loans receivable


3,466,135


3,523,582


3,749,289


(57,447)


(283,154)


    Allowance for loan and lease losses


(137,516)


(138,093)


(137,107)


577


(409)


         Loans receivable, net


3,328,619


3,385,489


3,612,182


(56,870)


(283,563)














Other assets


604,512


588,418


646,167


16,094


(41,655)


         Total assets


$      7,187,906


7,042,689


6,759,287


145,217


428,619



Total assets at December 31, 2011 were $7.188 billion, which was $145 million, or 2 percent, greater than total assets of $7.043 billion at September 30, 2011, and $429 million, or 6 percent, greater than total assets of $6.759 billion at December 31, 2010.

Investment securities, including interest bearing deposits and federal funds sold, increased $179 million, or 6 percent, during the quarter and increased $721 million, or 30 percent, from December 31, 2010. During the year, the Company purchased investment securities to primarily offset the lack of loan growth and to maintain interest income. The investment securities purchased during the current quarter were predominately U.S. Agency Collateralized Mortgage Obligations ("CMO") with short weighted-average-lives. Investment securities represent 44 percent of total assets at December 31, 2011 versus 42 percent at September 30, 2011 and 36 percent at December 31, 2010.

At December 31, 2011, the loan portfolio was $3.466 billion, a decrease of $57.4 million, or 2 percent, during the quarter. Excluding net charge-offs of $9.3 million and loans transferred to other real estate owned of $14.8 million, loans decreased $33.3 million, or 1 percent, during the current quarter. During the year, the loan portfolio decreased $283 million, or 8 percent, from total loans of $3.749 billion at December 31, 2010. Excluding net charge-offs of $64.1 million and loans transferred to other real estate owned of $79.3 million, loans decreased $140 million, or 4 percent, from December 31, 2010. During the year, the largest decrease in dollars was in commercial loans which decreased $155 million, or 6 percent, from December 31, 2010. The largest percentage decrease was in real estate loans which decreased $116 million, or 18 percent, from December 31, 2010. The Company continues to reduce its exposure to land, lot and other construction loans which totaled $381 million as of December 31, 2011 and have decreased $168 million, or 31 percent, since the prior year end. The continued downturn in the economy and resulting lack of loan demand were the primary reasons for the decrease in the loan portfolio.

As a result of the third quarter 2011 goodwill impairment charge (net of tax) of $32.6 million, other assets decreased $41.7 million from December 31, 2010.

Credit Quality Summary




At or for the


At or for the Nine


At or for the




Year ended


Months ended


Year ended


(Unaudited - Dollars in thousands)


December 31, 2011


September 30, 2011


December 31, 2010










Allowance for loan and lease losses








    Balance at beginning of period

$

137,107


137,107


142,927


         Provision for loan losses


64,500


55,825


84,693


         Charge-offs


(69,366)


(58,298)


(93,950)


         Recoveries


5,275


3,459


3,437


              Balance at end of period

$

137,516


138,093


137,107










Other real estate owned

$

78,354


93,649


73,485


Accruing loans 90 days or more past due


1,413


4,002


4,531


Non-accrual loans


133,689


151,753


192,505


    Total non-performing assets (1)

$

213,456


249,404


270,521










Non-performing assets as a percentage








  of subsidiary assets


2.92%


3.49%


3.91%










Allowance for loan and lease losses as a








  percentage of non-performing loans


102%


89%


70%










Allowance for loan and lease losses as a








  percentage of total loans


3.97%


3.92%


3.66%










Net charge-offs as a percentage of total loans


1.85%


1.56%


2.41%










Accruing loans 30-89 days past due

$

49,086


21,130


45,497









( 1) As of December 31, 2011, non-performing assets have not been reduced by U.S. government guarantees of $2.7 million.  



At December 31, 2011, the allowance for loan and lease losses ("allowance") was $138 million and remained stable compared to the prior quarter end and the prior year end. The allowance was 3.97 percent of total loans outstanding at December 31, 2011, compared to 3.66 percent at December 31, 2010. The allowance was 102 percent of non-performing loans at December 31, 2011, an increase from 89 percent at the prior quarter end and an increase from 70 percent from the prior year end. There was a sizeable decrease in non-performing assets during the current quarter due to a decrease in other real estate owned of $15.3 million, or 16 percent, and a decrease in non-performing loans of $20.7 million, or 13 percent. The momentum of reducing non-performing assets continued from the third quarter into the fourth quarter with each bank subsidiary actively managing the disposition of non-performing assets. Throughout the year, the Company has maintained an adequate allowance for loan losses while working to reduce non-performing assets. The improvement in the credit quality ratios during the current quarter and the year are a product of this effort.

The Company's early stage delinquencies (accruing loans 30-89 days past due) of $49.1 million at December 31, 2011, increased from the prior quarter early stage delinquencies of $21.1 million and the prior year end early stage delinquencies of $45.5 million. The increase in early stage delinquencies from the prior quarter was reflective of a 31 day month with 25 percent of early stage delinquencies exactly 30 days past due.

The largest category of non-performing assets was land, lot and other construction which was $117 million, or 55 percent, of non-performing assets at December 31, 2011. Included in this category was $56.2 million of land development assets and $35.8 million in unimproved land at December 31, 2011. Although land, lot and other construction assets have historically put pressure on the Company's credit quality, the Company has diligently reduced this category of non-performing assets by $38.1 million, or 25 percent, since the prior year end. Other notable categories of non-performing assets at December 31, 2011 were commercial real estate of $28.9 million and 1-4 family of $33.6 million, both categories of which have decreased since prior year end.

Credit Quality Trends and Provision for Loan Losses










Accruing












Loans 30-89


Non-Performing




Provision




ALLL


Days Past Due


Assets to




for Loan


Net


as a Percent


as a Percent of


Total Subsidiary


(Dollars in thousands)


Losses


Charge-Offs


of Loans


Loans


Assets  


Q4 2011

$

8,675


9,252


3.97%


1.42%


2.92%


Q3 2011


17,175


18,877


3.92%


0.60%


3.49%


Q2 2011


19,150


20,184


3.88%


1.14%


3.68%


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%



Another bright spot for the current quarter was the net charged-off loans which decreased to $9.3 million compared to $18.9 million for the prior quarter and $24.5 million for the fourth quarter of 2010. The current quarter provision for loan losses was $8.7 million, a decrease of $8.5 million from the prior quarter and a decrease of $18.7 million from the fourth quarter of 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. "The fourth quarter saw a continuation of some encouraging credit trends," Blodnick said. "Specifically, the progress we made reducing our non-performing assets this quarter and the reduction in credit costs were key areas of improvement. As we begin the new year, we expect to make additional headway reducing our problem assets ."

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

Liability Summary


Liabilities
































$ Change from


$ Change from




December 31,


September 30,


December 31,


September 30,


December 31,


(Unaudited - Dollars in thousands)


2011


2011


2010


2011


2010














Non-interest bearing deposits


$     1,010,899


996,265


855,829


14,634


155,070


Interest bearing deposits


3,810,314


3,774,263


3,666,073


36,051


144,241


Federal funds purchased


-


45,000


-


(45,000)


-


Repurchase agreements


258,643


301,820


249,403


(43,177)


9,240


FHLB advances


1,069,046


889,053


965,141


179,993


103,905


Other borrowed funds


9,995


14,792


20,005


(4,797)


(10,010)


Subordinated debentures


125,275


125,239


125,132


36


143


Other liabilities


53,507


44,869


39,500


8,638


14,007


    Total liabilities


$     6,337,679


6,191,301


5,921,083


146,378


416,596



At December 31, 2011, non-interest bearing deposits of $1.011 billion increased $14.6 million, or 1 percent, since September 30, 2011 and increased $155 million, or 18 percent, since December 31, 2010. The increase in non-interest bearing deposits during the year was driven by the continued growth in the number of personal and business customers, as well as existing customers retaining cash deposits for liquidity purposes due to the uncertainty in the current economic environment. Interest bearing deposits of $3.810 billion at December 31, 2011 included $170 million of reciprocal deposits (e.g., Certificate of Deposit Account Registry System deposits). Interest bearing deposits increased $36.1 million, or 1 percent, since September 30, 2011 and included a decrease of $38.7 million in wholesale deposits including reciprocal deposits. Interest bearing deposits increased $144 million, or 4 percent, from the prior year end and included an increase of $31.1 million in wholesale deposits, including reciprocal deposits. These deposit increases have been beneficial to the Company in funding the investment securities portfolio growth at low costs over the prior twelve months. Borrowings through repurchase agreements were $259 million at December 31, 2011, a decrease of $43.2 million, or 14 percent, from September 30, 2011 and an increase of $9.2 million, or 4 percent, from December 31, 2010.

To fund growth in the investment securities portfolio, the Company's level of borrowings has increased as needed to supplement deposit growth. Since the prior quarter end, Federal Home Loan Bank ("FHLB") advances have increased $180 million which was partially offset by the decrease in Federal funds purchased of $45.0 million. FHLB advances increased $104 million since December 31, 2010.

Stockholders' Equity Summary


Stockholders' Equity
































$ Change from


$ Change from




December 31,


September 30,


December 31,


September 30,


December 31,


(Unaudited - Dollars in thousands, except per share data)


2011


2011


2010


2011


2010














Common equity


$       816,740


811,738


837,676


5,002


(20,936)


Accumulated other comprehensive income


33,487


39,650


528


(6,163)


32,959


    Total stockholders' equity


850,227


851,388


838,204


(1,161)


12,023


Goodwill and core deposit intangible, net


(114,384)


(114,941)


(157,016)


557


42,632


    Tangible stockholders' equity


$       735,843


736,447


681,188


(604)


54,655














Stockholders' equity to total assets


11.83%


12.09%


12.40%






Tangible stockholders' equity to total tangible assets


10.40%


10.63%


10.32%






Book value per common share


$           11.82


11.84


11.66


(0.02)


0.16


Tangible book value per common share


$           10.23


10.24


9.47


(0.01)


0.76


Market price per share at end of period


$           12.03


9.37


15.11


2.66


(3.08)



Total stockholders' equity and book value per share increased $12.0 million and $0.16 per share from the prior year end. The increase came primarily from accumulated other comprehensive income representing net unrealized gains or losses (net of tax) on the investment securities portfolio which was largely offset by the third quarter 2011 goodwill impairment charge (net of tax) of $32.6 million. Tangible stockholders' equity increased $54.7 million, or $0.76 per share since December 31, 2010 resulting in tangible stockholders' equity to tangible assets of 10.40 percent and tangible book value per share of $10.23 as of December 31, 2011.

Cash Dividend

On December 28, 2011, the Company's Board of Directors declared a cash dividend of $0.13 per share, payable January 19, 2012 to shareholders of record on January 10, 2012. For 2011, cash dividends declared were $0.52 per share. Future cash dividends will depend on a variety of factors, including net income, capital, asset quality, general economic conditions and regulatory considerations.

Operating Results for Three Months Ended December 31, 2011

Compared to September 30, 2011 and December 30, 2010

Revenue Summary
























Three Months ended






December 31,


September 30,


December 31,




(Unaudited - Dollars in thousands)


2011


2011


2010




Net interest income










    Interest income


$           68,741


71,433


69,083




    Interest expense


10,197


11,297


12,420




         Total net interest income


58,544


60,136


56,663














Non-interest income










    Service charges, loan fees, and other fees


12,134


12,536


12,178




    Gain on sale of loans


7,026


5,121


9,842




    Gain on sale of investments


-


813


2,225




    Other income


2,857


2,466


1,715




         Total non-interest income


22,017


20,936


25,960






$           80,561


81,072


82,623














Net interest margin (tax-equivalent)


3.74%


3.92%


3.91%
















$ Change from


$ Change from


% Change from


% Change from




September 30,


December 31,


September 30,


December 31,


(Unaudited - Dollars in thousands)


2011


2010


2011


2010


Net interest income










    Interest income


$           (2,692)


$              (342)


-4%


0%


    Interest expense


(1,100)


(2,223)


-10%


-18%


         Total net interest income


(1,592)


1,881


-3%


3%












Non-interest income










    Service charges, loan fees, and other fees


(402)


(44)


-3%


0%


    Gain on sale of loans


1,905


(2,816)


37%


-29%


    Gain on sale of investments


(813)


(2,225)


-100%


-100%


    Other income


391


1,142


16%


67%


         Total non-interest income


1,081


(3,943)


5%


-15%




$              (511)


$           (2,062)


-1%


-2%



Net Interest Income

The current quarter net interest income of $58.5 million decreased $1.6 million, or 3 percent, over the prior quarter and increased $1.9 million, or 3 percent, over the prior year fourth quarter. The current quarter interest income included $11.5 million of premium amortization (net of discount accretion) on CMOs, such amount an increase of $4.0 million over the prior quarter and an increase of $2.9 million over the prior year fourth quarter premium amortization. The decrease in interest expense of $1.1 million, or 10 percent, from the prior quarter and the decrease of $2.2 million, or 18 percent, in interest expense from the prior year fourth quarter was primarily driven by the decrease in interest rates on deposits as a result of the bank subsidiaries continued focus on reducing funding cost. The funding cost for the current quarter was 77 basis points compared to 87 basis points for the prior quarter and 103 basis points for the prior year fourth quarter.

The current quarter net interest margin as a percentage of earning assets, on a tax-equivalent basis, was 3.74 percent, a decrease of 18 basis points from the prior quarter net interest margin of 3.92 percent and a decrease of 17 basis points from the prior year fourth quarter net interest margin of 3.91. Such decreases were a result of the decrease in yields on earning assets, most of which was from lower yielding investment securities and the increase in premium amortization during the current quarter. The CMO premium amortization in the current quarter accounted for a 69 basis point reduction in the net interest margin compared to a 46 basis point reduction in the prior quarter and 56 basis point reduction in the net interest margin in the prior year fourth quarter. "The banks continue to do a great job of lowering their funding cost, but it was not enough to offset the contraction in asset yields and the increase in premium amortization," said Ron J. Copher, Chief Financial Officer. The current quarter net interest margin included a 2 basis points reduction from the reversal of interest on non-accrual loans.

Non-interest Income

Non-interest income for the current quarter totaled $22.0 million, an increase of $1.1 million over the prior quarter and a decrease of $3.9 million over the same quarter last year. Gain on sale of loans increased $1.9 million, or 37 percent, over the prior quarter and decreased $2.8 million, or 29 percent, over the same quarter last year. Such changes were the result of an increase in refinance activity during the fourth quarter of 2011, although at much lower levels than the refinance volume in the fourth quarter of 2010. There were no sales of investment securities during the current quarter which compared to an $813 thousand gain on sale of investment securities for the prior quarter and a $2.2 million gain in the prior year fourth quarter. Other income of $2.9 million for the current quarter was an increase of $391 thousand from the prior quarter and an increase of $1.1 million from the prior year fourth quarter. Included in other income was operating revenue from other real estate owned and gain on the sale of other real estate owned aggregating $822 thousand for the current quarter compared to $903 thousand for the prior quarter and $313 thousand for the prior year fourth quarter.

Non-interest Expense Summary
























Three Months ended






December 31,


September 30,


December 31,




(Unaudited - Dollars in thousands)


2011


2011


2010














Compensation, employee benefits and related expense


$           21,311


21,607


22,485




Occupancy and equipment expense


5,890


6,027


6,291




Advertising and promotions


1,588


1,762


1,683




Outsourced data processing expense


849


740


852




Other real estate owned expense


12,896


7,198


2,847




Federal Deposit Insurance Corporation premiums


2,010


1,638


2,123




Core deposit intangibles amortization


557


599


758




Other expense


10,029


8,568


8,697




    Total non-interest expense before










      goodwill impairment charge


55,130


48,139


45,736




Goodwill impairment charge


-


40,159


-




    Total non-interest expense


$           55,130


88,298


45,736




































$ Change from


$ Change from


% Change from


% Change from




September 30,


December 31,


September 30,


December 31,


(Unaudited - Dollars in thousands)


2011


2010


2011


2010












Compensation, employee benefits and related expense


$              (296)


$           (1,174)


-1%


-5%


Occupancy and equipment expense


(137)


(401)


-2%


-6%


Advertising and promotions


(174)


(95)


-10%


-6%


Outsourced data processing expense


109


(3)


15%


0%


Other real estate owned expense


5,698


10,049


79%


353%


Federal Deposit Insurance Corporation premiums


372


(113)


23%


-5%


Core deposit intangibles amortization


(42)


(201)


-7%


-27%


Other expense


1,461


1,332


17%


15%


    Total non-interest expense before










      goodwill impairment charge


6,991


9,394


15%


21%


Goodwill impairment charge


(40,159)


-


-100%


n/m


    Total non-interest expense


$         (33,168)


$             9,394


-38%


21%



Excluding the goodwill impairment charge, non-interest expense of $55.1 million for the current quarter increased by $7.0 million, or 15 percent, from the prior quarter and increased by $9.4 million, or 21 percent, from the prior year fourth quarter. The increases over the linked quarter and the prior year quarter were driven primarily by higher other real estate owned expense. Other real estate owned expense increased $5.7 million, or 79 percent, from the prior quarter and increased $10.0 million, or 353 percent, from the prior year fourth quarter. The current quarter other real estate owned expense of $12.9 million included $1.8 million of operating expense, $9.4 million of fair value write-downs, and $1.7 million of loss on sale of other real estate owned. Other real estate owned expense will fluctuate as the Company continues to work through non-performing loans and dispose of foreclosure properties.

Excluding other real estate owned expense, non-interest expense increased $1.3 million, or 3 percent, from prior quarter and decreased $655 thousand, or 2 percent, from the prior year fourth quarter. Compensation and employee benefits decreased by $296 thousand, or 1 percent, from the prior quarter and decreased $1.2 million, or 5 percent, from the prior year fourth quarter. Other expense increased $1.5 million, or 17 percent, from the prior quarter and increased $1.3 million, or 15 percent, from the same quarter last year as a result of changes in several categories.

Efficiency Ratio

The efficiency ratio for the current quarter was 50 percent compared to 51 percent for the prior year fourth quarter. The lower efficiency ratio was primarily the result of an increase in interest income from investment securities.

Operating Results for Years Ended December 31, 2011 Compared to December 31, 2010

Revenue Summary
































Years ended December 31,






(Unaudited - Dollars in thousands)


2011


2010


$ Change


% Change


Net interest income










    Interest income


$         280,109


$         288,402


$           (8,293)


-3%


    Interest expense


44,494


53,634


(9,140)


-17%


         Total net interest income


235,615


234,768


847


0%












Non-interest income










    Service charges, loan fees, and other fees


48,113


47,946


167


0%


    Gain on sale of loans


21,132


27,233


(6,101)


-22%


    Gain on sale of investments


346


4,822


(4,476)


-93%


    Other income


8,608


7,545


1,063


14%


         Total non-interest income


78,199


87,546


(9,347)


-11%




$         313,814


$         322,314


$           (8,500)


-3%












Net interest margin (tax-equivalent)


3.89%


4.21%







Net Interest Income

Net interest income for 2011 remained stable compared to 2010. During 2011, interest income decreased $8.3 million, or 3 percent, while interest expense decreased $9.1 million, or 17 percent from 2010. The decrease in interest income from the prior year resulted from the increase in premium amortization (as interest rates declined) coupled with the reduction in loan balances, the combination of which put further pressure on earning asset yields. Interest income also continues to reflect the Company's purchase of a significant amount of investment securities over the course of several quarters at lower yields than the loans they replaced. Interest income included $35.8 million in premium amortization (net of discount accretion) on CMOs which was an increase of $18.1 million from the prior year. This increase was the result of both the increased purchases of CMOs combined with the continued refinance activity. The decrease in interest expense in 2011 was primarily attributable to the rate decreases on interest bearing deposits. The funding cost for 2011 was 87 basis points compared to 116 basis points for 2010.

The net interest margin decreased 32 basis points from 4.21 percent for 2010 to 3.89 for 2011. The reduction was attributable to a lower yield and volume of loans coupled with an increase in lower yielding investment securities and higher CMO premium amortization. The premium amortization in 2011 accounted for a 56 basis point reduction in the net interest margin compared to a 30 basis point reduction in the net interest margin for the same period last year.

Non-interest Income

Non-interest income of $78.2 million for 2011 decreased $9.3 million, or 11 percent, over non-interest income of $87.5 million for 2010. Gain on sale of loans for 2011 decreased $6.1 million, or 22 percent, from 2010 due to a significant reduction in refinance activity. Excluding the prior year $2.0 million gain on the sale of merchant card servicing portfolio, other income for 2011 increased $3.1 million, or 56 percent, over 2010 of which $1.7 million was from debit card income and $1.3 million was from the combination of operating revenue from other real estate owned and gain on sale of other real estate owned.

Non-interest Expense Summary
































Years ended December 31,






(Unaudited - Dollars in thousands)


2011


2010


$ Change


% Change












Compensation, employee benefits and related expense


$           85,691


$           87,728


$           (2,037)


-2%


Occupancy and equipment expense


23,599


24,261


(662)


-3%


Advertising and promotions


6,469


6,831


(362)


-5%


Outsourced data processing expense


3,153


3,057


96


3%


Other real estate owned expense


27,255


22,193


5,062


23%


Federal Deposit Insurance Corporation premiums


8,169


9,121


(952)


-10%


Core deposit intangibles amortization


2,473


3,180


(707)


-22%


Other expense


35,156


31,577


3,579


11%


    Total non-interest expense before










      goodwill impairment charge


191,965


187,948


4,017


2%


Goodwill impairment charge


40,159


-


40,159


n/m


    Total non-interest expense


$         232,124


$         187,948


$           44,176


24%



Excluding the goodwill impairment charge, non-interest expense for 2011 increased by $4.0 million, or 2 percent, from 2010. Compensation and employee benefits for 2011 decreased $2.0 million, or 2 percent, and was the result of the reduction in full time equivalent employees. Occupancy and equipment expense decreased $662 thousand, or 3 percent, from the prior year. Other real estate owned expense of $27.3 million increased $5.1 million, or 23 percent, from the prior year. The other real estate owned expense for 2011 included $5.8 million of operating expenses, $16.3 million of fair value write-downs, and $5.2 million of loss on sale of other real estate owned. FDIC premium expense decreased $952 thousand, or 10 percent, from the prior year as a result of a change in the FDIC assessment calculation. Other expense increased $3.6 million, or 11 percent, from the prior year and was primarily driven by increases in debit card expenses and expenses associated with New Market Tax Credit investments.

Provision for loan losses

The Company provisioned slightly more than the amount of net charged-off loans during 2011. The provision for loan losses was $64.5 million for 2011, a decrease of $20.2 million, or 24 percent, from the prior year. Net charged-off loans during 2011 was $64.1 million, a decrease of $26.4 million from 2010. The largest category of net-charge offs was in land, lot and other construction loans which had net-charge offs of $31.3 million, or 49 percent of total net charged-off loans.

Efficiency Ratio

The efficiency ratio was 50 percent for both 2011 and 2010. There was a notable decrease in gain on sale of loans for 2011 compared to 2010 as refinance activity slowed during 2011. The decrease in gain on sale of loans was offset by increases in tax-exempt investment security income.

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 Bank of Wyoming; and one bank domiciled in Colorado - Bank of the San Juans of Durango.

On January 18, 2012, the Company announced that it plans to combine its eleven bank subsidiaries into a single commercial bank. The bank subsidiaries will operate as separate divisions of Glacier Bank under the same names, management teams and divisions as before the consolidation. As part of the consolidation, the Company will file with the appropriate federal and state bank regulators an application to merge the bank subsidiaries. The resulting bank Board of Directors and executive officers will be the Board of Directors and senior management team of Glacier Bancorp, Inc. The consolidation is expected to be completed in early second quarter 2012, following regulatory approvals.

Forward Looking Statements

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 the Company has recorded in connection with acquisitions could become additionally 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.

Unaudited Condensed Consolidated Statements of Financial Condition



















December 31,

(Dollars in thousands, except per share data)


2011


2010








Assets






Cash on hand and in banks

$

104,674


71,465


Interest bearing cash deposits


23,358


33,626



Cash and cash equivalents


128,032


105,091









Investment securities, available-for-sale


3,126,743


2,395,847


Loans held for sale


95,457


76,213









Loans receivable


3,466,135


3,749,289


Allowance for loan and lease losses


(137,516)


(137,107)



Loans receivable, net


3,328,619


3,612,182









Premises and equipment, net


158,872


152,492


Other real estate owned


78,354


73,485


Accrued interest receivable


34,961


30,246


Deferred tax asset


31,081


40,284


Core deposit intangible, net


8,284


10,757


Goodwill


106,100


146,259


Non-marketable equity securities


49,694


65,040


Other assets


41,709


51,391










Total assets

$

7,187,906


6,759,287








Liabilities






Non-interest bearing deposits

$

1,010,899


855,829


Interest bearing deposits


3,810,314


3,666,073


Securities sold under agreements to repurchase


258,643


249,403


Federal Home Loan Bank advances


1,069,046


965,141


Other borrowed funds


9,995


20,005


Subordinated debentures


125,275


125,132


Accrued interest payable


5,825


7,245


Other liabilities


47,682


32,255



Total liabilities


6,337,679


5,921,083








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


Paid-in capital


642,882


643,894


Retained earnings - substantially restricted


173,139


193,063


Accumulated other comprehensive income


33,487


528



Total stockholders' equity


850,227


838,204










Total liabilities and stockholders' equity

$

7,187,906


6,759,287









Number of common stock shares issued and outstanding


71,915,073


71,915,073



Glacier Bancorp, Inc.

Unaudited Condensed Consolidated Statements of Operations



























Three Months ended December 31,


Year ended December 31,


(Dollars in thousands, except per share data)


2011


2010


2011


2010













Interest Income











Residential real estate loans

$

8,198


10,780


33,060


45,401



Commercial loans


31,629


34,452


130,249


143,861



Consumer and other loans


9,653


10,171


40,538


42,130



Investment securities, available-for-sale


19,261


13,680


76,262


57,010



    Total interest income


68,741


69,083


280,109


288,402













Interest Expense











Deposits


5,379


7,903


25,269


35,598



Securities sold under agreements to repurchase


320


2,440


1,353


1,607



Federal Home Loan Bank advances


3,555


380


12,687


9,523



Federal funds purchased and other borrowed funds


69


1,655


224


284



Subordinated debentures


874


42


4,961


6,622



    Total interest expense


10,197


12,420


44,494


53,634













Net Interest Income


58,544


56,663


235,615


234,768














Provision for loan losses


8,675


27,375


64,500


84,693



    Net interest income after provision for loan losses


49,869


29,288


171,115


150,075













Non-Interest Income











Service charges and other fees


11,093


10,923


44,194


43,040



Miscellaneous loan fees and charges


1,041


1,255


3,919


4,906



Gain on sale of loans


7,026


9,842


21,132


27,233



Gain on sale of investments


-


2,225


346


4,822



Other income


2,857


1,715


8,608


7,545



    Total non-interest income


22,017


25,960


78,199


87,546













Non-Interest Expense











Compensation, employee benefits and related expense


21,311


22,485


85,691


87,728



Occupancy and equipment expense


5,890


6,291


23,599


24,261



Advertising and promotions


1,588


1,683


6,469


6,831



Outsourced data processing expense


849


852


3,153


3,057



Other real estate owned expense


12,896


2,847


27,255


22,193



Federal Deposit Insurance Corporation premiums


2,010


2,123


8,169


9,121



Core deposit intangibles amortization


557


758


2,473


3,180



Goodwill impairment charge


-


-


40,159


-



Other expense


10,029


8,697


35,156


31,577



    Total non-interest expense


55,130


45,736


232,124


187,948













Earnings Before Income Taxes


16,756


9,512


17,190


49,673














Federal and state income tax expense (benefit)


2,408


(81)


(281)


7,343













Net Earnings

$

14,348


9,593


17,471


42,330













Basic earnings per share

$

0.20


0.13


0.24


0.61


Diluted earnings per share

$

0.20


0.13


0.24


0.61


Dividends declared per share

$

0.13


0.13


0.52


0.52


Average outstanding shares - basic


71,915,073


71,915,073


71,915,073


69,657,980


Average outstanding shares - diluted


71,915,073


71,915,073


71,915,073


69,660,345



Glacier Bancorp, Inc.

Average Balance Sheet






































Three Months ended 12/31/11


Year ended 12/31/11










Average






Average






Average


Interest &


Yield/


Average


Interest &


Yield/

(Unaudited - Dollars in thousands)


Balance


Dividends


Rate


Balance


Dividends


Rate

Assets















Residential real estate loans


$        602,142


8,198


5.45%


$       581,644


33,060


5.68%


Commercial loans



2,294,707


31,629


5.47%


2,364,115


130,249


5.51%


Consumer and other loans


657,369


9,653


5.83%


680,032


40,538


5.96%



Total loans and loans held for sale


3,554,218


49,480


5.52%


3,625,791


203,847


5.62%


Tax-exempt investment securities (1)


794,606


8,630


4.34%


705,548


31,420


4.45%


Taxable investment securities (2)


2,301,708


10,631


1.85%


2,115,779


44,842


2.12%



Total earning assets


6,650,532


68,741


4.10%


6,447,118


280,109


4.34%


Goodwill and intangibles


114,678






145,623






Non-earning assets



362,679






330,075







Total assets



$     7,127,889






$    6,922,816





















Liabilities















NOW accounts



$        798,040


360


0.18%


$       775,383


1,906


0.25%


Savings accounts



398,146


89


0.09%


387,921


511


0.13%


Money market deposit accounts


875,252


671


0.30%


875,127


3,667


0.42%


Certificate accounts



1,094,490


3,686


1.34%


1,085,293


16,332


1.50%


Wholesale deposits (3)



642,973


573


0.35%


622,808


2,853


0.46%


FHLB advances



965,918


3,555


1.46%


942,651


12,687


1.35%


Repurchase agreements, federal funds














 purchased and other borrowed funds


455,438


1,263


1.10%


418,626


6,538


1.56%



Total interest bearing liabilities


5,230,257


10,197


0.77%


5,107,809


44,494


0.87%


Non-interest bearing deposits


1,006,744






923,039






Other liabilities



40,403






34,343







Total liabilities



6,277,404






6,065,191





















Stockholders' Equity















Common stock



719






719






Paid-in capital



642,881






643,140






Retained earnings



175,959






195,301






Accumulated other















 comprehensive income


30,926






18,465







Total stockholders' equity


850,485






857,625







Total liabilities and















 stockholders' equity


$     7,127,889






$    6,922,816






















Net interest income





$    58,544






$   235,615




Net interest spread







3.33%






3.47%


Net interest margin      






3.49%






3.65%


Net interest margin (tax-equivalent)






3.74%






3.89%




(1)  Excludes tax effect of $3,820,000 and $13,911,000 on tax-exempt investment security income for the three months and year ended December 31, 2011, respectively.





(2)  Excludes tax effect of $392,000 and $1,568,000 on investment security tax credits for the three months and year ended December 31, 2011, respectively.





(3)  Wholesale deposits include brokered deposits classified as NOW, money market deposit and certificate accounts, including reciprocal deposits.





Glacier Bancorp, Inc.

Loan Portfolio - by Regulatory Classification - Unaudited



















Loans Receivable by Bank


% Change


% Change







Balance


Balance


Balance


from


from





(Dollars in thousands)


12/31/11


9/30/11


12/31/10


9/30/11


12/31/10





Glacier

$

797,530


799,292


866,097


0%


-8%





Mountain West


707,442


706,589


821,135


0%


-14%





First Security


575,254


584,172


571,925


-2%


1%





Western


272,681


280,683


305,977


-3%


-11%





1st Bank


243,216


249,674


266,505


-3%


-9%





Valley


195,395


192,531


183,003


1%


7%





Big Sky


229,640


232,053


249,593


-1%


-8%





First Bank-WY


130,766


134,952


143,224


-3%


-9%





Citizens


166,777


164,740


168,972


1%


-1%





First Bank-MT


112,390


119,308


109,310


-6%


3%





San Juans


135,516


134,592


143,574


1%


-6%





Eliminations and other


(5,015)


(7,128)


(3,813)


-30%


32%





Loans held for sale


(95,457)


(67,876)


(76,213)


41%


25%





    Total

$

3,466,135


3,523,582


3,749,289


-2%


-8%





































Land, Lot and Other Construction Loans by Bank


% Change


% Change







Balance


Balance


Balance


from


from





(Dollars in thousands)


12/31/11


9/30/11


12/31/10


9/30/11


12/31/10





Glacier

$

101,429


108,291


148,319


-6%


-32%





Mountain West


91,275


95,794


147,991


-5%


-38%





First Security


46,899


51,531


72,409


-9%


-35%





Western


20,216


20,444


29,535


-1%


-32%





1st Bank


20,422


22,054


29,714


-7%


-31%





Valley


13,755


14,046


12,816


-2%


7%





Big Sky


43,548


45,514


53,648


-4%


-19%





First Bank-WY


6,924


7,363


12,341


-6%


-44%





Citizens


7,905


9,095


12,187


-13%


-35%





First Bank-MT


731


745


830


-2%


-12%





San Juans


24,114


24,566


30,187


-2%


-20%





Other


4,280


2,166


-


98%


n/m  





    Total

$

381,498


401,609


549,977


-5%


-31%





































Land, Lot and Other Construction Loans by Bank, by Type at 12/31/11







Consumer




Developed


Commercial







 Land  


Land or


Unimproved


Lots for


Developed


Other



(Dollars in thousands)


 Development  


 Lot  


 Land  


 Operative Builders  


 Lot  


Construction



Glacier

$

37,516


23,026


25,581


6,978


4,889


3,439



Mountain West


12,771


49,785


5,076


12,485


3,283


7,875



First Security


19,915


5,961


15,013


3,447


698


1,865



Western


9,710


4,241


3,157


534


1,649


925



1st Bank


5,060


7,063


2,655


199


1,273


4,172



Valley


1,984


4,495


1,383


-


3,582


2,311



Big Sky


12,275


13,671


7,960


955


2,748


5,939



First Bank-WY


1,758


3,336


784


582


80


384



Citizens


1,977


1,005


1,910


-


621


2,392



First Bank-MT


-


56


618


-


57


-



San Juans


915


12,757


1,937


-


7,741


764



Other


-


-


-


-


-


4,280



    Total

$

103,881


125,396


66,074


25,180


26,621


34,346













































 Custom &  





Residential Construction Loans by Bank, by Type


% Change


% Change


 Owner  


Pre-Sold



Balance


Balance


Balance


from


from


 Occupied  


 & Spec  

(Dollars in thousands)


12/31/11


9/30/11


12/31/10


9/30/11


12/31/10


12/31/11


12/31/11

Glacier

$

31,239


31,846


34,526


-2%


-10%

$

8,385


22,854

Mountain West


13,519


12,592


21,375


7%


-37%


6,858


6,661

First Security


9,065


8,526


10,123


6%


-10%


4,009


5,056

Western


819


1,378


1,350


-41%


-39%


302


517

1st Bank


3,295


3,381


6,611


-3%


-50%


1,628


1,667

Valley


3,696


3,405


4,950


9%


-25%


3,361


335

Big Sky


10,494


10,607


11,004


-1%


-5%


971


9,523

First Bank-WY


2,827


2,718


1,958


4%


44%


2,827


-

Citizens


7,010


7,946


9,441


-12%


-26%


3,280


3,730

First Bank-MT


199


109


502


83%


-60%


156


43

San Juans


12,070


6,897


7,018


75%


72%


3,645


8,425

    Total

$

94,233


89,405


108,858


5%


-13%

$

35,422


58,811
















     n/m - not measurable













Glacier Bancorp, Inc.

Loan Portfolio - by Regulatory Classification - Unaudited (continued)



















Single Family Residential Loans by Bank, by Type


% Change


% Change


1st


Junior



Balance


Balance


Balance


from


from


Lien


Lien

(Dollars in thousands)


12/31/11


9/30/11


12/31/10


9/30/11


12/31/10


12/31/11


12/31/11

Glacier

$

174,928


171,245


187,683


2%


-7%

$

155,354


19,574

Mountain West


263,499


260,207


282,429


1%


-7%


227,763


35,736

First Security


93,776


89,462


92,011


5%


2%


79,543


14,233

Western


42,124


40,388


42,070


4%


0%


40,216


1,908

1st Bank


53,385


54,647


59,337


-2%


-10%


48,953


4,432

Valley


57,068


57,514


60,085


-1%


-5%


47,820


9,248

Big Sky


31,275


29,196


32,496


7%


-4%


28,253


3,022

First Bank-WY


12,195


12,728


13,948


-4%


-13%


8,592


3,603

Citizens


23,722


22,304


19,885


6%


19%


22,487


1,235

First Bank-MT


7,737


8,322


8,618


-7%


-10%


6,892


845

San Juans


24,254


27,550


29,124


-12%


-17%


22,582


1,672

    Total

$

783,963


773,563


827,686


1%


-5%

$

688,455


95,508
















































Commercial Real Estate Loans by Bank, by Type


% Change


% Change


 Owner  


Non-Owner



Balance


Balance


Balance


from


from


 Occupied  


 Occupied  

(Dollars in thousands)


12/31/11


9/30/11


12/31/10


9/30/11


12/31/10


12/31/11


12/31/11

Glacier

$

225,548


219,948


224,215


3%


1%

$

113,421


112,127

Mountain West


193,495


190,744


206,732


1%


-6%


120,162


73,333

First Security


259,396


263,478


227,662


-2%


14%


176,866


82,530

Western


99,900


108,688


103,443


-8%


-3%


59,752


40,148

1st Bank


57,445


56,655


58,353


1%


-2%


42,347


15,098

Valley


58,392


56,410


50,325


4%


16%


36,127


22,265

Big Sky


84,048


84,681


88,135


-1%


-5%


55,399


28,649

First Bank-WY


23,986


25,105


27,609


-4%


-13%


18,360


5,626

Citizens


60,754


59,387


61,737


2%


-2%


36,716


24,038

First Bank-MT


19,891


17,183


17,492


16%


14%


9,440


10,451

San Juans


50,297


50,963


50,066


-1%


0%


28,541


21,756

    Total

$

1,133,152


1,133,242


1,115,769


0%


2%

$

697,131


436,021
















































Consumer Loans by Bank, by Type


% Change


% Change


 Home Equity  


Other



Balance


Balance


Balance


from


from


 Line of Credit  


 Consumer  

(Dollars in thousands)


12/31/11


9/30/11


12/31/10


9/30/11


12/31/10


12/31/11


12/31/11

Glacier

$

134,725


138,174


150,082


-2%


-10%

$

120,794


13,931

Mountain West


63,902


65,800


70,304


-3%


-9%


56,515


7,387

First Security


66,549


68,188


71,677


-2%


-7%


42,946


23,603

Western


37,657


40,441


43,081


-7%


-13%


26,695


10,962

1st Bank


35,567


37,174


40,021


-4%


-11%


14,006


21,561

Valley


24,634


23,703


23,745


4%


4%


14,663


9,971

Big Sky


26,229


27,473


27,733


-5%


-5%


22,515


3,714

First Bank-WY


22,504


22,658


24,217


-1%


-7%


13,372


9,132

Citizens


27,273


28,081


29,040


-3%


-6%


22,973


4,300

First Bank-MT


7,093


7,513


8,005


-6%


-11%


3,402


3,691

San Juans


13,331


13,800


14,848


-3%


-10%


12,348


983

    Total

$

459,464


473,005


502,753


-3%


-9%

$

350,229


109,235



Glacier Bancorp, Inc.

Credit Quality Summary - Unaudited































Non-


Accruing


Other



Non-performing Assets, by Loan Type


Accruing


Loans 90 Days


Real Estate



Balance


Balance


Balance


Loans


or More Past Due


Owned

(Dollars in thousands)


12/31/11


9/30/11


12/31/10


12/31/11


12/31/11


12/31/11

Custom and owner













 occupied construction

$

1,531


2,440


2,575


783


-


748

Pre-sold and spec construction


5,506


10,375


16,071


1,098


-


4,408

Land development


56,152


73,550


83,989


31,184


-


24,968

Consumer land or lots


8,878


10,128


12,543


3,942


27


4,909

Unimproved land


35,771


39,925


44,116


19,194


713


15,864

Developed lots for operative













 builders


9,001


4,195


7,429


7,084


-


1,917

Commercial lots


2,032


2,211


3,110


297


-


1,735

Other construction


5,133


4,832


3,837


4,305


-


828

Commercial real estate


28,828


32,287


36,978


19,181


-


9,647

Commercial and industrial


12,855


14,982


13,127


12,213


342


300

Agriculture loans


7,010


7,115


5,253


6,391


-


619

1-4 family


33,589


39,934


34,791


21,602


292


11,695

Home equity lines of credit


6,361


6,622


4,805


5,749


37


575

Consumer


360


322


446


217


2


141

Other


449


486


1,451


449


-


-

    Total

$

213,456


249,404


270,521


133,689


1,413


78,354

































Non-Accrual &





Accruing Loans 30-89 Days Past Due and


Accruing Loans


 Accruing Loans    


Other



Non-Performing Assets, by Bank


 30-89 Days  


 90 Days or  


 Real Estate  



Balance


Balance


Balance


Past Due


 More Past Due  


 Owned  

(Dollars in thousands)


12/31/11


9/30/11


12/31/10


12/31/11


12/31/11


12/31/11

Glacier

$

69,324


74,783


75,869


10,176


49,042


10,106

Mountain West


60,593


58,264


83,872


16,402


25,117


19,074

First Security


59,713


54,310


59,770


13,648


28,339


17,726

Western


7,651


8,652


11,237


1,937


448


5,266

1st Bank


18,158


19,096


16,686


3,693


9,302


5,163

Valley


2,444


1,951


1,900


863


728


853

Big Sky


19,795


20,911


21,739


410


11,549


7,836

First Bank-WY


8,965


10,335


9,901


321


6,910


1,734

Citizens


5,992


5,906


8,000


1,175


3,126


1,691

First Bank-MT


397


116


553


119


278


-

San Juans


3,180


5,059


6,549


342


263


2,575

GORE


6,330


11,151


19,942


-


-


6,330

    Total

$

262,542


270,534


316,018


49,086


135,102


78,354





































Provision for







 Provision for  


Year-to-Date


 ALLL  



Allowance for Loan and Lease Losses


 Year-to-Date  


Ended 12/31/11


 as a Percent  



Balance


Balance


Balance


 Ended  


 Over Net  


 of Loans  

(Dollars in thousands)


12/31/11


9/30/11


12/31/10


12/31/11


Charge-Offs


12/31/11

Glacier

$

35,336


35,854


34,701


16,800


1.0


4.51%

Mountain West


36,167


35,437


35,064


30,100


1.0


5.38%

First Security


22,457


21,898


19,046


9,950


1.5


3.96%

Western


7,320


7,459


7,606


550


0.7


2.87%

1st Bank


8,572


8,998


10,467


1,950


0.5


3.55%

Valley


4,216


4,227


4,651


-


-


2.23%

Big Sky


8,860


8,883


9,963


2,350


0.7


3.90%

First Bank-WY


2,180


2,712


2,527


700


0.7


1.67%

Citizens


5,325


5,272


5,502


1,300


0.9


3.43%

First Bank-MT


2,894


3,022


3,020


-


-


2.58%

San Juans


4,189


4,331


4,560


800


0.7


3.09%

    Total

$

137,516


138,093


137,107


64,500


1.0


3.97%



Glacier Bancorp, Inc.

Credit Quality Summary - Unaudited (continued)
















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








Period Ending, By Bank








Balance


Balance


Balance


Charge-Offs


Recoveries


(Dollars in thousands)


12/31/11


9/30/11


12/31/10


12/31/11


12/31/11


Glacier

$

16,165


14,547


24,327


17,579


1,414


Mountain West


28,997


25,627


47,487


31,535


2,538


First Security


6,539


4,398


7,296


6,971


432


Western


836


697


2,106


1,010


174


1st Bank


3,845


3,294


2,578


4,287


442


Valley


435


424


216


460


25


Big Sky


3,453


3,180


4,048


3,581


128


First Bank-WY


1,047


315


605


1,067


20


Citizens


1,477


1,330


1,363


1,562


85


First Bank-MT


126


(2)


149


141


15


San Juans


1,171


1,029


338


1,173


2


    Total

$

64,091


54,839


90,513


69,366


5,275




























Net Charge-Offs, Year-to-Date








Period Ending, By Loan Type








Balance


Balance


Balance


Charge-Offs


Recoveries


(Dollars in thousands)


12/31/11


9/30/11


12/31/10


12/31/11


12/31/11


Residential construction

$

4,275


4,950


7,147


5,168


893


Land, lot and other construction


31,306


26,341


51,580


33,162


1,856


Commercial real estate


7,676


6,875


10,181


8,278


602


Commercial and industrial


7,871


7,365


5,612


8,424


553


Agriculture loans


134


134


-


136


2


1-4 family


8,694


6,082


9,897


9,260


566


Home equity lines of credit


3,261


2,343


4,496


3,698


437


Consumer


615


454


951


914


299


Other


259


295


649


326


67


    Total

$

64,091


54,839


90,513


69,366


5,275






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