Glacier Bancorp, Inc. Announces Results for the Quarter Ended March 31, 2019


1st Quarter 2019 Highlights:

  • Net income of $49.1 million for the current quarter, an increase of $10.5 million, or 27 percent, over the prior year first quarter net income of $38.6 million.
  • Current quarter diluted earnings per share of $0.58, an increase of 21 percent from the prior year first quarter diluted earnings per share of $0.48.
  • Current quarter loan growth was $38.5 million, or 2 percent annualized.
  • Core deposits grew $70.1 million, or 3 percent annualized, during the current quarter with non-interest bearing deposit growth of $49.9 million, or 7 percent annualized.
  • Continued credit quality improvement with non-performing assets declining $5.9 million, or 10 percent from the prior quarter.
  • Net interest margin of 4.34 percent as a percentage of earning assets, on a tax equivalent basis, a 4 basis points increase over the prior quarter, and a 24 basis points increase over the prior year first quarter net interest margin of 4.10 percent.
  • Declared and paid a quarterly dividend of $0.26 per share.  The dividend was the 136th consecutive quarterly dividend declared by the Company.
  • On January 16, 2019, the Company announced the signing of a definitive agreement to acquire FNB Bancorp, the holding company for The First National Bank of Layton, a community bank based in Layton, Utah, with total assets of $335 million.
  • On April 3, 2019, the Company announced the signing of a definitive agreement to acquire Heritage Bancorp, the bank holding company for Heritage Bank of Nevada, a community bank based in Reno, Nevada, with total assets of $830 million.

Financial Highlights

 At or for the Three Months ended
(Dollars in thousands, except per share and market data)Mar 31,
 2019
 Dec 31,
 2018
 Mar 31,
 2018
Operating results     
Net income$49,132  49,599  38,559 
Basic earnings per share$0.58  0.59  0.48 
Diluted earnings per share$0.58  0.59  0.48 
Dividends declared per share 1$0.26  0.56  0.23 
Market value per share     
Closing$40.07  39.62  38.38 
High$45.47  47.67  41.24 
Low$37.58  36.84  36.72 
Selected ratios and other data     
Number of common stock shares outstanding84,588,199  84,521,692  84,511,472 
Average outstanding shares - basic84,549,974  84,521,640  80,808,904 
Average outstanding shares - diluted84,614,248  84,610,018  80,887,135 
Return on average assets (annualized)1.67% 1.66% 1.50%
Return on average equity (annualized)13.02% 13.08% 11.90%
Efficiency ratio55.37% 53.93% 57.80%
Dividend payout ratio 144.83% 94.92% 47.92%
Loan to deposit ratio87.14% 87.64% 81.83%
Number of full time equivalent employees2,634  2,623  2,545 
Number of locations169  167  166 
Number of ATMs222  222  223 

______________________________
1
Includes a special dividend declared of $0.30 per share for the three months ended December 31, 2018.

KALISPELL, Mont., April 18, 2019 (GLOBE NEWSWIRE) -- Glacier Bancorp, Inc. (NASDAQ:GBCI) reported net income of $49.1 million for the current quarter, an increase of $10.5 million, or 27 percent, from the $38.6 million of net income for the prior year first quarter.  Diluted earnings per share for the current quarter was $0.58 per share, an increase of 21 percent from the prior year first quarter diluted earnings per share of $0.48.  Included in the current quarter was $214 thousand of acquisition-related expenses.  “The Glacier team delivered a great first quarter with solid business performance and the announcement of two acquisitions totaling over $1.1 billion in assets.  We continue to selectively grow the business and are pleased to see the continued improvement in our credit quality,” said Randy Chesler, President and Chief Executive Officer.  “We are all very excited about the prospect of First National Bank of Layton and Heritage Bank joining the Glacier family.”

On January 16, 2019, the Company announced the signing of a definitive agreement to acquire FNB Bancorp, the holding company for The First National Bank of Layton, a community bank based in Layton, Utah (collectively, “FNB”).  FNB provides banking services to individuals and businesses throughout Utah with six banking offices located in Layton, Bountiful, Clearfield, and Draper.  As of December 31, 2018, FNB had total assets of $335 million, total loans of $243 million and total deposits of $285 million.  The acquisition has received the required regulatory approvals, is subject to other customary conditions of closing and is expected to be completed during the second quarter of 2019. Upon closing of the transaction, FNB will become the Company’s fifteenth Bank Division.

On April 3, 2019, the Company announced the signing of a definitive agreement to acquire Heritage Bancorp, the bank holding company for Heritage Bank of Nevada, a community bank based in Reno, Nevada (collectively, “Heritage”).  Heritage provides banking services to individuals and businesses throughout Northern Nevada with seven banking offices located in Carson City, Gardnerville, Reno and Sparks.  As of December 31, 2018, Heritage had total assets of $830 million, total loans of $596 million and total deposits of $720 million.  The acquisition is subject to required regulatory approvals and other customary conditions of closing and is expected to be completed during the third quarter of 2019.  Upon closing of the transaction, Heritage will become the Company’s sixteenth  Bank Division.

Asset Summary

       $ Change from
(Dollars in thousands)Mar 31,
 2019
 Dec 31,
 2018
 Mar 31,
 2018
 Dec 31,
 2018
 Mar 31,
 2018
Cash and cash equivalents$202,527  203,790  451,048  (1,263) (248,521)
Debt securities, available-for-sale2,522,322  2,571,663  2,154,845  (49,341) 367,477 
Debt securities, held-to-maturity255,572  297,915  634,413  (42,343) (378,841)
Total debt securities2,777,894  2,869,578  2,789,258  (91,684) (11,364)
Loans receivable         
Residential real estate884,732  887,742  831,021  (3,010) 53,711 
Commercial real estate4,686,082  4,657,561  4,251,003  28,521  435,079 
Other commercial1,909,452  1,911,171  1,839,293  (1,719) 70,159 
Home equity562,381  544,688  489,879  17,693  72,502 
Other consumer283,423  286,387  258,834  (2,964) 24,589 
Loans receivable8,326,070  8,287,549  7,670,030  38,521  656,040 
Allowance for loan and lease losses(129,786) (131,239) (127,608) 1,453  (2,178)
Loans receivable, net8,196,284  8,156,310  7,542,422  39,974  653,862 
               
Other assets897,074  885,806  876,050  11,268  21,024 
Total assets$12,073,779  12,115,484  11,658,778  (41,705) 415,001 

Total debt securities of $2.778 billion at March 31, 2019 decreased $91.7 million, or 3 percent, during the current quarter and decreased $11.4 million, or 41 basis points, from the prior year first quarter.   Debt securities represented 23 percent of total assets at March 31, 2019 compared to 24 percent of total assets at December 31, 2018 and March 31, 2018.

The loan portfolio of $8.326 billion increased $38.5 million, or 2 percent annualized, during the current quarter.  The loan category with the largest dollar increase was commercial real estate loans which increased $28.5 million, or 61 basis points.  The loan category with the largest percentage increase was home equity loans which increased $17.7 million, or 3 percent.  The loan portfolio increased $656 million, or 9 percent, since March 31, 2018, with the largest increase in commercial real estate loans, which increased $435 million, or 10 percent.

Credit Quality Summary

 At or for the
Three Months
ended
 At or for the
Year ended
 At or for the
Three Months
ended
(Dollars in thousands)Mar 31,
 2019
 Dec 31,
 2018
 Mar 31,
 2018
Allowance for loan and lease losses     
Balance at beginning of period$131,239  129,568  129,568 
Provision for loan losses57  9,953  795 
Charge-offs(3,341) (17,807) (5,007)
Recoveries1,831  9,525  2,252 
Balance at end of period$129,786  131,239  127,608 
Other real estate owned$8,125  7,480  14,132 
Accruing loans 90 days or more past due2,451  2,018  5,402 
Non-accrual loans40,269  47,252  54,449 
Total non-performing assets$50,845  56,750  73,983 
Non-performing assets as a percentage of subsidiary assets0.42% 0.47% 0.64%
Allowance for loan and lease losses as a percentage of non-performing loans304% 266% 213%
Allowance for loan and lease losses as a percentage of total loans1.56% 1.58% 1.66%
Net charge-offs as a percentage of total loans0.02% 0.10% 0.04%
Accruing loans 30-89 days past due$36,894  33,567  44,963 
Accruing troubled debt restructurings$24,468  25,833  41,649 
Non-accrual troubled debt restructurings$6,747  10,660  13,289 
U.S. government guarantees included in non-performing assets$2,649  4,811  4,548 

The current quarter had continued improvement in non-performing assets which ended the current quarter at $50.8 million, which was a decrease of $5.9 million, or 10 percent, from the prior quarter and a decrease of $23.1 million, or 31 percent, from the prior year first quarter.  Non-performing assets as a percentage of subsidiary assets at March 31, 2019 was 0.42 percent, a decrease of 5 basis points from the prior quarter, and a decrease of 22 basis points from the prior year first quarter.  Early stage delinquencies (accruing loans 30-89 days past due) of $36.9 million at March 31, 2019 increased $3.3 million from prior quarter and decreased $8.1 million from prior year first quarter.  Early stage delinquencies as a percentage of loans at March 31, 2019 was 0.44 percent, which was an increase of 3 basis points from prior quarter and was a decrease of 15 basis points from prior year first quarter.  The allowance for loan and lease losses (“allowance”) as a percent of total loans outstanding at March 31, 2019 was 1.56 percent, which was a 2 basis points decrease compared to the prior quarter and a decrease of 10 basis points from a year ago with such decreases reflective of the stabilizing credit quality.

Credit Quality Trends and Provision for Loan Losses

(Dollars in thousands)Provision
for Loan
Losses
 Net
Charge-Offs
 ALLL
as a Percent
of Loans
 Accruing
Loans 30-89
Days Past Due
as a Percent of
Loans
 Non-Performing
Assets to
Total Subsidiary
Assets
                 
First quarter 2019$57  $1,510  1.56% 0.44% 0.42%
Fourth quarter 20181,246  2,542  1.58% 0.41% 0.47%
Third quarter 20183,194  2,223  1.63% 0.31% 0.61%
Second quarter 20184,718  762  1.66% 0.50% 0.71%
First quarter 2018795  2,755  1.66% 0.59% 0.64%
Fourth quarter 20172,886  2,894  1.97% 0.57% 0.68%
Third quarter 20173,327  3,628  1.99% 0.45% 0.67%
Second quarter 20173,013  2,362  2.05% 0.49% 0.70%

Net charge-offs for the current quarter were $1.5 million compared to $2.5 million for the prior quarter and $2.8 million from the same quarter last year.  Current quarter provision for loan losses was $57 thousand, compared to $1.2 million in the prior quarter and $795 thousand in the prior year first quarter.  Loan portfolio growth, composition, average loan size, credit quality considerations, and other environmental factors will continue to determine the level of the loan loss provision.

Supplemental information regarding credit quality and identification of the Company’s loan portfolio based on regulatory classification is provided in the exhibits at the end of this press release.  The regulatory classification of loans is based primarily on collateral type while the Company’s loan segments presented herein are based on the purpose of the loan.

Liability Summary

       $ Change from
(Dollars in thousands)Mar 31,
 2019
 Dec 31,
 2018
 Mar 31,
 2018
 Dec 31,
 2018
 Mar 31,
 2018
Deposits         
Non-interest bearing deposits$3,051,119  3,001,178  2,811,469  49,941  239,650 
NOW and DDA accounts2,383,806  2,391,307  2,400,693  (7,501) (16,887)
Savings accounts1,373,544  1,346,790  1,328,047  26,754  45,497 
Money market deposit accounts1,689,962  1,684,284  1,778,068  5,678  (88,106)
Certificate accounts896,731  901,484  955,105  (4,753) (58,374)
Core deposits, total9,395,162  9,325,043  9,273,382  70,119  121,780 
Wholesale deposits192,953  168,724  145,463  24,229  47,490 
Deposits, total9,588,115  9,493,767  9,418,845  94,348  169,270 
Repurchase agreements489,620  396,151  395,794  93,469  93,826 
Federal Home Loan Bank advances154,683  440,175  155,057  (285,492) (374)
Other borrowed funds14,738  14,708  8,204  30  6,534 
Subordinated debentures134,048  134,051  134,061  (3) (13)
Other liabilities141,725  120,778  92,793  20,947  48,932 
Total liabilities$10,522,929  10,599,630  10,204,754  (76,701) 318,175 

Core deposits of $9.395 billion as of March 31, 2019 increased $70.1 million, or 3 percent annualized, from the prior quarter and increased $122 million, or 1 percent, from the prior year first quarter.  Non-interest bearing deposits increased $49.9 million, or 2 percent, over the prior quarter and increased $240 million, or 9 percent, over the prior year first quarter.

Federal Home Loan Bank (“FHLB”) advances of $155 million at March 31, 2019, decreased $285 million over the prior quarter and was stable over the prior year first quarter.  FHLB advances and wholesale deposits will continue to fluctuate to supplement liquidity needs as necessary during the year.

Stockholders’ Equity Summary

       $ Change from
(Dollars in thousands, except per share data)Mar 31,
 2019
 Dec 31,
 2018
 Mar 31,
 2018
 Dec 31,
 2018
 Mar 31,
 2018
Common equity$1,526,963  1,525,281  1,471,047  1,682  55,916 
Accumulated other comprehensive income (loss)23,887  (9,427) (17,023) 33,314  40,910 
Total stockholders’ equity1,550,850  1,515,854  1,454,024  34,996  96,826 
Goodwill and core deposit intangible, net(337,134) (338,828) (343,991) 1,694  6,857 
Tangible stockholders’ equity$1,213,716  1,177,026  1,110,033  36,690  103,683 


Stockholders’ equity to total assets12.84% 12.51% 12.47%    
Tangible stockholders’ equity to total tangible assets10.34% 9.99% 9.81%    
Book value per common share$18.33  17.93  17.21  0.40  1.12 
Tangible book value per common share$14.35  13.93  13.13  0.42  1.22 

Tangible stockholders’ equity of $1.214 billion at March 31, 2019 increased $36.7 million compared to the prior quarter which was primarily the result of an increase in other comprehensive income and earnings retention, which was partially offset by a decrease of $25.5 million from the cumulative-effect adjustments related to the adoption of new accounting standards.  Tangible stockholders’ equity increased $104 million over the prior year first quarter which was the result of earnings retention and an increase in other comprehensive income, which was partially offset by the adoption of the accounting standards.  Tangible book value per common share at quarter end increased $0.42 per share from the prior quarter and increased $1.22 per share from a year ago.

Cash Dividends
On March 27, 2019, the Company’s Board of Directors declared a quarterly cash dividend of $0.26 per share.  The dividend was payable April 18, 2019 to shareholders of record on April 9, 2019.  The dividend was the 136th consecutive quarterly dividend.  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 March 31, 2019
Compared to December 31, 2018, and March 31, 2018

Income Summary

 Three Months ended $ Change from
(Dollars in thousands)Mar 31,
 2019
 Dec 31,
 2018
 Mar 31,
 2018
 Dec 31,
 2018
 Mar 31,
 2018
Net interest income         
Interest income$126,116  125,310  103,066  806  23,050 
Interest expense10,904  9,436  7,774  1,468  3,130 
Total net interest income115,212  115,874  95,292  (662) 19,920 
Non-interest income         
Service charges and other fees18,015  19,708  16,871  (1,693) 1,144 
Miscellaneous loan fees and charges967  1,278  1,477  (311) (510)
Gain on sale of loans5,798  5,639  6,097  159  (299)
Gain (loss) on sale of investments213  (357) (333) 570  546 
Other income3,481  2,226  1,974  1,255  1,507 
Total non-interest income28,474  28,494  26,086  (20) 2,388 
Total income$143,686  144,368  121,378  (682) 22,308 
             
Net interest margin (tax-equivalent)4.34% 4.30% 4.10%    

Net Interest Income
The current quarter net interest income of $115 million was stable compared to the prior quarter and increased $19.9 million, or 21 percent, from the prior year first quarter.  The increase in net interest income over the prior year first quarter was primarily driven by interest rate increases and an increase in commercial loans.  Interest income on commercial loans increased $1.3 million, or 2 percent, from the prior quarter and increased $18.0 million, or 28 percent, from the prior year first quarter.

The current quarter interest expense of $10.9 million increased $1.5 million, or 16 percent, over the prior quarter which was primarily driven by seasonal fluctuations in core deposits, which were supplemented using higher cost borrowings.  As deposits increased during the current quarter, FHLB advances were reduced by $285 million to $155 million, the same amount at the end of the prior year first quarter.  The current quarter interest expense increased $3.1 million, or 40 percent, from the prior year first quarter and was primarily due to the increased amount of deposits and other funding.  The cost of core deposits for the current quarter was 19 basis points compared to 17 basis points for the prior quarter and 15 basis points in the prior year first quarter.  The total cost of funding (including non-interest bearing deposits) for the current quarter was 43 basis points compared to 36 basis points for the prior quarter and 35 basis points for the prior year first quarter.

The Company’s net interest margin as a percentage of earning assets, on a tax-equivalent basis, for the current quarter was 4.34 percent compared to 4.30 percent in the prior quarter.  The 4 basis points increase in the net interest margin was primarily the result of increased yields on the loan portfolio.  The current quarter net interest margin included 2 basis points from the recovery of interest on loans previously placed on non-accrual.  The current quarter net interest margin increased 24 basis points over the prior year first quarter net interest margin of 4.10 percent.  The increase in the margin from the prior year first quarter resulted from the remix of earning assets to higher yielding loans, increased yields on the loan portfolio which more than offset the increase in funding costs.  “The current quarter net interest margin expansion reflects the 10 basis points higher yield on earnings assets, while the cost of core deposit funding increased 2 basis points,” said Ron Copher, Chief Financial Officer.

Non-interest Income
Non-interest income for the current quarter totaled $28.5 million which was comparable to the prior quarter and an increase of $2.4 million, or 9 percent, over the same quarter last year.  Service charges and other fees of $18.0 million for the current quarter decreased $1.7 million, or 9 percent, from the prior quarter due to seasonality.  Service charges and other fees for the current quarter increased $1.1 million, or 7 percent, from the prior year first quarter which was due to the increased number of accounts from organic growth and acquisitions.  Other income increased $1.3 million from the prior quarter and increased $1.5 million over the prior year first quarter.

Non-interest Expense Summary

 Three Months ended $ Change from
(Dollars in thousands)Mar 31,
 2019
 Dec 31,
 2018
 Mar 31,
 2018
 Dec 31,
 2018
 Mar 31,
 2018
Compensation and employee benefits$52,728  50,385  45,721  2,343  7,007 
Occupancy and equipment8,437  7,884  7,274  553  1,163 
Advertising and promotions2,388  2,434  2,170  (46) 218 
Data processing3,892  3,951  3,967  (59) (75)
Other real estate owned139  264  72  (125) 67 
Regulatory assessments and insurance1,285  1,263  1,206  22  79 
Core deposit intangibles amortization1,694  1,731  1,056  (37) 638 
Other expenses12,267  13,964  12,161  (1,697) 106 
Total non-interest expense$82,830  81,876  73,627  954  9,203 

Total non-interest expense of $82.8 million for the current quarter increased $1.0 million, or 1 percent, over the prior quarter and increased $9.2 million, or 13 percent, over the prior year first quarter.  Compensation and employee benefits increased by $2.3 million, or 5 percent, from the prior quarter primarily from annual salary increases and benefit adjustments.  Compensation and employee benefits increased by $7.0 million, or 15 percent, from the prior year first quarter principally due to the increased number of employees driven by organic growth and the prior year first quarter acquisitions.  Occupancy and equipment expense increased $1.2 million, or 16 percent, over the prior year first quarter as a result of the prior year first quarter acquisitions and general cost increases.  Other expenses of $12.3 million, decreased $1.7 million, or 12 percent, from the prior quarter which was driven by decreases in several categories including acquisition-related expenses and expenses connected with equity investments in New Market Tax Credit projects.  Other expenses increased $106 thousand, or 87 basis points, from the prior year first quarter and included a decrease of $1.6 million in acquisition-related expenses which was offset by a general increase in costs from organic growth and the prior year first quarter acquisitions.  Acquisition-related expenses were $214 thousand during the current quarter compared to $520 thousand in the prior quarter and $1.8 million in the prior year first quarter.

Federal and State Income Tax Expense
Tax expense during the first quarter of 2019 was $11.7 million, with no change from the prior quarter and an increase of $3.3 million, or 39 percent, from the prior year first quarter.  The effective tax rate in the current and prior quarter was 19 percent which compares to 18 percent in the prior year first quarter.

Efficiency Ratio
The current quarter efficiency ratio was 55.37 percent, a 144 basis points increase from the prior quarter efficiency ratio of 53.93 percent and was driven by increased operating costs combined with a slight decrease in net interest income.  The current quarter efficiency ratio decreased 243 basis points from the prior year first quarter efficiency ratio of 57.80 percent and was driven by the increase in net interest income that more than offset the increased operating costs.

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;
  • changes in trade, monetary and fiscal policies and laws, including interest rate policies of the Board of Governors of the FederalReserve System or the Federal Reserve Board, which could adversely affect the Company’s net interest income and profitability;
  • changes in the cost and scope of insurance from the Federal Deposit Insurance Corporation and other third parties;
  • legislative or regulatory changes, including increased banking and consumer protection regulation that adversely affect the Company’s business, both generally and as a result of the Company exceeding $10 billion in total consolidated assets;
  • ability to complete pending or prospective future acquisitions;
  • costs or difficulties related to the completion and integration of acquisitions;
  • the goodwill the Company has recorded in connection with acquisitions could become impaired, which may have an adverse impact on earnings and capital;
  • reduced demand for banking products and services;
  • the reputation of banks and the financial services industry could deteriorate, which could adversely affect the Company's ability to obtain (and maintain) customers;
  • competition among financial institutions in the Company's markets may increase significantly;
  • the risks presented by continued public stock market volatility, which could adversely affect the market price of the Company’s common stock and the ability to raise additional capital or grow the Company through acquisitions;
  • the projected business and profitability of an expansion or the opening of a new branch could be lower than expected;
  • consolidation in the financial services industry in the Company’s markets resulting in the creation of larger financial institutions who may have greater resources could change the competitive landscape;
  • dependence on the Chief Executive Officer, the senior management team and the Presidents of Glacier Bank divisions;
  • material failure, potential interruption or breach in security of the Company’s systems and technological changes which could expose us to new risks (e.g., cybersecurity), fraud or system failures;
  • natural disasters, including fires, floods, earthquakes, and other unexpected events;
  • the Company’s success in managing risks involved in the foregoing; and
  • the effects of any reputational damage to the Company resulting from any of the foregoing.

The Company does not undertake any obligation to publicly correct or update any forward-looking statement if it later becomes aware that actual results are likely to differ materially from those expressed in such forward-looking statement.

Conference Call Information
A conference call for investors is scheduled for 11:00 a.m. Eastern Time on Friday, April 19, 2019. The conference call will be accessible by telephone and through the internet. Interested individuals are invited to listen to the call by dialing 877-561-2748 and conference ID 4067719. To participate on the webcast, log on to:https://edge.media-server.com/m6/p/hd6quiqa. If you are unable to participate during the live webcast, the call will be archived on our website, www.glacierbancorp.com, or by calling 855-859-2056 with the ID 4067719 by May 3, 2019.

About Glacier Bancorp, Inc.
Glacier Bancorp, Inc. is the parent company for Glacier Bank, Kalispell and its bank divisions: First Security Bank of Missoula; Valley Bank of Helena; Western Security Bank, Billings; First Bank of Montana, Lewistown; and First Security Bank, Bozeman, all located in Montana; as well as Mountain West Bank, Coeur d’Alene, operating in Idaho, Utah and Washington; First Bank, Powell, operating in Wyoming and Utah; Citizens Community Bank, Pocatello, operating in Idaho; Bank of the San Juans, Durango; and Collegiate Peaks Bank, Buena Vista both operating in Colorado; First State Bank, Wheatland, operating in Wyoming; North Cascades Bank, Chelan, operating in Washington; and The Foothills Bank, Yuma, operating in Arizona.


Glacier Bancorp, Inc.

Unaudited Condensed Consolidated Statements of Financial Condition

(Dollars in thousands, except per share data)March 31,
 2019
 December 31,
 2018
 March 31,
 2018
Assets     
Cash on hand and in banks$139,333  161,782  140,625 
Federal funds sold115    230 
Interest bearing cash deposits63,079  42,008  310,193 
Cash and cash equivalents202,527  203,790  451,048 
Debt securities, available-for-sale2,522,322  2,571,663  2,154,845 
Debt securities, held-to-maturity255,572  297,915  634,413 
Total debt securities2,777,894  2,869,578  2,789,258 
Loans held for sale, at fair value29,389  33,156  37,058 
Loans receivable8,326,070  8,287,549  7,670,030 
Allowance for loan and lease losses(129,786) (131,239) (127,608)
Loans receivable, net8,196,284  8,156,310  7,542,422 
Premises and equipment, net277,619  241,528  238,491 
Other real estate owned8,125  7,480  14,132 
Accrued interest receivable57,367  54,408  54,376 
Deferred tax asset12,554  23,564  32,929 
Core deposit intangible, net47,548  49,242  54,456 
Goodwill289,586  289,586  289,535 
Non-marketable equity securities16,435  27,871  21,910 
Bank-owned life insurance82,819  82,320  81,787 
Other assets75,632  76,651  51,376 
Total assets$12,073,779  12,115,484  11,658,778 
Liabilities     
Non-interest bearing deposits$3,051,119  3,001,178  2,811,469 
Interest bearing deposits6,536,996  6,492,589  6,607,376 
Securities sold under agreements to repurchase489,620  396,151  395,794 
FHLB advances154,683  440,175  155,057 
Other borrowed funds14,738  14,708  8,204 
Subordinated debentures134,048  134,051  134,061 
Accrued interest payable4,709  4,252  3,740 
Other liabilities137,016  116,526  89,053 
Total liabilities10,522,929  10,599,630  10,204,754 
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 authorized846  845  845 
Paid-in capital1,051,299  1,051,253  1,048,860 
Retained earnings - substantially restricted474,818  473,183  421,342 
Accumulated other comprehensive income (loss)23,887  (9,427) (17,023)
Total stockholders’ equity1,550,850  1,515,854  1,454,024 
Total liabilities and stockholders’ equity$12,073,779  12,115,484  11,658,778 


Glacier Bancorp, Inc.
Unaudited Condensed Consolidated Statements of Operations

 Three Months ended
(Dollars in thousands, except per share data)March 31,
 2019
 December 31,
 2018
 March 31,
 2018
Interest Income     
Debt securities$21,351  22,016  20,142 
Residential real estate loans10,779  10,751  8,785 
Commercial loans83,539  82,238  65,515 
Consumer and other loans10,447  10,305  8,624 
Total interest income126,116  125,310  103,066 
Interest Expense     
Deposits5,341  4,989  3,916 
Securities sold under agreements to repurchase802  707  485 
Federal Home Loan Bank advances3,055  2,146  2,089 
Other borrowed funds38  (10) 16 
Subordinated debentures1,668  1,604  1,268 
Total interest expense10,904  9,436  7,774 
Net Interest Income115,212  115,874  95,292 
Provision for loan losses57  1,246  795 
Net interest income after provision for loan losses115,155  114,628  94,497 
Non-Interest Income     
Service charges and other fees18,015  19,708  16,871 
Miscellaneous loan fees and charges967  1,278  1,477 
Gain on sale of loans5,798  5,639  6,097 
Gain (loss) on sale of debt securities213  (357) (333)
Other income3,481  2,226  1,974 
Total non-interest income28,474  28,494  26,086 
Non-Interest Expense     
Compensation and employee benefits52,728  50,385  45,721 
Occupancy and equipment8,437  7,884  7,274 
Advertising and promotions2,388  2,434  2,170 
Data processing3,892  3,951  3,967 
Other real estate owned139  264  72 
Regulatory assessments and insurance1,285  1,263  1,206 
Core deposit intangibles amortization1,694  1,731  1,056 
Other expenses12,267  13,964  12,161 
Total non-interest expense82,830  81,876  73,627 
         
Income Before Income Taxes60,799  61,246  46,956 
Federal and state income tax expense11,667  11,647  8,397 
Net Income$49,132  49,599  38,559 


Glacier Bancorp, Inc.

Average Balance Sheets

 Three Months ended
 March 31, 2019 March 31, 2018
(Dollars in thousands)Average
Balance
 Interest &
Dividends
 Average
Yield/
Rate
 Average
Balance
 Interest &
Dividends
 Average
Yield/
Rate
Assets           
Residential real estate loans$917,324  $10,779  4.70% $783,817  $8,785  4.48%
Commercial loans 16,524,190  84,613  5.26% 5,551,619  66,474  4.86%
Consumer and other loans839,011  10,447  5.05% 719,153  8,624  4.86%
Total loans 28,280,525  105,839  5.18% 7,054,589  83,883  4.82%
Tax-exempt debt securities 3960,569  9,950  4.14% 1,093,736  12,795  4.68%
Taxable debt securities 41,845,677  13,729  2.98% 1,654,318  10,273  2.48%
Total earning assets11,086,771  129,518  4.74% 9,802,643  106,951  4.42%
Goodwill and intangibles337,963      219,463     
Non-earning assets520,353      390,857     
Total assets$11,945,087      $10,412,963     
Liabilities           
Non-interest bearing deposits$2,943,770  $  % $2,472,151  $  %
NOW and DDA accounts2,320,928  961  0.17% 2,011,464  818  0.16%
Savings accounts1,359,807  234  0.07% 1,184,807  193  0.07%
Money market deposit accounts1,690,305  1,010  0.24% 1,631,863  719  0.18%
Certificate accounts905,005  2,014  0.90% 876,425  1,319  0.61%
Total core deposits9,219,815  4,219  0.19% 8,176,710  3,049  0.15%
Wholesale deposits 5169,361  1,122  2.69% 149,577  867  2.35%
FHLB advances352,773  3,055  3.46% 224,847  2,089  3.72%
Repurchase agreements and  other borrowed funds556,325  2,508  1.83% 521,641  1,769  1.38%
Total funding liabilities10,298,274  10,904  0.43% 9,072,775  7,774  0.35%
Other liabilities116,143      25,973     
Total liabilities10,414,417      9,098,748     
Stockholders’ Equity           
Common stock846      808     
Paid-in capital1,051,261      906,030     
Retained earnings471,626      420,552     
Accumulated other comprehensive loss6,937      (13,175)    
Total stockholders’ equity1,530,670      1,314,215     
Total liabilities and stockholders’ equity$11,945,087      $10,412,963     
Net interest income (tax-equivalent)  $118,614      $99,177   
Net interest spread (tax-equivalent)    4.31%     4.07%
Net interest margin (tax-equivalent)    4.34%     4.10%


______________________________
1Includes tax effect of $1.1 million and $959 thousand on tax-exempt municipal loan and lease income for the three months ended March 31, 2019 and 2018, respectively.
2Total loans are gross of the allowance for loan and lease losses, net of unearned income and include loans held for sale.  Non-accrual loans were included in the average volume for the entire period.
3Includes tax effect of $2.0 million and $2.6 million on tax-exempt debt securities income for the three months ended March 31, 2019 and 2018, respectively.
4Includes tax effect of $293 thousand and $304 thousand on federal income tax credits for the three months ended March 31, 2019 and 2018.
5Wholesale deposits include brokered deposits classified as NOW, DDA, money market deposit and certificate accounts.
  

Glacier Bancorp, Inc.
Loan Portfolio by Regulatory Classification

 Loans Receivable, by Loan Type % Change from
(Dollars in thousands)Mar 31,
 2019
 Dec 31,
 2018
 Mar 31,
 2018
 Dec 31,
 2018
 Mar 31,
 2018
Custom and owner occupied construction$126,820  $126,595  $140,440  % (10)%
Pre-sold and spec construction135,137  121,938  100,376  11% 35%
Total residential construction261,957  248,533  240,816  5% 9%
Land development126,417  137,814  76,528  (8)% 65%
Consumer land or lots125,818  127,775  119,469  (2)% 5%
Unimproved land75,113  83,579  68,862  (10)% 9%
Developed lots for operative builders16,171  17,061  13,093  (5)% 24%
Commercial lots35,511  34,096  43,232  4% (18)%
Other construction454,965  520,005  420,632  (13)% 8%
Total land, lot, and other construction833,995  920,330  741,816  (9)% 12%
Owner occupied1,367,530  1,343,563  1,292,206  2% 6%
Non-owner occupied1,662,390  1,605,960  1,449,166  4% 15%
Total commercial real estate3,029,920  2,949,523  2,741,372  3% 11%
Commercial and industrial922,124  907,340  865,574  2% 7%
Agriculture641,146  646,822  620,342  (1)% 3%
1st lien1,102,920  1,108,227  1,014,361  % 9%
Junior lien54,964  56,689  66,288  (3)% (17)%
Total 1-4 family1,157,884  1,164,916  1,080,649  (1)% 7%
Multifamily residential268,156  247,457  219,310  8% 22%
Home equity lines of credit557,895  539,938  481,204  3% 16%
Other consumer163,568  165,865  162,171  (1)% 1%
Total consumer721,463  705,803  643,375  2% 12%
States and political subdivisions398,848  404,671  421,252  (1)% (5)%
Other119,966  125,310  132,582  (4)% (10)%
Total loans receivable, including  loans held for sale8,355,459  8,320,705  7,707,088  % 8%
Less loans held for sale 1(29,389) (33,156) (37,058) (11)% (21)%
                  
Total loans receivable$8,326,070  $8,287,549  $7,670,030  % 9%

______________________________
1
Loans held for sale are primarily 1st lien 1-4 family loans.


Glacier Bancorp, Inc.
Credit Quality Summary by Regulatory Classification

  

Non-performing Assets, by Loan Type
 Non-
Accrual
Loans
 Accruing
Loans 90 Days or More Past  Due
 Other
Real Estate
Owned
(Dollars in thousands)Mar 31,
 2019
 Dec 31,
 2018
 Mar 31,
 2018
 Mar 31,
 2019
 Mar 31,
 2019
 Mar 31,
 2019
Custom and owner occupied construction$    48       
Pre-sold and spec construction456  463  492  456     
Total residential construction456  463  540  456     
Land development2,272  2,166  7,802  713    1,559 
Consumer land or lots1,126  1,428  1,622  635    491 
Unimproved land9,222  9,338  10,294  7,648  42  1,532 
Developed lots for operative builders67  68  83  42    25 
Commercial lots663  1,046  1,312      663 
Other construction111  120  319      111 
Total land, lot and other construction13,461  14,166  21,432  9,038  42  4,381 
Owner occupied7,229  5,940  12,594  5,953  42  1,234 
Non-owner occupied7,368  10,567  5,346  7,368     
Total commercial real estate14,597  16,507  17,940  13,321  42  1,234 
Commercial and industrial3,893  3,914  6,313  3,602  57  234 
Agriculture4,488  7,040  10,476  3,397  941  150 
1st lien10,279  10,290  8,717  7,198  1,193  1,888 
Junior lien582  565  4,271  512  70   
Total 1-4 family10,861  10,855  12,988  7,710  1,263  1,888 
Multifamily residential    652       
Home equity lines of credit2,288  2,770  3,312  2,100    188 
Other consumer453  456  330  330  73  50 
Total consumer2,741  3,226  3,642  2,430  73  238 
Other348  579    315  33   
                   
Total$50,845  56,750  73,983  40,269  2,451  8,125 


Glacier Bancorp, Inc.
Credit Quality Summary by Regulatory Classification (continued)

 Accruing 30-89 Days Delinquent Loans, 
by Loan Type
 % Change from
(Dollars in thousands)Mar 31,
 2019
 Dec 31,
 2018
 Mar 31,
 2018
 Dec 31,
 2018
 Mar 31,
 2018
Custom and owner occupied construction$282  $1,661  $611  (83)% (54)%
Pre-sold and spec construction553  887  267  (38)% 107%
               
Total residential construction835  2,548  878  (67)% (5)%
Land development  228  585  (100)% (100)%
Consumer land or lots510  200  485  155% 5%
Unimproved land685  579  889  18% (23)%
Developed lots for operative builders4  122  464  (97)% (99)%
Commercial lots331  203  194  63% 71%
Other construction1,234  4,170  76  (70)% 1,524%
Total land, lot and other construction2,764  5,502  2,693  (50)% 3%
Owner occupied4,463  2,981  13,904  50% (68)%
Non-owner occupied6,604  1,245  3,842  430% 72%
Total commercial real estate11,067  4,226  17,746  162% (38)%
Commercial and industrial4,070  3,374  5,746  21% (29)%
Agriculture5,709  6,455  3,845  (12)% 48%
1st lien7,179  5,384  9,597  33% (25)%
Junior lien583  118  240  394% 143%
Total 1-4 family7,762  5,502  9,837  41% (21)%
Home equity lines of credit2,925  3,562  2,316  (18)% 26%
Other consumer1,357  1,650  1,849  (18)% (27)%
Total consumer4,282  5,212  4,165  (18)% 3%
States and political subdivisions  229    (100)% n/m
Other405  519  53  (22)% 664%
                  
Total$36,894  $33,567  $44,963  10% (18)%

______________________________
n/m - not measurable


Glacier Bancorp, Inc.
Credit Quality Summary by Regulatory Classification (continued)

 Net Charge-Offs (Recoveries), Year-to-Date
Period Ending, By Loan Type
 Charge-Offs Recoveries
(Dollars in thousands)Mar 31,
 2019
 Dec 31,
 2018
 Mar 31,
 2018
 Mar 31,
 2019
 Mar 31,
 2019
                
Pre-sold and spec construction$(4) (352) (339)   4 
Land development23  (116) (5) 42  19 
Consumer land or lots(20) (146) (3) 15  35 
Unimproved land(9) (445) (73)   9 
Developed lots for operative builders  33       
Commercial lots(2) 1  (2)   2 
Other construction  (19)   9  9 
Total land, lot and other construction(8) (692) (83) 66  74 
Owner occupied75  1,320  962  118  43 
Non-owner occupied30  853  (47) 130  100 
Total commercial real estate105  2,173  915  248  143 
Commercial and industrial(4) 2,449  1,430  244  248 
Agriculture14  16  (2) 17  3 
1st lien198  577  (65) 298  100 
Junior lien(52) (371) (29)   52 
Total 1-4 family146  206  (94) 298  152 
Multifamily residential  (649) (6)    
Home equity lines of credit(5) (97) (32) 7  12 
Other consumer223  261  73  305  82 
Total consumer218  164  41  312  94 
Other1,043  4,967  893  2,156  1,113 
                
Total$1,510  8,282  2,755  3,341  1,831 
 

Visit our website at www.glacierbancorp.com