UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
|
|||||||||||||||||||||||||||||||
Washington, D.C. 20549
|
|||||||||||||||||||||||||||||||
FORM 10-Q
|
(Mark One)
|
|||||||||||||||||||||||||||||||
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED June 30, 2012.
|
|||||||||||||||||||||||||||||||
OR
|
|||||||||||||||||||||||||||||||
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934 FOR THE TRANSITION PERIOD FROM ______________ to ______________
|
|||||||||||||||||||||||||||||||
Commission File Number 0-26584
|
|||||||||||||||||||||||||||||||
BANNER CORPORATION
|
|||||||||||||||||||||||||||||||
(Exact name of registrant as specified in its charter)
|
Washington
(State or other jurisdiction of incorporation or organization)
|
91-1691604
(I.R.S. Employer Identification Number)
|
||||||||||||||||||||||||||||||
10 South First Avenue, Walla Walla, Washington 99362
|
|||||||||||||||||||||||||||||||
(Address of principal executive offices and zip code)
|
|||||||||||||||||||||||||||||||
Registrant's telephone number, including area code: (509) 527-3636
|
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
|
|||||||||||||||||||||||||||||||
|
Yes
|
[x] |
No
|
[ ] | |||||||||||||||||||||||||||
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
|
|||||||||||||||||||||||||||||||
|
Yes
|
[x] |
No
|
[ ] | |||||||||||||||||||||||||||
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
|
Large accelerated filer [ ]
|
Accelerated filer [x]
|
Non-accelerated filer [ ]
|
Smaller reporting company [ ]
|
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
|
Yes
|
[ ] |
No
|
[x] | |||||||||||||||||||||||||||
APPLICABLE ONLY TO CORPORATE ISSUERS
|
|||||||||||||||||||||||||||||||
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.
|
|||||||||||||||||||||||||||||||
Title of class:
Common Stock, $.01 par value per share
|
As of July 31, 2012
19,223,271 shares*
|
||||||||||||||||||||||||||||||
* Includes 34,340 shares held by the Employee Stock Ownership Plan that have not been released, committed to be released, or allocated to participant accounts.
|
|||||||||||||||||||||||||||||||
PART I - FINANCIAL INFORMATION
|
|
Item 1 - Financial Statements. The Consolidated Financial Statements of Banner Corporation and Subsidiaries filed as a part of the report are as follows:
|
|
Consolidated Statements of Financial Condition as of June 30, 2012 and December 31, 2011
|
4
|
Consolidated Statements of Operations for the Three and Six Months Ended June 30, 2012 and 2011
|
5
|
Consolidated Statements of Comprehensive Income (Loss) for the Three and Six Months Ended June 30, 2012 and 2011
|
6
|
Consolidated Statements of Changes in Stockholders’ Equity for the Six Months Ended June 30, 2012 and the Year Ended
December 31, 2011
|
7
|
|
|
Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2012 and 2011
|
9
|
Selected Notes to the Consolidated Financial Statements
|
11
|
Item 2 - Management's Discussion and Analysis of Financial Condition and Results of Operations
|
|
Executive Overview
|
44
|
Comparison of Financial Condition at June 30, 2012 and December 31, 2011
|
48
|
Comparison of Results of Operations for the Three and Six Months Ended June 30, 2012 and 2011
|
49
|
Asset Quality
|
54
|
Liquidity and Capital Resources
|
59
|
Capital Requirements
|
60
|
Item 3 - Quantitative and Qualitative Disclosures About Market Risk
|
|
Market Risk and Asset/Liability Management
|
61
|
Sensitivity Analysis
|
61
|
Item 4 - Controls and Procedures
|
65
|
PART II - OTHER INFORMATION
|
|
Item 1 - Legal Proceedings
|
66
|
Item 1A - Risk Factors
|
66
|
Item 2 - Unregistered Sales of Equity Securities and Use of Proceeds
|
66
|
Item 3 - Defaults upon Senior Securities
|
66
|
Item 4 – Mine Safety Disclosures
|
66
|
Item 5 - Other Information
|
66
|
Item 6 - Exhibits
|
67
|
SIGNATURES
|
69
|
June 30
|
December 31
|
|||||
ASSETS
|
2012
|
2011
|
||||
Cash and due from banks
|
$
|
189,176
|
$
|
132,436
|
||
Securities—trading, amortized cost $106,220 and $112,663, respectively
|
77,368
|
80,727
|
||||
Securities—available-for-sale, amortized cost $433,051 and $462,579, respectively
|
436,130
|
465,795
|
||||
Securities—held-to-maturity, fair value $89,153 and $80,107, respectively
|
83,312
|
75,438
|
||||
Federal Home Loan Bank stock
|
37,371
|
37,371
|
||||
Loans receivable:
|
||||||
Held for sale
|
6,752
|
3,007
|
||||
Held for portfolio
|
3,205,505
|
3,293,331
|
||||
Allowance for loan losses
|
(80,221
|
)
|
(82,912
|
)
|
||
3,132,036
|
3,213,426
|
|||||
Accrued interest receivable
|
14,656
|
15,570
|
||||
Real estate owned, held for sale, net
|
25,816
|
42,965
|
||||
Property and equipment, net
|
90,228
|
91,435
|
||||
Intangible assets, net
|
5,252
|
6,331
|
||||
Bank-owned life insurance (BOLI)
|
59,800
|
58,563
|
||||
Deferred tax assets, net
|
31,572
|
--
|
||||
Other assets
|
38,710
|
37,255
|
||||
$
|
4,221,427
|
$
|
4,257,312
|
|||
LIABILITIES
|
||||||
Deposits:
|
||||||
Non-interest-bearing
|
$
|
804,562
|
$
|
777,563
|
||
Interest-bearing transaction and savings accounts
|
1,449,890
|
1,447,594
|
||||
Interest-bearing certificates
|
1,171,297
|
1,250,497
|
||||
3,425,749
|
3,475,654
|
|||||
Advances from FHLB at fair value
|
10,423
|
10,533
|
||||
Other borrowings
|
90,030
|
152,128
|
||||
Junior subordinated debentures at fair value (issued in connection with Trust Preferred Securities)
|
70,553
|
49,988
|
||||
Accrued expenses and other liabilities
|
23,564
|
23,253
|
||||
Deferred compensation
|
13,916
|
13,306
|
||||
3,634,235
|
3,724,862
|
|||||
COMMITMENTS AND CONTINGENCIES (Note 15)
|
||||||
STOCKHOLDERS’ EQUITY
|
||||||
Preferred stock - $0.01 par value, 500,000 shares authorized; Series A – liquidation preference
|
||||||
$1,000 per share, 124,000 shares issued and outstanding
|
121,610
|
120,702
|
||||
Common stock and paid in capital - $0.01 par value per share, 50,000,000 shares authorized, 18,804,819 shares
issued: 18,770,479 shares and 17,519,132 shares outstanding at June 30, 2012 and December 31, 2011,
respectively
|
554,866
|
531,149
|
||||
Accumulated deficit
|
(89,266
|
)
|
(119,465
|
)
|
||
Accumulated other comprehensive income
|
1,969
|
2,051
|
||||
Unearned shares of common stock issued to Employee Stock Ownership Plan (ESOP) trust at cost
|
||||||
34,340 restricted shares outstanding at June 30, 2012 and December 31, 2011
|
(1,987
|
)
|
(1,987
|
)
|
||
587,192
|
532,450
|
|||||
$
|
4,221,427
|
$
|
4,257,312
|
Three Months Ended
June 30
|
Six Months Ended
June 30
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
INTEREST INCOME:
|
||||||||||||||||
Loans receivable
|
$ | 44,040 | $ | 46,846 | $ | 88,028 | $ | 93,601 | ||||||||
Mortgage-backed securities
|
995 | 859 | 1,922 | 1,734 | ||||||||||||
Securities and cash equivalents
|
2,230 | 2,183 | 4,513 | 4,216 | ||||||||||||
47,265 | 49,888 | 94,463 | 99,551 | |||||||||||||
INTEREST EXPENSE:
|
||||||||||||||||
Deposits
|
4,035 | 7,014 | 8,483 | 14,826 | ||||||||||||
FHLB advances
|
64 | 64 | 127 | 242 | ||||||||||||
Other borrowings
|
74 | 568 | 623 | 1,147 | ||||||||||||
Junior subordinated debentures
|
802 | 1,041 | 1,814 | 2,079 | ||||||||||||
4,975 | 8,687 | 11,047 | 18,294 | |||||||||||||
Net interest income before provision for loan losses
|
42,290 | 41,201 | 83,416 | 81,257 | ||||||||||||
PROVISION FOR LOAN LOSSES
|
4,000 | 8,000 | 9,000 | 25,000 | ||||||||||||
Net interest income
|
38,290 | 33,201 | 74,416 | 56,257 | ||||||||||||
OTHER OPERATING INCOME:
|
||||||||||||||||
Deposit fees and other service charges
|
6,283 | 5,693 | 12,152 | 10,972 | ||||||||||||
Mortgage banking operations
|
2,855 | 855 | 5,504 | 1,817 | ||||||||||||
Loan servicing fees, net of amortization and impairment
|
343 | 397 | 560 | 653 | ||||||||||||
Miscellaneous
|
485 | 369 | 1,036 | 862 | ||||||||||||
9,966 | 7,314 | 19,252 | 14,304 | |||||||||||||
Gain on sale of securities
|
29 | -- | 29 | -- | ||||||||||||
Net change in valuation of financial instruments carried at fair value
|
(19,059 | ) | 1,939 | (17,374 | ) | 2,195 | ||||||||||
Total other operating income (loss)
|
(9,064 | ) | 9,253 | 1,907 | 16,499 | |||||||||||
OTHER OPERATING EXPENSES:
|
||||||||||||||||
Salary and employee benefits
|
19,390 | 18,288 | 38,900 | 35,543 | ||||||||||||
Less capitalized loan origination costs
|
(2,747 | ) | (1,948 | ) | (4,997 | ) | (3,668 | ) | ||||||||
Occupancy and equipment
|
5,204 | 5,436 | 10,681 | 10,830 | ||||||||||||
Information/computer data services
|
1,746 | 1,521 | 3,261 | 3,088 | ||||||||||||
Payment and card processing expenses
|
2,116 | 1,939 | 4,006 | 3,586 | ||||||||||||
Professional services
|
1,224 | 1,185 | 2,568 | 2,857 | ||||||||||||
Advertising and marketing
|
1,650 | 1,903 | 3,716 | 3,643 | ||||||||||||
Deposit insurance
|
816 | 1,389 | 2,179 | 3,358 | ||||||||||||
State/municipal business and use taxes
|
565 | 544 | 1,133 | 1,038 | ||||||||||||
REO operations
|
1,969 | 6,568 | 4,567 | 11,199 | ||||||||||||
Amortization of core deposit intangibles
|
525 | 570 | 1,079 | 1,167 | ||||||||||||
Miscellaneous
|
3,208 | 2,860 | 6,486 | 5,758 | ||||||||||||
Total other operating expenses
|
35,666 | 40,255 | 73,579 | 78,399 | ||||||||||||
Income (loss) before provision for income taxes
|
(6,440 | ) | 2,199 | 2,744 | (5,643 | ) | ||||||||||
PROVISION FOR (BENEFIT FROM) INCOME TAXES
|
(31,830 | ) | -- | (31,830 | ) | -- | ||||||||||
NET INCOME (LOSS)
|
25,390 | 2,199 | 34,574 | (5,643 | ) | |||||||||||
PREFERRED STOCK DIVIDEND AND DISCOUNT ACCRETION
|
||||||||||||||||
Preferred stock dividend
|
1,550 | 1,550 | 3,100 | 3,100 | ||||||||||||
Preferred stock discount accretion
|
454 | 425 | 908 | 851 | ||||||||||||
NET INCOME (LOSS) AVAILABLE TO COMMON SHAREHOLDERS
|
$ | 23,386 | $ | 224 | $ | 30,566 | $ | (9,594 | ) | |||||||
Earnings (loss) per common share:
|
||||||||||||||||
Basic
|
$ | 1.27 | $ | 0.01 | $ | 1.69 | $ | (0.58 | ) | |||||||
Diluted
|
$ | 1.27 | $ | 0.01 | $ | 1.69 | $ | (0.58 | ) | |||||||
Cumulative dividends declared per common share:
|
$ | 0.01 | $ | 0.01 | $ | 0.02 | $ | 0.08 |
Three Months Ended
June 30
|
Six Months Ended
June 30
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
NET INCOME (LOSS)
|
$ | 25,390 | $ | 2,199 | $ | 34,574 | $ | (5,643 | ) | |||||||
OTHER COMPREHENSIVE INCOME (LOSS), NET OF INCOME TAXES:
|
||||||||||||||||
Unrealized holding gain (loss) during the period, net of deferred
income tax provision (benefit) of ($29), $0, ($49) and $0, respectively
|
(52 | ) | 1,970 | (87 | ) | 1,289 | ||||||||||
Amortization of unrealized gain (loss) on tax exempt securities transferred
from available-for-sale to held-to-maturity
|
3 | 4 | 5 | 9 | ||||||||||||
Other comprehensive income (loss)
|
(49 | ) | 1,974 | (82 | ) | 1,298 | ||||||||||
COMPREHENSIVE INCOME (LOSS)
|
$ | 25,341 | $ | 4,173 | $ | 34,492 | $ | (4,345 | ) |
(Accumulated
Deficit)
|
Accumulated
Other Comprehensive Income
|
Stockholders’
Equity
|
|||||||||||||||||||
Preferred Stock
|
Common Stock and Paid in Capital
|
||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
||||||||||||||||||
Balance, January 1, 2012
|
124,000
|
$
|
120,702
|
17,519,132
|
$
|
529,162
|
$
|
(119,465
|
)
|
$
|
2,051
|
$
|
532,450
|
||||||||
Net income (loss)
|
34,574
|
34,574
|
|||||||||||||||||||
Change in valuation of securities—available-for-
sale, net of income tax
|
(87
|
)
|
(87
|
)
|
|||||||||||||||||
Amortization of unrealized loss on tax exempt
securities transferred from available-for-sale to
held-to-maturity, net of income tax
|
5
|
5
|
|||||||||||||||||||
Accretion of preferred stock discount
|
908
|
(908
|
)
|
--
|
|||||||||||||||||
Accrual of dividends on preferred stock
|
(3,100
|
)
|
(3,100
|
)
|
|||||||||||||||||
Accrual of dividends on common stock ($.02/share
cumulative)
|
(367
|
)
|
(367
|
)
|
|||||||||||||||||
Proceeds from issuance of common stock for
stockholder reinvestment program
|
1,236,812
|
23,610
|
23,610
|
||||||||||||||||||
Amortization of compensation related to restricted
stock grant
|
14,535
|
100
|
100
|
||||||||||||||||||
Amortization of compensation related to
stock options
|
7
|
7
|
|||||||||||||||||||
BALANCE, June 30, 2012
|
124,000
|
$
|
121,610
|
18,770,479
|
$
|
552,879
|
$
|
(89,266
|
)
|
$
|
1,969
|
$
|
587,192
|
(Accumulated
Deficit)
|
Accumulated
Other
Comprehensive Income
|
Stockholders’
Equity
|
|||||||||||||||||||
Preferred Stock
|
Common Stock and Paid in Capital
|
||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
||||||||||||||||||
Balance, January 1, 2011
|
124,000
|
$
|
119,000
|
16,130,441
|
$
|
507,470
|
$
|
(115,348
|
)
|
$
|
350
|
$
|
511,472
|
||||||||
Net income (loss)
|
5,457
|
5,457
|
|||||||||||||||||||
Change in valuation of securities—available-for-
sale, net of income tax
|
1,685
|
1,685
|
|||||||||||||||||||
Amortization of unrealized loss on tax exempt
securities transferred from available-for-sale to
held-to-maturity, net of income tax
|
16
|
16
|
|||||||||||||||||||
Accretion of preferred stock discount
|
1,701
|
(1,701
|
)
|
--
|
|||||||||||||||||
Accrual of dividends on preferred stock
|
(6,200
|
)
|
(6,200
|
)
|
|||||||||||||||||
Accrual of dividends on common stock ($.10/share
cumulative)
|
(1,673
|
)
|
(1,673
|
)
|
|||||||||||||||||
Proceeds from issuance of common stock for
stockholder reinvestment program
|
1,372,625
|
21,556
|
21,556
|
||||||||||||||||||
Amortization of compensation related to restricted
stock grant
|
16,066
|
111
|
111
|
||||||||||||||||||
Amortization of compensation related to
stock options
|
25
|
25
|
|||||||||||||||||||
Other
|
1
|
1
|
|||||||||||||||||||
BALANCE, December 31, 2011
|
124,000
|
$
|
120,702
|
17,519,132
|
$
|
529,162
|
$
|
(119,465
|
)
|
$
|
2,051
|
$
|
532,450
|
Six Months Ended
June 30
|
||||||||
2012
|
2011
|
|||||||
OPERATING ACTIVITIES:
|
||||||||
Net income (loss)
|
$ | 34,574 | $ | (5,643 | ) | |||
Adjustments to reconcile net income (loss) to net cash provided by
operating activities:
|
||||||||
Depreciation
|
2,384 | 4,358 | ||||||
Deferred income and expense, net of amortization
|
1,273 | 860 | ||||||
Amortization of core deposit intangibles
|
1,079 | 1,167 | ||||||
Net change in valuation of financial instruments carried at fair value
|
17,374 | (2,195 | ) | |||||
Principal repayments and maturities of securities—trading
|
6,520 | 7,600 | ||||||
Deferred taxes
|
(31,572 | ) | -- | |||||
Equity-based compensation
|
107 | 60 | ||||||
Increase in cash surrender value of bank-owned life insurance
|
(917 | ) | (925 | ) | ||||
Gain on sale of loans, excluding capitalized servicing rights
|
(3,651 | ) | (1,164 | ) | ||||
(Gain) loss on disposal of real estate held for sale and property
and equipment
|
(688 | ) | 521 | |||||
Provision for losses on loans and real estate held for sale
|
12,197 | 32,838 | ||||||
Origination of loans held for sale
|
(243,516 | ) | (114,706 | ) | ||||
Proceeds from sales of loans held for sale
|
243,422 | 116,291 | ||||||
Net change in:
|
||||||||
Other assets
|
127 | 16,368 | ||||||
Other liabilities
|
855 | (827 | ) | |||||
Net cash provided from operating activities
|
39,568 | 54,603 | ||||||
INVESTING ACTIVITIES:
|
||||||||
Purchases of available-for-sale securities
|
(186,650 | ) | (174,739 | ) | ||||
Principal repayments and maturities of available-for-sale securities
|
202,693 | 88,031 | ||||||
Proceeds from sales of securities available-for-sale
|
11,751 | -- | ||||||
Purchases of securities held-to-maturity
|
(10,224 | ) | (7,488 | ) | ||||
Principal repayments and maturities of securities held-to-maturity
|
2,287 | 2,964 | ||||||
Principal repayments of loans, net of originations
|
72,176 | 39,025 | ||||||
Purchases of loans and participating interest in loans
|
(4,735 | ) | (97 | ) | ||||
Purchases of property and equipment
|
(1,184 | ) | (1,413 | ) | ||||
Proceeds from sale of real estate held for sale, net
|
23,229 | 48,264 | ||||||
Other
|
(320 | ) | (106 | ) | ||||
Net cash provided from (used by) investing activities
|
109,023 | (5,559 | ) | |||||
FINANCING ACTIVITIES:
|
||||||||
Decrease in deposits, net
|
(49,905 | ) | (124,798 | ) | ||||
Repayment of FHLB advances
|
(3 | ) | (32,802 | ) | ||||
Decrease in other borrowings, net
|
(62,098 | ) | (39,528 | ) | ||||
Cash dividends paid
|
(3,456 | ) | (5,389 | ) | ||||
Cash proceeds from issuance of stock for stockholder reinvestment plan
|
23,611 | 8,265 | ||||||
Net cash used by financing activities
|
(91,851 | ) | (194,252 | ) | ||||
NET INCREASE (DECREASE) IN CASH AND DUE FROM BANKS
|
56,740 | (145,208 | ) | |||||
CASH AND DUE FROM BANKS, BEGINNING OF PERIOD
|
132,436 | 361,652 | ||||||
CASH AND DUE FROM BANKS, END OF PERIOD
|
$ | 189,176 | $ | 216,444 |
Six Months Ended
June 30
|
||||||||
2012
|
2011
|
|||||||
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
|
||||||||
Interest paid in cash
|
$ | 11,799 | $ | 19,575 | ||||
Taxes received in cash
|
-- | (13,058 | ) | |||||
Taxes paid in cash
|
800 | -- | ||||||
NON-CASH INVESTING AND FINANCING TRANSACTIONS:
|
||||||||
Loans, net of discounts, specific loss allowances and unearned income,
transferred to real estate owned and other repossessed assets
|
8,521 | 26,917 |
June 30
2012
|
December 31
2011
|
June 30
2011
|
||||||||||
Interest-bearing deposits included in cash and due from banks
|
$ | 132,536 | $ | 69,758 | $ | 168,198 | ||||||
U.S. Government and agency obligations
|
229,669 | 341,606 | 216,761 | |||||||||
Municipal bonds:
|
||||||||||||
Taxable
|
19,225 | 18,497 | 14,486 | |||||||||
Tax exempt
|
102,139 | 88,963 | 83,315 | |||||||||
Total municipal bonds
|
121,364 | 107,460 | 97,801 | |||||||||
Corporate bonds
|
42,923 | 42,565 | 59,788 | |||||||||
Mortgage-backed or related securities:
|
||||||||||||
Ginnie Mae (GNMA)
|
16,736 | 19,572 | 21,818 | |||||||||
Freddie Mac (FHLMC)
|
62,782 | 42,001 | 25,941 | |||||||||
Fannie Mae (FNMA)
|
88,610 | 66,519 | 27,362 | |||||||||
Private issuer
|
1,780 | 1,835 | 3,108 | |||||||||
Total mortgage-backed or related securities
|
169,908 | 129,927 | 78,229 | |||||||||
Asset-backed securities:
|
||||||||||||
Student Loan Marketing Association (SLMA)
|
32,492 | -- | -- | |||||||||
Equity securities (excludes FHLB stock)
|
454 | 402 | 646 | |||||||||
Total securities
|
596,810 | 621,960 | 453,225 | |||||||||
FHLB stock
|
37,371 | 37,371 | 37,371 | |||||||||
$ | 766,717 | $ | 729,089 | $ | 658,794 |
June 30, 2012
|
December 31, 2011
|
|||||||||||||||||||||||
Amortized
Cost
|
Fair Value
|
Percent of
Total
|
Amortized
Cost
|
Fair Value
|
Percent of
Total
|
|||||||||||||||||||
U.S. Government and agency obligations
|
$ | 1,400 | $ | 1,645 | 2.1 | % | $ | 2,401 | $ | 2,635 | 3.3 | % | ||||||||||||
Municipal bonds:
|
||||||||||||||||||||||||
Taxable
|
85 | 92 | 0.1 | 391 | 420 | 0.5 | ||||||||||||||||||
Tax exempt
|
5,437 | 5,509 | 7.1 | 5,431 | 5,542 | 6.9 | ||||||||||||||||||
Total municipal bonds
|
5,522 | 5,601 | 7.2 | 5,822 | 5,962 | 7.4 | ||||||||||||||||||
Corporate bonds
|
62,948 | 37,605 | 48.6 | 63,502 | 35,055 | 43.4 | ||||||||||||||||||
Mortgage-backed or related securities:
|
||||||||||||||||||||||||
FHLMC
|
8,509 | 9,132 | 11.8 | 10,535 | 11,246 | 13.9 | ||||||||||||||||||
FNMA
|
20,927 | 22,931 | 29.7 | 23,489 | 25,427 | 31.5 | ||||||||||||||||||
Total mortgage-backed or
related securities
|
29,436 | 32,063 | 41.5 | 34,024 | 36,673 | 45.4 | ||||||||||||||||||
Equity securities
|
6,914 | 454 | 0.6 | 6,914 | 402 | 0.5 | ||||||||||||||||||
$ | 106,220 | $ | 77,368 | 100.0 | % | $ | 112,663 | $ | 80,727 | 100.0 | % |
June 30, 2012
|
December 31, 2011
|
|||||||||||||||
Amortized Cost
|
Fair Value
|
Amortized Cost
|
Fair Value
|
|||||||||||||
Due in one year or less
|
$ | -- | $ | -- | $ | 1,000 | $ | 1,009 | ||||||||
Due after one year through five years
|
1,544 | 1,619 | 1,545 | 1,626 | ||||||||||||
Due after five years through ten years
|
4,093 | 4,091 | 4,087 | 4,123 | ||||||||||||
Due after ten years through twenty years
|
6,717 | 6,728 | 6,544 | 6,184 | ||||||||||||
Due after twenty years
|
57,516 | 32,413 | 58,549 | 30,710 | ||||||||||||
69,870 | 44,851 | 71,725 | 43,652 | |||||||||||||
Mortgage-backed securities
|
29,436 | 32,063 | 34,024 | 36,673 | ||||||||||||
Equity securities
|
6,914 | 454 | 6,914 | 402 | ||||||||||||
$ | 106,220 | $ | 77,368 | $ | 112,663 | $ | 80,727 |
June 30, 2012
|
||||||||||||||||||||
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Fair
Value
|
Percent of
Total
|
||||||||||||||||
U.S. Government and agency obligations
|
$ | 227,344 | $ | 700 | $ | (20 | ) | $ | 228,024 | 52.3 | % | |||||||||
Municipal bonds:
|
||||||||||||||||||||
Taxable
|
12,587 | 257 | (2 | ) | 12,842 | 2.9 | ||||||||||||||
Tax exempt
|
20,646 | 225 | (11 | ) | 20,860 | 4.8 | ||||||||||||||
Total municipal bonds
|
33,233 | 482 | (13 | ) | 33,702 | 7.7 | ||||||||||||||
Corporate bonds
|
4,032 | 36 | -- | 4,068 | 0.9 | |||||||||||||||
Mortgage-backed or related securities:
|
||||||||||||||||||||
FHLMC
|
53,656 | 169 | (175 | ) | 53,650 | 12.3 | ||||||||||||||
FNMA
|
64,986 | 748 | (56 | ) | 65,678 | 15.1 | ||||||||||||||
GNMA
|
15,476 | 1,260 | -- | 16,736 | 3.8 | |||||||||||||||
Other
|
1,672 | 108 | -- | 1,780 | 0.4 | |||||||||||||||
Total mortgage-backed or related
securities
|
135,790 | 2,285 | (231 | ) | 137,844 | 31.6 | ||||||||||||||
Asset-backed securities:
|
||||||||||||||||||||
SLMA
|
32,652 | -- | (160 | ) | 32,492 | 7.5 | ||||||||||||||
$ | 433,051 | $ | 3,503 | $ | (424 | ) | $ | 436,130 | 100.0 | % | ||||||||||
December 31, 2011
|
||||||||||||||||||||
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Fair
Value
|
Percent of
Total
|
||||||||||||||||
U.S. Government and agency obligations
|
$ | 338,165 | $ | 862 | $ | (56 | ) | $ | 338,971 | 72.8 | % | |||||||||
Municipal bonds:
|
||||||||||||||||||||
Taxable
|
10,358 | 225 | (2 | ) | 10,581 | 2.3 | ||||||||||||||
Tax exempt
|
16,535 | 210 | (16 | ) | 16,729 | 3.6 | ||||||||||||||
Total municipal bonds
|
26,893 | 435 | (18 | ) | 27,310 | 5.9 | ||||||||||||||
Corporate bonds
|
6,240 | 20 | -- | 6,260 | 1.3 | |||||||||||||||
Mortgage-backed or related securities:
|
||||||||||||||||||||
FHLMC
|
30,504 | 284 | (33 | ) | 30,755 | 6.6 | ||||||||||||||
FNMA
|
40,897 | 310 | (115 | ) | 41,092 | 8.8 | ||||||||||||||
GNMA
|
18,145 | 1,427 | -- | 19,572 | 4.2 | |||||||||||||||
Other
|
1,735 | 100 | -- | 1,835 | 0.4 | |||||||||||||||
Total mortgage-backed or related
securities
|
91,281 | 2,121 | (148 | ) | 93,254 | 20.0 | ||||||||||||||
$ | 462,579 | $ | 3,438 | $ | (222 | ) | $ | 465,795 | 100.0 | % |
June 30, 2012
|
||||||||||||||||||||||||
Less Than 12 Months
|
12 Months or More
|
Total
|
||||||||||||||||||||||
Fair Value
|
Unrealized
Losses
|
Fair Value
|
Unrealized
Losses
|
Fair Value
|
Unrealized
Losses
|
|||||||||||||||||||
U.S. Government and agency obligations
|
$ | 32,016 | $ | (20 | ) | $ | -- | $ | -- | $ | 32,016 | $ | (20 | ) | ||||||||||
Municipal bonds:
|
||||||||||||||||||||||||
Taxable
|
5,873 | (2 | ) | -- | -- | 5,873 | (2 | ) | ||||||||||||||||
Tax exempt
|
3,083 | (11 | ) | -- | -- | 3,083 | (11 | ) | ||||||||||||||||
Total municipal bonds
|
8,956 | (13 | ) | -- | -- | 8,956 | (13 | ) | ||||||||||||||||
Mortgage-backed or related securities:
|
||||||||||||||||||||||||
FNMA
|
18,113 | (56 | ) | -- | -- | 18,113 | (56 | ) | ||||||||||||||||
FHLMC
|
32,676 | (175 | ) | -- | -- | 32,676 | (175 | ) | ||||||||||||||||
Total mortgage-backed or related
securities
|
50,789 | (231 | ) | -- | -- | 50,789 | (231 | ) | ||||||||||||||||
Asset-backed securities:
|
||||||||||||||||||||||||
SLMA
|
32,492 | (160 | ) | -- | -- | 32,492 | (160 | ) | ||||||||||||||||
$ | 124,253 | $ | (424 | ) | $ | -- | $ | -- | $ | 124,253 | $ | (424 | ) | |||||||||||
December 31, 2011
|
||||||||||||||||||||||||
Less Than 12 Months
|
12 Months or More
|
Total
|
||||||||||||||||||||||
Fair Value
|
Unrealized
Losses
|
Fair Value
|
Unrealized
Losses
|
Fair Value
|
Unrealized
Losses
|
|||||||||||||||||||
U.S. Government and agency obligations
|
$ | 74,326 | $ | (56 | ) | $ | -- | $ | -- | $ | 74,326 | $ | (56 | ) | ||||||||||
Municipal bonds:
|
||||||||||||||||||||||||
Taxable
|
3,599 | (2 | ) | -- | -- | 3,599 | (2 | ) | ||||||||||||||||
Tax exempt
|
4,075 | (16 | ) | -- | -- | 4,075 | (16 | ) | ||||||||||||||||
Total municipal bonds
|
7,674 | (18 | ) | -- | -- | 7,674 | (18 | ) | ||||||||||||||||
Mortgage-backed or related securities:
|
||||||||||||||||||||||||
FNMA
|
27,332 | (115 | ) | -- | -- | 27,332 | (115 | ) | ||||||||||||||||
FHLMC
|
6,556 | (33 | ) | -- | -- | 6,556 | (33 | ) | ||||||||||||||||
Total mortgage-backed or related
securities
|
33,888 | (148 | ) | -- | -- | 33,888 | (148 | ) | ||||||||||||||||
$ | 115,888 | $ | (222 | ) | $ | -- | $ | -- | $ | 115,888 | $ | (222 | ) |
June 30, 2012
|
December 31, 2011
|
|||||||||||||||
Amortized Cost
|
Fair Value
|
Amortized Cost
|
Fair Value
|
|||||||||||||
Due in one year or less
|
$ | 30,087 | $ | 30,158 | $ | 19,520 | $ | 19,602 | ||||||||
Due after one year through five years
|
208,232 | 209,261 | 312,862 | 313,930 | ||||||||||||
Due after five years through ten years
|
37,705 | 37,720 | 38,916 | 39,009 | ||||||||||||
Due after ten years through twenty years
|
21,237 | 21,147 | -- | -- | ||||||||||||
Due after twenty years
|
-- | -- | -- | -- | ||||||||||||
297,261 | 298,286 | 371,298 | 372,541 | |||||||||||||
Mortgage-backed securities
|
135,790 | 137,844 | 91,281 | 93,254 | ||||||||||||
$ | 433,051 | $ | 436,130 | $ | 462,579 | $ | 465,795 |
June 30, 2012
|
||||||||||||||||||||
Amortized Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Fair Value
|
Percent of
Total
|
||||||||||||||||
Municipal bonds:
|
||||||||||||||||||||
Taxable
|
$ | 6,292 | $ | 441 | $ | -- | $ | 6,733 | 7.6 | % | ||||||||||
Tax exempt
|
75,770 | 5,439 | (39 | ) | 81,170 | 91.0 | ||||||||||||||
Total municipal bonds
|
82,062 | 5,880 | (39 | ) | 87,903 | 98.6 | ||||||||||||||
Corporate bonds
|
1,250 | -- | -- | 1,250 | 1.4 | |||||||||||||||
$ | 83,312 | $ | 5,880 | $ | (39 | ) | $ | 89,153 | 100.0 | % | ||||||||||
December 31, 2011
|
||||||||||||||||||||
Gross
|
Gross
|
|||||||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
Percent
|
||||||||||||||||
Cost
|
Gains
|
Losses
|
Value
|
of Total
|
||||||||||||||||
Municipal bonds:
|
||||||||||||||||||||
Taxable
|
$ | 7,496 | $ | 390 | $ | -- | $ | 7,886 | 9.8 | % | ||||||||||
Tax exempt
|
66,692 | 4,281 | -- | 70,973 | 88.6 | |||||||||||||||
Total municipal bonds
|
74,188 | 4,671 | -- | 78,859 | 98.4 | |||||||||||||||
Corporate bonds
|
1,250 | -- | (2 | ) | 1,248 | 1.6 | ||||||||||||||
$ | 75,438 | $ | 4,671 | $ | (2 | ) | $ | 80,107 | 100.0 | % |
June 30, 2012
|
||||||||||||||||||
Less Than 12 Months
|
12 Months or More
|
Total
|
||||||||||||||||
Fair Value
|
Unrealized
Losses
|
Fair Value
|
Unrealized
Losses
|
Fair Value
|
Unrealized
Losses
|
|||||||||||||
Municipal bonds:
|
||||||||||||||||||
Taxable
|
$
|
--
|
$
|
--
|
$
|
--
|
$
|
--
|
$
|
--
|
$
|
--
|
||||||
Tax exempt
|
6,195
|
(39
|
)
|
--
|
--
|
6,195
|
(39
|
)
|
||||||||||
Total municipal bonds
|
6,195
|
(39
|
)
|
--
|
--
|
6,195
|
(39
|
)
|
||||||||||
Corporate bonds
|
--
|
--
|
--
|
--
|
--
|
--
|
||||||||||||
$
|
6,195
|
$
|
(39
|
)
|
$
|
--
|
$
|
--
|
$
|
6,195
|
$
|
(39
|
)
|
|||||
December 31, 2011
|
||||||||||||||||||
Less Than 12 Months
|
12 Months or More
|
Total
|
||||||||||||||||
Fair Value
|
Unrealized
Losses
|
Fair Value
|
Unrealized
Losses
|
Fair Value
|
Unrealized
Losses
|
|||||||||||||
Corporate bonds
|
$
|
--
|
$
|
---
|
$
|
498
|
$
|
(2
|
)
|
$
|
498
|
$
|
(2
|
)
|
||||
$
|
--
|
$
|
---
|
$
|
498
|
$
|
(2
|
)
|
$
|
498
|
$
|
(2
|
)
|
June 30, 2012
|
December 31, 2011
|
|||||||||||||||
Amortized Cost
|
Fair Value
|
Amortized Cost
|
Fair Value
|
|||||||||||||
Due in one year or less
|
$ | 1,378 | $ | 1,395 | $ | 2,707 | $ | 2,768 | ||||||||
Due after one year through five years
|
15,366 | 16,118 | 14,420 | 15,150 | ||||||||||||
Due after five years through ten years
|
12,049 | 12,555 | 9,726 | 10,254 | ||||||||||||
Due after ten years through twenty years
|
48,507 | 52,935 | 46,741 | 49,936 | ||||||||||||
Due after twenty years
|
6,012 | 6,150 | 1,844 | 1,999 | ||||||||||||
$ | 83,312 | $ | 89,153 | $ | 75,438 | $ | 80,107 |
Amortized Cost
|
Fair Value
|
|||||||
Purpose or beneficiary:
|
||||||||
State and local governments public deposits
|
$ | 99,188 | $ | 105,703 | ||||
Interest rate swap counterparties
|
10,153 | 10,275 | ||||||
Retail repurchase transaction accounts
|
105,347 | 108,261 | ||||||
Other
|
6,142 | 6,310 | ||||||
Total pledged securities
|
$ | 220,830 | $ | 230,549 |
June 30, 2012
|
December 31, 2011
|
June 30, 2011
|
||||||||||||||||||||||
Amount
|
Percent
of Total
|
Amount
|
Percent
of Total
|
Amount
|
Percent
of Total
|
|||||||||||||||||||
Commercial real estate
|
||||||||||||||||||||||||
Owner-occupied
|
$ | 477,621 | 14.9 | % | $ | 469,806 | 14.2 | % | $ | 507,751 | 15.3 | % | ||||||||||||
Investment properties
|
613,965 | 19.1 | 621,622 | 18.9 | 582,569 | 17.6 | ||||||||||||||||||
Multifamily real estate
|
130,319 | 4.1 | 139,710 | 4.2 | 147,951 | 4.5 | ||||||||||||||||||
Commercial construction
|
23,808 | 0.7 | 42,391 | 1.3 | 35,790 | 1.1 | ||||||||||||||||||
Multifamily construction
|
18,132 | 0.6 | 19,436 | 0.6 | 20,552 | 0.6 | ||||||||||||||||||
One- to four-family construction
|
157,301 | 4.8 | 144,177 | 4.4 | 140,669 | 4.4 | ||||||||||||||||||
Land and land development
|
||||||||||||||||||||||||
Residential
|
83,185 | 2.6 | 97,491 | 3.0 | 128,920 | 3.9 | ||||||||||||||||||
Commercial
|
11,451 | 0.4 | 15,197 | 0.5 | 29,347 | 0.9 | ||||||||||||||||||
Commercial business
|
600,046 | 18.7 | 601,440 | 18.2 | 566,243 | 17.1 | ||||||||||||||||||
Agricultural business, including secured
by farmland
|
211,705 | 6.6 | 218,171 | 6.6 | 208,485 | 6.3 | ||||||||||||||||||
One- to four-family real estate
|
607,489 | 18.9 | 642,501 | 19.5 | 658,216 | 19.9 | ||||||||||||||||||
Consumer
|
103,504 | 3.2 | 103,347 | 3.1 | 97,396 | 2.9 | ||||||||||||||||||
Consumer secured by one- to four-family
|
173,731 | 5.4 | 181,049 | 5.5 | 182,778 | 5.5 | ||||||||||||||||||
Total consumer
|
277,235 | 8.6 | 284,396 | 8.6 | 280,174 | 8.4 | ||||||||||||||||||
Total loans outstanding
|
3,212,257 | 100.0 | % | 3,296,338 | 100.0 | % | 3,306,667 | 100.0 | % | |||||||||||||||
Less allowance for loan losses
|
(80,221 | ) | (82,912 | ) | (92,000 | ) | ||||||||||||||||||
Net loans
|
$ | 3,132,036 | $ | 3,213,426 | $ | 3,214,667 |
Washington
|
Oregon
|
Idaho
|
Other
|
Total
|
||||||||||||||||
Commercial real estate
|
||||||||||||||||||||
Owner-occupied
|
$ | 367,377 | $ | 50,164 | $ | 57,022 | $ | 3,058 | $ | 477,621 | ||||||||||
Investment properties
|
469,363 | 94,893 | 42,657 | 7,052 | 613,965 | |||||||||||||||
Multifamily real estate
|
110,342 | 12,889 | 6,738 | 350 | 130,319 | |||||||||||||||
Commercial construction
|
15,767 | 5,415 | 2,626 | -- | 23,808 | |||||||||||||||
Multifamily construction
|
16,930 | 1,202 | -- | -- | 18,132 | |||||||||||||||
One- to four-family construction
|
86,186 | 69,101 | 2,014 | -- | 157,301 | |||||||||||||||
Land and land development
|
||||||||||||||||||||
Residential
|
40,903 | 40,184 | 2,098 | -- | 83,185 | |||||||||||||||
Commercial
|
8,770 | 885 | 1,796 | -- | 11,451 | |||||||||||||||
Commercial business
|
383,040 | 75,556 | 60,592 | 80,858 | 600,046 | |||||||||||||||
Agricultural business, including
secured by farmland
|
110,608 | 38,650 | 62,447 | -- | 211,705 | |||||||||||||||
One- to four-family real estate
|
371,458 | 208,490 | 25,360 | 2,181 | 607,489 | |||||||||||||||
Consumer
|
69,701 | 28,566 | 5,236 | 1 | 103,504 | |||||||||||||||
Consumer secured by one- to four-
family
|
117,685 | 43,867 | 11,645 | 534 | 173,731 | |||||||||||||||
Total consumer
|
187,386 | 72,433 | 16,881 | 535 | 277,235 | |||||||||||||||
Total loans
|
$ | 2,168,130 | $ | 669,862 | $ | 280,231 | $ | 94,034 | $ | 3,212,257 | ||||||||||
Percent of total loans
|
67.5 | % | 20.9 | % | 8.7 | % | 2.9 | % | 100.0 | % |
Washington
|
Oregon
|
Idaho
|
Total
|
|||||||||||||
Residential:
|
||||||||||||||||
Acquisition and development
|
$ | 7,071 | $ | 15,975 | $ | 1,738 | $ | 24,784 | ||||||||
Improved land and lots
|
21,980 | 21,542 | 279 | 43,801 | ||||||||||||
Unimproved land
|
11,852 | 2,667 | 81 | 14,600 | ||||||||||||
Commercial and industrial:
|
||||||||||||||||
Acquisition and development
|
1,464 | -- | 481 | 1,945 | ||||||||||||
Improved land and lots
|
3,269 | -- | 570 | 3,839 | ||||||||||||
Unimproved land
|
4,037 | 885 | 745 | 5,667 | ||||||||||||
Total land and land development loans
|
$ | 49,673 | $ | 41,069 | $ | 3,894 | $ | 94,636 | ||||||||
Percent of land and land development loans
|
52.5 | % | 43.4 | % | 4.1 | % | 100.0 | % |
June 30, 2012
|
December 31, 2011
|
June 30, 2011
|
||||||||||
Fixed-rate (term to maturity):
|
||||||||||||
Due in one year or less
|
$ | 233,525 | $ | 216,782 | $ | 191,252 | ||||||
Due after one year through three years
|
223,624 | 250,715 | 245,203 | |||||||||
Due after three years through five years
|
161,094 | 182,647 | 189,938 | |||||||||
Due after five years through ten years
|
155,490 | 157,559 | 143,647 | |||||||||
Due after ten years
|
474,366 | 502,196 | 512,639 | |||||||||
Total fixed-rate loans
|
1,248,099 | 1,309,899 | 1,282,679 | |||||||||
Adjustable-rate (term to rate adjustment):
|
||||||||||||
Due in one year or less
|
1,193,230 | 1,200,182 | 1,221,511 | |||||||||
Due after one year through three years
|
322,336 | 425,309 | 435,987 | |||||||||
Due after three years through five years
|
408,015 | 336,382 | 331,136 | |||||||||
Due after five years through ten years
|
38,782 | 23,618 | 35,354 | |||||||||
Due after ten years
|
1,795 | 948 | -- | |||||||||
Total adjustable-rate loans
|
1,964,158 | 1,986,439 | 2,023,988 | |||||||||
Total loans
|
$ | 3,212,257 | $ | 3,296,338 | $ | 3,306,667 |
June 30, 2012
|
December 31, 2011
|
|||||||||||||||
Loan Amount
|
Allocated Reserves
|
Loan Amount
|
Allocated
Reserves
|
|||||||||||||
Impaired loans:
|
||||||||||||||||
Nonaccrual loans
|
||||||||||||||||
Commercial real estate
|
||||||||||||||||
Owner-occupied
|
$ | 3,557 | $ | 124 | $ | 4,306 | $ | 281 | ||||||||
Investment properties
|
4,023 | 176 | 4,920 | 626 | ||||||||||||
Multifamily real estate
|
-- | -- | 362 | 11 | ||||||||||||
Commercial construction
|
-- | -- | 949 | -- | ||||||||||||
One- to four-family construction
|
3,805 | 1,859 | 6,622 | 1,921 | ||||||||||||
Land and land development
|
||||||||||||||||
Residential
|
4,751 | 709 | 19,060 | 1,485 | ||||||||||||
Commercial
|
383 | 19 | 1,100 | 45 | ||||||||||||
Commercial business
|
8,600 | 640 | 13,460 | 1,871 | ||||||||||||
Agricultural business/farmland
|
1,010 | 103 | 1,896 | 629 | ||||||||||||
One- to four-family residential
|
16,170 | 723 | 17,408 | 243 | ||||||||||||
Consumer
|
1,025 | 4 | 1,115 | 62 | ||||||||||||
Consumer secured by one- to four-family
|
1,857 | 21 | 1,790 | 23 | ||||||||||||
Total consumer
|
2,882 | 25 | 2,905 | 85 | ||||||||||||
Total nonaccrual loans
|
$ | 45,181 | $ | 4,378 | $ | 72,988 | $ | 7,197 | ||||||||
Past due and still accruing
|
2,181 | 1 | 2,324 | 19 | ||||||||||||
TDRs
|
58,010 | 5,983 | 54,533 | 3,100 | ||||||||||||
Total impaired loans
|
$ | 105,372 | $ | 10,362 | $ | 129,845 | $ | 10,316 |
At or For the Six Months Ended June 30, 2012
|
||||||||||||||||||||
Recorded
Investment
|
Unpaid
Principal
Balance
|
Related
Allowance
|
Average
Recorded
Investment
|
Interest
Income
Recognized
|
||||||||||||||||
Without a specific allowance reserve (1)
|
||||||||||||||||||||
Commercial real estate
|
||||||||||||||||||||
Owner-occupied
|
$ | 1,581 | $ | 1,922 | $ | 124 | $ | 1,581 | $ | -- | ||||||||||
Investment properties
|
1,216 | 1,523 | 223 | 1,349 | 10 | |||||||||||||||
Multifamily real estate
|
2,136 | 2,136 | 482 | 2,139 | 56 | |||||||||||||||
One- to four-family construction
|
5,481 | 5,543 | 435 | 5,286 | 119 | |||||||||||||||
Land and land development
|
||||||||||||||||||||
Residential
|
1,158 | 2,201 | 420 | 1,338 | -- | |||||||||||||||
Commercial
|
89 | 89 | 19 | 90 | -- | |||||||||||||||
Commercial business
|
6,886 | 7,439 | 1,288 | 7,109 | 110 | |||||||||||||||
Agricultural business/farmland
|
1,010 | 1,693 | 103 | 1,427 | -- | |||||||||||||||
One- to four-family residential
|
24,136 | 25,310 | 233 | 24,191 | 590 | |||||||||||||||
Consumer
|
736 | 844 | 10 | 789 | 6 | |||||||||||||||
Consumer secured by one- to four-
|
||||||||||||||||||||
family
|
1,798 | 2,104 | 54 | 1,794 | 13 | |||||||||||||||
46,227 | 50,804 | 3,391 | 47,093 | 905 | ||||||||||||||||
With a specific allowance reserve (2)
|
||||||||||||||||||||
Commercial real estate
|
||||||||||||||||||||
Owner-occupied
|
$ | 2,802 | $ | 3,060 | $ | 3 | $ | 2,894 | $ | 14 | ||||||||||
Investment properties
|
6,666 | 7,774 | 397 | 6,980 | 69 | |||||||||||||||
Multifamily real estate
|
5,000 | 5,000 | 1,464 | 5,000 | 130 | |||||||||||||||
One- to-four family construction
|
7,706 | 7,706 | 2,450 | 7,565 | 149 | |||||||||||||||
Land and land development
|
||||||||||||||||||||
Residential
|
3,594 | 8,158 | 289 | 4,667 | -- | |||||||||||||||
Commercial
|
294 | 454 | -- | 428 | -- | |||||||||||||||
Commercial business
|
10,514 | 11,902 | 1,054 | 12,296 | 115 | |||||||||||||||
One- to four-family residential
|
20,989 | 22,290 | 1,281 | 20,588 | 257 | |||||||||||||||
Consumer
|
989 | 1,047 | 33 | 1,034 | 18 | |||||||||||||||
Consumer secured by one- to-four
|
||||||||||||||||||||
family
|
591 | 689 | -- | 673 | -- | |||||||||||||||
59,145 | 68,080 | 6,971 | 62,125 | 752 | ||||||||||||||||
Total
|
||||||||||||||||||||
Commercial real estate
|
||||||||||||||||||||
Owner-occupied
|
$ | 4,383 | $ | 4,982 | $ | 127 | $ | 4,475 | $ | 14 | ||||||||||
Investment properties
|
7,882 | 9,298 | 620 | 8,329 | 79 | |||||||||||||||
Multifamily real estate
|
7,136 | 7,136 | 1,946 | 7,139 | 187 | |||||||||||||||
One- to four-family construction
|
13,187 | 13,249 | 2,885 | 12,851 | 268 | |||||||||||||||
Land and land development
|
||||||||||||||||||||
Residential
|
4,752 | 10,359 | 709 | 6,005 | -- | |||||||||||||||
Commercial
|
383 | 543 | 19 | 518 | -- | |||||||||||||||
Commercial business
|
17,400 | 19,341 | 2,342 | 19,405 | 225 | |||||||||||||||
Agricultural business/farmland
|
1,011 | 1,693 | 103 | 1,427 | -- | |||||||||||||||
One- to four-family residential
|
45,126 | 47,600 | 1,514 | 44,779 | 847 | |||||||||||||||
Consumer
|
1,724 | 1,890 | 43 | 1,823 | 24 | |||||||||||||||
Consumer secured by one- to four-
|
||||||||||||||||||||
family
|
2,388 | 2,793 | 54 | 2,467 | 13 | |||||||||||||||
$ | 105,372 | $ | 118,884 | $ | 10,362 | $ | 109,218 | $ | 1,657 | |||||||||||
At or For the Year Ended December 31, 2011
|
||||||||||||||||||||
Recorded
Investment
|
Unpaid
Principal
Balance
|
Related
Allowance
|
Average
Recorded
Investment
|
Interest
Income
Recognized
|
||||||||||||||||
Without a specific allowance reserve (1)
|
||||||||||||||||||||
Commercial real estate
|
||||||||||||||||||||
Owner-occupied
|
$ | 852 | $ | 853 | $ | 78 | $ | 874 | $ | -- | ||||||||||
Investment properties
|
1,576 | 1,618 | 261 | 1,728 | 9 | |||||||||||||||
Multifamily real estate
|
452 | 452 | 6 | 456 | 32 | |||||||||||||||
One- to four-family construction
|
5,429 | 5,488 | 437 | 5,580 | 242 | |||||||||||||||
Land and land development
|
||||||||||||||||||||
Residential
|
4,064 | 4,679 | 1,176 | 4,524 | 99 | |||||||||||||||
Commercial
|
645 | 645 | 45 | 616 | -- | |||||||||||||||
Commercial business
|
5,173 | 5,535 | 932 | 5,587 | 81 | |||||||||||||||
Agricultural business/farmland
|
412 | 632 | 37 | 529 | -- | |||||||||||||||
One- to four-family residential
|
27,529 | 28,121 | 277 | 27,933 | 919 | |||||||||||||||
Consumer
|
559 | 666 | 5 | 624 | 7 | |||||||||||||||
Consumer secured by one- to four-
|
||||||||||||||||||||
family
|
1,707 | 2,162 | 29 | 2,042 | 22 | |||||||||||||||
Total consumer
|
2,266 | 2,828 | 34 | 2,666 | 29 | |||||||||||||||
48,398 | 50,851 | 3,283 | 50,493 | 1,411 | ||||||||||||||||
With a specific allowance reserve (2)
|
||||||||||||||||||||
Commercial real estate
|
||||||||||||||||||||
Owner-occupied
|
$ | 3,643 | $ | 4,013 | $ | 207 | $ | 3,901 | $ | 13 | ||||||||||
Investment properties
|
11,750 | 14,200 | 1,485 | 13,471 | 424 | |||||||||||||||
Multifamily real estate
|
1,997 | 1,997 | 11 | 1,967 | 82 | |||||||||||||||
Commercial construction
|
949 | 1,493 | -- | 1,465 | -- | |||||||||||||||
One- to-four family construction
|
9,556 | 9,821 | 1,998 | 9,185 | 277 | |||||||||||||||
Land and land development
|
||||||||||||||||||||
Residential
|
20,331 | 34,068 | 616 | 36,747 | 220 | |||||||||||||||
Commercial
|
454 | 454 | -- | 454 | -- | |||||||||||||||
Commercial business
|
12,889 | 13,333 | 1,404 | 13,721 | 144 | |||||||||||||||
Agricultural business/farmland
|
1,483 | 1,671 | 592 | 1,855 | -- | |||||||||||||||
One- to four-family residential
|
16,877 | 18,301 | 658 | 17,555 | 469 | |||||||||||||||
Consumer
|
915 | 915 | 62 | 881 | 18 | |||||||||||||||
Consumer secured by one- to-four
|
||||||||||||||||||||
family
|
603 | 630 | -- | 585 | -- | |||||||||||||||
Total consumer
|
1,518 | 1,545 | 62 | 1,466 | 18 | |||||||||||||||
81,447 | 100,896 | 7,033 | 101,787 | 1,647 | ||||||||||||||||
Total
|
||||||||||||||||||||
Commercial real estate
|
||||||||||||||||||||
Owner-occupied
|
$ | 4,495 | $ | 4,866 | $ | 285 | $ | 4,775 | $ | 13 | ||||||||||
Investment properties
|
13,326 | 15,818 | 1,746 | 15,199 | 433 | |||||||||||||||
Multifamily real estate
|
2,449 | 2,449 | 17 | 2,423 | 114 | |||||||||||||||
Commercial construction
|
949 | 1,493 | -- | 1,465 | -- | |||||||||||||||
One- to four-family construction
|
14,985 | 15,309 | 2,435 | 14,765 | 519 | |||||||||||||||
Land and land development
|
||||||||||||||||||||
Residential
|
24,395 | 38,747 | 1,792 | 41,271 | 319 | |||||||||||||||
Commercial
|
1,099 | 1,099 | 45 | 1,070 | -- | |||||||||||||||
Commercial business
|
18,062 | 18,868 | 2,336 | 19,308 | 225 | |||||||||||||||
Agricultural business/farmland
|
1,895 | 2,303 | 629 | 2,384 | -- | |||||||||||||||
One- to four-family residential
|
44,406 | 46,422 | 935 | 45,488 | 1,388 | |||||||||||||||
Consumer
|
1,474 | 1,581 | 67 | 1,505 | 25 | |||||||||||||||
Consumer secured by one- to four-
|
||||||||||||||||||||
family
|
2,310 | 2,792 | 29 | 2,627 | 22 | |||||||||||||||
Total consumer
|
3,784 | 4,373 | 96 | 4,132 | 47 | |||||||||||||||
$ | 129,845 | $ | 151,747 | $ | 10,316 | $ | 152,280 | $ | 3,058 |
(1)
|
Loans without a specific allowance reserve have not been individually evaluated for impairment, but have been included in pools of homogeneous loans for evaluation of related allowance reserves.
|
(2)
|
Loans with a specific allowance reserve have been individually evaluated for impairment using either a discounted cash flow analysis or, for collateral dependent loans, current appraisals to establish realizable value. These analyses may identify a specific impairment amount needed or may conclude that no reserve is needed. Any specific impairment that is identified is included in the category’s Related Allowance column.
|
June 30, 2012
|
||||||||||||
Accrual
Status
|
Nonaccrual
Status
|
Total
Modifications
|
||||||||||
Commercial real estate
|
||||||||||||
Owner-occupied
|
$ | 827 | $ | 28 | $ | 855 | ||||||
Investment properties
|
3,859 | 2,246 | 6,105 | |||||||||
Multifamily real estate
|
7,136 | -- | 7,136 | |||||||||
One-to-four family construction
|
9,383 | 268 | 9,651 | |||||||||
Land and land development
|
||||||||||||
Residential
|
-- | 326 | 326 | |||||||||
Commercial
|
-- | 43 | 43 | |||||||||
Commercial business
|
8,800 | 352 | 9,152 | |||||||||
One- to four-family residential
|
26,814 | 3,126 | 29,940 | |||||||||
Consumer
|
660 | 253 | 913 | |||||||||
Consumer secured by one-to-four family
|
531 | 626 | 1,157 | |||||||||
Total consumer
|
1,191 | 879 | 2,070 | |||||||||
$ | 58,010 | $ | 7,268 | $ | 65,278 |
December 31, 2011
|
||||||||||||
Accrual
Status
|
Nonaccrual
Status
|
Total
Modifications
|
||||||||||
Commercial real estate
|
||||||||||||
Owner-occupied
|
$ | -- | $ | 142 | $ | 142 | ||||||
Investment properties
|
7,751 | 1,822 | 9,573 | |||||||||
Multifamily real estate
|
2,088 | -- | 2,088 | |||||||||
One-to-four family construction
|
8,362 | 271 | 8,633 | |||||||||
Land and land development
|
||||||||||||
Residential
|
5,334 | 557 | 5,891 | |||||||||
Commercial
|
-- | 949 | 949 | |||||||||
Commercial business
|
4,401 | -- | 4,401 | |||||||||
One- to four-family residential
|
23,291 | 3,086 | 26,377 | |||||||||
Consumer
|
2,935 | 3,974 | 6,909 | |||||||||
Consumer secured by one-to-four family
|
371 | 549 | 920 | |||||||||
Total consumer
|
3,306 | 4,523 | 7,829 | |||||||||
$ | 54,533 | $ | 11,350 | $ | 65,883 |
Three Months Ended June 30, 2012
|
Six Months Ended June 30, 2012
|
|||||||||||||||||||||||
Number of
Contracts
|
Pre-
modification Outstanding
Recorded
Investment
|
Post-
modification
Outstanding
Recorded
Investment
|
Number of
Contracts
|
Pre-
modification Outstanding
Recorded
Investment
|
Post-
modification Outstanding
Recorded
Investment
|
|||||||||||||||||||
Recorded Investment (1) (2)
|
||||||||||||||||||||||||
Commercial real estate
|
||||||||||||||||||||||||
Investment properties
|
1 | $ | 99 | $ | 99 | 3 | $ | 974 | $ | 974 | ||||||||||||||
Multifamily real estate
|
2 | 5,054 | 5,054 | 2 | 5,054 | 5,054 | ||||||||||||||||||
One-to-four family construction
|
10 | 2,664 | 2,664 | 11 | 3,146 | 3,146 | ||||||||||||||||||
Commercial business
|
5 | 1,289 | 1,289 | 10 | 2,195 | 2,195 | ||||||||||||||||||
One- to four-family residential
|
2 | 621 | 621 | 17 | 9,073 | 9,073 | ||||||||||||||||||
Consumer
|
1 | 132 | 132 | 2 | 284 | 284 | ||||||||||||||||||
21 | $ | 9,859 | $ | 9,859 | 45 | $ | 20,726 | $ | 20,726 | |||||||||||||||
Three Months Ended June 30, 2011
|
Six Months Ended June 30, 2011
|
|||||||||||||||||||||||
Number of
Contracts
|
Pre-
modification Outstanding
Recorded
Investment
|
Post-
modification
Outstanding
Recorded
Investment
|
Number of
Contracts
|
Pre-
modification Outstanding
Recorded
Investment
|
Post-
modification Outstanding
Recorded
Investment
|
|||||||||||||||||||
Recorded Investment (1) (2)
|
||||||||||||||||||||||||
Commercial real estate
|
||||||||||||||||||||||||
Owner-occupied
|
-- | $ | -- | $ | -- | 1 | $ | 189 | $ | 189 | ||||||||||||||
Investment properties
|
2 | 155 | 155 | 3 | 1,977 | 1,977 | ||||||||||||||||||
Multifamily real estate
|
1 | 1,635 | 1,635 | 2 | 1,997 | 1,997 | ||||||||||||||||||
One-to-four family construction
|
3 | 3,043 | 3,043 | 3 | 3,042 | 3,042 | ||||||||||||||||||
Commercial business
|
2 | 180 | 180 | 2 | 180 | 180 | ||||||||||||||||||
One- to four-family residential
|
2 | 502 | 502 | 3 | 769 | 769 | ||||||||||||||||||
Consumer
|
2 | 32 | 32 | 3 | 32 | 32 | ||||||||||||||||||
12 | $ | 5,547 | $ | 5,547 | 17 | $ | 8,186 | $ | 8,186 |
(1)
|
Since most loans were already considered classified and/or on nonaccrual status prior to restructuring, the modifications did not have a material effect on the Company’s determination of the allowance for loan losses.
|
(2)
|
The majority of these modifications do not fit into one separate type, such as rate, term, amount, interest-only or payment, but instead are a combination of multiple types of modifications; therefore, they are disclosed in aggregate.
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Commercial real estate – owner occupied
|
$ | -- | $ | 1,126 | $ | 1,378 | $ | 1,126 | ||||||||
One- to four-family residential
|
-- | 1,244 | 562 | 1,244 | ||||||||||||
Balance, end of period
|
$ | -- | $ | 2,370 | $ | 1,940 | $ | 2,370 |
June 30, 2012
|
||||||||||||||||||||||||||||||||
Commercial
Real Estate
|
Multifamily
Real Estate
|
Construction and
Land
|
Commercial Business
|
Agricultural
Business
|
One- to Four-
Family Residential
|
Consumer
|
Total Loans
|
|||||||||||||||||||||||||
Risk-rated loans:
|
||||||||||||||||||||||||||||||||
Pass (Risk Ratings 1-5) (1)
|
$ | 1,021,881 | $ | 122,319 | $ | 269,176 | $ | 536,074 | $ | 208,309 | $ | 578,942 | $ | 269,978 | $ | 3,006,679 | ||||||||||||||||
Special mention
|
19,828 | 1,065 | 1,436 | 14,332 | 1,112 | 303 | 155 | 38,231 | ||||||||||||||||||||||||
Substandard
|
49,877 | 6,935 | 23,265 | 49,326 | 2,284 | 28,244 | 7,102 | 167,033 | ||||||||||||||||||||||||
Doubtful
|
-- | -- | -- | 314 | -- | -- | -- | 314 | ||||||||||||||||||||||||
Loss
|
-- | -- | -- | -- | -- | -- | -- | -- | ||||||||||||||||||||||||
Total loans
|
$ | 1,091,586 | $ | 130,319 | $ | 293,877 | $ | 600,046 | $ | 211,705 | $ | 607,489 | $ | 277,235 | $ | 3,212,257 | ||||||||||||||||
Performing loans
|
$ | 1,084,006 | $ | 130,319 | $ | 284,938 | $ | 591,446 | $ | 210,695 | $ | 589,177 | $ | 274,314 | $ | 3,164,895 | ||||||||||||||||
Non-performing loans
|
7,580 | -- | 8,939 | 8,600 | 1,010 | 18,312 | 2,921 | 47,362 | ||||||||||||||||||||||||
Total loans
|
$ | 1,091,586 | $ | 130,319 | $ | 293,877 | $ | 600,046 | $ | 211,705 | $ | 607,489 | $ | 277,235 | $ | 3,212,257 | ||||||||||||||||
December 31, 2011
|
||||||||||||||||||||||||||||||||
Commercial
Real Estate
|
Multifamily
Real Estate
|
Construction and
Land
|
Commercial Business
|
Agricultural Business
|
One- to Four-Family Residential
|
Consumer
|
Total Loans
|
|||||||||||||||||||||||||
Risk-rated loans:
|
||||||||||||||||||||||||||||||||
Pass (Risk Ratings 1-5) (1)
|
$ | 1,003,990 | $ | 132,108 | $ | 257,685 | $ | 542,625 | $ | 213,512 | $ | 607,793 | $ | 276,642 | $ | 3,034,355 | ||||||||||||||||
Special mention
|
29,751 | 5,000 | 3,359 | 13,447 | 923 | 772 | 402 | 53,654 | ||||||||||||||||||||||||
Substandard
|
57,687 | 2,602 | 57,648 | 45,032 | 3,736 | 33,936 | 7,352 | 207,993 | ||||||||||||||||||||||||
Doubtful
|
-- | -- | -- | 336 | -- | -- | -- | 336 | ||||||||||||||||||||||||
Loss
|
-- | -- | -- | -- | -- | -- | -- | -- | ||||||||||||||||||||||||
Total loans
|
$ | 1,091,428 | $ | 139,710 | $ | 318,692 | $ | 601,440 | $ | 218,171 | $ | 642,501 | $ | 284,396 | $ | 3,296,338 | ||||||||||||||||
Performing loans
|
$ | 1,082,202 | $ | 139,348 | $ | 290,961 | $ | 587,976 | $ | 216,275 | $ | 622,946 | $ | 281,318 | $ | 3,221,026 | ||||||||||||||||
Non-performing loans
|
9,226 | 362 | 27,731 | 13,464 | 1,896 | 19,555 | 3,078 | 75,312 | ||||||||||||||||||||||||
Total loans
|
$ | 1,091,428 | $ | 139,710 | $ | 318,692 | $ | 601,440 | $ | 218,171 | $ | 642,501 | $ | 284,396 | $ | 3,296,338 |
June 30, 2012
|
||||||||||||||||||||
30-59 Days
Past Due
|
60-89 Days
Past Due
|
Greater Than
90 Days Past
Due
|
Total Past
Due
|
Current
|
Total Loans
|
Loans 90 Days
or More Past
Due and
Accruing
|
||||||||||||||
Commercial real estate
|
||||||||||||||||||||
Owner-occupied
|
$
|
2,139
|
$
|
--
|
$
|
3,101
|
$
|
5,240
|
$
|
472,381
|
$
|
477,621
|
$
|
--
|
||||||
Investment properties
|
--
|
99
|
2,644
|
2,743
|
611,222
|
613,965
|
--
|
|||||||||||||
Multifamily real estate
|
--
|
--
|
--
|
--
|
130,319
|
130,319
|
--
|
|||||||||||||
Commercial construction
|
--
|
--
|
--
|
--
|
23,808
|
23,808
|
--
|
|||||||||||||
Multifamily construction
|
--
|
--
|
--
|
--
|
18,132
|
18,132
|
--
|
|||||||||||||
One-to-four-family construction
|
238
|
--
|
634
|
872
|
156,429
|
157,301
|
||||||||||||||
Land and land development
|
||||||||||||||||||||
Residential
|
--
|
--
|
3,300
|
3,300
|
79,885
|
83,185
|
--
|
|||||||||||||
Commercial
|
--
|
--
|
337
|
337
|
11,114
|
11,451
|
--
|
|||||||||||||
Commercial business
|
609
|
345
|
3,320
|
4,274
|
595,772
|
600,046
|
--
|
|||||||||||||
Agricultural business
|
--
|
--
|
991
|
991
|
210,714
|
211,705
|
--
|
|||||||||||||
One-to four-family residential
|
505
|
415
|
11,683
|
12,603
|
594,886
|
607,489
|
2,142
|
|||||||||||||
Consumer
|
312
|
582
|
744
|
1,638
|
101,866
|
103,504
|
39
|
|||||||||||||
Consumer secured by one- to four-family
|
903
|
638
|
962
|
2,503
|
171,228
|
173,731
|
||||||||||||||
Total
|
$
|
4,706
|
$
|
2,079
|
$
|
27,716
|
$
|
34,501
|
$
|
3,177,756
|
$
|
3,212,257
|
$
|
2,181
|
||||||
December 31, 2011
|
||||||||||||||||||||
30-59 Days
Past Due
|
60-89 Days
Past Due
|
Greater Than
90 Days Past
Due
|
Total Past
Due
|
Current
|
Total Loans
|
Loans 90 Days
or More Past
Due and
Accruing
|
||||||||||||||
Commercial real estate
|
||||||||||||||||||||
Owner-occupied
|
$
|
1,251
|
$
|
2,703
|
$
|
3,462
|
$
|
7,416
|
$
|
462,390
|
$
|
469,806
|
$
|
--
|
||||||
Investment properties
|
--
|
--
|
3,087
|
3,087
|
618,535
|
621,622
|
--
|
|||||||||||||
Multifamily real estate
|
--
|
--
|
--
|
--
|
139,710
|
139,710
|
--
|
|||||||||||||
Commercial construction
|
--
|
--
|
949
|
949
|
41,442
|
42,391
|
--
|
|||||||||||||
Multifamily construction
|
--
|
--
|
--
|
--
|
19,436
|
19,436
|
--
|
|||||||||||||
One-to-four-family construction
|
643
|
--
|
3,819
|
4,462
|
139,715
|
144,177
|
--
|
|||||||||||||
Land and land development
|
||||||||||||||||||||
Residential
|
638
|
--
|
15,919
|
16,557
|
80,934
|
97,491
|
--
|
|||||||||||||
Commercial
|
308
|
--
|
791
|
1,099
|
14,098
|
15,197
|
--
|
|||||||||||||
Commercial business
|
2,411
|
4,170
|
5,612
|
12,193
|
589,247
|
601,440
|
4
|
|||||||||||||
Agricultural business
|
99
|
--
|
1,849
|
1,948
|
216,223
|
218,171
|
--
|
|||||||||||||
One-to four-family residential
|
794
|
585
|
15,770
|
17,149
|
625,352
|
642,501
|
2,147
|
|||||||||||||
Consumer
|
670
|
363
|
769
|
1,802
|
101,545
|
103,347
|
25
|
|||||||||||||
Consumer secured by one- to four-family
|
1,072
|
109
|
1,374
|
2,555
|
178,494
|
181,049
|
148
|
|||||||||||||
Total
|
$
|
7,886
|
$
|
7,930
|
$
|
53,401
|
$
|
69,217
|
$
|
3,227,121
|
$
|
3,296,338
|
$
|
2,324
|
For the Three Months Ended June 30, 2012
|
|||||||||||||||||||||||||||
Commercial
Real Estate
|
Multifamily
|
Construction and
Land
|
Commercial
Business
|
Agricultural
business
|
One- to Four-
Family
|
Consumer
|
Commitments and Unallocated
|
Total
|
|||||||||||||||||||
Allowance for loan losses:
|
|||||||||||||||||||||||||||
Beginning balance
|
$
|
17,083
|
$
|
3,261
|
$
|
15,871
|
$
|
13,123
|
$
|
1,887
|
$
|
12,869
|
$
|
1,274
|
$
|
16,176
|
$
|
81,544
|
|||||||||
Provision for loan losses
|
992
|
1,847
|
1,756
|
887
|
(608
|
)
|
2,876
|
345
|
(4,095
|
)
|
4,000
|
||||||||||||||||
Recoveries
|
18
|
--
|
1,050
|
639
|
15
|
374
|
195
|
--
|
2,291
|
||||||||||||||||||
Charge-offs
|
(1,259
|
)
|
--
|
(1,703
|
)
|
(2,297
|
)
|
--
|
(1,906
|
)
|
(449
|
)
|
--
|
(7,614
|
)
|
||||||||||||
Ending balance
|
$
|
16,834
|
$
|
5,108
|
$
|
16,974
|
$
|
12,352
|
$
|
1,294
|
$
|
14,213
|
$
|
1,365
|
$
|
12,081
|
$
|
80,221
|
For the Six Months Ended June 30, 2012
|
|||||||||||||||||||||||||||
Commercial
Real Estate
|
Multifamily
|
Construction and
Land
|
Commercial
Business
|
Agricultural
business
|
One- to Four-
Family
|
Consumer
|
Commitments and Unallocated
|
Total
|
|||||||||||||||||||
Allowance for loan losses:
|
|||||||||||||||||||||||||||
Beginning balance
|
$
|
16,457
|
$
|
3,952
|
$
|
18,184
|
$
|
15,159
|
$
|
1,548
|
$
|
12,299
|
$
|
1,253
|
$
|
14,060
|
$
|
82,912
|
|||||||||
Provision for loan losses
|
2,327
|
1,156
|
1,997
|
22
|
6
|
4,407
|
1,064
|
(1,979
|
)
|
9,000
|
|||||||||||||||||
Recoveries
|
632
|
--
|
1,420
|
875
|
15
|
379
|
331
|
--
|
3,652
|
||||||||||||||||||
Charge-offs
|
(2,582
|
)
|
--
|
(4,627
|
)
|
(3,704
|
)
|
(275
|
)
|
(2,872
|
)
|
(1,283
|
)
|
--
|
(15,343
|
)
|
|||||||||||
Ending balance
|
$
|
16,834
|
$
|
5,108
|
$
|
16,974
|
$
|
12,352
|
$
|
1,294
|
$
|
14,213
|
$
|
1,365
|
$
|
12,081
|
$
|
80,221
|
|||||||||
At June 30, 2012
|
|||||||||||||||||||||||||||
Commercial
Real Estate
|
Multifamily
|
Construction and
Land
|
Commercial
Business
|
Agricultural
business
|
One- to Four-
Family
|
Consumer
|
Commitments and Unallocated
|
Total
|
|||||||||||||||||||
Allowance individually evaluated for impairment
|
$
|
400
|
$
|
1,464
|
$
|
2,739
|
$
|
1,054
|
$
|
--
|
$
|
1,281
|
$
|
33
|
$
|
--
|
$
|
6,971
|
|||||||||
Allowance collectively evaluated for impairment
|
16,434
|
3,644
|
14,235
|
11,298
|
1,294
|
12,932
|
1,332
|
12,081
|
73,250
|
||||||||||||||||||
Total allowance for loan losses
|
$
|
16,834
|
$
|
5,108
|
$
|
16,974
|
$
|
12,352
|
$
|
1,294
|
$
|
14,213
|
$
|
1,365
|
$
|
12,081
|
$
|
80,221
|
At June 30, 2012
|
|||||||||||||||||||||||||||
Commercial
Real Estate
|
Multifamily |
Construction
and
Land
|
Commercial Business |
Agricultural business
|
One- to Four-
Family
|
Consumer
|
Commitments and Unallocated
|
Total
|
|||||||||||||||||||
Loan balances:
|
|||||||||||||||||||||||||||
Loans individually evaluated for impairment
|
$
|
9,468
|
$
|
5,000
|
$
|
11,594
|
$
|
10,514
|
$
|
--
|
$
|
20,989
|
$
|
1,580
|
$
|
--
|
$
|
59,145
|
|||||||||
Loans collectively evaluated for impairment
|
1,082,118
|
125,319
|
282,283
|
589,532
|
211,705
|
586,500
|
275,655
|
--
|
3,153,112
|
||||||||||||||||||
Total loans
|
$
|
1,091,586
|
$
|
130,319
|
$
|
293,877
|
$
|
600,046
|
$
|
211,705
|
$
|
607,489
|
$
|
277,235
|
$
|
--
|
$
|
3,212,257
|
For the Three Months Ended June 30, 2011
|
|||||||||||||||||||||||||||
Commercial
Real Estate
|
Multifamily
|
Construction
and
Land
|
Commercial
Business
|
Agricultural
business
|
One- to Four-
Family
|
Consumer
|
Commitments and
Unallocated
|
Total
|
|||||||||||||||||||
Allowance for loan losses:
|
|||||||||||||||||||||||||||
Beginning balance
|
$
|
11,871
|
$
|
6,055
|
$
|
30,346
|
$
|
22,054
|
$
|
1,441
|
$
|
8,149
|
$
|
1,452
|
$
|
16,264
|
$
|
97,632
|
|||||||||
Provision for loan losses
|
3,072
|
(407
|
)
|
991
|
1,770
|
134
|
1,970
|
221
|
249
|
8,000
|
|||||||||||||||||
Recoveries
|
15
|
--
|
716
|
81
|
--
|
29
|
84
|
--
|
925
|
||||||||||||||||||
Charge-offs
|
(1,871
|
)
|
(244
|
)
|
(6,077
|
)
|
(3,993
|
)
|
(166
|
)
|
(1,894
|
)
|
(312
|
)
|
--
|
(14,557
|
)
|
||||||||||
Ending balance
|
$
|
13,087
|
$
|
5,404
|
$
|
25,976
|
$
|
19,912
|
$
|
1,409
|
$
|
8,254
|
$
|
1,445
|
$
|
16,513
|
$
|
92,000
|
|||||||||
For the Six Months Ended June 30, 2011
|
|||||||||||||||||||||||||||
Commercial
Real Estate
|
Multifamily
|
Construction
and
Land
|
Commercial
Business
|
Agricultural
business
|
One- to Four-
Family
|
Consumer
|
Commitments and
Unallocated
|
Total
|
|||||||||||||||||||
Allowance for loan losses:
|
|||||||||||||||||||||||||||
Beginning balance
|
$
|
11,779
|
$
|
3,963
|
$
|
33,121
|
$
|
24,545
|
$
|
1,846
|
$
|
5,829
|
$
|
1,794
|
$
|
14,524
|
$
|
97,401
|
|||||||||
Provision for loan losses
|
4,153
|
2,112
|
8,718
|
1,566
|
(148
|
)
|
6,447
|
163
|
1,989
|
25,000
|
|||||||||||||||||
Recoveries
|
15
|
--
|
751
|
162
|
--
|
81
|
162
|
--
|
1,171
|
||||||||||||||||||
Charge-offs
|
(2,860
|
)
|
(671
|
)
|
(16,614
|
)
|
(6,361
|
)
|
(289
|
)
|
(4,103
|
)
|
(674
|
)
|
--
|
(31,572
|
)
|
||||||||||
Ending balance
|
$
|
13,087
|
$
|
5,404
|
$
|
25,976
|
$
|
19,912
|
$
|
1,409
|
$
|
8,254
|
$
|
1,445
|
$
|
16,513
|
$
|
92,000
|
|||||||||
At June 30, 2011
|
|||||||||||||||||||||||||||
Commercial
Real Estate
|
Multifamily
|
Construction
and
Land
|
Commercial
Business
|
Agricultural
business
|
One- to Four-
Family
|
Consumer
|
Commitments and
Unallocated
|
Total
|
|||||||||||||||||||
Allowance individually evaluated for impairment
|
$
|
702
|
$
|
648
|
$
|
5,769
|
$
|
1,016
|
$
|
--
|
$
|
413
|
$
|
1,784
|
$
|
--
|
$
|
10,332
|
|||||||||
Allowance collectively evaluated for impairment
|
12,385
|
4,756
|
20,207
|
18,896
|
1,409
|
7,841
|
(339
|
)
|
16,513
|
81,668
|
|||||||||||||||||
Total allowance for loan losses
|
$
|
13,087
|
$
|
5,404
|
$
|
25,976
|
$
|
19,912
|
$
|
1,409
|
$
|
8,254
|
$
|
1,445
|
$
|
16,513
|
$
|
92,000
|
|||||||||
At June 30, 2011
|
||||||||||||||||||||||||||
Commercial Real Estate
|
Multifamily
|
Construction and
Land
|
Commercial Business
|
Agricultural business
|
One- to Four-
Family
|
Consumer
|
Commitments and
Unallocated
|
Total
|
||||||||||||||||||
Loan balances:
|
||||||||||||||||||||||||||
Loans individually evaluated for impairment
|
$
|
24,141
|
$
|
648
|
$
|
61,315
|
$
|
11,786
|
$
|
--
|
$
|
16,126
|
$
|
3,250
|
$
|
--
|
$
|
117,266
|
||||||||
Loans collectively evaluated for impairment
|
1,051,936
|
161,546
|
293,963
|
761,533
|
1,409
|
642,090
|
276,924
|
--
|
3,189,401
|
|||||||||||||||||
Total loans
|
$
|
1,076,077
|
$
|
162,194
|
$
|
355,278
|
$
|
773,319
|
$
|
1,409
|
$
|
658,216
|
$
|
280,174
|
$
|
--
|
$
|
3,306,667
|
||||||||
Three Months Ended
June 30
|
Six Months Ended
June 30
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Balance, beginning of the period
|
$ | 27,723 | $ | 94,945 | $ | 42,965 | $ | 100,872 | ||||||||
Additions from loan foreclosures
|
6,885 | 11,918 | 8,486 | 26,834 | ||||||||||||
Additions from capitalized costs
|
7 | 1,532 | 134 | 3,147 | ||||||||||||
Dispositions of REO
|
(7,798 | ) | (32,437 | ) | (23,239 | ) | (51,331 | ) | ||||||||
Gain (loss) on sale of REO
|
567 | 58 | 667 | (479 | ) | |||||||||||
Valuation adjustments in the period
|
(1,568 | ) | (4,811 | ) | (3,197 | ) | (7,838 | ) | ||||||||
Balance, end of the period
|
$ | 25,816 | $ | 71,205 | $ | 25,816 | $ | 71,205 |
Washington
|
Oregon
|
Idaho
|
Total
|
|||||||||||||
Commercial real estate
|
$ | 340 | $ | 301 | $ | 2,089 | $ | 2,730 | ||||||||
One- to four-family construction
|
405 | 389 | -- | 794 | ||||||||||||
Land development- commercial
|
3,225 | 37 | 195 | 3,457 | ||||||||||||
Land development- residential
|
4,120 | 6,871 | 187 | 11,178 | ||||||||||||
One- to four-family real estate
|
4,013 | 2,786 | 858 | 7,657 | ||||||||||||
Balance, end of period
|
$ | 12,103 | $ | 10,384 | $ | 3,329 | $ | 25,816 |
Core Deposit Intangibles
|
Other
|
Total
|
||||||||||
Balance, December 31, 2011
|
$ | 6,322 | $ | 9 | $ | 6,331 | ||||||
Amortization
|
(1,075 | ) | (4 | ) | (1,079 | ) | ||||||
Balance, June 30, 2012
|
$ | 5,247 | $ | 5 | $ | 5,252 |
Core Deposit Intangibles
|
Other
|
Total
|
||||||||||
Balance, December 31, 2010
|
$ | 8,598 | $ | 11 | $ | 8,609 | ||||||
Amortization
|
(2,276 | ) | (2 | ) | (2,278 | ) | ||||||
Balance, December 31, 2011
|
$ | 6,322 | $ | 9 | $ | 6,331 |
Year Ended
|
Core Deposit
Intangibles
|
Other
|
Total
|
||||||
December 31, 2012
|
$
|
2,092
|
$
|
2
|
$
|
2,094
|
|||
December 31, 2013
|
1,908
|
2
|
1,910
|
||||||
December 31, 2014
|
1,724
|
2
|
1,726
|
||||||
December 31, 2015
|
598
|
1
|
599
|
||||||
Thereafter
|
--
|
2
|
2
|
||||||
$
|
6,322
|
$
|
9
|
$
|
6,331
|
Three Months Ended
June 30
|
Six Months Ended
June 30
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Balance, beginning of the period
|
$ | 5,870 | $ | 5,320 | $ | 5,584 | $ | 5,441 | ||||||||
Amounts capitalized
|
940 | 385 | 1,853 | 653 | ||||||||||||
Amortization (1)
|
(608 | ) | (336 | ) | (1,235 | ) | (725 | ) | ||||||||
Balance, end of the period
|
$ | 6,202 | $ | 5,369 | $ | 6,202 | $ | 5,369 |
June 30, 2012
|
December 31, 2011
|
June 30, 2011
|
||||||||||||||||||||||
Amount
|
Percent
of Total
|
Amount
|
Percent
of Total
|
Amount
|
Percent
of Total
|
|||||||||||||||||||
Non-interest-bearing accounts
|
$ | 804,562 | 23.5 | % | $ | 777,563 | 22.4 | % | $ | 645,778 | 18.6 | % | ||||||||||||
Interest-bearing checking
|
379,742 | 11.1 | 362,542 | 10.4 | 356,321 | 10.3 | ||||||||||||||||||
Regular savings accounts
|
664,736 | 19.4 | 669,596 | 19.3 | 631,688 | 18.2 | ||||||||||||||||||
Money market accounts
|
405,412 | 11.8 | 415,456 | 11.9 | 434,281 | 12.5 | ||||||||||||||||||
Total transaction and saving accounts
|
2,254,452 | 65.8 | 2,225,157 | 64.0 | 2,068,068 | 59.6 | ||||||||||||||||||
Certificates which mature or reprice:
|
||||||||||||||||||||||||
Within 1 year
|
903,923 | 26.4 | 972,315 | 28.0 | 1,092,682 | 31.6 | ||||||||||||||||||
After 1 year, but within 3 years
|
198,015 | 5.8 | 214,091 | 6.2 | 242,987 | 7.0 | ||||||||||||||||||
After 3 years
|
69,359 | 2.0 | 64,091 | 1.8 | 62,663 | 1.8 | ||||||||||||||||||
Total certificate accounts
|
1,171,297 | 34.2 | 1,250,497 | 36.0 | 1,398,332 | 40.4 | ||||||||||||||||||
Total deposits
|
$ | 3,425,749 | 100.0 | % | $ | 3,475,654 | 100.0 | % | $ | 3,466,400 | 100.0 | % | ||||||||||||
Included in total deposits:
|
||||||||||||||||||||||||
Public fund transaction accounts
|
$ | 73,507 | 2.2 | % | $ | 72,064 | 2.1 | % | $ | 72,181 | 2.0 | % | ||||||||||||
Public fund interest-bearing
certificates
|
62,743 | 1.8 | 67,112 | 1.9 | 69,219 | 2.0 | ||||||||||||||||||
Total public deposits
|
$ | 136,250 | 4.0 | % | $ | 139,176 | 4.0 | % | $ | 141,400 | 4.0 | % | ||||||||||||
Total brokered deposits
|
$ | 23,521 | 0.7 | % | $ | 49,194 | 1.4 | % | $ | 73,161 | 2.1 | % |
Washington
|
Oregon
|
Idaho
|
Total
|
|||||||||
Total deposits
|
$
|
2,600,221
|
$
|
600,748
|
$
|
224,780
|
$
|
3,425,749
|
June 30
2012
|
December 31
2011
|
June 30
2011
|
||||||
Retail repurchase agreements
|
$
|
90,030
|
$
|
102,131
|
$
|
85,822
|
·
|
Level 1 – Quoted prices in active markets for identical instruments. An active market is a market in which transactions occur with sufficient frequency and volume to provide pricing information on an ongoing basis. A quoted price in an active market provides the most reliable evidence of fair value and shall be used to measure fair value whenever available.
|
·
|
Level 2 – Observable inputs other than Level 1 including quoted prices in active markets for similar instruments, quoted prices in less active markets for identical or similar instruments, or other observable inputs that can be corroborated by observable market data.
|
·
|
Level 3 – Unobservable inputs supported by little or no market activity for financial instruments whose value is determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant management judgment or estimation; also includes observable inputs from non-binding single dealer quotes not corroborated by observable market data.
|
·
|
The securities assets primarily consist of U.S. Government and agency obligations, municipal bonds, corporate bonds, single issue trust preferred securities (TPS), pooled trust preferred collateralized debt obligation securities (TRUP CDO), mortgage-backed securities, asset-backed securities, equity securities and certain other financial instruments. Level 1 measurements are based upon quoted prices in active markets. Level 2 measurements are generally based upon a matrix pricing model from an investment reporting and valuation service. Matrix pricing is a mathematical technique used principally to value debt securities without relying exclusively on quoted prices for the specific securities, but rather by relying on the securities’ relationship to other benchmark quoted securities. Level 3 measurements are based primarily on unobservable inputs. In developing Level 3 measurements, management incorporates whatever market data might be available and uses discounted cash flow models where appropriate. These calculations include projections of future cash flows, including appropriate default and loss assumptions, and market based discount rates.
|
o
|
The few observable transactions and market quotations that were available were not reliable for purposes of determining fair value,
|
o
|
An income valuation approach technique (present value technique) that maximizes the use of relevant observable inputs and minimizes the use of unobservable inputs was equally or more representative of fair value than the market approach valuation technique, and
|
o
|
The Company’s TRUP CDOs should be classified exclusively within Level 3 of the fair value hierarchy because of the significant assumptions required to determine fair value at the measurement date.
|
·
|
Fair valuations for FHLB advances are estimated using fair market values provided by the lender, the FHLB of Seattle. The FHLB of Seattle prices advances by discounting the future contractual cash flows for individual advances using its current cost of funds curve to provide the discount rate. Management considers this to be a Level 2 input method.
|
·
|
The fair valuations of junior subordinated debentures (TPS-related debt that the Company has issued) were also valued using discounted cash flows. As of June 30, 2012, all of these debentures carry interest rates that reset quarterly, using the three-month LIBOR index plus spreads of 1.38% to 3.35%. While the quarterly reset of the index on this debt would seemingly keep its fair value reasonably close to book value, the disparity in the fixed spreads above the index and the inability to determine realistic current market spreads, due to lack of new issuances and trades, resulted in having to rely more heavily on assumptions about what spread would be appropriate if market transactions were to take place. In periods prior to the third quarter of 2008, the discount rate used was based on recent issuances or quotes from brokers on the date of valuation for comparable bank holding companies and was considered to be a Level 2 input method. However, as noted above in the discussions of TPS securities and TRUP CDOs, due to the unprecedented disruption of certain financial markets, management concluded that there were insufficient transactions or other indicators to continue to reflect these measurements as Level 2 inputs. Due to this reliance on assumptions and not on directly observable transactions, management believes fair value for this instrument should follow a Level 3 input methodology. From March 2009 to March 2012, the Company used a discount rate of LIBOR plus 800 basis points to value its junior subordinated debentures. However, similar to the discussion above about the TPS securities, management assessed the performance of Banner Corporation and concluded that it has demonstrated sufficient improvement in asset quality, capital position and other performance measures to project sustainable profitability for the foreseeable future sufficient to warrant a reduction in the discount rate used in its fair value modeling. Since the
|
|
discount rate used in the fair value modeling is the most sensitive unobservable estimate in the calculation, the Company again utilized input from the same independent third party noted above to help it establish an appropriate set of parameters to identify a reasonable range of discount rates for use in its fair value model. In valuing the debentures at June 30, 2012, management evaluated discounted cash flows to maturity and for the discount rate used the period-ending three-month LIBOR plus 550 basis points, resulting in a fair value loss on these instruments of $21.2 million in the current quarter ended June 30, 2012.
|
·
|
Derivative instruments include interest rate commitments related to one- to four family loans and residential mortgage backed securities and interest rate swaps. The fair value of interest rate lock commitments and forward sales commitments are estimated using quoted or published market prices for similar instruments, adjusted for factors such as pull-through rate assumptions based on historical trends, where appropriate. The fair value of interest rate swaps is determined by using current market quotes on similar instruments provided by active broker/dealers in the swap market. The changes in the fair value of all of these deirviative instruments is primarily attributable to changes in the level of market interest rates. The Company has elected to record the fair value of these derivative instruments on a net basis.
|
June 30, 2012
|
||||||||||||
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||
Assets:
|
||||||||||||
Securities—available-for-sale
|
||||||||||||
U.S. Government and agency
|
$
|
--
|
$
|
228,024
|
$
|
--
|
$
|
228,024
|
||||
Municipal bonds
|
--
|
33,702
|
--
|
33,702
|
||||||||
Corporate bonds
|
--
|
4,068
|
--
|
4,068
|
||||||||
Mortgage-backed securities
|
--
|
137,844
|
--
|
137,844
|
||||||||
Asset-backed securities
|
--
|
32,492
|
--
|
32,492
|
||||||||
--
|
436,130
|
--
|
436,130
|
|||||||||
Securities—trading
|
||||||||||||
U.S. Government and agency
|
--
|
1,645
|
--
|
1,645
|
||||||||
Municipal bonds
|
--
|
5,601
|
--
|
5,601
|
||||||||
TPS and TRUP CDOs
|
--
|
5,112
|
32,493
|
37,605
|
||||||||
Mortgage-backed securities
|
--
|
32,063
|
--
|
32,063
|
||||||||
Equity securities and other
|
--
|
454
|
--
|
454
|
||||||||
--
|
44,875
|
32,493
|
77,368
|
|||||||||
Derivatives
|
||||||||||||
Interest rate lock commitments
|
--
|
364
|
--
|
364
|
||||||||
Interest rate swaps
|
--
|
7,734
|
--
|
7,734
|
||||||||
$
|
--
|
$
|
489,103
|
$
|
32,493
|
$
|
521,596
|
|||||
Liabilities
|
||||||||||||
Advances from FHLB at fair value
|
$
|
--
|
$
|
10,423
|
$
|
--
|
$
|
10,423
|
||||
Junior subordinated debentures net of unamortized deferred issuance costs at fair value
|
--
|
-
|
--
|
70,553
|
70,553
|
|||||||
Derivatives
|
||||||||||||
Interest rate sales forward commitments, net
|
--
|
414
|
--
|
414
|
||||||||
Interest rate swaps
|
--
|
7,732
|
--
|
7,732
|
||||||||
$
|
--
|
$
|
18,569
|
$
|
70,553
|
$
|
89,122
|
December 31, 2011
|
||||||||||||
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||
Assets:
|
||||||||||||
Securities—available-for-sale
|
||||||||||||
U.S. Government and agency
|
$
|
--
|
$
|
338,971
|
$
|
--
|
$
|
338,971
|
||||
Municipal bonds
|
--
|
6,260
|
--
|
6,260
|
||||||||
Corporate bonds
|
--
|
27,310
|
--
|
27,310
|
||||||||
Mortgage-backed securities
|
--
|
93,254
|
--
|
93,254
|
||||||||
--
|
465,795
|
--
|
465,795
|
|||||||||
Securities—trading
|
||||||||||||
U.S. Government and agency
|
--
|
2,635
|
--
|
2,635
|
||||||||
Municipal bonds
|
--
|
5,962
|
--
|
5,962
|
||||||||
TPS and TRUP CDOs
|
--
|
4,600
|
30,455
|
35,055
|
||||||||
Mortgage-backed securities
|
--
|
36,673
|
--
|
36,673
|
||||||||
Equity securities and other
|
--
|
402
|
--
|
402
|
||||||||
--
|
50,272
|
30,455
|
80,727
|
|||||||||
Derivatives
|
||||||||||||
Interest rate lock commitments
|
--
|
617
|
--
|
617
|
||||||||
Interest rate swaps
|
--
|
5,667
|
--
|
5,667
|
||||||||
$
|
--
|
$
|
522,351
|
$
|
30,455
|
$
|
552,806
|
|||||
Liabilities
|
||||||||||||
Advances from FHLB at fair value
|
$
|
--
|
$
|
10,533
|
$
|
--
|
$
|
10,533
|
||||
Junior subordinated debentures net of unamortized deferred issuance costs at fair value
|
--
|
-
|
--
|
49,988
|
49,988
|
|||||||
,
|
||||||||||||
Derivatives
|
||||||||||||
Interest rate sales forward commitments, net
|
--
|
617
|
--
|
617
|
||||||||
Interest rate swaps
|
--
|
5,666
|
--
|
5,666
|
||||||||
$
|
--
|
$
|
16,816
|
$
|
49,988
|
$
|
66,804
|
Three Months Ended June 30, 2012
Level 3 Fair Value Inputs
|
Six Months Ended June 30, 2012
Level 3 Fair Value Inputs
|
|||||||||||
TPS and TRUP
CDOs
|
Borrowings—
Junior
Subordinated
Debentures
|
TPS and TRUP
CDOs
|
Borrowings—
Junior
Subordinated
Debentures
|
|||||||||
Beginning balance
|
$
|
31,056
|
$
|
49,368
|
$
|
30,455
|
$
|
49,988
|
||||
Total gains or losses recognized
|
||||||||||||
Assets gains, including OTTI
|
1,437
|
2,038
|
--
|
|||||||||
Liabilities (gains)
|
21,185
|
--
|
20,565
|
|||||||||
Ending balance at June 30, 2012
|
$
|
32,493
|
$
|
70,553
|
$
|
32,493
|
$
|
70,553
|
||||
Three Months Ended June 30, 2011
Level 3 Fair Value Inputs
|
Six Months Ended June 30, 2011
Level 3 Fair Value Inputs
|
|||||||||||
TPS and TRUP
CDOs
|
Borrowings—
Junior
Subordinated
Debentures
|
TPS and TRUP
CDOs
|
Borrowings—
Junior
Subordinated
Debentures
|
|||||||||
Beginning balance
|
$
|
29,670
|
$
|
48,395
|
$
|
29,661
|
$
|
48,425
|
||||
Total gains or losses recognized
|
||||||||||||
Assets gains, including OTTI
|
1,058
|
1,109
|
--
|
|||||||||
Liabilities (gains)
|
(409
|
)
|
--
|
(439
|
)
|
|||||||
Purchases, issuances and settlements
|
--
|
--
|
||||||||||
Paydowns and maturities
|
(42
|
)
|
--
|
|||||||||
Transfers in and/or out of Level 3
|
--
|
--
|
||||||||||
Ending balance at June 30, 2011
|
$
|
30,728
|
$
|
47,986
|
$
|
30,728
|
$
|
47,986
|
At or For the Six Months Ended June 30, 2012
|
||||||||||||||||||||
Fair Value
|
Quoted Prices in
Active Markets for Identical Assets
(Level 1)
|
Significant Other Observable
Inputs (Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
Losses
Recognized
During the
Period
|
||||||||||||||||
Impaired loans
|
$ | 44,428 | $ | -- | $ | -- | $ | 44,428 | $ | 13,352 | ||||||||||
REO
|
25,816 | -- | -- | 25,816 | 3,357 | |||||||||||||||
At or For the Year Ended December 31, 2011
|
||||||||||||||||||||
Fair Value
|
Quoted Prices in
Active Markets for Identical Assets
(Level 1)
|
Significant Other Observable
Inputs (Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
Losses
Recognized
During the
Period
|
||||||||||||||||
Impaired loans
|
$ | 47,959 | $ | -- | $ | -- | $ | 47,959 | $ | 21,902 | ||||||||||
REO
|
42,965 | -- | -- | 42,965 | 7,325 |
June 30, 2012
|
December 31, 2011
|
|||||||||||||||
Carrying
Value
|
Estimated Fair
Value
|
Carrying
Value
|
Estimated Fair
Value
|
|||||||||||||
Assets:
|
||||||||||||||||
Cash and due from banks
|
$ | 189,176 | $ | 189,176 | $ | 132,436 | $ | 132,436 | ||||||||
Securities—trading
|
77,368 | 77,368 | 80,727 | 80,727 | ||||||||||||
Securities—available-for-sale
|
486,130 | 486,130 | 465,795 | 465,795 | ||||||||||||
Securities—held-to-maturity
|
83,312 | 89,153 | 75,438 | 80,107 | ||||||||||||
Loans receivable held for sale
|
6,752 | 6,821 | 3,007 | 3,069 | ||||||||||||
Loans receivable
|
3,205,505 | 3,132,055 | 3,293,331 | 3,224,112 | ||||||||||||
FHLB stock
|
37,371 | 37,371 | 37,371 | 37,371 | ||||||||||||
Bank-owned life insurance
|
59,800 | 59,800 | 58,563 | 58,563 | ||||||||||||
Mortgage servicing rights
|
6,202 | 6,202 | 5,584 | 5,584 | ||||||||||||
Derivatives
|
8,098 | 8,098 | 6,284 | 6,284 | ||||||||||||
Liabilities:
|
||||||||||||||||
Demand, NOW and money market accounts
|
1,589,716 | 1,522,791 | 1,555,561 | 1,487,080 | ||||||||||||
Regular savings
|
664,736 | 630,020 | 669,596 | 630,450 | ||||||||||||
Certificates of deposit
|
1,171,297 | 1,176,892 | 1,250,497 | 1,258,431 | ||||||||||||
FHLB advances at fair value
|
10,423 | 10,423 | 10,533 | 10,533 | ||||||||||||
Junior subordinated debentures at fair value
|
70,553 | 70,553 | 49,988 | 49,988 | ||||||||||||
Other borrowings
|
90,030 | 90,030 | 152,128 | 152,128 | ||||||||||||
Derivatives
|
8,146 | 8,146 | 6,283 | 6,283 | ||||||||||||
Off-balance-sheet financial instruments:
|
||||||||||||||||
Commitments to originate loans
|
364 | 364 | 617 | 617 | ||||||||||||
Commitments to sell loans
|
(414 | ) | (414 | ) | (617 | ) | (617 | ) |
June 30
|
December 31
|
|||||||
2012
|
2011
|
|||||||
Deferred tax assets:
|
||||||||
REO and loan loss reserves
|
$ | 29,534 | $ | 31,156 | ||||
Deferred compensation
|
6,067 | 6,032 | ||||||
Net operating loss carryforward
|
23,000 | 27,992 | ||||||
Low income housing tax credits
|
7,622 | 7,202 | ||||||
Other
|
331 | 309 | ||||||
Total deferred tax assets
|
66,554 | 72,691 | ||||||
Deferred tax liabilities:
|
||||||||
FHLB stock dividends
|
(6,137 | ) | (6,137 | ) | ||||
Depreciation
|
(3,444 | ) | (3,570 | ) | ||||
Deferred loan fees, servicing rights and loan origination costs
|
(5,156 | ) | (4,863 | ) | ||||
Intangibles
|
(1,864 | ) | (2,243 | ) | ||||
Financial instruments accounted for under fair value accounting
|
(10,278 | ) | (16,499 | ) | ||||
Total deferred tax liabilities
|
(26,879 | ) | (33,312 | ) | ||||
Deferred income tax asset
|
39,675 | 39,379 | ||||||
Unrealized gain on securities available-for-sale
|
(1,103 | ) | (1,151 | ) | ||||
Valuation allowance
|
(7,000 | ) | (38,228 | ) | ||||
Deferred tax asset, net
|
$ | 31,572 | $ | -- |
Three Months Ended
June 30
|
Six Months Ended
June 30
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Net income (loss)
|
$ | 25,390 | $ | 2,199 | $ | 34,574 | $ | (5,643 | ) | |||||||
Preferred stock dividend accrual
|
1,550 | 1,550 | 3,100 | 3,100 | ||||||||||||
Preferred stock discount accretion
|
454 | 425 | 908 | 851 | ||||||||||||
Net income (loss) available to common shareholders
|
$ | 23,386 | $ | 224 | $ | 30,566 | $ | (9,594 | ) | |||||||
Basic weighted average shares outstanding
|
18,404 | 16,535 | 18,052 | 16,404 | ||||||||||||
Plus unvested restricted stock
|
40 | -- | 34 | -- | ||||||||||||
Diluted weighted shares outstanding
|
18,444 | 16,535 | 18,086 | 16,404 | ||||||||||||
Earnings (loss) per common share
|
||||||||||||||||
Basic
|
$ | 1.27 | $ | 0.01 | $ | 1.69 | $ | (0.58 | ) | |||||||
Diluted
|
$ | 1.27 | $ | 0.01 | $ | 1.69 | $ | (0.58 | ) |
Contract or
Notional
Amount
|
||||
Commitments to extend credit
|
$ | 847,593 | ||
Standby letters of credit and financial guarantees
|
6,021 | |||
Commitments to originate loans held for sale
|
83,778 | |||
Commitments to sell loans secured by one- to four residential properties
|
83,598 | |||
June 30
|
December 31
|
|||||||
2012
|
2011
|
|||||||
Notional amount
|
$ | 162,925 | $ | 117,110 | ||||
Weighted average pay rate
|
4.64 | % | 4.66 | % | ||||
Weighted average receive rate
|
4.05 | % | 3.85 | % | ||||
Weighted average maturity in years
|
7.7 | 7.7 | ||||||
Unrealized gain included in total loans
|
$ | 3,569 | $ | 3,559 | ||||
Unrealized gain included in other assets
|
$ | 4,165 | $ | 2,108 | ||||
Unrealized loss included in other liabilities
|
$ | 7,732 | $ | 5,666 |
For the Three Months Ended
June 30
|
For the Six Months Ended
June 30
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Total other operating income (loss)
|
$ | (9,064 | ) | $ | 9,253 | $ | 1,907 | $ | 16,499 | |||||||
Exclude change in valuation of financial instruments carried
at fair value
|
19,059 | (1,939 | ) | 17,374 | (2,195 | ) | ||||||||||
Total other operating income, excluding fair value adjustments
|
$ | 9,995 | $ | 7,314 | $ | 19,281 | $ | 14,304 | ||||||||
Net interest income before provision for loan losses
|
$ | 42,290 | $ | 41,201 | $ | 83,416 | $ | 81,257 | ||||||||
Total other operating income (loss)
|
(9,064 | ) | 9,253 | 1,907 | 16,499 | |||||||||||
Change in valuation of financial instruments carried at fair value
|
19,059 | (1,939 | ) | 17,374 | (2,195 | ) | ||||||||||
Total revenues, excluding fair value adjustments
|
$ | 52,285 | $ | 48,515 | $ | 102,697 | $ | 95,561 | ||||||||
Net income (loss)
|
$ | 25,390 | $ | 2,199 | $ | 34,574 | $ | (5,643 | ) | |||||||
Income tax expense (benefit)
|
(31,830 | ) | -- | (31,830 | ) | -- | ||||||||||
Income (loss) before income taxes
|
(6,440 | ) | 2,199 | 2,744 | (5,643 | ) | ||||||||||
Net change in valuation of financial instruments carried at
fair value
|
19,059 | (1,939 | ) | 17,374 | (2,195 | ) | ||||||||||
Pre-tax net earnings (loss), excluding fair value adjustments
|
$ | 12,619 | $ | 260 | $ | 20,118 | $ | (7,838 | ) |
June 30
2012
|
December 31
2011
|
June 30
2011
|
||||||||||
Stockholders’ equity
|
$ | 587,192 | $ | 532,450 | $ | 511,026 | ||||||
Other intangible assets, net
|
5,252 | 6,331 | 7,442 | |||||||||
Tangible equity
|
581,940 | 526,119 | 503,584 | |||||||||
Preferred equity
|
121,610 | 120,702 | 119,851 | |||||||||
Tangible common stockholders’ equity
|
$ | 460,330 | $ | 405,417 | $ | 383,733 | ||||||
Total assets
|
$ | 4,221,427 | $ | 4,257,312 | $ | 4,206,067 | ||||||
Other intangible assets, net
|
5,252 | 6,331 | 7,442 | |||||||||
Tangible assets
|
$ | 4,216,175 | $ | 4,250,981 | $ | 4,198,625 | ||||||
Tangible common stockholders’ equity to tangible assets
|
10.92 | % | 9.54 | % | 9.14 | % |
Three Months Ended
|
Six Months Ended
|
|||||||||||||
June 30
|
June 30
|
|||||||||||||
Average Balances
|
2012
|
2011
|
2012
|
2011
|
||||||||||
Interest-bearing deposits
|
$
|
122,846
|
$
|
196,211
|
$
|
117,191
|
$
|
252,094
|
||||||
Investment securities
|
444,580
|
397,898
|
468,492
|
372,195
|
||||||||||
Mortgage-backed obligations
|
154,146
|
76,004
|
142,505
|
78,667
|
||||||||||
FHLB stock
|
37,371
|
37,371
|
37,371
|
37,371
|
||||||||||
Total average interest-earning securities and cash equivalents
|
758,943
|
707,484
|
765,559
|
740,327
|
||||||||||
Loans receivable
|
3,232,204
|
3,333,102
|
3,241,485
|
3,341,487
|
||||||||||
Total average interest-earning assets
|
3,991,147
|
4,040,586
|
4,007,044
|
4,081,814
|
||||||||||
Non-interest-earning assets (including fair value adjustments on interest-earning assets)
|
174,566
|
215,494
|
179,613
|
224,414
|
||||||||||
Total average assets
|
$
|
4,165,713
|
$
|
4,256,080
|
$
|
4,186,657
|
$
|
4,306,228
|
||||||
Deposits
|
$
|
3,410,249
|
$
|
3,504,884
|
$
|
3,415,661
|
$
|
3,532,796
|
||||||
Advances from FHLB
|
10,214
|
10,220
|
10,215
|
19,228
|
||||||||||
Other borrowings
|
96,587
|
149,242
|
121,547
|
159,668
|
||||||||||
Junior subordinated debentures
|
123,716
|
123,716
|
123,716
|
123,716
|
||||||||||
Total average interest-bearing liabilities
|
3,640,766
|
3,788,062
|
3,671,139
|
3,835,408
|
||||||||||
Non-interest-bearing liabilities (including fair value adjustments on interest-bearing liabilities)
|
(37,694
|
)
|
(41,253
|
)
|
(37,196
|
)
|
(40,508
|
)
|
||||||
Total average liabilities
|
3,603,072
|
3,746,809
|
3,633,943
|
3,794,900
|
||||||||||
Equity
|
562,641
|
509,271
|
552,714
|
511,328
|
||||||||||
Total average liabilities and equity
|
$
|
4,165,713
|
$
|
4,256,080
|
$
|
4,186,657
|
$
|
4,306,228
|
||||||
Interest Rate Yield/Expense (rates are annualized)
|
||||||||||||||
Interest Rate Yield:
|
||||||||||||||
Interest-bearing deposits
|
0.25
|
%
|
0.20
|
%
|
0.24
|
%
|
0.22
|
% | ||||||
Investment securities
|
1.95
|
2.10
|
1.88
|
2.14
|
||||||||||
Mortgage-backed obligations
|
2.60
|
4.53
|
2.71
|
4.44
|
||||||||||
FHLB stock
|
--
|
--
|
--
|
--
|
||||||||||
Total interest rate yield on securities and cash equivalents
|
1.71
|
1.72
|
1.69
|
1.62
|
||||||||||
Loans receivable
|
5.48
|
5.64
|
5.46
|
5.65
|
||||||||||
Total interest rate yield on interest-earning assets
|
4.76
|
4.95
|
4.74
|
4.92
|
||||||||||
Interest Rate Expense:
|
||||||||||||||
Deposits
|
0.48
|
0.80
|
0.50
|
0.85
|
||||||||||
Advances from FHLB
|
2.52
|
2.51
|
2.50
|
2.54
|
||||||||||
Other borrowings
|
0.31
|
1.53
|
1.03
|
1.45
|
||||||||||
Junior subordinated debentures
|
2.61
|
3.38
|
2.95
|
3.39
|
||||||||||
Total interest rate expense on interest-bearing liabilities
|
0.55
|
0.92
|
0.61
|
0.96
|
||||||||||
Interest spread
|
4.21
|
%
|
4.03
|
%
|
4.13
|
%
|
3.96
|
% | ||||||
Net interest margin on interest earning assets
|
4.26
|
%
|
4.09
|
%
|
4.19
|
%
|
4.01
|
% | ||||||
Additional Key Financial Ratios (income and expense
ratios are annualized)
|
||||||||||||||
Return (loss) on average assets
|
2.45
|
%
|
0.21
|
%
|
1.66
|
%
|
(0.26
|
)% | ||||||
Return (loss) on average equity
|
18.15
|
1.73
|
12.58
|
(2.23
|
)
|
|||||||||
Average equity / average assets
|
13.51
|
11.97
|
13.20
|
11.87
|
||||||||||
Average interest-earning assets /average interest-bearing liabilities
|
109.62
|
106.67
|
109.15
|
106.42
|
||||||||||
Non-interest (other operating) income (loss) / average assets
|
(0.88
|
)
|
0.87
|
0.09
|
0.77
|
|||||||||
Non-interest (other operating) expenses / average assets
|
3.44
|
3.79
|
3.53
|
3.67
|
||||||||||
Efficiency ratio (1)
|
107.34
|
79.79
|
86.24
|
80.20
|
(1)
|
Other operating expense divided by the total of net interest income (before provision for loan losses) and other operating income (non-interest
income)
|
June 30
2012
|
December 31
2011
|
June 30
2011
|
||||||||||
Nonaccrual Loans: (1)
|
||||||||||||
Secured by real estate:
|
||||||||||||
Commercial
|
$ | 7,580 | $ | 9,226 | $ | 22,421 | ||||||
Multifamily
|
1,778 | 362 | 1,560 | |||||||||
Construction and land
|
7,161 | 27,731 | 53,529 | |||||||||
One- to four-family
|
16,170 | 17,408 | 15,435 | |||||||||
Commercial business
|
8,600 | 13,460 | 15,264 | |||||||||
Agricultural business, including secured by farmland
|
1,010 | 1,896 | 1,342 | |||||||||
Consumer
|
2,882 | 2,905 | 4,400 | |||||||||
45,181 | 72,988 | 113,951 | ||||||||||
Loans more than 90 days delinquent, still on accrual:
|
||||||||||||
Secured by real estate:
|
||||||||||||
Commercial
|
-- | -- | -- | |||||||||
Multifamily
|
-- | -- | -- | |||||||||
Construction and land
|
-- | -- | -- | |||||||||
One- to four-family
|
2,142 | 2,147 | 622 | |||||||||
Commercial business
|
-- | 4 | 1 | |||||||||
Agricultural business, including secured by farmland
|
-- | -- | 545 | |||||||||
Consumer
|
39 | 173 | 126 | |||||||||
2,181 | 2,324 | 1,294 | ||||||||||
Total non-performing loans
|
47,362 | 75,312 | 115,245 | |||||||||
Securities on nonaccrual at fair value
|
-- | 500 | 1,896 | |||||||||
REO and other repossessed assets held for sale, net
|
25,830 | 43,039 | 71,265 | |||||||||
Total non-performing assets
|
$ | 73,192 | $ | 118,851 | $ | 188,406 | ||||||
Total non-performing loans to loans before allowance for loan losses
|
1.47 | % | 2.28 | % | 3.49 | % | ||||||
Total non-performing loans to total assets
|
1.12 | % | 1.77 | % | 2.74 | % | ||||||
Total non-performing assets to total assets
|
1.73 | % | 2.79 | % | 4.48 | % | ||||||
TDRs (2)
|
$ | 58,010 | $ | 54,533 | $ | 55,652 | ||||||
Loans 30-89 days past due and on accrual
|
$ | 5,504 | $ | 9,962 | $ | 11,560 |
Washington
|
Oregon
|
Idaho
|
Total
|
|||||||||||||
Secured by real estate:
|
||||||||||||||||
Commercial
|
$ | 7,445 | $ | -- | $ | 135 | $ | 7,580 | ||||||||
Multifamily
|
-- | 1,778 | -- | 1,778 | ||||||||||||
Construction and land
|
||||||||||||||||
One- to four-family construction
|
1,516 | 268 | 243 | 2,027 | ||||||||||||
Residential land acquisition & development
|
244 | 1,835 | -- | 2,079 | ||||||||||||
Residential land improved lots
|
115 | 1,764 | -- | 1,879 | ||||||||||||
Residential land unimproved
|
47 | 666 | 80 | 793 | ||||||||||||
Commercial land improved
|
294 | -- | -- | 294 | ||||||||||||
Commercial land unimproved
|
89 | -- | -- | 89 | ||||||||||||
Total construction and land
|
2,305 | 4,533 | 323 | 7,161 | ||||||||||||
One- to four-family
|
13,465 | 3,481 | 1,366 | 18,312 | ||||||||||||
Commercial business
|
8,185 | 146 | 269 | 8,600 | ||||||||||||
Agricultural business, including secured by farmland
|
875 | -- | 135 | 1,010 | ||||||||||||
Consumer
|
2,338 | 11 | 572 | 2,921 | ||||||||||||
Total non-performing loans
|
34,613 | 9,949 | 2,800 | 47,362 | ||||||||||||
REO and other repossessed assets held for sale, net
|
12,118 | 10,383 | 3,329 | 25,830 | ||||||||||||
Total non-performing assets
|
$ | 46,731 | $ | 20,332 | $ | 6,129 | $ | 73,192 | ||||||||
Percent of non-performing assets
|
64 | % | 28 | % | 8 | % | 100 | % |
Amount
|
Percent of Total Non-Performing Loans
|
Collateral Securing the Indebtedness
|
Geographic Location
|
|||||||
$
|
1,999
|
4.2
|
%
|
Accounts receivable and inventory
|
Greater Seattle-Puget Sound area
|
|||||
1,962
|
4.1
|
Business assets, accounts receivable and vehicles
|
Greater Spokane, WA area
|
|||||||
1,778
|
3.8
|
Apartment building and office building
|
Greater Portland, OR area
|
|||||||
1,378
|
2.9
|
Commercial building
|
Central Washington
|
|||||||
1,323
|
2.8
|
Seven single family residences
|
Greater Portland, OR area
|
|||||||
1,301
|
2.8
|
Third party notes secured by six commercial
buildings plus miscellaneous partnership interest
and other collateral
|
Greater Seattle-Puget Sound and Denver, CO
areas
|
|||||||
1,203
|
2.5
|
Seven single family residences and seven
residential lots
|
Greater Seattle-Puget Sound area
|
|||||||
1,146
|
2.4
|
Two single family residences
|
Greater Seattle-Puget Sound area
|
|||||||
1,132
|
2.4
|
61 acre camp and 15 building units
|
Central Washington
|
|||||||
1,086
|
2.3
|
Four commercial lots and one commercial acreage lot
|
Greater Portland, OR area
|
|||||||
1,039
|
2.2
|
One two-story mixed use structure and two parcels
used as parking lots
|
Central Washington
|
|||||||
32,015
|
67.6
|
Various collateral; relationships under $1.0 million
|
Sum of 183 loans located throughout our market
areas
|
|||||||
$
|
47,362
|
100.0
|
%
|
Total non-performing loans
|
Amount
|
Percent of Total REO
|
REO Description
|
Geographic Location
|
|||||
$
|
11,559
|
44.8
|
%
|
13 single family residences
62 residential lots
One single family residences under construction
49 acres undeveloped buildable land
One commercial office and warehouse building
One completed residential condominium unit
|
Greater Portland, Oregon area
|
|||
8,089
|
31.3
|
18 single family residences
106 residential lots
One single family residence under construction
Nine parcels of commercial land
Three parcels of undeveloped residential land
Three acres of buildable residential land
|
Greater Seattle-Puget Sound area
|
|||||
3,837
|
14.9
|
Three single family residences
24 residential lots
One parcel of residential land
One 84-unit motel
Two parcels of land for commercial office buildings
|
Greater Spokane, WA area
|
|||||
1,679
|
6.5
|
Five single family residences
64 residential lots
One residence with 31 acres of agricultural land
One parcel of bare land
One residential duplex
One mini-storage facility
|
Other Washington locations
|
|||||
652
|
2.5
|
Three single family residences
94 residential lots
Four commercial lots
Two acres raw land zoned residential
|
Greater Boise, Idaho area
|
|||||
$
|
25,816
|
100.0
|
%
|
Actual
|
Minimum for Capital
Adequacy Purposes
|
Minimum to be Categorized as
“Well-Capitalized” Under
Prompt Corrective Action
Provisions
|
|||||||||||||||||
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
||||||||||||||
Banner Corporation—consolidated
|
|||||||||||||||||||
Total capital to risk-weighted assets
|
$
|
665,551
|
19.76
|
%
|
$
|
269,458
|
8.00
|
%
|
|||||||||||
Tier 1 capital to risk-weighted assets
|
622,978
|
18.50
|
134,729
|
4.00
|
|||||||||||||||
Tier 1 leverage capital to average assets
|
622,978
|
15.07
|
165,339
|
4.00
|
|||||||||||||||
Banner Bank
|
|||||||||||||||||||
Total capital to risk-weighted assets
|
542,314
|
16.97
|
204,522
|
8.00
|
$
|
255,652
|
10.00
|
%
|
|||||||||||
Tier 1 capital to risk-weighted assets
|
501,906
|
15.71
|
85,217
|
4.00
|
127,826
|
6.00
|
|||||||||||||
Tier 1 leverage capital to average assets
|
501,906
|
12.84
|
125,079
|
4.00
|
156,349
|
5.00
|
|||||||||||||
Islanders Bank
|
|||||||||||||||||||
Total capital to risk-weighted assets
|
31,364
|
16.79
|
11,955
|
8.00
|
14,944
|
10.00
|
|||||||||||||
Tier 1 capital to risk-weighted assets
|
29,023
|
15.54
|
4,981
|
4.00
|
7,472
|
6.00
|
|||||||||||||
Tier 1 leverage capital to average assets
|
29,023
|
12.70
|
7,314
|
4.00
|
9,143
|
5.00
|
Estimated Change in
|
|||||||||||||||||
Change (in Basis Points) in Interest Rates (1)
|
Net Interest Income
Next 12 Months
|
Net Economic Value
|
|||||||||||||||
+400
|
$
|
80
|
--
|
%
|
$
|
(146,835
|
)
|
(21.5
|
)%
|
||||||||
+300
|
(186
|
)
|
(0.1
|
)
|
(112,135
|
)
|
(16.4
|
)
|
|||||||||
+200
|
(377
|
)
|
(0.2
|
)
|
(72,980
|
)
|
(10.7
|
)
|
|||||||||
+100
|
(1,085
|
)
|
(0.7
|
)
|
(32,957
|
)
|
(4.8
|
)
|
|||||||||
0
|
--
|
--
|
--
|
--
|
|||||||||||||
-25
|
638
|
0.4
|
9,192
|
1.3
|
|||||||||||||
-50
|
21
|
--
|
10,557
|
1.5
|
Within
6 Months
|
After 6
Months
Within 1 Year
|
After 1 Year
Within 3
Years
|
After 3 Years
Within 5 Years
|
After 5 Years
Within 10
Years
|
Over
10 Years
|
Total
|
||||||||||||||||
Interest-earning assets: (1)
|
||||||||||||||||||||||
Construction loans
|
$
|
153,441
|
$
|
11,449
|
$
|
23,074
|
$
|
2,803
|
$
|
1,485
|
$
|
40
|
$
|
192,292
|
||||||||
Fixed-rate mortgage loans
|
149,106
|
107,945
|
271,909
|
148,789
|
161,725
|
62,529
|
902,003
|
|||||||||||||||
Adjustable-rate mortgage loans
|
407,435
|
153,584
|
357,170
|
211,960
|
3,024
|
--
|
1,133,173
|
|||||||||||||||
Fixed-rate mortgage-backed securities
|
20,618
|
17,414
|
49,372
|
26,386
|
21,144
|
5,366
|
140,300
|
|||||||||||||||
Adjustable-rate mortgage-backed securities
|
1,284
|
999
|
3,460
|
--
|
--
|
--
|
5,743
|
|||||||||||||||
Fixed-rate commercial/agricultural loans
|
93,985
|
36,416
|
77,139
|
31,449
|
7,432
|
1,813
|
248,234
|
|||||||||||||||
Adjustable-rate commercial/agricultural loans
|
439,795
|
13,209
|
36,922
|
13,564
|
1,032
|
--
|
504,522
|
|||||||||||||||
Consumer and other loans
|
164,351
|
17,375
|
33,863
|
19,222
|
18,344
|
1,125
|
254,280
|
|||||||||||||||
Investment securities and interest-earning deposits
|
367,477
|
61,780
|
51,793
|
26,348
|
45,059
|
64,523
|
616,980
|
|||||||||||||||
Total rate sensitive assets
|
1,797,492
|
420,171
|
904,702
|
480,521
|
259,245
|
135,396
|
3,997,527
|
|||||||||||||||
Interest-bearing liabilities: (2)
|
||||||||||||||||||||||
Regular savings and NOW accounts
|
172,649
|
152,865
|
356,684
|
356,684
|
--
|
--
|
1,038,882
|
|||||||||||||||
Money market deposit accounts
|
202,769
|
121,661
|
81,108
|
--
|
--
|
--
|
405,538
|
|||||||||||||||
Certificates of deposit
|
563,411
|
341,069
|
215,253
|
66,537
|
3,038
|
18
|
1,189,326
|
|||||||||||||||
FHLB advances
|
--
|
10,000
|
--
|
--
|
--
|
--
|
10,000
|
|||||||||||||||
Other borrowings
|
--
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||||||||||||
Junior subordinated debentures
|
123,716
|
--
|
--
|
--
|
--
|
--
|
123,716
|
|||||||||||||||
Retail repurchase agreements
|
94,010
|
--
|
--
|
--
|
--
|
--
|
94,010
|
|||||||||||||||
Total rate sensitive liabilities
|
1,156,555
|
625,595
|
653,045
|
423,221
|
3,038
|
18
|
2,861,472
|
|||||||||||||||
Excess (deficiency) of interest-sensitive assets over interest-sensitive liabilities
|
$
|
640,937
|
$
|
(205,424
|
)
|
$
|
251,657
|
$
|
57,300
|
$
|
256,207
|
$
|
135,378
|
$
|
1,136,055
|
|||||||
Cumulative excess (deficiency) of interest-sensitive assets
|
$
|
640,937
|
$
|
435,513
|
$
|
687,170
|
$
|
744,470
|
$
|
1,000,677
|
$
|
1,136,055
|
$
|
1,136,055
|
||||||||
Cumulative ratio of interest-earning assets to interest-bearing liabilities
|
155.42
|
%
|
124.44
|
%
|
128.22
|
%
|
126.04
|
%
|
134.97
|
%
|
139.70
|
%
|
139.70
|
%
|
||||||||
Interest sensitivity gap to total assets
|
15.36
|
%
|
(4.92
|
)%
|
6.03
|
%
|
1.37
|
%
|
6.14
|
%
|
3.24
|
%
|
27.23
|
%
|
||||||||
Ratio of cumulative gap to total assets
|
15.36
|
%
|
10.44
|
%
|
16.47
|
%
|
17.84
|
%
|
23.98
|
%
|
27.23
|
%
|
27.23
|
%
|
(1)
|
Adjustable-rate assets are included in the period in which interest rates are next scheduled to adjust rather than in the period in which they are due to mature, and fixed-rate assets are included in the period in which they are scheduled to be repaid based upon scheduled amortization, in each case adjusted to take into account estimated prepayments. Mortgage loans and other loans are not reduced for allowances for loan losses and non-performing loans. Mortgage loans, mortgage-backed securities, other loans and investment securities are not adjusted for deferred fees, unamortized acquisition premiums and discounts.
|
(2)
|
Adjustable-rate liabilities are included in the period in which interest rates are next scheduled to adjust rather than in the period they are due to mature. Although regular savings, demand, NOW, and money market deposit accounts are subject to immediate withdrawal, based on historical experience management considers a substantial amount of such accounts to be core deposits having significantly longer maturities. For the purpose of the gap analysis, these accounts have been assigned decay rates to reflect their longer effective maturities. If all of these accounts had been assumed to be short-term, the one-year cumulative gap of interest-sensitive assets would have been $(359) million, or (8.60%) of total assets at June 30, 2012. Interest-bearing liabilities for this table exclude certain non-interest-bearing deposits which are included in the average balance calculations in the table contained in Item 2, “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Comparison of Results of Operations for the Three and Six Months Ended June 30, 2012 and 2011” of this report on Form 10-Q.
|
(a)
|
Evaluation of Disclosure Controls and Procedures: An evaluation of our disclosure controls and procedures (as defined in Rule 13a-15(e) of the Exchange Act) was carried out under the supervision and with the participation of our Chief Executive Officer, Chief Financial Officer and several other members of our senior management as of the end of the period covered by this report. Based on their evaluation, our Chief Executive Officer and Chief Financial Officer concluded that, as of June 30, 2012, our disclosure controls and procedures were effective in ensuring that the information required to be disclosed by us in the reports it files or submits under the Exchange Act is (i) accumulated and communicated to our management (including the Chief Executive Officer and Chief Financial Officer) in a timely manner, and (ii) recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms.
|
(b)
|
Changes in Internal Controls Over Financial Reporting: In the quarter ended June 30, 2012, there was no change in our internal control over financial reporting that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
|
PART II – OTHER INFORMATION
|
Exhibit
|
Index of Exhibits
|
|
3{a}
|
Amended and Restated Articles of Incorporation of Registrant [incorporated by reference to the Registrant’s Current Report on Form 8-K filed on April 28, 2010 (File No. 000-26584)].
|
|
3{b}
|
Certificate of designation relating to the Company’s Fixed Rate Cumulative Perpetual Preferred Stock Series A [incorporated by reference to the Registrant’s Current Report on Form 8-K filed on November 24, 2008 (File No. 000-26584)].
|
|
3{c}
|
Bylaws of Registrant [incorporated by reference to Exhibit 3.2 to the Current Report on Form 8-K filed on April 1, 2011 (File No. 0-26584)].
|
|
4{a}
|
Warrant to purchase shares of Company’s common stock dated November 21, 2008 [incorporated by reference to the Registrant’s Current Report on Form 8-K filed on November 24, 2008 (File No. 000-26584)].
|
|
4{b}
|
Letter Agreement (including Securities Purchase Agreement Standard Terms attached as Exhibit A) dated November 21, 2008 between the Company and the United States Department of the Treasury [incorporated by reference to the Registrant’s Current Report on Form 8-K filed on November 24, 2008 (File No. 000-26584)].
|
|
10{a}
|
Executive Salary Continuation Agreement with Gary L. Sirmon [incorporated by reference to exhibits filed with the Annual Report on Form 10-K for the year ended March 31, 1996 (File No. 0-26584)].
|
|
10{b}
|
Employment Agreement with Michael K. Larsen [incorporated by reference to exhibits filed with the Annual Report on Form 10-K for the year ended March 31, 1996 (File No. 0-26584)].
|
|
10{c}
|
Amended Employment Agreement with Mark J. Grescovich [incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K filed on March 28, 2012 (File No. 000-265840].
|
|
10{d}
|
Executive Salary Continuation Agreement with Michael K. Larsen [incorporated by reference to exhibits filed with the Annual Report on Form 10-K for the year ended March 31, 1996 (File No. 0-26584)].
|
|
10{e}
|
1996 Stock Option Plan [incorporated by reference to Exhibit 99.1 to the Registration Statement on Form S-8 dated August 26, 1996 (File No. 333-10819)].
|
|
10{f}
|
1996 Management Recognition and Development Plan [incorporated by reference to Exhibit 99.2 to the Registration Statement on Form S-8 dated August 26, 1996 (File No. 333-10819)].
|
|
10{g}
|
Consultant Agreement with Jesse G. Foster, dated as of December 19, 2003. [incorporated by reference to exhibits filed with the Annual Report on Form 10-K for the year ended December 31, 2003 (File No. 0-23584)].
|
|
10{h}
|
Supplemental Retirement Plan as Amended with Jesse G. Foster [incorporated by reference to exhibits filed with the Annual Report on Form 10-K for the year ended March 31, 1997 (File No. 0-26584)].
|
|
10{i}
|
Employment Agreement with Lloyd W. Baker [incorporated by reference to exhibits filed with the Annual Report on Form 10-K for the year ended December 31, 2001 (File No. 0-26584)].
|
|
10{j}
|
Employment Agreement with D. Michael Jones [incorporated by reference to exhibits filed with the Annual Report on Form 10-K for the year ended December 31, 2001 (File No. 0-26584)].
|
|
10{k}
|
Supplemental Executive Retirement Program Agreement with D. Michael Jones [incorporated by reference to exhibits filed with the Annual Report on Form 10-K for the year ended December 31, 2003 (File No. 0-26584)].
|
|
10{l}
|
Form of Supplemental Executive Retirement Program Agreement with Gary Sirmon, Michael K. Larsen, Lloyd W. Baker, Cynthia D. Purcell, Richard B. Barton and Paul E. Folz [incorporated by reference to exhibits filed with the Annual Report on Form 10-K for the year ended December 31, 2001 and the exhibits filed with the Form 8-K on May 6, 2008].
|
|
10{m}
|
1998 Stock Option Plan [incorporated by reference to exhibits filed with the Registration Statement on Form S-8 dated February 2, 1999 (File No. 333-71625)].
|
|
10{n}
|
2001 Stock Option Plan [incorporated by reference to Exhibit 99.1 to the Registration Statement on Form S-8 dated August 8, 2001 (File No. 333-67168)].
|
|
10{o}
|
Form of Employment Contract entered into with Cynthia D. Purcell, Richard B. Barton, Paul E. Folz and Douglas M. Bennett [incorporated by reference to exhibits filed with the Annual Report on Form 10-K for the year ended December 31, 2003 (File No. 0-26584)].
|
|
10{p}
|
2004 Executive Officer and Director Stock Account Deferred Compensation Plan [incorporated by reference to exhibits filed with the Annual Report on Form 10-K for the year ended December 31, 2005 (File No. 0-26584)].
|
|
10{q}
|
2004 Executive Officer and Director Investment Account Deferred Compensation Plan [incorporated by reference to exhibits filed with the Annual Report on Form 10-K for the year ended December 31, 2005 (File No. 0-26584)].
|
|
10{r}
|
Long-Term Incentive Plan [incorporated by reference to the exhibits filed with the Form 8-K on May 6, 2008].
|
|
10{s}
|
Form of Compensation Modification Agreement [incorporated by reference to the Registrant’s Current Report on Form 8-K filed on November 24, 2008 (File No. 000-26584)].
|
|
10{t}
|
2005 Executive Officer and Director Stock Account Deferred Compensation Plan.
|
|
10{u}
|
Entry into an Indemnification Agreement with each of the Company’s Directors [incorporated by reference to exhibits filed with the Form 8-K on January 29, 2010].
|
10(v)
|
2012 Restricted Stock Plan [incorporated by reference as Appendix B to the Registrant’s Definitive Proxy Statement on Schedule 14A filed on March 21, 2012].
|
|
31.1
|
Certification of Chief Executive Officer pursuant to the Securities Exchange Act Rules 13a-14(a) and 15d-14(a) as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
31.2
|
Certification of Chief Financial Officer pursuant to the Securities Exchange Act Rules 13a-14(a) and 15d-14(a) as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
32
|
Certificate of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
101
|
The following materials from Banner Corporation’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2012, formatted in Extensible Business Reporting Language (XBRL): (a) Consolidated Statements of Financial Condition; (b) Consolidated Statements of Operations; (c) Consolidated Statements of Comprehensive Income (Loss); (d) Consolidated Statements of Stockholders’ Equity; (e) Consolidated Statements of Cash Flows; and (f) Selected Notes to Consolidated Financial Statements. *
|
|
*Pursuant to Rule 406T of Regulations S-T, these interactive data files are deemed not filed or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933 or Section 18 of the Securities Exchange Act of 1934, as amended, and otherwise are not subject to liability under those sections.
|
Banner Corporation | |
August 9, 2012
|
/s/Mark J. Grescovich |
Mark J. Grescovich | |
President and Chief Executive Officer
(Principal Executive Officer)
|
|
August 9, 2012
|
/s/Lloyd W. Baker |
Lloyd W. Baker | |
Treasurer and Chief Financial Officer
(Principal Financial and Accounting Officer)
|