Attached files
| file | filename |
|---|---|
| 8-K - BANNER CORPORATION FORM 8-K - BANNER CORP | k8101911.htm |
Exhibit 99.1
 |
 |
Contact: Mark J. Grescovich,
President & CEO
Lloyd W. Baker, CFO
(509) 527-3636
News Release
|
Banner Corporation Reports Net Income of $6.0 Million in Third Quarter
Walla Walla, WA – October 19, 2011 - Banner Corporation (NASDAQ GSM: BANR), the parent company of Banner Bank and Islanders Bank, today reported net income of $6.0 million in the third quarter ended September 30, 2011, compared to net income of $2.2 million in the immediately preceding quarter and a net loss of $42.7 million in the third quarter a year ago. In the first nine months of the year, Banner reported net income of $387,000 compared to a net loss of $49.2 million in the first nine months of 2010.
“Banner’s results in the third quarter provided further evidence of the success we are having in executing our strategies and priorities to strengthen the franchise through our super community bank model,” said Mark J. Grescovich, President and Chief Executive Officer. “The resulting profitability continues to reflect strong revenue generation from an expanded net interest margin and increased net interest income, as well as increased deposit and payment processing fees and improved mortgage banking operations. Our return to profitability for the last two quarters, and now on a year-to-date basis, reflects significant progress on three of the key objectives of those strategies: reducing the adverse effect of non-performing assets, reducing our cost of funds and increasing client relationships.
“Additionally, Banner’s credit quality metrics further improved during the third quarter, with non-performing loans, real estate owned and total non-performing asset levels all decreasing at September 30, 2011 compared to the prior quarter end, leading to reduced credit costs for the current quarter and nine month period. Also notable for the quarter was a significant increase in core deposits, particularly non-interest-bearing deposits, as we experienced strong growth in balances and new client relationships.”
Banner’s third quarter 2011 results included a net recovery of $3.0 million of principal and $881,000 of interest as a result of the full cash repayment of a security that had been written off a year earlier as an other-than-temporary impairment (OTTI) charge. That recovery was partially offset by a net loss of $1.0 million for fair value adjustments as a result of changes in the valuation of financial instruments carried at fair value. In the immediately preceding quarter, Banner’s results included a net gain of $1.9 million for fair value adjustments with no OTTI charges. In the third quarter of 2010, Banner recorded the $3.0 million OTTI charge, which was partially offset by a net gain of $1.4 million for fair value adjustments.
In the third quarter of 2011, Banner paid a $1.6 million dividend on the $124 million of senior preferred stock it issued to the U.S. Treasury under the Capital Purchase Program. In addition, Banner accrued $425,000 for related discount accretion. Including the preferred stock dividend and related accretion, net income available to common shareholders was $0.24 per share for the quarter ended September 30, 2011, compared to net income to common shareholders of $0.01 per share in the second quarter of 2011 and a net loss to common shareholders of $2.83 per share for the third quarter a year ago.
Credit Quality
“Credit costs were further reduced from recent quarters and were significantly below those a year ago as we continued to make meaningful progress at reducing problem assets,” said Grescovich. “Although credit costs remained well above our long-term expectations, reflecting the persistent weak economic environment and additional declines in property values, our capital and reserve levels are substantial and our coverage ratio relative to non-performing loans again increased. Charge-offs and delinquencies as well as real estate owned expenses and valuation adjustments continued to be concentrated in loans for the construction of single-family homes and residential land development projects. However, our exposure to one-to-four family residential construction and land development loans has continued to decline and at the end of September had been reduced to 7.5% of our loan portfolio. While we are encouraged by the pace of problem asset resolutions, we will remain diligent in our efforts to further improve our risk profile and continue to reduce credit costs in future periods.”
Banner recorded a $5.0 million provision for loan losses in the third quarter of 2011, compared to $8.0 million in the preceding quarter and $20.0 million in the third quarter of 2010. The allowance for loan losses at September 30, 2011 totaled $86.1 million, representing 2.67% of total loans outstanding and 104% of non-performing loans. Non-performing loans decreased to $83.1 million at September 30, 2011, compared to $115.2 million in the immediately preceding quarter and $170.3 million a year earlier.
Banner’s real estate owned and repossessed assets decreased to $66.5 million at September 30, 2011, compared to $71.3 million three months earlier and $107.3 million a year earlier. Net charge-offs in the third quarter of 2011 totaled $10.9 million, or 0.33% of average loans outstanding, compared to $13.6 million, or 0.41% of average loans outstanding for the second quarter of 2011 and $19.1
(more)
BANR-Third Quarter 2011 Results
October 19, 2011
Page 2
million, or 0.53% of average loans outstanding for the third quarter a year ago. For the first nine months of 2011, net charge-offs were $41.3 million, compared to $48.8 million in the first nine months of 2010. Non-performing assets decreased to $151.6 million at September 30, 2011, compared to $188.4 million in the preceding quarter and $278.2 million a year ago. At September 30, 2011, Banner’s non-performing assets were 3.53% of total assets, compared to 4.48% at the end of the preceding quarter and 6.05% a year ago.
One-to-four family residential construction, land and land development loans were $242.7 million, or 7.5% of the total loan portfolio at September 30, 2011, compared to $364.3 million, or 10.4% of the total loan portfolio a year earlier. The geographic distribution of these residential construction, land and land development loans was approximately $72.2 million, or 30%, in the greater Puget Sound market, $110.6 million, or 45%, in the greater Portland, Oregon market and $5.2 million, or 2%, in the greater Boise, Idaho market as of September 30, 2011. The remaining $54.7 million, or 23%, was distributed in the various eastern Washington, eastern Oregon and northern Idaho markets served by Banner Bank.
Income Statement Review
“The realignment of our delivery platforms and execution by our sales teams as well as further maturing of our expanded branch system along with a new targeted marketing campaign have allowed Banner Bank to add client relationships and increase core deposits. That growth has enabled us to significantly reduce our cost of funds during the first nine months of this year through changes in our deposit mix and pricing strategies and has supported increased deposit fees despite the adverse impact of regulatory changes on overdraft revenues. The reduced cost of funds coupled with changes in our asset mix and the collection of interest on the security that had previously been written off made it possible for us to maintain a strong net interest margin similar to the immediately preceding quarter and to increase it by 47 basis points compared to the third quarter a year ago, despite continued downward pressure on asset yields,” said Grescovich. Banner’s net interest margin was 4.10% for the third quarter of 2011, compared to 4.09% in the preceding quarter and 3.63% in the third quarter a year ago. For the first nine months of 2011, Banner’s net interest margin was 4.04%, a 41 basis point improvement compared to 3.63% for the first nine months of 2010.
Deposit costs decreased by 10 basis points compared to the preceding quarter and 59 basis points compared to the third quarter a year earlier. Funding costs for the third quarter of 2011 also decreased 10 basis points compared to the previous quarter and 56 basis points from the third quarter a year ago. Asset yields decreased eight basis points compared to the prior quarter and decreased six basis points from the third quarter a year ago. Loan yields declined 11 basis points compared to the preceding quarter and decreased 16 basis points from the third quarter a year ago. Nonaccruing loans reduced the margin by approximately 21 basis points in the third quarter of 2011 compared to approximately 23 basis points in the preceding quarter and approximately 33 basis points in the third quarter of 2010.
“The continued growth in core deposits, lower funding costs and reduced drag from non-performing assets over the past year have resulted in significant improvement in our net interest margin and have led to a solid increase in our revenues from core operations compared to the same quarter and nine-month period a year earlier,” said Grescovich. Net interest income, before the provision for loan losses, was $41.7 million in the third quarter of 2011, compared to $41.2 million in the preceding quarter and $39.9 million in the third quarter a year ago. For the first nine months of 2011, net interest income, before the provision for loan losses, increased 5% to $123.0 million, compared to $117.0 million for the first nine months of 2010. Revenues from core operations* (net interest income before the provision for loan losses plus total other operating income excluding fair value and other-than-temporary impairment (OTTI) adjustments) was $50.1 million in the third quarter of 2011, compared to $48.5 million in the second quarter of 2011 and $49.2 million in the third quarter a year ago. Year-to-date, revenues from core operations increased nearly 4% to $145.7 million, compared to $140.4 million in the same period a year earlier.
Total other operating income, which includes the changes in the valuation of financial instruments and OTTI adjustments, was $10.3 million in the third quarter of 2011 compared to $9.3 million in the preceding quarter and $7.7 million in the third quarter a year ago. For the first nine months of the year, total other operating income was $26.8 million, compared to $21.6 million for the first nine months of 2010. In addition to net fair value adjustments, the quarter and nine months ended September 30, 2011 included a $3.0 million recovery of a prior period OTTI charge, while the quarter and nine months ended September 30, 2010 had net OTTI charges of $3.0 million and $4.2 million, respectively. Total other operating income from core operations* (other operating income excluding fair value and OTTI adjustments) for the current quarter was $8.4 million, compared to $7.3 million for the preceding quarter and $9.3 million for the third quarter a year ago. For the first nine months of 2011, total other operating income from core operations* was $22.7 million compared to $23.3 million for the first nine months of 2010.
Deposit fees and other service charges were $6.1 million in the third quarter of 2011 compared to $5.7 million both in the preceding quarter and in the third quarter a year ago. Income from mortgage banking operations increased to $1.4 million in the third quarter of 2011, compared to $855,000 in the immediately preceding quarter, but was lower than the $2.5 million recorded in the third quarter of 2010. For the nine months ended September 30, 2011, deposit fees were $17.1 million and mortgage banking revenues were $3.2 million compared to $16.5 million and $4.3 million, respectively, for the same nine month period a year earlier.
(more)
BANR-Third Quarter 2011 Results
October 19, 2011
Page 3
“Operating expenses for the third quarter of 2011 decreased compared to the same quarter a year ago, largely due to lower costs associated with the real estate owned portfolio, particularly valuation adjustments,” said Grescovich. “However, we did record additional significant valuation adjustments during the quarter as real estate values remained under pressure. Aside from these real estate owned costs, our operating expenses were little changed from recent quarters as increased compensation, professional services and payment processing costs were partially offset by decreased advertising and marketing expenditures and lower deposit insurance expense. While we are working diligently to control operating expenses, we expect collection expenses and costs associated with real estate owned to remain elevated in the near term. However, these credit costs should continue to decline as further problem asset resolution occurs.”
Total other operating expenses, or non-interest expenses, were $41.0 million in the third quarter of 2011, compared to $40.3 million in the preceding quarter and $46.3 million in the third quarter a year ago. For the first nine months of 2011, total other operating expenses were $119.4 million compared to $119.8 million for the first nine months of 2010.
*Earnings information excluding fair value and OTTI adjustments (alternately referred to as total other operating income from core operations or revenues from core operations) represent non-GAAP (Generally Accepted Accounting Principles) financial measures. Management has presented these non-GAAP financial measures in this earnings release because it believes that they provide useful and comparative information to assess trends in the Company’s core operations reflected in the current quarter’s results. Where applicable, the Company has also presented comparable earnings information using GAAP financial measures.
Balance Sheet Review
“As expected, loan balances declined further in the third quarter as we continued planned reductions in land loans, as well as other non-performing loans. In addition, demand for new loans continued to be relatively modest and line utilizations remained low, although our agricultural loan funding did exhibit a normal seasonal increase,” said Grescovich. “However, our production levels of targeted loans was encouraging and the disciplined calling efforts and consistent execution by our bankers are resulting in a stronger loan pipeline—particularly for commercial business loans.”
Net loans were $3.14 billion at September 30, 2011, compared to $3.21 billion at June 30, 2011 and $3.40 billion a year ago. At September 30, 2011, one-to-four family construction loans increased seasonally to $145.8 million, an increase of $5.1 million for the quarter but a decrease of $28.5 million over the past year. One-to-four family construction loans have been reduced by $509.2 million from their peak quarter-end balance of $655.0 million at June 30, 2007. Similarly, total construction, land and land development loans have declined by $918.9 million from their peak quarter-end balance of $1.24 billion at June 30, 2007.
Commercial and agricultural business loans increased to $792.4 million at September 30, 2011 compared to $774.7 million at June 30, 2011, but were slightly lower than the combined $807.1 million balance a year earlier, as line utilizations remained low. Commercial and multi-family real estate loans were $1.20 billion at September 30, 2011, reflecting a modest decrease from $1.24 billion at June 30, 2011 and $1.21 billion a year earlier.
Total assets were $4.29 billion at September 30, 2011, compared to $4.21 billion at the end of the preceding quarter and $4.60 billion a year ago. Deposits totaled $3.54 billion at September 30, 2011, compared to $3.47 billion at the end of the preceding quarter and $3.76 billion a year ago. Non-interest-bearing accounts increased 24% to $763.0 million at September 30, 2011, compared to $613.3 million a year ago. At June 30, 2011 non-interest-bearing accounts totaled $645.8 million. At September 30, 2011, interest-bearing transaction and savings accounts were $1.46 billion, compared to $1.42 billion at the end of the preceding quarter and $1.46 billion a year ago.
“We are encouraged by the success we are having in adding non-interest-bearing and other transaction and savings accounts, which is allowing us to reduce our reliance on higher cost certificates of deposit as well as providing additional opportunities to earn deposit fees,” said Grescovich. “This strategy continues to help improve our cost of funds and has led to the expansion our net interest margin and revenue growth. Further, in the third quarter we had an exceptional increase in non-interest-bearing deposit balances, which in addition to account growth reflected significant average balance growth for many of our business customers.”
At September 30, 2011, total stockholders’ equity was $521.5 million, including $120.3 million attributable to preferred stock, and common stockholders’ equity was $401.2 million, or $23.61 per share. During 2010, Banner completed a common stock offering, issuing a total of 85,639,000 shares in the offering, resulting in net proceeds of approximately $161.6 million. In May 2011, Banner announced a 1-for-7 reverse stock split, which took effect on June 1, 2011. Every seven shares of Banner’s pre-split common shares were automatically consolidated into one post-split share. Taking the reverse stock split into account, Banner had 17.0 million shares outstanding at September 30, 2011, compared to 15.9 million shares outstanding a year ago. Tangible common stockholders’ equity, which excludes preferred stock and other intangibles, was $ 394.3 million at September 30, 2011, or 9.20% of tangible assets, compared to $383.7 million, or 9.14% of tangible assets at June 30, 2011 and $397.0 million, or 8.65% of tangible assets a year ago. Tangible book value per common share was $23.20 at September 30, 2011.
Augmented by the stock offering and continued sales of common stock under its Dividend Reinvestment and Direct Stock Purchase and Sale Plan (DRIP), Banner Corporation and its subsidiary banks continue to maintain capital levels significantly in excess of the requirements to be categorized as “well-capitalized” under applicable regulatory standards. Banner Corporation used a significant
(more)
BANR-Third Quarter 2011 Results
October 19, 2011
Page 4
portion of the net proceeds from the offering to strengthen Banner Bank’s regulatory capital ratios while retaining the balance for general working capital purposes, including additional capital investments in its subsidiary banks if appropriate. Through September 30, 2011, Banner Corporation had invested $110.0 million of the net proceeds as additional paid-in common equity in Banner Bank, although no additional equity investment has been made during the current year. Banner Corporation’s Tier 1 leverage capital to average assets ratio was 13.19% and its total capital to risk-weighted assets ratio was 17.94% at September 30, 2011. Banner Bank’s Tier 1 leverage ratio was 11.61% at September 30, 2011, which is in excess of the 10% minimum level targeted in its Memorandum of Understanding with the Federal Deposit Insurance Corporation (FDIC) and the Washington State Department of Financial Institutions (Washington DFI).
Conference Call
Banner will host a conference call on Thursday, October 20, 2011, at 8:00 a.m. PDT, to discuss its third quarter results. The conference call can be accessed live by telephone at (480) 629-9771 to participate in the call. To listen to the call online, go to the Company’s website at www.bannerbank.com. A replay will be available for a week at (303) 590-3030, using access code 4474508.
About the Company
Banner Corporation is a $4.29 billion bank holding company operating two commercial banks in Washington, Oregon and Idaho. Banner serves the Pacific Northwest region with a full range of deposit services and business, commercial real estate, construction, residential, agricultural and consumer loans. Visit Banner Bank on the Web at www.bannerbank.com.
This press release contains statements that the Company believes are “forward-looking statements.” These statements relate to the Company’s financial condition, results of operations, plans, objectives, future performance or business. You should not place undue reliance on these statements, as they are subject to risks and uncertainties. When considering these forward-looking statements, you should keep in mind these risks and uncertainties, as well as any cautionary statements the Company may make. Moreover, you should treat these statements as speaking only as of the date they are made and based only on information then actually known to the Company. There are a number of important factors that could cause future results to differ materially from historical performance and these forward-looking statements. Factors which could cause actual results to differ materially include, but are not limited to, the credit risks of lending activities, including changes in the level and trend of loan delinquencies and write-offs and changes in our allowance for loan losses and provision for loan losses that may be impacted by deterioration in the housing and commercial real estate markets and may lead to increased losses and non-performing assets and may result in our allowance for loan losses not being adequate to cover actual losses; changes in general economic conditions, either nationally or in our market areas; changes in the levels of general interest rates and the relative differences between short and long-term interest rates, loan and deposit interest rates, our net interest margin and funding sources; fluctuations in the demand for loans, the number of unsold homes, land and other properties and fluctuations in real estate values in our market areas; secondary market conditions for loans and our ability to sell loans in the secondary market; results of examinations of us by the Board of Governors of the Federal Reserve System and of our bank subsidiaries by the FDIC, the Washington DFI or other regulatory authorities, including the possibility that any such regulatory authority may, among other things, institute a formal or informal enforcement action against us or any of the Banks which could require us to increase our reserve for loan losses, write-down assets, change our regulatory capital position or affect our ability to borrow funds or maintain or increase deposits, which could adversely affect our liquidity and earnings; our compliance with regulatory enforcement actions; the requirements and restrictions that have been imposed upon Banner and Banner Bank under the memoranda of understanding with the Federal Reserve Bank of San Francisco (in the case of Banner) and the FDIC and the Washington DFI (in the case of Banner Bank) and the possibility that Banner and Banner Bank will be unable to fully comply with the memoranda of understanding, which could result in the imposition of additional requirements or restrictions; legislative or regulatory changes that adversely affect our business including changes in regulatory policies and principles, or the interpretation of regulatory capital or other rules; our ability to attract and retain deposits; increases in premiums for deposit insurance; our ability to control operating costs and expenses; the use of estimates in determining fair value of certain of our assets and liabilities, which estimates may prove to be incorrect and result in significant changes in valuations; staffing fluctuations in response to product demand or the implementation of corporate strategies that affect our workforce and potential associated charges; the failure or security breach of computer systems on which we depend; our ability to retain key members of our senior management team; costs and effects of litigation, including settlements and judgments; our ability to implement our business strategies; our ability to successfully integrate any assets, liabilities, customers, systems, and management personnel we may acquire into our operations and our ability to realize related revenue synergies and cost savings within expected time frames and any goodwill charges related thereto; our ability to manage loan delinquency rates; increased competitive pressures among financial services companies; changes in consumer spending, borrowing and savings habits; the availability of resources to address changes in laws, rules, or regulations or to respond to regulatory actions; our ability to pay dividends on our common and preferred stock and interest or principal payments on our junior subordinated debentures; adverse changes in the securities markets; inability of key third-party providers to perform their obligations to us; changes in accounting policies and practices, as may be adopted by the financial institution regulatory agencies or the Financial Accounting Standards Board including additional guidance and interpretation on accounting issues and details of the implementation of new accounting methods; the economic impact of war or terrorist activities; other economic, competitive, governmental, regulatory, and technological factors affecting our operations, pricing, products and services; future legislative changes in the United States Department of Treasury Troubled Asset Relief Program Capital Purchase Program; and other risks detailed in Banner’s reports filed with the Securities and Exchange Commission, including its Annual Report on Form 10-K for the year ended December 31, 2010. We do not undertake and specifically disclaim any obligation to revise any forward-looking statements to reflect the occurrence of anticipated or unanticipated events or circumstances after the date of such statements. These risks could cause our actual results for 2011 and beyond to differ materially from those expressed in any forward-looking statements by, or on behalf of, us, and could negatively affect our operating and stock price performance.
(more)
BANR-Third Quarter 2011 Results
October 19, 2011
Page 5
|
RESULTS OF OPERATIONS
|
Quarters Ended
|
Nine Months Ended | ||||||||||||
|
(in thousands except shares and per share data)
|
Sep 30, 2011
|
Jun 30, 2011
|
Sep 30, 2010
|
Sep 30, 2011
|
Sep 30, 2010
|
|||||||||
|
INTEREST INCOME:
|
||||||||||||||
|
Loans receivable
|
$
|
45,641
|
$
|
46,846
|
$
|
51,162
|
$
|
139,242
|
$
|
156,394
|
||||
|
Mortgage-backed securities
|
799
|
859
|
972
|
2,533
|
3,143
|
|||||||||
|
Securities and cash equivalents
|
3,121
|
2,183
|
2,116
|
7,337
|
6,317
|
|||||||||
|
49,561
|
49,888
|
54,250
|
149,112
|
165,854
|
||||||||||
|
INTEREST EXPENSE:
|
||||||||||||||
|
Deposits
|
6,169
|
7,014
|
12,301
|
20,995
|
42,799
|
|||||||||
|
Federal Home Loan Bank advances
|
64
|
64
|
323
|
306
|
1,004
|
|||||||||
|
Other borrowings
|
559
|
568
|
604
|
1,706
|
1,864
|
|||||||||
|
Junior subordinated debentures
|
1,041
|
1,041
|
1,100
|
3,120
|
3,174
|
|||||||||
|
7,833
|
8,687
|
14,328
|
26,127
|
48,841
|
||||||||||
|
Net interest income before provision for loan losses
|
41,728
|
41,201
|
39,922
|
122,985
|
117,013
|
|||||||||
|
PROVISION FOR LOAN LOSSES
|
5,000
|
8,000
|
20,000
|
30,000
|
50,000
|
|||||||||
|
Net interest income
|
36,728
|
33,201
|
19,922
|
92,985
|
67,013
|
|||||||||
|
OTHER OPERATING INCOME:
|
||||||||||||||
|
Deposit fees and other service charges
|
6,096
|
5,693
|
5,702
|
17,068
|
16,494
|
|||||||||
|
Mortgage banking operations
|
1,401
|
855
|
2,519
|
3,218
|
4,284
|
|||||||||
|
Loan servicing fees
|
289
|
397
|
146
|
942
|
774
|
|||||||||
|
Miscellaneous
|
586
|
369
|
919
|
1,448
|
1,788
|
|||||||||
|
8,372
|
7,314
|
9,286
|
22,676
|
23,340
|
||||||||||
|
Other-than-temporary impairment recovery (loss)
|
3,000
|
--
|
(3,000)
|
3,000
|
(4,231)
|
|||||||||
|
Net change in valuation of financial instruments carried at fair value
|
(1,032)
|
1,939
|
1,366
|
1,163
|
2,453
|
|||||||||
|
Total other operating income
|
10,340
|
9,253
|
7,652
|
26,839
|
21,562
|
|||||||||
|
OTHER OPERATING EXPENSE:
|
||||||||||||||
|
Salary and employee benefits
|
18,226
|
18,288
|
17,093
|
53,769
|
50,445
|
|||||||||
|
Less capitalized loan origination costs
|
(1,929)
|
(1,948)
|
(1,731)
|
(5,597)
|
(5,076)
|
|||||||||
|
Occupancy and equipment
|
5,352
|
5,436
|
5,546
|
16,182
|
16,731
|
|||||||||
|
Information / computer data services
|
1,547
|
1,521
|
1,501
|
4,635
|
4,601
|
|||||||||
|
Payment and card processing services
|
2,132
|
1,939
|
2,018
|
5,718
|
5,125
|
|||||||||
|
Professional services
|
1,950
|
1,185
|
1,500
|
4,807
|
4,661
|
|||||||||
|
Advertising and marketing
|
1,602
|
1,903
|
2,025
|
5,245
|
5,717
|
|||||||||
|
Deposit insurance
|
1,299
|
1,389
|
2,282
|
4,657
|
6,623
|
|||||||||
|
State/municipal business and use taxes
|
553
|
544
|
630
|
1,591
|
1,643
|
|||||||||
|
Real estate operations
|
6,698
|
6,568
|
11,757
|
17,897
|
18,981
|
|||||||||
|
Amortization of core deposit intangibles
|
554
|
570
|
600
|
1,721
|
1,859
|
|||||||||
|
Miscellaneous
|
3,054
|
2,860
|
3,107
|
8,812
|
8,457
|
|||||||||
|
Total other operating expense
|
41,038
|
40,255
|
46,328
|
119,437
|
119,767
|
|||||||||
|
Income (loss) before provision for (benefit from) income taxes
|
6,030
|
2,199
|
(18,754)
|
387
|
(31,192)
|
|||||||||
|
PROVISION FOR (BENEFIT FROM ) INCOME TAXES
|
--
|
--
|
23,988
|
--
|
18,013
|
|||||||||
|
NET INCOME (LOSS)
|
6,030
|
2,199
|
(42,742)
|
387
|
(49,205)
|
|||||||||
|
PREFERRED STOCK DIVIDEND AND DISCOUNT ACCRETION:
|
||||||||||||||
|
Preferred stock dividend
|
1,550
|
1,550
|
1,550
|
4,650
|
4,650
|
|||||||||
|
Preferred stock discount accretion
|
425
|
425
|
398
|
1,276
|
1,195
|
|||||||||
|
NET INCOME (LOSS) AVAILABLE TO COMMON SHAREHOLDERS
|
$
|
4,055
|
$
|
224
|
$
|
(44,690)
|
$
|
(5,539)
|
$
|
(55,050)
|
||||
|
Earnings (loss) per share available to common shareholder
|
||||||||||||||
|
Basic
|
$
|
0.24
|
$
|
0.01
|
$
|
(2.83)
|
$
|
(0.33)
|
$
|
(7.31)
|
||||
|
Diluted
|
$
|
0.24
|
$
|
0.01
|
$
|
(2.83)
|
$
|
(0.33)
|
$
|
(7.31)
|
||||
|
Cumulative dividends declared per common share
|
$
|
0.01
|
$
|
0.01
|
$
|
0.07
|
$
|
0.09
|
$
|
0.21
|
||||
|
Weighted average common shares outstanding
|
||||||||||||||
|
Basic
|
16,808,589
|
16,535,082
|
15,787,838
|
16,540,398
|
7,527,149
|
|||||||||
|
Diluted
|
16,837,324
|
16,535,082
|
15,787,838
|
16,569,133
|
7,527,149
|
|||||||||
|
Common shares issued in connection with exercise of stock options or DRIP
|
346,489
|
227,534
|
178,886
|
852,963
|
595,335
|
|||||||||
(more)
BANR-Third Quarter 2011 Results
October 19, 2011
Page 6
|
FINANCIAL CONDITION
|
|||||||||||||||||
|
(in thousands except shares and per share data)
|
Sep 30, 2011
|
Jun 30, 2011
|
Sep 30, 2010
|
Dec 31, 2010
|
|||||||||||||
|
ASSETS
|
|||||||||||||||||
|
Cash and due from banks
|
$ | 53,503 | $ | 48,246 | $ | 46,146 | $ | 39,756 | |||||||||
|
Federal funds and interest-bearing deposits
|
234,824 | 168,198 | 441,977 | 321,896 | |||||||||||||
|
Securities - at fair value
|
85,419 | 89,374 | 101,760 | 95,379 | |||||||||||||
|
Securities - available for sale
|
383,670 | 287,255 | 153,903 | 200,227 | |||||||||||||
|
Securities - held to maturity
|
79,289 | 76,596 | 66,929 | 72,087 | |||||||||||||
|
Federal Home Loan Bank stock
|
37,371 | 37,371 | 37,371 | 37,371 | |||||||||||||
|
Loans receivable:
|
|||||||||||||||||
|
Held for sale
|
2,003 | 1,907 | 3,545 | 3,492 | |||||||||||||
|
Held for portfolio
|
3,223,243 | 3,304,760 | 3,494,557 | 3,399,625 | |||||||||||||
|
Allowance for loan losses
|
(86,128 | ) | (92,000 | ) | (96,435 | ) | (97,401 | ) | |||||||||
| 3,139,118 | 3,214,667 | 3,401,667 | 3,305,716 | ||||||||||||||
|
Accrued interest receivable
|
16,101 | 15,907 | 17,866 | 15,927 | |||||||||||||
|
Real estate owned held for sale, net
|
66,459 | 71,205 | 107,159 | 100,872 | |||||||||||||
|
Property and equipment, net
|
92,454 | 93,532 | 98,300 | 96,502 | |||||||||||||
|
Other intangibles, net
|
6,887 | 7,442 | 9,210 | 8,609 | |||||||||||||
|
Bank-owned life insurance
|
58,058 | 57,578 | 56,141 | 56,653 | |||||||||||||
|
Other assets
|
38,611 | 38,696 | 58,758 | 55,087 | |||||||||||||
| $ | 4,291,764 | $ | 4,206,067 | $ | 4,597,187 | $ | 4,406,082 | ||||||||||
|
LIABILITIES
|
|||||||||||||||||
|
Deposits:
|
|||||||||||||||||
|
Non-interest-bearing
|
$ | 763,008 | $ | 645,778 | $ | 613,313 | $ | 600,457 | |||||||||
|
Interest-bearing transaction and savings accounts
|
1,461,383 | 1,422,290 | 1,459,756 | 1,433,248 | |||||||||||||
|
Interest-bearing certificates
|
1,313,043 | 1,398,332 | 1,687,417 | 1,557,493 | |||||||||||||
| 3,537,434 | 3,466,400 | 3,760,486 | 3,591,198 | ||||||||||||||
|
Advances from Federal Home Loan Bank at fair value
|
10,572 | 10,572 | 46,833 | 43,523 | |||||||||||||
|
Customer repurchase agreements and other borrowings
|
139,704 | 136,285 | 178,134 | 175,813 | |||||||||||||
|
Junior subordinated debentures at fair value
|
48,770 | 47,986 | 48,394 | 48,425 | |||||||||||||
|
Accrued expenses and other liabilities
|
19,593 | 19,115 | 24,624 | 21,048 | |||||||||||||
|
Deferred compensation
|
14,200 | 14,683 | 13,877 | 14,603 | |||||||||||||
| 3,770,273 | 3,695,041 | 4,072,348 | 3,894,610 | ||||||||||||||
|
STOCKHOLDERS' EQUITY
|
|||||||||||||||||
|
Preferred stock - Series A
|
120,276 | 119,851 | 118,602 | 119,000 | |||||||||||||
|
Common stock
|
523,284 | 517,782 | 506,418 | 509,457 | |||||||||||||
|
Retained earnings (accumulated deficit)
|
(122,384 | ) | (126,268 | ) | (99,575 | ) | (115,348 | ) | |||||||||
|
Other components of stockholders' equity
|
315 | (339 | ) | (606 | ) | (1,637 | ) | ||||||||||
| 521,491 | 511,026 | 524,839 | 511,472 | ||||||||||||||
| $ | 4,291,764 | $ | 4,206,067 | $ | 4,597,187 | $ | 4,406,082 | ||||||||||
|
Common Shares Issued:
|
|||||||||||||||||
|
Shares outstanding at end of period
|
17,031,249 | 16,668,694 | 15,923,128 | 16,164,781 | |||||||||||||
|
Less unearned ESOP shares at end of period
|
34,340 | 34,340 | 34,340 | 34,340 | |||||||||||||
|
Shares outstanding at end of period excluding unearned ESOP shares
|
16,996,909 | 16,634,354 | 15,888,788 | 16,130,441 | |||||||||||||
|
Common stockholders' equity per share (1)
|
$ | 23.61 | $ | 23.52 | $ | 25.57 | $ | 24.33 | |||||||||
|
Common stockholders' tangible equity per share (1) (2)
|
$ | 23.20 | $ | 23.07 | $ | 24.99 | $ | 23.80 | |||||||||
|
Tangible common stockholders' equity to tangible assets
|
9.20 | % | 9.14 | % | 8.65 | % | 8.73 | % | |||||||||
|
Consolidated Tier 1 leverage capital ratio
|
13.19 | % | 12.90 | % | 12.12 | % | 12.24 | % | |||||||||
|
(1)
|
- Calculation is based on number of common shares outstanding at the end of the period rather than weighted average shares
|
||||||||||||||||
|
outstanding and excludes unallocated shares in the ESOP.
|
|||||||||||||||||
|
(2)
|
- Tangible common equity excludes preferred stock, goodwill, core deposit and other intangibles.
|
||||||||||||||||
(more)
BANR-Third Quarter 2011 Results
October 19, 2011
Page 7
|
ADDITIONAL FINANCIAL INFORMATION
|
||||||||||||||||||||
|
(dollars in thousands)
|
||||||||||||||||||||
|
Sep 30, 2011
|
Jun 30, 2011
|
Sep 30, 2010
|
Dec 31, 2010
|
|||||||||||||||||
|
LOANS (including loans held for sale):
|
||||||||||||||||||||
|
Commercial real estate
|
||||||||||||||||||||
|
Owner occupied
|
$ | 474,863 | $ | 507,751 | $ | 526,599 | $ | 515,093 | ||||||||||||
|
Investment properties
|
586,652 | 582,569 | 534,338 | 550,610 | ||||||||||||||||
|
Multifamily real estate
|
134,146 | 147,951 | 150,396 | 134,634 | ||||||||||||||||
|
Commercial construction
|
38,124 | 35,790 | 64,555 | 62,707 | ||||||||||||||||
|
Multifamily construction
|
16,335 | 20,552 | 48,850 | 27,394 | ||||||||||||||||
|
One- to four-family construction
|
145,776 | 140,669 | 174,312 | 153,383 | ||||||||||||||||
|
Land and land development
|
||||||||||||||||||||
|
Residential
|
96,875 | 128,920 | 189,948 | 167,764 | ||||||||||||||||
|
Commercial
|
19,173 | 29,347 | 24,697 | 32,386 | ||||||||||||||||
|
Commercial business
|
580,876 | 566,243 | 596,152 | 585,457 | ||||||||||||||||
|
Agricultural business including secured by farmland
|
211,571 | 208,485 | 210,904 | 204,968 | ||||||||||||||||
|
One- to four-family real estate
|
639,909 | 658,216 | 681,138 | 682,924 | ||||||||||||||||
|
Consumer
|
98,794 | 97,396 | 106,922 | 99,761 | ||||||||||||||||
|
Consumer secured by one- to four-family real estate
|
182,152 | 182,778 | 189,291 | 186,036 | ||||||||||||||||
|
Total loans outstanding
|
$ | 3,225,246 | $ | 3,306,667 | $ | 3,498,102 | $ | 3,403,117 | ||||||||||||
|
Restructured loans performing under their restructured terms
|
$ | 51,990 | $ | 55,652 | $ | 46,243 | $ | 60,115 | ||||||||||||
|
Loans 30 - 89 days past due and on accrual
|
$ | 7,895 | $ | 11,560 | $ | 18,242 | $ | 28,847 | ||||||||||||
|
Total delinquent loans (including loans on non-accrual)
|
$ | 91,044 | $ | 126,805 | $ | 188,584 | $ | 180,336 | ||||||||||||
|
Total delinquent loans / Total loans outstanding
|
2.82 | % | 3.83 | % | 5.39 | % | 5.30 | % | ||||||||||||
|
GEOGRAPHIC CONCENTRATION OF LOANS AT
|
||||||||||||||||||||
|
September 30, 2011
|
Washington
|
Oregon
|
Idaho
|
Other
|
Total
|
|||||||||||||||
|
Commercial real estate
|
||||||||||||||||||||
|
Owner occupied
|
$ | 355,741 | $ | 66,103 | $ | 49,755 | $ | 3,264 | $ | 474,863 | ||||||||||
|
Investment properties
|
444,282 | 94,764 | 42,301 | 5,305 | 586,652 | |||||||||||||||
|
Multifamily real estate
|
117,663 | 7,720 | 8,328 | 435 | 134,146 | |||||||||||||||
|
Commercial construction
|
22,185 | 954 | 14,985 | - - | 38,124 | |||||||||||||||
|
Multifamily construction
|
16,335 | - - | - - | - - | 16,335 | |||||||||||||||
|
One- to four-family construction
|
81,325 | 62,498 | 1,953 | - - | 145,776 | |||||||||||||||
|
Land and land development
|
||||||||||||||||||||
|
Residential
|
44,912 | 45,262 | 6,701 | - - | 96,875 | |||||||||||||||
|
Commercial
|
16,827 | 897 | 1,449 | - - | 19,173 | |||||||||||||||
|
Commercial business
|
388,047 | 88,986 | 68,617 | 35,226 | 580,876 | |||||||||||||||
|
Agricultural business including secured by farmland
|
111,249 | 43,558 | 56,696 | 68 | 211,571 | |||||||||||||||
|
One- to four-family real estate
|
398,733 | 212,494 | 26,402 | 2,280 | 639,909 | |||||||||||||||
|
Consumer
|
69,686 | 23,932 | 5,176 | - - | 98,794 | |||||||||||||||
|
Consumer secured by one- to four-family real estate
|
124,257 | 44,507 | 12,620 | 768 | 182,152 | |||||||||||||||
|
Total loans outstanding
|
$ | 2,191,242 | $ | 691,675 | $ | 294,983 | $ | 47,346 | $ | 3,225,246 | ||||||||||
|
Percent of total loans
|
67.9 | % | 21.4 | % | 9.1 | % | 1.6 | % | 100.0 | % | ||||||||||
|
DETAIL OF LAND AND LAND DEVELOPMENT LOANS AT
|
||||||||||||||||||||
|
September 30, 2011
|
Washington
|
Oregon
|
Idaho
|
Other
|
Total
|
|||||||||||||||
|
Residential
|
||||||||||||||||||||
|
Acquisition & development
|
$ | 14,118 | $ | 22,738 | $ | 4,153 | $ | - - | $ | 41,009 | ||||||||||
|
Improved lots
|
16,837 | 19,470 | 533 | - - | 36,840 | |||||||||||||||
|
Unimproved land
|
13,957 | 3,054 | 2,015 | - - | 19,026 | |||||||||||||||
|
Total residential land and development
|
$ | 44,912 | $ | 45,262 | $ | 6,701 | $ | - - | $ | 96,875 | ||||||||||
|
Commercial & industrial
|
||||||||||||||||||||
|
Acquisition & development
|
$ | 4,200 | $ | - - | $ | 481 | $ | - - | $ | 4,681 | ||||||||||
|
Improved land
|
6,094 | - - | 197 | - - | 6,291 | |||||||||||||||
|
Unimproved land
|
6,533 | 897 | 771 | - - | 8,201 | |||||||||||||||
|
Total commercial land and development
|
$ | 16,827 | $ | 897 | $ | 1,449 | $ | - - | $ | 19,173 | ||||||||||
(more)
BANR-Third Quarter 2011 Results
October 19, 2011
Page 8
|
ADDITIONAL FINANCIAL INFORMATION
|
|||||||||||||||
|
(dollars in thousands)
|
|||||||||||||||
|
Quarters Ended
|
Nine Months Ended | ||||||||||||||
|
CHANGE IN THE
|
Sep 30, 2011
|
Jun 30, 2011
|
Sep 30, 2010
|
Sep 30, 2011
|
Sep 30, 2010
|
||||||||||
|
ALLOWANCE FOR LOAN LOSSES
|
|||||||||||||||
|
Balance, beginning of period
|
$
|
92,000
|
$
|
97,632
|
$
|
95,508
|
$
|
97,401
|
$
|
95,269
|
|||||
|
Provision
|
5,000
|
8,000
|
20,000
|
30,000
|
50,000
|
||||||||||
|
Recoveries of loans previously charged off:
|
|||||||||||||||
|
Commercial real estate
|
1
|
15
|
- -
|
16
|
- -
|
||||||||||
|
Multifamily real estate
|
- -
|
- -
|
- -
|
- -
|
- -
|
||||||||||
|
Construction and land
|
89
|
716
|
163
|
840
|
785
|
||||||||||
|
One- to four-family real estate
|
34
|
29
|
54
|
115
|
125
|
||||||||||
|
Commercial business
|
414
|
76
|
204
|
571
|
2,089
|
||||||||||
|
Agricultural business, including secured by farmland
|
10
|
5
|
9
|
15
|
9
|
||||||||||
|
Consumer
|
69
|
84
|
77
|
231
|
205
|
||||||||||
|
617
|
925
|
507
|
1,788
|
3,213
|
|||||||||||
|
Loans charged off:
|
|||||||||||||||
|
Commercial real estate
|
(1,644)
|
(1,871)
|
(1)
|
(4,504)
|
(93)
|
||||||||||
|
Multifamily real estate
|
- -
|
(244)
|
- -
|
(671)
|
- -
|
||||||||||
|
Construction and land
|
(6,445)
|
(6,077)
|
(11,802)
|
(23,059)
|
(31,781)
|
||||||||||
|
One- to four-family real estate
|
(2,483)
|
(1,894)
|
(1,134)
|
(6,586)
|
(5,377)
|
||||||||||
|
Commercial business
|
(863)
|
(3,993)
|
(5,802)
|
(7,224)
|
(12,033)
|
||||||||||
|
Agricultural business, including secured by farmland
|
- -
|
(166)
|
(492)
|
(289)
|
(1,480)
|
||||||||||
|
Consumer
|
(54)
|
(312)
|
(349)
|
(728)
|
(1,283)
|
||||||||||
|
(11,489)
|
(14,557)
|
(19,580)
|
(43,061)
|
(52,047)
|
|||||||||||
|
Net charge-offs
|
(10,872)
|
(13,632)
|
(19,073)
|
(41,273)
|
(48,834)
|
||||||||||
|
Balance, end of period
|
$
|
86,128
|
$
|
92,000
|
$
|
96,435
|
$
|
86,128
|
$
|
96,435
|
|||||
|
Net charge-offs / Average loans outstanding
|
0.33%
|
0.41%
|
0.53%
|
1.24%
|
1.34%
|
||||||||||
|
ALLOCATION OF
|
|||||||||||||||
|
ALLOWANCE FOR LOAN LOSSES
|
Sep 30, 2011
|
Jun 30, 2011
|
Sep 30, 2010
|
Dec 31, 2010
|
|||||||||||
|
Specific or allocated loss allowance
|
|||||||||||||||
|
Commercial real estate
|
$
|
14,217
|
$
|
13,087
|
$
|
6,988
|
$
|
11,779
|
|||||||
|
Multifamily real estate
|
2,958
|
5,404
|
3,870
|
3,963
|
|||||||||||
|
Construction and land
|
22,683
|
25,976
|
38,666
|
33,121
|
|||||||||||
|
Commercial business
|
16,894
|
19,912
|
23,114
|
24,545
|
|||||||||||
|
Agricultural business, including secured by farmland
|
1,192
|
1,409
|
2,486
|
1,846
|
|||||||||||
|
One- to four-family real estate
|
11,249
|
8,254
|
3,555
|
5,829
|
|||||||||||
|
Consumer
|
1,277
|
1,445
|
1,899
|
1,794
|
|||||||||||
|
Total allocated
|
70,470
|
75,487
|
80,578
|
82,877
|
|||||||||||
|
Estimated allowance for undisbursed commitments
|
508
|
1,001
|
1,534
|
1,426
|
|||||||||||
|
Unallocated
|
15,150
|
15,512
|
14,323
|
13,098
|
|||||||||||
|
Total allowance for loan losses
|
$
|
86,128
|
$
|
92,000
|
$
|
96,435
|
$
|
97,401
|
|||||||
|
Allowance for loan losses / Total loans outstanding
|
2.67%
|
2.78%
|
2.76%
|
2.86%
|
|||||||||||
|
Allowance for loan losses / Non-performing loans
|
104%
|
80%
|
57%
|
64%
|
|||||||||||
(more)
BANR-Third Quarter 2011 Results
October 19, 2011
Page 9
|
ADDITIONAL FINANCIAL INFORMATION
|
|||||||||||||||
|
(dollars in thousands)
|
|||||||||||||||
|
Sep 30, 2011
|
Jun 30, 2011
|
Sep 30, 2010
|
Dec 31, 2010
|
||||||||||||
|
NON-PERFORMING ASSETS
|
|||||||||||||||
|
Loans on non-accrual status
|
|||||||||||||||
|
Secured by real estate:
|
|||||||||||||||
|
Commercial
|
$
|
8,908
|
$
|
22,421
|
$
|
17,709
|
$
|
24,727
|
|||||||
|
Multifamily
|
- -
|
1,560
|
1,758
|
1,889
|
|||||||||||
|
Construction and land
|
35,841
|
53,529
|
95,317
|
75,734
|
|||||||||||
|
One- to four-family
|
15,274
|
15,435
|
17,026
|
16,869
|
|||||||||||
|
Commercial business
|
15,754
|
15,264
|
24,975
|
21,100
|
|||||||||||
|
Agricultural business, including secured by farmland
|
1,301
|
1,342
|
6,519
|
5,853
|
|||||||||||
|
Consumer
|
4,232
|
4,400
|
2,531
|
2,332
|
|||||||||||
|
81,310
|
113,951
|
165,835
|
148,504
|
||||||||||||
|
Loans more than 90 days delinquent, still on accrual
|
|||||||||||||||
|
Secured by real estate:
|
|||||||||||||||
|
Commercial
|
- -
|
- -
|
437
|
- -
|
|||||||||||
|
Multifamily
|
- -
|
- -
|
- -
|
- -
|
|||||||||||
|
Construction and land
|
- -
|
- -
|
1,469
|
- -
|
|||||||||||
|
One- to four-family
|
1,111
|
622
|
2,089
|
2,955
|
|||||||||||
|
Commercial business
|
687
|
1
|
350
|
- -
|
|||||||||||
|
Agricultural business, including secured by farmland
|
- -
|
545
|
- -
|
- -
|
|||||||||||
|
Consumer
|
41
|
126
|
162
|
30
|
|||||||||||
|
1,839
|
1,294
|
4,507
|
2,985
|
||||||||||||
|
Total non-performing loans
|
83,149
|
115,245
|
170,342
|
151,489
|
|||||||||||
|
Securities on non-accrual
|
1,942
|
1,896
|
500
|
1,896
|
|||||||||||
|
Real estate owned (REO) and repossessed assets
|
66,538
|
71,265
|
107,314
|
100,945
|
|||||||||||
|
Total non-performing assets
|
$
|
151,629
|
$
|
188,406
|
$
|
278,156
|
$
|
254,330
|
|||||||
|
Total non-performing assets / Total assets
|
3.53%
|
4.48%
|
6.05%
|
5.77%
|
|||||||||||
|
DETAIL & GEOGRAPHIC CONCENTRATION OF
|
|||||||||||||||
|
NON-PERFORMING ASSETS AT
|
|||||||||||||||
|
September 30, 2011
|
Washington
|
Oregon
|
Idaho
|
Other
|
Total
|
||||||||||
|
Secured by real estate:
|
|||||||||||||||
|
Commercial
|
$
|
8,314
|
$
|
459
|
$
|
135
|
$
|
- -
|
$
|
8,908
|
|||||
|
Multifamily
|
- -
|
- -
|
- -
|
- -
|
- -
|
||||||||||
|
Construction and land
|
|||||||||||||||
|
One- to four-family construction
|
4,429
|
2,089
|
470
|
- -
|
6,988
|
||||||||||
|
Commercial construction
|
1,503
|
- -
|
- -
|
- -
|
1,503
|
||||||||||
|
Multifamily construction
|
- -
|
- -
|
- -
|
- -
|
- -
|
||||||||||
|
Residential land acquisition & development
|
8,507
|
5,901
|
2,022
|
- -
|
16,430
|
||||||||||
|
Residential land improved lots
|
1,408
|
3,766
|
83
|
- -
|
5,257
|
||||||||||
|
Residential land unimproved
|
2,047
|
916
|
1,909
|
- -
|
4,872
|
||||||||||
|
Commercial land acquisition & development
|
- -
|
- -
|
- -
|
- -
|
- -
|
||||||||||
|
Commercial land improved
|
454
|
- -
|
- -
|
- -
|
454
|
||||||||||
|
Commercial land unimproved
|
337
|
- -
|
- -
|
- -
|
337
|
||||||||||
|
Total construction and land
|
18,685
|
12,672
|
4,484
|
- -
|
35,841
|
||||||||||
|
One- to four-family
|
13,805
|
1,499
|
1,081
|
- -
|
16,385
|
||||||||||
|
Commercial business
|
15,586
|
104
|
602
|
149
|
16,441
|
||||||||||
|
Agricultural business, including secured by farmland
|
704
|
- -
|
597
|
- -
|
1,301
|
||||||||||
|
Consumer
|
2,409
|
1,485
|
379
|
- -
|
4,273
|
||||||||||
|
Total non-performing loans
|
59,503
|
16,219
|
7,278
|
149
|
83,149
|
||||||||||
|
Securities on non-accrual
|
- -
|
- -
|
500
|
1,442
|
1,942
|
||||||||||
|
Real estate owned (REO) and repossessed assets
|
35,105
|
24,229
|
7,204
|
- -
|
66,538
|
||||||||||
|
Total non-performing assets
|
$
|
94,608
|
$
|
40,448
|
$
|
14,982
|
$
|
1,591
|
$
|
151,629
|
|||||
(more)
BANR-Third Quarter 2011 Results
October 19, 2011
Page 10
|
ADDITIONAL FINANCIAL INFORMATION
|
|||||||||||||
|
(dollars in thousands)
|
|||||||||||||
| Quarters Ended | Nine Months Ended | ||||||||||||
|
REAL ESTATE OWNED
|
Sep 30, 2011
|
Sep 30, 2010
|
Sep 30, 2011
|
Sep 30, 2010
|
|||||||||
|
Balance, beginning of period
|
$
|
71,205
|
$
|
101,485
|
$
|
100,872
|
$
|
77,743
|
|||||
|
Additions from loan foreclosures
|
18,881
|
25,694
|
45,715
|
70,906
|
|||||||||
|
Additions from capitalized costs
|
1,107
|
841
|
4,254
|
2,357
|
|||||||||
|
Dispositions of REO
|
(19,440)
|
(12,145)
|
(70,771)
|
(32,556)
|
|||||||||
|
Gain (loss) on sale of REO
|
(725)
|
(133)
|
(1,204)
|
(1,368)
|
|||||||||
|
Valuation adjustments in the period
|
(4,569)
|
(8,583)
|
(12,407)
|
(9,923)
|
|||||||||
|
Balance, end of period
|
$
|
66,459
|
$
|
107,159
|
$
|
66,459
|
$
|
107,159
|
|||||
| Quarters Ended | |||||||||||||
|
REAL ESTATE OWNED- FIVE COMPARATIVE QUARTERS
|
Sep 30, 2011
|
Jun 30, 2011
|
Mar 31, 2011
|
Dec 31, 2010
|
Sep 30, 2010
|
||||||||
|
Balance, beginning of period
|
$
|
71,205
|
$
|
94,945
|
$
|
100,872
|
$
|
107,159
|
$
|
101,485
|
|||
|
Additions from loan foreclosures
|
18,881
|
11,918
|
14,916
|
16,855
|
25,694
|
||||||||
|
Additions from capitalized costs
|
1,107
|
1,532
|
1,615
|
1,650
|
841
|
||||||||
|
Dispositions of REO
|
(19,440)
|
(32,437)
|
(18,894)
|
(19,095)
|
(12,145)
|
||||||||
|
Gain (loss) on sale of REO
|
(725)
|
58
|
(537)
|
(524)
|
(133)
|
||||||||
|
Valuation adjustments in the period
|
(4,569)
|
(4,811)
|
(3,027)
|
(5,173)
|
(8,583)
|
||||||||
|
Balance, end of period
|
$
|
66,459
|
$
|
71,205
|
$
|
94,945
|
$
|
100,872
|
$
|
107,159
|
|||
|
REAL ESTATE OWNED- BY TYPE AND STATE
|
Washington
|
Oregon
|
Idaho
|
Total
|
|||||||||
|
Commercial real estate
|
$
|
1,901
|
$
|
- -
|
$
|
2,494
|
$
|
4,395
|
|||||
|
One- to four-family construction
|
472
|
3,039
|
- -
|
3,511
|
|||||||||
|
Land development- commercial
|
3,876
|
2,836
|
200
|
6,912
|
|||||||||
|
Land development- residential
|
21,913
|
13,532
|
2,322
|
37,767
|
|||||||||
|
Agricultural land
|
- -
|
- -
|
100
|
100
|
|||||||||
|
One- to four-family real estate
|
6,876
|
4,820
|
2,078
|
13,774
|
|||||||||
|
Total
|
$
|
35,038
|
$
|
24,227
|
$
|
7,194
|
$
|
66,459
|
|||||
(more)
BANR-Third Quarter 2011 Results
October 19, 2011
Page 11
|
DEPOSITS & OTHER BORROWINGS
|
|||||||||||||
|
Sep 30, 2011
|
Jun 30, 2011
|
Sep 30, 2010
|
Dec 31, 2010
|
||||||||||
|
DEPOSIT COMPOSITION
|
|||||||||||||
|
Non-interest-bearing
|
$
|
763,008
|
$
|
645,778
|
$
|
613,313
|
$
|
600,457
|
|||||
|
Interest-bearing checking
|
362,090
|
356,321
|
359,923
|
357,702
|
|||||||||
|
Regular savings accounts
|
670,210
|
631,688
|
618,144
|
616,512
|
|||||||||
|
Money market accounts
|
429,083
|
434,281
|
481,689
|
459,034
|
|||||||||
|
Interest-bearing transaction & savings accounts
|
1,461,383
|
1,422,290
|
1,459,756
|
1,433,248
|
|||||||||
|
Interest-bearing certificates
|
1,313,043
|
1,398,332
|
1,687,417
|
1,557,493
|
|||||||||
|
Total deposits
|
$
|
3,537,434
|
$
|
3,466,400
|
$
|
3,760,486
|
$
|
3,591,198
|
|||||
|
INCLUDED IN TOTAL DEPOSITS
|
|||||||||||||
|
Public transaction accounts
|
$
|
67,753
|
$
|
72,181
|
$
|
72,076
|
$
|
64,482
|
|||||
|
Public interest-bearing certificates
|
69,321
|
69,219
|
82,045
|
81,809
|
|||||||||
|
Total public deposits
|
$
|
137,074
|
$
|
141,400
|
$
|
154,121
|
$
|
146,291
|
|||||
|
Total brokered deposits
|
$
|
59,576
|
$
|
73,161
|
$
|
144,013
|
$
|
102,984
|
|||||
|
INCLUDED IN OTHER BORROWINGS
|
|||||||||||||
|
Customer repurchase agreements / "Sweep accounts"
|
$
|
89,633
|
$
|
85,822
|
$
|
128,149
|
$
|
125,140
|
|||||
|
GEOGRAPHIC CONCENTRATION OF DEPOSITS AT
|
|||||||||||||
|
September 30, 2011
|
Washington
|
Oregon
|
Idaho
|
Total
|
|||||||||
|
$
|
2,714,284
|
$
|
599,077
|
$
|
224,073
|
$
|
3,537,434
|
||||||
|
Minimum for Capital Adequacy
|
|||||||||||||
|
REGULATORY CAPITAL RATIOS AT
|
Actual
|
or "Well Capitalized"
|
|||||||||||
|
September 30, 2011
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||||
|
Banner Corporation-consolidated
|
|||||||||||||
|
Total capital to risk-weighted assets
|
$
|
601,721
|
17.94%
|
$
|
268,267
|
8.00%
|
|||||||
|
Tier 1 capital to risk-weighted assets
|
559,259
|
16.68%
|
134,133
|
4.00%
|
|||||||||
|
Tier 1 leverage capital to average assets
|
559,259
|
13.19%
|
169,615
|
4.00%
|
|||||||||
|
Banner Bank
|
|||||||||||||
|
Total capital to risk-weighted assets
|
503,965
|
15.83%
|
318,369
|
10.00%
|
|||||||||
|
Tier 1 capital to risk-weighted assets
|
463,633
|
14.56%
|
191,022
|
6.00%
|
|||||||||
|
Tier 1 leverage capital to average assets
|
463,633
|
11.61%
|
199,725
|
5.00%
|
|||||||||
|
Islanders Bank
|
|||||||||||||
|
Total capital to risk-weighted assets
|
30,585
|
15.49%
|
19,743
|
10.00%
|
|||||||||
|
Tier 1 capital to risk-weighted assets
|
28,111
|
14.24%
|
11,846
|
6.00%
|
|||||||||
|
Tier 1 leverage capital to average assets
|
28,111
|
11.62%
|
12,096
|
5.00%
|
|||||||||
(more)
BANR-Third Quarter 2011 Results
October 19, 2011
Page 12
|
ADDITIONAL FINANCIAL INFORMATION
|
||||||||||||||||
|
(dollars in thousands)
|
||||||||||||||||
|
(rates / ratios annualized)
|
||||||||||||||||
|
Quarters Ended
|
Nine Months Ended | |||||||||||||||
|
OPERATING PERFORMANCE
|
Sep 30, 2011
|
Jun 30, 2011
|
Sep 30, 2010
|
Sep 30, 2011
|
Sep 30, 2010
|
|||||||||||
|
Average loans
|
$
|
3,271,728
|
$
|
3,333,102
|
$
|
3,570,143
|
$
|
3,317,986
|
$
|
3,657,281
|
||||||
|
Average securities
|
544,468
|
511,273
|
388,711
|
507,210
|
391,440
|
|||||||||||
|
Average interest earning cash
|
224,993
|
196,211
|
405,377
|
242,937
|
266,351
|
|||||||||||
|
Average non-interest-earning assets
|
206,420
|
215,494
|
276,261
|
218,338
|
265,792
|
|||||||||||
|
Total average assets
|
$
|
4,247,609
|
$
|
4,256,080
|
$
|
4,640,492
|
$
|
4,286,471
|
$
|
4,580,864
|
||||||
|
Average deposits
|
$
|
3,498,594
|
$
|
3,504,884
|
$
|
3,776,198
|
$
|
3,521,272
|
$
|
3,802,291
|
||||||
|
Average borrowings
|
270,648
|
283,178
|
334,700
|
291,840
|
352,551
|
|||||||||||
|
Average non-interest-bearing liabilities
|
(41,337)
|
(41,253)
|
(36,164)
|
(40,792)
|
(37,048)
|
|||||||||||
|
Total average liabilities
|
3,727,905
|
3,746,809
|
4,074,734
|
3,772,320
|
4,117,794
|
|||||||||||
|
Total average stockholders' equity
|
519,704
|
509,271
|
565,758
|
514,151
|
463,070
|
|||||||||||
|
Total average liabilities and equity
|
$
|
4,247,609
|
$
|
4,256,080
|
$
|
4,640,492
|
$
|
4,286,471
|
$
|
4,580,864
|
||||||
|
Interest rate yield on loans
|
5.53%
|
5.64%
|
5.69%
|
5.61%
|
5.72%
|
|||||||||||
|
Interest rate yield on securities
|
2.75%
|
2.31%
|
2.91%
|
2.49%
|
3.07%
|
|||||||||||
|
Interest rate yield on cash
|
0.26%
|
0.20%
|
0.24%
|
0.23%
|
0.23%
|
|||||||||||
|
Interest rate yield on interest-earning assets
|
4.87%
|
4.95%
|
4.93%
|
4.90%
|
5.14%
|
|||||||||||
|
Interest rate expense on deposits
|
0.70%
|
0.80%
|
1.29%
|
0.80%
|
1.50%
|
|||||||||||
|
Interest rate expense on borrowings
|
2.44%
|
2.37%
|
2.40%
|
2.35%
|
2.29%
|
|||||||||||
|
Interest rate expense on interest-bearing liabilities
|
0.82%
|
0.92%
|
1.38%
|
0.92%
|
1.57%
|
|||||||||||
|
Interest rate spread
|
4.05%
|
4.03%
|
3.55%
|
3.98%
|
3.57%
|
|||||||||||
|
Net interest margin
|
4.10%
|
4.09%
|
3.63%
|
4.04%
|
3.63%
|
|||||||||||
|
Other operating income / Average assets
|
0.97%
|
0.87%
|
0.65%
|
0.84%
|
0.63%
|
|||||||||||
|
Other operating income EXCLUDING OTTI charges and change in valuation
|
||||||||||||||||
|
of financial instruments carried at fair value / Average assets (1)
|
0.78%
|
0.69%
|
0.79%
|
0.71%
|
0.68%
|
|||||||||||
|
Other operating expense / Average assets
|
3.83%
|
3.79%
|
3.96%
|
3.73%
|
3.50%
|
|||||||||||
|
Efficiency ratio (other operating expense / revenue)
|
78.82%
|
79.79%
|
97.38%
|
79.72%
|
86.43%
|
|||||||||||
|
Return (Loss) on average assets
|
0.56%
|
0.21%
|
(3.65%)
|
0.01%
|
(1.44%)
|
|||||||||||
|
Return (Loss) on average equity
|
4.60%
|
1.73%
|
(29.97%)
|
0.10%
|
(14.21%)
|
|||||||||||
|
Return (Loss) on average tangible equity (2)
|
4.67%
|
1.76%
|
(30.49%)
|
0.10%
|
(14.52%)
|
|||||||||||
|
Average equity / Average assets
|
12.24%
|
11.97%
|
12.19%
|
11.99%
|
10.11%
|
|||||||||||
|
(1)
|
- Earnings information excluding the fair value adjustments and goodwill impairment charge (alternately referred to as operating
|
|||||||||||||||
|
income (loss) from core operations and expenses from core operations) represent non-GAAP (Generally Accepted
|
||||||||||||||||
|
Accounting Principles) financial measures.
|
||||||||||||||||
|
(2)
|
- Average tangible equity excludes goodwill, core deposit and other intangibles.
|
|||||||||||||||