Twitter

Link your Twitter Account to Market Wire News


When you linking your Twitter Account Market Wire News Trending Stocks news and your Portfolio Stocks News will automatically tweet from your Twitter account.


Be alerted of any news about your stocks and see what other stocks are trending.



home / news releases / BANR - Banner Corporation Reports Record 2019 Net Income


BANR - Banner Corporation Reports Record 2019 Net Income

Highlights in Fourth Quarter of 2019 included

Strong Organic Loan and Core Deposit Growth and Completion of AltaPacific Bancorp Acquisition

WALLA WALLA, Wash., Jan. 23, 2020 (GLOBE NEWSWIRE) -- Banner Corporation (NASDAQ GSM: BANR) ("Banner"), the parent company of Banner Bank and Islanders Bank, today reported record 2019 net income, which increased 7% to $146.3 million, or $4.18 per diluted share, compared to $136.5 million, or $4.15 per diluted share, in 2018.  In the fourth quarter of 2019, net income totaled $33.7 million, or $0.95 per diluted share, compared to $39.6 million, or $1.15 per diluted share, in the preceding quarter and $37.5 million, or $1.09 per diluted share, in the fourth quarter of 2018.  Fourth quarter of 2019 results include $4.4 million of acquisition-related expenses, compared to $676,000 of acquisition-related expenses in the preceding quarter and $4.6 million in the fourth quarter of 2018.  The 2019 results include $7.5 million of acquisition-related expenses compared to $5.6 million of acquisition-related expenses for 2018.

“Banner’s record 2019 operating results reflect the continued execution of our super community bank strategy.  We are generating new client relationships and adding to our core funding position by growing core deposits while maintaining a moderate risk profile,” stated Mark J. Grescovich, President and Chief Executive Officer.  “During the fourth quarter, we announced the completion of the merger with AltaPacific Bancorp.  This combination is a complementary fit, both strategically and culturally, and provides scale to our California franchise with attractive core deposits and strong commercial banking relationships.”

At December 31, 2019, Banner Corporation had $12.61 billion in assets, $9.21 billion in net loans and $10.05 billion in deposits.  Banner operates 178 branch offices, including branches located in eight of the top 20 largest western Metropolitan Statistical Areas by population.

Fourth Quarter 2019 Highlights

  • Revenues increased 2% to $139.8 million, compared to $137.5 million in the preceding quarter and increased nominally compared to $138.5 million in the fourth quarter a year ago.
  • Net interest income, before the provision for loan losses, was $119.5 million, compared to $116.6 million in the preceding quarter and $117.5 million in the fourth quarter a year ago.
  • Net interest margin was 4.20%, compared to 4.25% in the preceding quarter and 4.47% in the fourth quarter a year ago.
  • Mortgage banking revenues were $6.2 million, compared to $6.6 million in the preceding quarter and increased 4% compared to $6.0 million in the fourth quarter a year ago.
  • Return on average assets was 1.07% compared to 1.31% in the preceding quarter and 1.32% in the fourth quarter a year ago.
  • Net loans receivable increased 5% to $9.20 billion at December 31, 2019, compared to $8.74 billion at September 30, 2019, and increased 7% when compared to $8.59 billion at December 31, 2018.
  • Non-performing assets increased to $40.5 million, or 0.32% of total assets, at December 31, 2019, compared to $18.6 million, or 0.15% of total assets in the preceding quarter, and $18.9 million, or 0.16% of total assets, at December 31, 2018.
  • Provision for loan losses was $4.0 million, and the allowance for loan losses was $100.6 million, or 1.08% of total loans receivable, as of December 31, 2019.
  • Core deposits increased 5% to $8.93 billion at December 31, 2019, compared to $8.51 billion at September 30, 2019 and increased 10% compared to $8.16 billion a year ago.  Core deposits represented 89% of total deposits at December 31, 2019.
  • Dividends to shareholders were $1.41 per share in the quarter ended December 31, 2019, including a $0.41 regular quarterly dividend and a $1.00 special cash dividend.
  • Common shareholders’ equity per share decreased slightly to $44.59 at December 31, 2019, compared to $44.80 at the preceding quarter end and increased 6% from $42.03 a year ago.
  • Tangible common shareholders' equity per share* decreased 2% to $33.33 at December 31, 2019, compared to $34.10 at the preceding quarter end and increased 6% from $31.45 a year ago.

*Tangible common shareholders' equity per share and the ratio of tangible common equity to tangible assets (both of which exclude goodwill and other intangible assets, net), and references to adjusted revenue (which excludes fair value adjustments and net gain (loss) on the sale of securities from the total of net interest income before provision for loan losses and non-interest income) and the adjusted efficiency ratio (which excludes acquisition-related expenses, amortization of core deposit intangibles, real estate owned gain (loss), FHLB prepayment penalties and state/municipal taxes from non-interest expense divided by adjusted revenue) 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 Banner's core operations reflected in the current quarter's results and facilitate the comparison of our performance with the performance of our peers.  Where applicable, comparable earnings information using GAAP financial measures is also presented.  See also Non-GAAP Financial Measures reconciliation tables on the last two pages of this press release.

Certain reclassifications have been made to the 2018 Consolidated Financial Statements and/or schedules to conform to the 2019 presentation.  These reclassifications have affected certain line items and ratios for the prior periods but have not changed net income or shareholders’ equity for those periods.  The effect of these reclassifications is considered immaterial.

Significant Recent Initiatives and Events

On November 1, 2019, Banner completed the acquisition of AltaPacific Bancorp (“AltaPacific”) and its wholly-owned subsidiary, AltaPacific Bank, of Santa Rosa, California.  At closing AltaPacific Bank had six branch locations, including one in Northern California, and five in Southern California.  Pursuant to the previously announced terms, AltaPacific shareholders received 0.2712 shares of Banner common stock in exchange for each share of AltaPacific common stock, plus cash in lieu of any fractional shares and cash to buyout AltaPacific stock options for a total consideration paid of $87.6 million.

The AltaPacific merger was accounted for using the acquisition method of accounting.  Accordingly, the assets (including identifiable intangible assets) and the liabilities of AltaPacific were measured at their respective estimated fair values as of the merger date.  The excess of the purchase price over the fair value of the net assets acquired was attributed to goodwill.  The fair value on the merger date represents management's best estimates based on available information and facts and circumstances in existence on the merger date.  The acquisition accounting is subject to adjustment within a measurement period of one year from the acquisition date.  The acquisition provided $426.6 million of assets, $332.4 million of loans, and $313.4 million of deposits to Banner.

Adoption of New Accounting Standard

In June 2016, Financial Accounting Standards Board issued Accounting Standard Update No. 2016-13, Measurement of Credit Losses on Financial Instruments (ASU 2016-13).  Currently GAAP requires an “incurred loss” methodology for recognizing credit losses that delays recognition until it is probable a loss has been incurred.  The main objective of ASU 2016-13 is to provide financial statement users with more decision-useful information about the expected credit losses on financial instruments and other commitments to extend credit held by a reporting entity at each reporting date.  ASU 2016-13 became effective for Banner on January 1, 2020.  Banner is in the process of finalizing the adoption of ASU 2016-13.

Based on the initial December 31, 2019 model results Banner estimates the adoption of ASU No. 2016-13 will result in a combined increase to its Allowance for Credit Loss and Reserve for Unfunded Commitments of 10% to 20%.  The increase will be recorded as an adjustment to equity as of the adoption date.

Income Statement Review

Banner's net interest margin was 4.20% for the fourth quarter of 2019, a five basis-point decrease compared to 4.25% in the preceding quarter and a 27 basis-point decrease compared to 4.47% in the fourth quarter a year ago.  The decrease in net interest margin during the quarter primarily reflects lower yields on average interest-earning assets largely as a result of three 25 basis point decreases by the Federal Reserve in the targeted Fed Funds Rate in the third and fourth quarter coupled with a longer-term decline in the 10-year treasury yield.  Acquisition accounting adjustments added eight basis points to the net interest margin in the current quarter compared to six basis points in the preceding quarter and 12 basis points in the fourth quarter a year ago.  The total purchase discount for acquired loans was $25.0 million at December 31, 2019, compared to $21.3 million at September 30, 2019, and $25.7 million at December 31, 2018.  For the year ended December 31, 2019, Banner’s net interest margin was 4.30% compared to 4.43% in 2018.

Average interest-earning asset yields decreased ten basis points to 4.69% compared to 4.79% for the preceding quarter and decreased 21 basis points compared to 4.90% in the fourth quarter a year ago.  Average loan yields decreased seven basis points to 5.13% compared to 5.20% in the preceding quarter and decreased 24 basis points compared to 5.37% in the fourth quarter a year ago.  Loan discount accretion added 11 basis points to loan yields in the fourth quarter of 2019, compared to seven basis points in the preceding quarter, and 16 basis points in the fourth quarter a year ago.  Deposit costs were 0.40% in the fourth quarter of 2019, a two basis-point decrease compared to the preceding quarter and an eight basis-point increase compared to the fourth quarter a year ago.  The decrease in deposit costs during the current quarter compared to the preceding quarter are the result of recent decreases in market interest rates; however, changes in the average rate paid on interest-bearing deposits tend to lag changes in market interest rates.  The total cost of funds was 0.52% during the fourth quarter of 2019, a five basis-point decrease compared to the preceding quarter and a six basis-point increase compared to the fourth quarter a year ago.

Banner recorded a $4.0 million provision for loan losses in the current quarter, compared to $2.0 million in the prior quarter and $2.5 million in the same quarter a year ago.  The provision is primarily a result of new loan originations, the increase in non-performing loans, the renewal of acquired loans out of the discounted acquired loan portfolio and net charge-offs.

Total non-interest income was $20.3 million in the fourth quarter of 2019, compared to $20.9 million in the third quarter of 2019 and $21.0 million in the fourth quarter a year ago.  Deposit fees and other service charges were $9.6 million in the fourth quarter of 2019, compared to $10.3 million in the preceding quarter and $12.5 million in the fourth quarter a year ago.  The decrease in deposit fees and other service charges from the fourth quarter a year ago is primarily a result of Banner becoming subject to the Durbin Amendment on July 1, 2019, which reduced interchange fee income by approximately $7 million during the second half of 2019.  Mortgage banking revenues, including gains on one- to four-family and multifamily loan sales and loan servicing fees, were $6.2 million in the fourth quarter, compared to $6.6 million in the preceding quarter and $6.0 million in the fourth quarter of 2018.  The higher mortgage banking revenue year-over-year reflected an increase in residential mortgage held-for-sale loan production.  The increase in residential held-for-sale loan production was primarily due to increased refinance activity.  Home purchase activity accounted for 56% of one- to four-family mortgage loan originations in both the fourth quarter of 2019 and in the prior quarter, compared to 78% in the fourth quarter of 2018.  For the year, total non-interest income was $81.9 million, compared to $84.0 million in 2018.

Banner’s fourth quarter 2019 results included a $36,000 net loss for fair value adjustments as a result of changes in the valuation of financial instruments carried at fair value, principally comprised of certain investment securities held for trading, and a $62,000 net gain on the sale of securities.  In the preceding quarter, results included a $69,000 net loss for fair value adjustments and a $2,000 net loss on the sale of securities.  In the fourth quarter a year ago, results included a $198,000 net gain for fair value adjustments and a $885,000 net loss on the sale of securities.

Total revenue increased 2% to $139.8 million for the fourth quarter of 2019, compared to $137.5 million in the preceding quarter and increased nominally compared to $138.5 million in the fourth quarter a year ago.  For the year, total revenue increased 7% to $550.9 million compared to $515.0 million in 2018.  Adjusted revenue* (the total of net interest income before provision for loan losses and total non-interest income excluding the net gain and loss on the sale of securities and the net change in valuation of financial instruments) was $139.7 million in the fourth quarter of 2019, compared to $137.6 million in the preceding quarter and $139.2 million in the fourth quarter of 2018.  For the year, adjusted revenue* was $551.0 million, compared to $512.0 million in 2018.

Banner’s total non-interest expense was $93.7 million in the fourth quarter of 2019, compared to $87.3 million in the preceding quarter and $95.4 million in the fourth quarter of 2018.  Acquisition-related expenses were $4.4 million for the fourth quarter of 2019, compared to $676,000 for the preceding quarter, and $4.6 million in the fourth quarter of 2018.  The fourth quarter of 2019 non-interest expenses include two months of expenses associated with the operations acquired in the AltaPacific acquisition.  In addition, the fourth quarter of 2019 miscellaneous non-interest expense included $735,000 of expense related to the prepayment of $150 million of FHLB advances.  For the year, total non-interest expense was $357.7 million, compared to $341.4 million in 2018.  Banner’s efficiency ratio was 67.03% for the current quarter, compared to 63.50% in the preceding quarter and 68.89% in the year ago quarter.  Banner’s adjusted efficiency ratio* was 61.19% for the current quarter, compared to 60.71% in the preceding quarter and 63.06% in the year ago quarter.

For the fourth quarter of 2019, Banner had $8.4 million in state and federal income tax expense for an effective tax rate of 20.0%, reflecting the benefits from tax exempt income.  Banner’s statutory income tax rate is 23.5%, representing a blend of the statutory federal income tax rate of 21.0% and apportioned effects of the state income tax rates.

Balance Sheet Review

Total assets increased 4% to $12.60 billion at December 31, 2019, compared to $12.10 billion at September 30, 2019, and increased 6% when compared to $11.87 billion at December 31, 2018.  The total of securities and interest-bearing deposits held at other banks was $1.89 billion at December 31, 2019, compared to $1.87 billion at September 30, 2019 and $1.94 billion at December 31, 2018.  The average effective duration of Banner's securities portfolio was approximately 3.5 years at both December 31, 2019 and December 31, 2018.

Net loans receivable increased 5% to $9.20 billion at December 31, 2019, compared to $8.74 billion at September 30, 2019, and increased 7% when compared to $8.59 billion at December 31, 2018.  The year-over-year increase in net loans included $332.4 million of portfolio loans acquired in the AltaPacific acquisition during the fourth quarter of 2019.  Commercial real estate and multifamily real estate loans increased 9% to $4.36 billion at December 31, 2019, compared to $4.01 billion at September 30, 2019, and increased 11% compared to $3.93 billion a year ago.  Commercial business loans increased 5% to $1.69 billion at December 31, 2019, compared to $1.62 billion at September 30, 2019, and increased 14% compared to $1.48 billion a year ago.  Agricultural business loans decreased to $370.5 million at December 31, 2019, compared to $390.5 million three months earlier and $404.9 million a year ago.  Total construction, land and land development loans were $1.17 billion at December 31, 2019, an 8% increase from $1.08 billion at September 30, 2019, and a 6% increase compared to $1.11 billion a year earlier.  Consumer loans decreased to $762.8 million at December 31, 2019, compared to $779.6 million at September 30, 2019, and $785.0 million a year ago.  One- to four-family loans decreased modestly to $945.6 million at December 31, 2019, compared to $947.5 million at September 30, 2019, and $973.6 million a year ago.

Loans held for sale were $210.4 million at December 31, 2019, compared to $244.9 million at September 30, 2019, and $171.0 million at December 31, 2018.  The volume of one- to four- family residential mortgage loans sold was $268.1 million in the current quarter, compared to $204.6 million in the preceding quarter and $130.1 million in the fourth quarter a year ago.  During the fourth quarter of 2019, Banner sold $103.4 million in multifamily loans.  Banner sold $79.4 million in multifamily loans in the preceding quarter and sold $26.8 million in the fourth quarter a year ago.

Total deposits increased 3% to $10.05 billion at December 31, 2019, compared to $9.73 billion at September 30, 2019, and increased 6% when compared to $9.48 billion a year ago.  The increase in deposits included $313.4 million in deposits acquired in the AltaPacific acquisition during the fourth quarter of 2019.  Non-interest-bearing account balances increased 2% to $3.95 billion at December 31, 2019, compared to $3.89 billion at September 30, 2019, and increased 8% compared to $3.66 billion a year ago.  Core deposits (non-interest-bearing and interest-bearing transaction and savings accounts) increased 5% from the prior quarter and increased 9% compared to a year ago.  Core deposits represented 89% of total deposits at December 31, 2019, compared to 87% of total deposits at September 30, 2019, and 86% of total deposits a year earlier.  Certificates of deposit decreased 8% to $1.12 billion at December 31, 2019, compared to $1.22 billion at September 30, 2019, and decreased 15% compared to $1.32 billion a year earlier.  The decrease in certificates of deposit primarily reflects the decrease in brokered deposits to $202.9 million at December 31, 2019, compared to $299.5 million at September 30, 2019 and $377.3 million a year ago.  FHLB borrowings totaled $450.0 million at December 31, 2019 compared to $382.0 million at September 30, 2019 and $540.2 million a year earlier.

At December 31, 2019, total common shareholders' equity was $1.59 billion, or 12.65% of assets, compared to $1.53 billion or 12.65% of assets at September 30, 2019, and $1.48 billion or 12.46% of assets a year ago.  At December 31, 2019, tangible common shareholders' equity*, which excludes goodwill and other intangible assets, net, was $1.19 billion, or 9.77% of tangible assets*, compared to $1.17 billion, or 9.93% of tangible assets, at September 30, 2019, and $1.11 billion, or 9.62% of tangible assets, a year ago.  Banner's tangible book value per share* increased to $33.33 at December 31, 2019, compared to $31.45 per share a year ago.

Banner and its subsidiary banks continue to maintain capital levels in excess of the requirements to be categorized as “well-capitalized.”   At December 31, 2019, Banner's common equity Tier 1 capital ratio was 10.63%, its Tier 1 leverage capital to average assets ratio was 10.71%, and its total capital to risk-weighted assets ratio was 12.93%.

Credit Quality

The allowance for loan losses was $100.6 million at December 31, 2019, or 1.08% of total loans receivable outstanding and 254% of non-performing loans compared to $97.8 million at September 30, 2019, or 1.11% of total loans receivable outstanding and 536% of non-performing loans, and $96.5 million at December 31, 2018, or 1.11% of total loans receivable outstanding and 616% of non-performing loans.  Net loan charge-offs totaled $1.2 million in the fourth quarter, compared to net loan charge-offs of $2.5 million in the preceding quarter and net loan charge-offs of $1.3 million in the fourth quarter a year ago.  Banner recorded a $4.0 million provision for loan losses in the current quarter primarily as a result of the origination of new loans, the increase in non-performing loans, the renewal of acquired loans out of the discounted acquired loan portfolio and net charge-offs, compared to $2.0 million in the prior quarter and $2.5 million in the year ago quarter.  Non-performing loans were $39.6 million at December 31, 2019, compared to $18.3 million at September 30, 2019, and $15.7 million a year ago.  The increase in non-performing loans during the quarter was largely due to one commercial banking relationship moving to nonaccrual.  Real estate owned and other repossessed assets were $936,000 at December 31, 2019, compared to $343,000 at September 30, 2019, and $3.2 million a year ago.

In accordance with acquisition accounting, loans acquired from acquisitions were recorded at their estimated fair value, which resulted in a net discount to the loans’ contractual amounts, a portion of which reflects a discount for possible credit losses.  Credit discounts are included in the determination of fair value, and as a result, no allowance for loan losses is recorded for acquired loans at the acquisition date.  At December 31, 2019, the total purchase discount for acquired loans was $25.0 million.

Banner's total non-performing assets were $40.5 million, or 0.32% of total assets, at December 31, 2019, compared to $18.6 million, or 0.15% of total assets, at September 30, 2019, and $18.9 million, or 0.16% of total assets, a year ago.  In addition to non-performing assets, there were $15.9 million of purchased credit-impaired loans at December 31, 2019, compared to $12.6 million at September 30, 2019 and $14.4 million at December 31, 2018.

Conference Call

Banner will host a conference call on Friday, January 24, 2020, at 8:00 a.m. PST, to discuss its fourth quarter results.  To listen to the call on-line, go to www.bannerbank.com.  Investment professionals are invited to dial (866) 235-9915 to participate in the call.  A replay will be available for one week at (877) 344-7529 using access code 10137616, or at www.bannerbank.com.

About the Company

Banner Corporation is a $12.61 billion bank holding company operating two commercial banks in four Western states through a network of branches offering 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

Forward-Looking Statements

When used in this press release and in other documents filed with or furnished to the Securities and Exchange Commission (the “SEC”), in press releases or other public stockholder communications, or in oral statements made with the approval of an authorized executive officer, the words or phrases "may," “believe,” “will,” “will likely result,” “are expected to,” “will continue,” “is anticipated,” “estimate,” “project,” “plans,” "potential," or similar expressions are intended to identify “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995.  You are cautioned not to place undue reliance on any forward-looking statements, which speak only as of the date such statements are made and based only on information then actually known to Banner.  Banner does not undertake and specifically disclaims 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 statements may relate to future financial performance, strategic plans or objectives, revenues or earnings projections, or other financial information.  By their nature, these statements are subject to numerous uncertainties that could cause actual results to differ materially from those anticipated in the statements and could negatively affect Banner's operating and stock price performance.

Important factors that could cause actual results to differ materially from the results anticipated or projected include, but are not limited to, the following: (1) expected revenues, cost savings, synergies and other benefits from the AltaPacific acquisition might not be realized within the expected time frames or at all and costs or difficulties relating to integration matters, including but not limited to customer and employee retention, might be greater than expected; (2) the credit risks of lending activities, including changes in the level and direction of loan delinquencies and write-offs and changes in estimates of the adequacy of the allowance for loan losses, which could necessitate additional provisions for loan losses, resulting both from loans originated and loans acquired from other financial institutions; (3) results of examinations by regulatory authorities, including the possibility that any such regulatory authority may, among other things, require increases in the allowance for loan losses or writing down of assets or impose restrictions or penalties with respect to Banner's activities; (4) competitive pressures among depository institutions; (5) interest rate movements and their impact on customer behavior and net interest margin; (6) the impact of repricing and competitors' pricing initiatives on loan and deposit products; (7) fluctuations in real estate values; (8) the ability to adapt successfully to technological changes to meet customers' needs and developments in the market place; (9) the ability to access cost-effective funding; (10) changes in financial markets; (11) changes in economic conditions in general and in Washington, Idaho, Oregon and California in particular; (12) the costs, effects and outcomes of litigation; (13) legislation or regulatory changes, including but not limited to the impact of the Dodd-Frank Act and regulations adopted thereunder, changes in regulatory capital requirements pursuant to the implementation of the Basel III capital standards, other governmental initiatives affecting the financial services industry and changes in federal and/or state tax laws or interpretations thereof by taxing authorities; (14) changes in accounting principles, policies or guidelines; (15) future acquisitions by Banner of other depository institutions or lines of business; (16) future goodwill impairment due to changes in Banner's business, changes in market conditions, or other factors; and (17) other economic, competitive, governmental, regulatory, and technological factors affecting our operations, pricing, products and services; and other risks detailed from time to time in our filings with the Securities and Exchange Commission including our Quarterly Reports on Form 10-Q and our Annual Reports on Form 10-K.

 
 
 
 
 
RESULTS OF OPERATIONS
 
Quarters Ended
 
Twelve Months Ended
(in thousands except shares and per share data)
 
Dec 31, 2019
 
Sep 30, 2019
 
Dec 31, 2018
 
Dec 31, 2019
 
Dec 31, 2018
 
 
 
 
 
 
 
 
 
 
 
INTEREST INCOME:
 
 
 
 
 
 
 
 
 
 
Loans receivable
 
$
120,915
 
 
$
118,096
 
 
$
114,627
 
 
$
471,473
 
 
$
413,370
 
Mortgage-backed securities
 
8,924
 
 
9,415
 
 
9,931
 
 
38,640
 
 
35,076
 
Securities and cash equivalents
 
3,570
 
 
3,925
 
 
4,183
 
 
15,566
 
 
15,186
 
 
 
133,409
 
 
131,436
 
 
128,741
 
 
525,679
 
 
463,632
 
INTEREST EXPENSE:
 
 
 
 
 
 
 
 
 
 
Deposits
 
9,950
 
 
10,014
 
 
7,503
 
 
37,630
 
 
20,642
 
Federal Home Loan Bank advances
 
2,281
 
 
3,107
 
 
2,072
 
 
12,234
 
 
5,636
 
Other borrowings
 
121
 
 
82
 
 
66
 
 
330
 
 
245
 
Junior subordinated debentures
 
1,566
 
 
1,612
 
 
1,641
 
 
6,574
 
 
6,136
 
 
 
13,918
 
 
14,815
 
 
11,282
 
 
56,768
 
 
32,659
 
Net interest income before provision for loan losses
 
119,491
 
 
116,621
 
 
117,459
 
 
468,911
 
 
430,973
 
PROVISION FOR LOAN LOSSES
 
4,000
 
 
2,000
 
 
2,500
 
 
10,000
 
 
8,500
 
Net interest income
 
115,491
 
 
114,621
 
 
114,959
 
 
458,911
 
 
422,473
 
NON-INTEREST INCOME:
 
 
 
 
 
 
 
 
 
 
Deposit fees and other service charges
 
9,637
 
 
10,331
 
 
12,539
 
 
46,632
 
 
48,074
 
Mortgage banking operations
 
6,248
 
 
6,616
 
 
6,019
 
 
22,215
 
 
21,343
 
Bank-owned life insurance
 
1,170
 
 
1,076
 
 
994
 
 
4,645
 
 
4,505
 
Miscellaneous
 
3,201
 
 
2,914
 
 
2,153
 
 
8,632
 
 
7,148
 
 
 
20,256
 
 
20,937
 
 
21,705
 
 
82,124
 
 
81,070
 
Net gain (loss) on sale of securities
 
62
 
 
(2
)
 
(885
)
 
33
 
 
(837
)
Net change in valuation of financial instruments carried at fair value
 
(36
)
 
(69
)
 
198
 
 
(208
)
 
3,775
 
Total non-interest income
 
20,282
 
 
20,866
 
 
21,018
 
 
81,949
 
 
84,008
 
NON-INTEREST EXPENSE:
 
 
 
 
 
 
 
 
 
 
Salary and employee benefits
 
57,050
 
 
59,090
 
 
52,122
 
 
226,409
 
 
202,613
 
Less capitalized loan origination costs
 
(8,797
)
 
(7,889
)
 
(4,863
)
 
(28,934
)
 
(17,925
)
Occupancy and equipment
 
13,377
 
 
12,566
 
 
13,490
 
 
52,390
 
 
49,215
 
Information / computer data services
 
6,202
 
 
5,657
 
 
5,112
 
 
22,458
 
 
18,823
 
Payment and card processing services
 
4,638
 
 
4,330
 
 
4,233
 
 
16,993
 
 
15,412
 
Professional and legal expenses
 
2,262
 
 
2,704
 
 
6,669
 
 
9,736
 
 
17,945
 
Advertising and marketing
 
2,021
 
 
2,221
 
 
2,588
 
 
7,836
 
 
8,346
 
Deposit insurance expense (benefit)
 
1,608
 
 
(1,604
)
 
1,093
 
 
2,840
 
 
4,446
 
State/municipal business and use taxes
 
917
 
 
1,011
 
 
854
 
 
3,880
 
 
3,284
 
Real estate operations
 
40
 
 
126
 
 
251
 
 
303
 
 
804
 
Amortization of core deposit intangibles
 
2,061
 
 
1,985
 
 
1,935
 
 
8,151
 
 
6,047
 
Miscellaneous
 
7,892
 
 
6,435
 
 
7,310
 
 
28,122
 
 
26,754
 
 
 
89,271
 
 
86,632
 
 
90,794
 
 
350,184
 
 
335,764
 
Acquisition-related expenses
 
4,419
 
 
676
 
 
4,602
 
 
7,544
 
 
5,607
 
Total non-interest expense
 
93,690
 
 
87,308
 
 
95,396
 
 
357,728
 
 
341,371
 
Income before provision for income taxes
 
42,083
 
 
48,179
 
 
40,581
 
 
183,132
 
 
165,110
 
PROVISION FOR INCOME TAXES
 
8,428
 
 
8,602
 
 
3,053
 
 
36,854
 
 
28,595
 
NET INCOME
 
$
33,655
 
 
$
39,577
 
 
$
37,528
 
 
$
146,278
 
 
$
136,515
 
Earnings per share available to common shareholders:
 
 
 
 
 
 
 
 
 
 
Basic
 
$
0.96
 
 
$
1.15
 
 
$
1.10
 
 
$
4.20
 
 
$
4.16
 
Diluted
 
$
0.95
 
 
$
1.15
 
 
$
1.09
 
 
$
4.18
 
 
$
4.15
 
Cumulative dividends declared per common share
 
$
1.41
 
 
$
0.41
 
 
$
0.38
 
 
$
2.64
 
 
$
1.96
 
Weighted average common shares outstanding:
 
 
 
 
 
 
 
 
 
 
Basic
 
35,188,399
 
 
34,407,462
 
 
34,221,048
 
 
34,868,434
 
 
32,784,724
 
Diluted
 
35,316,736
 
 
34,497,994
 
 
34,342,641
 
 
34,967,684
 
 
32,894,425
 
Increase (decrease) in common shares outstanding
 
1,578,219
 
 
(400,286
)
 
2,780,015
 
 
568,804
 
 
2,456,287
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 


FINANCIAL CONDITION
 
 
 
 
 
 
 
Percentage Change
(in thousands except shares and per share data)
 
Dec 31, 2019
 
Sep 30, 2019
 
Dec 31, 2018
 
Prior
Qtr
 
Prior Yr
Qtr
 
 
 
 
 
 
 
 
 
 
 
ASSETS
 
 
 
 
 
 
 
 
 
 
Cash and due from banks
 
$
234,359
 
 
$
250,671
 
 
$
231,029
 
 
(6.5
)%
 
1.4
%
Interest-bearing deposits
 
73,376
 
 
73,785
 
 
41,167
 
 
(0.6
)%
 
78.2
%
Total cash and cash equivalents
 
307,735
 
 
324,456
 
 
272,196
 
 
(5.2
)%
 
13.1
%
Securities - trading
 
25,636
 
 
25,672
 
 
25,896
 
 
(0.1
)%
 
(1.0
)%
Securities - available for sale
 
1,551,557
 
 
1,539,908
 
 
1,636,223
 
 
0.8
%
 
(5.2
)%
Securities - held to maturity
 
236,094
 
 
230,056
 
 
234,220
 
 
2.6
%
 
0.8
%
Total securities
 
1,813,287
 
 
1,795,636
 
 
1,896,339
 
 
1.0
%
 
(4.4
)%
Federal Home Loan Bank stock
 
28,342
 
 
25,623
 
 
31,955
 
 
10.6
%
 
(11.3
)%
Loans held for sale
 
210,447
 
 
244,889
 
 
171,031
 
 
(14.1
)%
 
23.0
%
Loans receivable
 
9,305,357
 
 
8,835,368
 
 
8,684,595
 
 
5.3
%
 
7.1
%
Allowance for loan losses
 
(100,559
)
 
(97,801
)
 
(96,485
)
 
2.8
%
 
4.2
%
Net loans receivable
 
9,204,798
 
 
8,737,567
 
 
8,588,110
 
 
5.3
%
 
7.2
%
Accrued interest receivable
 
37,962
 
 
40,033
 
 
38,593
 
 
(5.2
)%
 
(1.6
)%
Real estate owned held for sale, net
 
814
 
 
228
 
 
2,611
 
 
257.0
%
 
(68.8
)%
Property and equipment, net
 
178,008
 
 
171,279
 
 
171,809
 
 
3.9
%
 
3.6
%
Goodwill
 
373,121
 
 
339,154
 
 
339,154
 
 
10.0
%
 
10.0
%
Other intangibles, net
 
29,158
 
 
26,610
 
 
32,924
 
 
9.6
%
 
(11.4
)%
Bank-owned life insurance
 
192,088
 
 
179,076
 
 
177,467
 
 
7.3
%
 
8.2
%
Other assets
 
228,271
 
 
213,291
 
 
149,128
 
 
7.0
%
 
53.1
%
Total assets
 
$
12,604,031
 
 
$
12,097,842
 
 
$
11,871,317
 
 
4.2
%
 
6.2
%
LIABILITIES
 
 
 
 
 
 
 
 
 
 
Deposits:
 
 
 
 
 
 
 
 
 
 
Non-interest-bearing
 
$
3,945,000
 
 
$
3,885,210
 
 
$
3,657,817
 
 
1.5
%
 
7.9
%
Interest-bearing transaction and savings accounts
 
4,983,238
 
 
4,624,970
 
 
4,498,966
 
 
7.7
%
 
10.8
%
Interest-bearing certificates
 
1,120,403
 
 
1,218,591
 
 
1,320,265
 
 
(8.1
)%
 
(15.1
)%
Total deposits
 
10,048,641
 
 
9,728,771
 
 
9,477,048
 
 
3.3
%
 
6.0
%
Advances from Federal Home Loan Bank
 
450,000
 
 
382,000
 
 
540,189
 
 
17.8
%
 
(16.7
)%
Customer repurchase agreements and other borrowings
 
118,474
 
 
120,014
 
 
118,995
 
 
(1.3
)%
 
(0.4
)%
Junior subordinated debentures at fair value
 
119,304
 
 
113,417
 
 
114,091
 
 
5.2
%
 
4.6
%
Accrued expenses and other liabilities
 
227,889
 
 
181,351
 
 
102,061
 
 
25.7
%
 
123.3
%
Deferred compensation
 
45,689
 
 
41,354
 
 
40,338
 
 
10.5
%
 
13.3
%
Total liabilities
 
11,009,997
 
 
10,566,907
 
 
10,392,722
 
 
4.2
%
 
5.9
%
SHAREHOLDERS' EQUITY
 
 
 
 
 
 
 
 
 
 
Common stock
 
1,373,940
 
 
1,286,711
 
 
1,337,436
 
 
6.8
%
 
2.7
%
Retained earnings
 
186,838
 
 
203,704
 
 
134,055
 
 
(8.3
)%
 
39.4
%
Other components of shareholders' equity
 
33,256
 
 
40,520
 
 
7,104
 
 
(17.9
)%
 
nm
 
Total shareholders' equity
 
1,594,034
 
 
1,530,935
 
 
1,478,595
 
 
4.1
%
 
7.8
%
Total liabilities and shareholders' equity
 
$
12,604,031
 
 
$
12,097,842
 
 
$
11,871,317
 
 
4.2
%
 
6.2
%
Common Shares Issued:
 
 
 
 
 
 
 
 
 
 
Shares outstanding at end of period
 
35,751,576
 
 
34,173,357
 
 
35,182,772
 
 
 
 
 
Common shareholders' equity per share (1)
 
$
44.59
 
 
$
44.80
 
 
$
42.03
 
 
 
 
 
Common shareholders' tangible equity per share (1) (2)
 
$
33.33
 
 
$
34.10
 
 
$
31.45
 
 
 
 
 
Common shareholders' tangible equity to tangible assets (2)
 
9.77
%
 
9.93
%
 
9.62
%
 
 
 
 
Consolidated Tier 1 leverage capital ratio
 
10.71
%
 
10.70
%
 
10.98
%
 
 
 
 


(1
Calculation is based on number of common shares outstanding at the end of the period rather than weighted average shares outstanding.
(2
)
Common shareholders' tangible equity excludes goodwill and other intangible assets. Tangible assets exclude goodwill and other intangible assets. These ratios represent non-GAAP financial measures.  See also Non-GAAP Financial Measures reconciliation tables on the final two pages of the press release tables.


 
 
 
 
 
 
 
 
 
 
 
ADDITIONAL FINANCIAL INFORMATION
 
 
 
 
 
 
 
 
 
 
(dollars in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Percentage Change
LOANS
 
Dec 31,
2019
 
Sep 30,
2019
 
Dec 31,
2018
 
Prior
Qtr
 
Prior
Yr Qtr
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
$
1,580,650
 
 
$
1,463,303
 
 
$
1,430,097
 
 
8.0
%
 
10.5
%
Investment properties
 
2,309,221
 
 
2,150,938
 
 
2,131,059
 
 
7.4
%
 
8.4
%
Multifamily real estate
 
473,152
 
 
399,814
 
 
368,836
 
 
18.3
%
 
28.3
%
Commercial construction
 
210,668
 
 
190,532
 
 
172,410
 
 
10.6
%
 
22.2
%
Multifamily construction
 
233,610
 
 
214,878
 
 
184,630
 
 
8.7
%
 
26.5
%
One- to four-family construction
 
544,308
 
 
488,945
 
 
534,678
 
 
11.3
%
 
1.8
%
Land and land development:
 
 
 
 
 
 
 
 
 
 
Residential
 
154,688
 
 
163,829
 
 
188,508
 
 
(5.6
)%
 
(17.9
)%
Commercial
 
26,290
 
 
26,119
 
 
27,278
 
 
0.7
%
 
(3.6
)%
Commercial business
 
1,693,824
 
 
1,619,391
 
 
1,483,614
 
 
4.6
%
 
14.2
%
Agricultural business including secured by farmland
 
370,549
 
 
390,505
 
 
404,873
 
 
(5.1
)%
 
(8.5
)%
One- to four-family real estate
 
945,622
 
 
947,475
 
 
973,616
 
 
(0.2
)%
 
(2.9
)%
Consumer:
 
 
 
 
 
 
 
 
 
 
Consumer secured by one- to four-family real estate
 
550,960
 
 
566,792
 
 
568,979
 
 
(2.8
)%
 
(3.2
)%
Consumer-other
 
211,815
 
 
212,847
 
 
216,017
 
 
(0.5
)%
 
(1.9
)%
Total loans receivable
 
$
9,305,357
 
 
$
8,835,368
 
 
$
8,684,595
 
 
5.3
%
 
7.1
%
Restructured loans performing under their restructured terms
 
$
6,466
 
 
$
6,721
 
 
$
13,422
 
 
 
 
 
Loans 30 - 89 days past due and on accrual (1)
 
$
20,178
 
 
$
11,496
 
 
$
25,108
 
 
 
 
 
Total delinquent loans (including loans on non-accrual), net (2)
 
$
38,322
 
 
$
26,830
 
 
$
38,721
 
 
 
 
 
Total delinquent loans / Total loans receivable
 
0.41
%
 
0.30
%
 
0.45
%
 
 
 
 

(1) Includes $2.5 million of purchased credit-impaired loans at December 31, 2019 compared to $112,000 at September 30, 2019 and $3,000 at December 31, 2018.
(2) Delinquent loans include $2.8 million of delinquent purchased credit-impaired loans at December 31, 2019 compared to $412,000 at September 30, 2019 and $519,000 at December 31, 2018.

 
LOANS BY GEOGRAPHIC LOCATION
 
 
 
 
 
 
 
 
 
Percentage Change
 
 
Dec 31, 2019
 
Sep 30,
2019
 
Dec 31,
2018
 
Prior
Qtr
 
Prior
Yr Qtr
 
 
Amount
 
Percentage
 
Amount
 
Amount
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Washington
 
$
4,364,764
 
 
46.9
%
 
$
4,313,972
 
 
$
4,324,588
 
 
1.2
%
 
0.9
%
Oregon
 
1,650,704
 
 
17.7
%
 
1,615,192
 
 
1,636,152
 
 
2.2
%
 
0.9
%
California
 
2,129,789
 
 
22.9
%
 
1,729,208
 
 
1,596,604
 
 
23.2
%
 
33.4
%
Idaho
 
530,016
 
 
5.7
%
 
552,523
 
 
521,026
 
 
(4.1
)%
 
1.7
%
Utah
 
60,958
 
 
0.7
%
 
62,197
 
 
57,318
 
 
(2.0
)%
 
6.4
%
Other
 
569,126
 
 
6.1
%
 
562,276
 
 
548,907
 
 
1.2
%
 
3.7
%
Total loans receivable
 
$
9,305,357
 
 
100.0
%
 
$
8,835,368
 
 
$
8,684,595
 
 
5.3
%
 
7.1
%
 

ADDITIONAL FINANCIAL INFORMATION
(dollars in thousands)

The following table shows loan originations (excluding loans held for sale) activity for the quarters ending December 31, 2019, September 30, 2019, and December 31, 2018 and the twelve months ending December 31, 2019 and December 31, 2018 (in thousands):

LOAN ORIGINATIONS
Quarters Ended
 
Twelve Months Ended
 
Dec 31, 2019
 
Sep 30, 2019
 
Dec 31, 2018
 
Dec 31, 2019
 
Dec 31, 2018
Commercial real estate
$
190,584
 
 
$
114,528
 
 
$
172,885
 
 
$
480,669
 
 
$
536,784
 
Multifamily real estate
21,848
 
 
29,645
 
 
16,731
 
 
80,761
 
 
25,771
 
Construction and land
530,632
 
 
303,151
 
 
397,702
 
 
1,435,501
 
 
1,460,536
 
Commercial business
196,069
 
 
194,606
 
 
206,922
 
 
757,721
 
 
839,290
 
Agricultural business
27,926
 
 
12,363
 
 
18,901
 
 
93,050
 
 
123,702
 
One-to four-family residential
31,564
 
 
27,734
 
 
81,522
 
 
117,297
 
 
177,332
 
Consumer
71,683
 
 
101,613
 
 
72,500
 
 
357,040
 
 
331,661
 
Total loan originations (excluding loans held for sale)
$
1,070,306
 
 
$
783,640
 
 
$
967,163
 
 
$
3,322,039
 
 
$
3,495,076
 


 
 
 
 
 
 
 
 
 
 
 
ADDITIONAL FINANCIAL INFORMATION
 
 
 
 
 
 
 
 
 
 
(dollars in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
  Quarters Ended
 
Twelve Months Ended
CHANGE IN THE
 
Dec 31, 2019
 
Sep 30, 2019
 
Dec 31, 2018
 
Dec 31, 2019
 
Dec 31, 2018
ALLOWANCE FOR LOAN LOSSES
 
 
 
 
 
 
 
 
 
 
Balance, beginning of period
 
$
97,801
 
 
$
98,254
 
 
$
95,263
 
 
$
96,485
 
 
$
89,028
 
Provision for loan losses
 
4,000
 
 
2,000
 
 
2,500
 
 
10,000
 
 
8,500
 
Recoveries of loans previously charged off:
 
 
 
 
 
 
 
 
 
 
Commercial real estate
 
199
 
 
107
 
 
66
 
 
476
 
 
1,646
 
Construction and land
 
 
 
156
 
 
23
 
 
208
 
 
213
 
One- to four-family real estate
 
159
 
 
129
 
 
18
 
 
561
 
 
750
 
Commercial business
 
225
 
 
162
 
 
193
 
 
625
 
 
1,049
 
Agricultural business, including secured by farmland
 
10
 
 
2
 
 
23
 
 
47
 
 
64
 
Consumer
 
61
 
 
154
 
 
102
 
 
548
 
 
366
 
 
 
654
 
 
710
 
 
425
 
 
2,465
 
 
4,088
 
Loans charged off:
 
 
 
 
 
 
 
 
 
 
Commercial real estate
 
 
 
(314
)
 
 
 
(1,138
)
 
(401
)
Construction and land
 
(45
)
 
 
 
 
 
(45
)
 
(479
)
One- to four-family real estate
 
 
 
(86
)
 
 
 
(86
)
 
(43
)
Commercial business
 
(1,180
)
 
(1,599
)
 
(684
)
 
(4,171
)
 
(2,051
)
Agricultural business, including secured by farmland
 
(4
)
 
(741
)
 
(415
)
 
(911
)
 
(756
)
Consumer
 
(667
)
 
(423
)
 
(604
)
 
(2,040
)
 
(1,401
)
 
 
(1,896
)
 
(3,163
)
 
(1,703
)
 
(8,391
)
 
(5,131
)
Net charge-offs
 
(1,242
)
 
(2,453
)
 
(1,278
)
 
(5,926
)
 
(1,043
)
Balance, end of period
 
$
100,559
 
 
$
97,801
 
 
$
96,485
 
 
$
100,559
 
 
$
96,485
 
Net charge-offs / Average loans receivable
 
(0.013
)%
 
(0.027
)%
 
(0.015
)%
 
(0.066
)%
 
(0.013
)%


 
 
 
 
 
 
 
ALLOCATION OF
 
 
 
 
 
 
ALLOWANCE FOR LOAN LOSSES
 
Dec 31, 2019
 
Sep 30, 2019
 
Dec 31, 2018
Specific or allocated loss allowance:
 
 
 
 
 
 
Commercial real estate
 
$
30,591
 
 
$
28,515
 
 
$
27,132
 
Multifamily real estate
 
4,754
 
 
4,283
 
 
3,818
 
Construction and land
 
22,994
 
 
22,569
 
 
24,442
 
One- to four-family real estate
 
4,136
 
 
4,569
 
 
4,714
 
Commercial business
 
23,370
 
 
21,147
 
 
19,438
 
Agricultural business, including secured by farmland
 
4,120
 
 
3,895
 
 
3,778
 
Consumer
 
8,202
 
 
8,441
 
 
7,972
 
Total allocated
 
98,167
 
 
93,419
 
 
91,294
 
Unallocated
 
2,392
 
 
4,382
 
 
5,191
 
     Total allowance for loan losses
 
$
100,559
 
 
$
97,801
 
 
$
96,485
 
Allowance for loan losses / Total loans receivable
 
1.08
%
 
1.11
%
 
1.11
%
Allowance for loan losses / Non-performing loans
 
254
%
 
536
%
 
616
%


 
 
 
 
 
 
ADDITIONAL FINANCIAL INFORMATION
 
 
 
 
 
(dollars in thousands)
 
 
 
 
 
 
Dec 31, 2019
 
Sep 30, 2019
 
Dec 31, 2018
NON-PERFORMING ASSETS
 
 
 
 
 
Loans on non-accrual status:
 
 
 
 
 
Secured by real estate:
 
 
 
 
 
Commercial
$
5,952
 
 
$
5,092
 
 
$
4,088
 
Multifamily
85
 
 
87
 
 
 
Construction and land
1,905
 
 
1,318
 
 
3,188
 
One- to four-family
3,410
 
 
3,007
 
 
1,544
 
Commercial business
23,015
 
 
3,035
 
 
2,936
 
Agricultural business, including secured by farmland
661
 
 
757
 
 
1,751
 
Consumer
2,473
 
 
2,473
 
 
1,241
 
 
37,501
 
 
15,769
 
 
14,748
 
Loans more than 90 days delinquent, still on accrual:
 
 
 
 
 
Secured by real estate:
 
 
 
 
 
Commercial
89
 
 
89
 
 
 
Construction and land
332
 
 
1,141
 
 
 
One- to four-family
877
 
 
652
 
 
658
 
Commercial business
401
 
 
358
 
 
1
 
Consumer
398
 
 
247
 
 
247
 
 
2,097
 
 
2,487
 
 
906
 
Total non-performing loans
39,598
 
 
18,256
 
 
15,654
 
Real estate owned (REO)
814
 
 
228
 
 
2,611
 
Other repossessed assets
122
 
 
115
 
 
592
 
Total non-performing assets
$
40,534
 
 
$
18,599
 
 
$
18,857
 
Total non-performing assets to total assets
0.32
%
 
0.15
%
 
0.16
%
Purchased credit-impaired loans, net
$
15,938
 
 
$
12,575
 
 
$
14,413
 


 
 
 
 
 
Quarters Ended
 
Twelve Months Ended
REAL ESTATE OWNED
Dec 31, 2019
 
Sep 30, 2019
 
Dec 31, 2018
 
Dec 31, 2019
 
Dec 31, 2018
Balance, beginning of period
$
228
 
 
$
2,513
 
 
$
364
 
 
$
2,611
 
 
$
360
 
Additions from loan foreclosures
 
 
48
 
 
139
 
 
109
 
 
641
 
Additions from acquisitions
650
 
 
 
 
2,593
 
 
650
 
 
2,593
 
Proceeds from dispositions of REO
(105
)
 
(2,333
)
 
(453
)
 
(2,588
)
 
(838
)
Gain on sale of REO
41
 
 
 
 
168
 
 
32
 
 
242
 
Valuation adjustments in the period
 
 
 
 
(200
)
 
 
 
(387
)
Balance, end of period
$
814
 
 
$
228
 
 
$
2,611
 
 
$
814
 
 
$
2,611
 


 
 
 
 
 
 
 
 
 
 
 
ADDITIONAL FINANCIAL INFORMATION
 
 
 
 
 
 
 
 
 
 
(dollars in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
DEPOSIT COMPOSITION
 
 
 
 
 
 
 
Percentage Change
 
 
Dec 31, 2019
 
Sep 30, 2019
 
Dec 31, 2018
 
Prior Qtr
 
Prior Yr
Qtr
 
 
 
 
 
 
 
 
 
 
 
Non-interest-bearing
 
$
3,945,000
 
 
$
3,885,210
 
 
$
3,657,817
 
 
1.5
%
 
7.9
%
Interest-bearing checking
 
1,280,003
 
 
1,209,826
 
 
1,191,016
 
 
5.8
%
 
7.5
%
Regular savings accounts
 
1,934,041
 
 
1,863,839
 
 
1,842,581
 
 
3.8
%
 
5.0
%
Money market accounts
 
1,769,194
 
 
1,551,305
 
 
1,465,369
 
 
14.0
%
 
20.7
%
Total interest-bearing transaction and savings accounts
 
4,983,238
 
 
4,624,970
 
 
4,498,966
 
 
7.7
%
 
10.8
%
Total core deposits
 
8,928,238
 
 
8,510,180
 
 
8,156,783
 
 
4.9
%
 
9.5
%
Interest-bearing certificates
 
1,120,403
 
 
1,218,591
 
 
1,320,265
 
 
(8.1
)%
 
(15.1
)%
Total deposits
 
$
10,048,641
 
 
$
9,728,771
 
 
$
9,477,048
 
 
3.3
%
 
6.0
%


 
 
 
 
 
 
 
 
 
 
 
GEOGRAPHIC CONCENTRATION OF DEPOSITS
 
 
 
 
 
 
 
 
 
Percentage Change
 
 
Dec 31, 2019
 
Sep 30, 2019
 
Dec 31, 2018
 
Prior Qtr
 
Prior Yr
Qtr
 
 
Amount
 
Percentage
 
Amount
 
Amount
 
 
 
 
Washington
 
$
5,861,809
 
 
58.3
%
 
$
5,833,547
 
 
$
5,674,328
 
 
0.5
%
 
3.3
%
Oregon
 
2,006,163
 
 
20.0
%
 
1,990,155
 
 
1,891,145
 
 
0.8
%
 
6.1
%
California
 
1,698,289
 
 
16.9
%
 
1,429,939
 
 
1,434,033
 
 
18.8
%
 
18.4
%
Idaho
 
482,380
 
 
4.8
%
 
475,130
 
 
477,542
 
 
1.5
%
 
1.0
%
Total deposits
 
$
10,048,641
 
 
100.0
%
 
$
9,728,771
 
 
$
9,477,048
 
 
3.3
%
 
6.0
%


 
INCLUDED IN TOTAL DEPOSITS
 
Dec 31, 2019
 
Sep 30, 2019
 
Dec 31, 2018
Public non-interest-bearing accounts
 
$
111,015
 
 
$
114,879
 
 
$
96,009
 
Public interest-bearing transaction & savings accounts
 
133,403
 
 
119,729
 
 
121,392
 
Public interest-bearing certificates
 
35,184
 
 
26,609
 
 
30,089
 
Total public deposits
 
$
279,602
 
 
$
261,217
 
 
$
247,490
 
Total brokered deposits
 
$
202,884
 
 
$
299,496
 
 
$
377,347
 


ADDITIONAL FINANCIAL INFORMATION
 
 
(in thousands)
 
 
 
 
 
 
 
 
ACQUISITION OF ALTAPACIFIC BANCORP
 
 
The following table* provides the estimated fair value of the assets acquired and liabilities assumed in the AltaPacific acquisition at November 1, 2019 (in thousands):
 
 
 
November 1, 2019
 
 
 
Cash paid
 
$
2,360
 
Fair value of common shares issued
 
85,200
 
Total consideration
 
87,560
 
 
 
 
Fair value of assets acquired:
 
 
Cash and cash equivalents
39,686
 
 
Securities
20,348
 
 
Federal Home Loan Bank stock
2,005
 
 
Loans receivable
332,355
 
 
Real estate owned held for sale
650
 
 
Property and equipment
3,809
 
 
Core deposit intangible
4,610
 
 
Bank-owned life insurance
11,890
 
 
Deferred tax asset
166
 
 
Other assets
11,090
 
 
Total assets acquired
426,609
 
 
 
 
 
Fair value of liabilities assumed:
 
 
Deposits
313,374
 
 
Advances from FHLB
40,226
 
 
Junior subordinated debentures
5,814
 
 
Deferred compensation
4,508
 
 
Other liabilities
9,094
 
 
Total liabilities assumed
373,016
 
 
 
 
 
Net assets acquired
 
53,593
 
 
 
 
     Goodwill
 
$
33,967
 
 
 
 
* Amounts recorded in this table are preliminary estimates of fair value.  Additional adjustments to the acquisition accounting may be required with a measurement period of one-year from the acquisition date.


 
 
 
 
 
 
 
 
 
 
 
 
 
ADDITIONAL FINANCIAL INFORMATION
 
 
 
 
 
 
 
 
 
 
 
 
(dollars in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Actual
 
Minimum to be
categorized as
"Adequately Capitalized"
 
Minimum to be
categorized as
"Well Capitalized"
REGULATORY CAPITAL RATIOS AS OF DECEMBER 31, 2019
 
Amount
 
Ratio
 
Amount
 
Ratio
 
Amount
 
Ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
Banner Corporation-consolidated:
 
 
 
 
 
 
 
 
 
 
 
 
  Total capital to risk-weighted assets
 
$
1,386,483
 
 
12.93
%
 
$
857,555
 
 
8.00
%
 
$
1,071,943
 
 
10.00
%
  Tier 1 capital to risk-weighted assets
 
1,283,208
 
 
11.97
%
 
643,166
 
 
6.00
%
 
643,166
 
 
6.00
%
  Tier 1 leverage capital to average assets
 
1,283,208
 
 
10.71
%
 
479,458
 
 
4.00
%
 
 
n/a
 
 
n/a
 
  Common equity tier 1 capital to risk-weighted assets
 
1,139,708
 
 
10.63
%
 
482,375
 
 
4.50
%
 
 
n/a
 
 
n/a
 
Banner Bank:
 
 
 
 
 
 
 
 
 
 
 
 
  Total capital to risk-weighted assets
 
1,321,580
 
 
12.55
%
 
842,227
 
 
8.00
%
 
1,052,784
 
 
10.00
%
  Tier 1 capital to risk-weighted assets
 
1,220,811
 
 
11.60
%
 
631,670
 
 
6.00
%
 
842,227
 
 
8.00
%
  Tier 1 leverage capital to average assets
 
1,220,811
 
 
10.45
%
 
467,330
 
 
4.00
%
 
584,163
 
 
5.00
%
  Common equity tier 1 capital to risk-weighted assets
 
1,220,811
 
 
11.60
%
 
473,753
 
 
4.50
%
 
684,310
 
 
6.50
%
Islanders Bank:
 
 
 
 
 
 
 
 
 
 
 
 
  Total capital to risk-weighted assets
 
37,044
 
 
19.42
%
 
15,258
 
 
8.00
%
 
19,073
 
 
10.00
%
  Tier 1 capital to risk-weighted assets
 
34,658
 
 
18.17
%
 
11,444
 
 
6.00
%
 
15,258
 
 
8.00
%
  Tier 1 leverage capital to average assets
 
34,658
 
 
11.66
%
 
11,887
 
 
4.00
%
 
14,859
 
 
5.00
%
  Common equity tier 1 capital to risk-weighted assets
 
34,658
 
 
18.17
%
 
8,583
 
 
4.50
%
 
12,397
 
 
6.50
%


 
 
 
 
 
 
 
 
 
 
 
 
ADDITIONAL FINANCIAL INFORMATION 
(dollars in thousands) 
(rates / ratios annualized) 
 
 
 
 
 
 
 
 
 
 
 
 
ANALYSIS OF NET INTEREST SPREAD
Quarters Ended
 
December 31, 2019
 
September 30, 2019
 
December 31, 2018
 
Average
Balance
Interest
and
Dividends
Yield /
Cost(3)
 
Average
Balance
Interest
and
Dividends
Yield /
Cost(3)
 
Average
Balance
Interest
and
Dividends
Yield /
Cost(3)
Interest-earning assets:
 
 
 
 
 
 
 
 
 
 
 
Held for sale loans
$
202,686
 
$
2,048
 
4.01
%
 
$
154,529
 
$
1,607
 
4.13
%
 
$
83,741
 
$
1,055
 
5.00
%
Mortgage loans
7,134,231
 
92,926
 
5.17
%
 
6,872,426
 
89,948
 
5.19
%
 
6,573,278
 
88,561
 
5.35
%
Commercial/agricultural loans
1,853,447
 
23,256
 
4.98
%
 
1,809,397
 
23,750
 
5.21
%
 
1,631,133
 
22,257
 
5.41
%
Consumer and other loans
169,197
 
2,685
 
6.30
%
 
173,342
 
2,791
 
6.39
%
 
172,934
 
2,754
 
6.32
%
Total loans(1)
9,359,561
 
120,915
 
5.13
%
 
9,009,694
 
118,096
 
5.20
%
 
8,461,086
 
114,627
 
5.37
%
Mortgage-backed securities
1,371,438
 
8,924
 
2.58
%
 
1,358,448
 
9,415
 
2.75
%
 
1,400,508
 
9,931
 
2.81
%
Other securities
418,767
 
2,663
 
2.52
%
 
414,994
 
3,058
 
2.92
%
 
474,659
 
3,633
 
3.04
%
Interest-bearing deposits with banks
107,959
 
531
 
1.95
%
 
82,836
 
489
 
2.34
%
 
54,577
 
305
 
2.22
%
FHLB stock
26,036
 
376
 
5.73
%
 
29,400
 
378
 
5.10
%
 
22,791
 
245
 
4.26
%
Total investment securities
1,924,200
 
12,494
 
2.58
%
 
1,885,678
 
13,340
 
2.81
%
 
1,952,535
 
14,114
 
2.87
%
Total interest-earning assets
11,283,761
 
133,409
 
4.69
%
 
10,895,372
 
131,436
 
4.79
%
 
10,413,621
 
128,741
 
4.90
%
Non-interest-earning assets
1,152,751
 
 
 
 
1,078,277
 
 
 
 
903,165
 
 
 
Total assets
$
12,436,512
 
 
 
 
$
11,973,649
 
 
 
 
$
11,316,786
 
 
 
Deposits:
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing checking accounts
$
1,228,936
 
564
 
0.18
%
 
$
1,194,633
 
621
 
0.21
%
 
$
1,131,030
 
403
 
0.14
%
Savings accounts
1,999,656
 
2,027
 
0.40
%
 
1,854,967
 
2,244
 
0.48
%
 
1,779,288
 
1,505
 
0.34
%
Money market accounts
1,607,954
 
2,842
 
0.70
%
 
1,542,264
 
2,944
 
0.76
%
 
1,440,889
 
1,638
 
0.45
%
Certificates of deposit
1,189,530
 
4,517
 
1.51
%
 
1,155,710
 
4,205
 
1.44
%
 
1,287,114
 
3,957
 
1.22
%
Total interest-bearing deposits
6,026,076
 
9,950
 
0.66
%
 
5,747,574
 
10,014
 
0.69
%
 
5,638,321
 
7,503
 
0.53
%
Non-interest-bearing deposits
3,959,097
 
 
%
 
3,786,143
 
 
%
 
3,608,930
 
 
%
Total deposits
9,985,173
 
9,950
 
0.40
%
 
9,533,717
 
10,014
 
0.42
%
 
9,247,251
 
7,503
 
0.32
%
Other interest-bearing liabilities:
 
 
 
 
 
 
 
 
 
 
 
FHLB advances
387,435
 
2,281
 
2.34
%
 
476,435
 
3,107
 
2.59
%
 
311,046
 
2,072
 
2.64
%
Other borrowings
126,782
 
121
 
0.38
%
 
122,035
 
82
 
0.27
%
 
117,724
 
66
 
0.22
%
Junior subordinated debentures
145,339
 
1,566
 
4.27
%
 
140,212
 
1,612
 
4.56
%
 
140,212
 
1,641
 
4.64
%
Total borrowings
659,556
 
3,968
 
2.39
%
 
738,682
 
4,801
 
2.58
%
 
568,982
 
3,779
 
2.64
%
Total funding liabilities
10,644,729
 
13,918
 
0.52
%
 
10,272,399
 
14,815
 
0.57
%
 
9,816,233
 
11,282
 
0.46
%
Other non-interest-bearing liabilities(2)
189,682
 
 
 
 
163,809
 
 
 
 
92,003
 
 
 
Total liabilities
10,834,411
 
 
 
 
10,436,208
 
 
 
 
9,908,236
 
 
 
Shareholders' equity
1,602,101
 
 
 
 
1,537,785
 
 
 
 
1,408,550
 
 
 
Total liabilities and shareholders' equity
$
12,436,512
 
 
 
 
$
11,973,993
 
 
 
 
$
11,316,786
 
 
 
Net interest income/rate spread
 
$
119,491
 
4.17
%
 
 
$
116,621
 
4.22
%
 
 
$
117,459
 
4.44
%
Net interest margin
 
 
4.20
%
 
 
 
4.25
%
 
 
 
4.47
%
Additional Key Financial Ratios:
 
 
 
 
 
 
 
 
 
 
 
Return on average assets
 
 
1.07
%
 
 
 
1.31
%
 
 
 
1.32
%
Return on average equity
 
 
8.33
%
 
 
 
10.21
%
 
 
 
10.57
%
Average equity/average assets
 
 
12.88
%
 
 
 
12.84
%
 
 
 
12.45
%
Average interest-earning assets/average interest-bearing liabilities
 
 
168.78
%
 
 
 
167.98
%
 
 
 
167.76
%
Average interest-earning assets/average funding liabilities
 
 
106.00
%
 
 
 
106.06
%
 
 
 
106.09
%
Non-interest income/average assets
 
 
0.65
%
 
 
 
0.69
%
 
 
 
0.74
%
Non-interest expense/average assets
 
 
2.99
%
 
 
 
2.89
%
 
 
 
3.34
%
Efficiency ratio(4)
 
 
67.03
%
 
 
 
63.50
%
 
 
 
68.89
%
Adjusted efficiency ratio(5)
 
 
61.19
%
 
 
 
60.71
%
 
 
 
63.06
%


(1
Average balances include loans accounted for on a nonaccrual basis and loans 90 days or more past due.  Amortization of net deferred loan fees/costs is included with interest on loans.
(2
)
Average other non-interest-bearing liabilities include fair value adjustments related to junior subordinated debentures.
(3
)
Yields and costs have not been adjusted for the effect of tax-exempt interest.
(4
)
Non-interest expense divided by the total of net interest income (before provision for loan losses) and non-interest income.
(5
)
Adjusted non-interest expense divided by adjusted revenue.  Adjusted revenue excludes net gain (loss) on sale of securities and fair value adjustments.  Adjusted non-interest expense excludes acquisition-related expenses, amortization of core deposit intangibles (CDI), REO gain (loss), FHLB prepayment penalties and state/municipal business and use taxes.  These represent non-GAAP financial measures.  See also Non-GAAP Financial Measures reconciliation tables on the last two pages of this press release.


 
 
 
 
 
 
 
 
ADDITIONAL FINANCIAL INFORMATION
 
 
 
 
 
 
 
(dollars in thousands)
 
 
 
 
 
 
 
(rates / ratios annualized)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ANALYSIS OF NET INTEREST SPREAD
Twelve Months Ended
 
December 31, 2019
 
December 31, 2018
 
Average
Balance
Interest and
Dividends
Yield/Cost(3)
 
Average
Balance
Interest and
Dividends
Yield/Cost(3)
Interest-earning assets:
 
 
 
 
 
 
 
Held for sale loans
$
126,086
 
$
5,343
 
4.24
%
 
$
81,873
 
$
3,926
 
4.80
%
Mortgage loans
6,911,067
 
361,158
 
5.23
%
 
6,188,279
 
320,264
 
5.18
%
Commercial/agricultural loans
1,784,468
 
93,742
 
5.25
%
 
1,519,871
 
79,605
 
5.24
%
Consumer and other loans
176,373
 
11,230
 
6.37
%
 
149,184
 
9,575
 
6.42
%
Total loans(1)
8,997,994
 
471,473
 
5.24
%
 
7,939,207
 
413,370
 
5.21
%
Mortgage-backed securities
1,368,927
 
38,640
 
2.82
%
 
1,247,758
 
35,076
 
2.81
%
Other securities
441,402
 
12,510
 
2.83
%
 
468,416
 
13,332
 
2.85
%
Interest-bearing deposits with banks
72,579
 
1,649
 
2.27
%
 
59,031
 
1,080
 
1.83
%
FHLB stock
29,509
 
1,407
 
4.77
%
 
20,496
 
774
 
3.78
%
Total investment securities
1,912,417
 
54,206
 
2.83
%
 
1,795,701
 
50,262
 
2.80
%
Total interest-earning assets
10,910,411
 
525,679
 
4.82
%
 
9,734,908
 
463,632
 
4.76
%
Non-interest-earning assets
1,078,277
 
 
 
 
828,184
 
 
 
Total assets
$
11,988,688
 
 
 
 
$
10,563,092
 
 
 
Deposits:
 
 
 
 
 
 
 
Interest-bearing checking accounts
$
1,188,985
 
2,224
 
0.19
%
 
$
1,048,327
 
1,200
 
0.11
%
Savings accounts
1,890,467
 
8,310
 
0.44
%
 
1,665,608
 
3,944
 
0.24
%
Money market accounts
1,534,909
 
10,693
 
0.70
%
 
1,421,161
 
4,107
 
0.29
%
Certificates of deposit
1,175,942
 
16,403
 
1.39
%
 
1,127,612
 
11,391
 
1.01
%
Total interest-bearing deposits
5,790,303
 
37,630
 
0.65
%
 
5,262,708
 
20,642
 
0.39
%
Non-interest-bearing deposits
3,751,878
 
 
%
 
3,411,010
 
 
%
Total deposits
9,542,181
 
37,630
 
0.39
%
 
8,673,718
 
20,642
 
0.24
%
Other interest-bearing liabilities:
 
 
 
 
 
 
 
FHLB advances
477,796
 
12,234
 
2.56
%
 
253,661
 
5,636
 
2.22
%
Other borrowings
122,343
 
330
 
0.27
%
 
108,730
 
245
 
0.23
%
Junior subordinated debentures
141,504
 
6,574
 
4.65
%
 
140,212
 
6,136
 
4.38
%
Total borrowings
741,643
 
19,138
 
2.58
%
 
502,603
 
12,017
 
2.39
%
Total funding liabilities
10,283,824
 
56,768
 
0.55
%
 
9,176,321
 
32,659
 
0.36
%
Other non-interest-bearing liabilities(2)
164,318
 
 
 
 
79,901
 
 
 
Total liabilities
10,448,142
 
 
 
 
9,256,222
 
 
 
Shareholders' equity
1,540,546
 
 
 
 
1,306,870
 
 
 
Total liabilities and shareholders' equity
$
11,988,688
 
 
 
 
$
10,563,092
 
 
 
Net interest income/rate spread
 
$
468,911
 
4.27
%
 
 
$
430,973
 
4.40
%
Net interest margin
 
 
4.30
%
 
 
 
4.43
%
Additional Key Financial Ratios:
 
 
 
 
 
 
 
Return on average assets
 
 
1.22
%
 
 
 
1.29
%
Return on average equity
 
 
9.50
%
 
 
 
10.45
%
Average equity/average assets
 
 
12.85
%
 
 
 
12.37
%
Average interest-earning assets/average interest-bearing liabilities
 
 
167.03
%
 
 
 
168.85
%
Average interest-earning assets/average funding liabilities
 
 
106.09
%
 
 
 
106.09
%
Non-interest income/average assets
 
 
0.68
%
 
 
 
0.80
%
Non-interest expense/average assets
 
 
2.98
%
 
 
 
3.23
%
Efficiency ratio(4)
 
 
64.94
%
 
 
 
66.29
%
Adjusted efficiency ratio(5)
 
 
61.18
%
 
 
 
63.59
%


(1)
 
Average balances include loans accounted for on a nonaccrual basis and loans 90 days or more past due.  Amortization of net deferred loan fees/costs is included with interest on loans.
(2)
 
Average other non-interest-bearing liabilities include fair value adjustments related to junior subordinated debentures.
(3)
 
Yields and costs have not been adjusted for the effect of tax-exempt interest.
(4)
 
Non-interest expense divided by the total of net interest income (before provision for loan losses) and non-interest income.
(5)


 
Adjusted non-interest expense divided by adjusted revenue.  Adjusted revenue excludes net gain (loss) on sale of securities and fair value adjustments.  Adjusted non-interest expense excludes acquisition-related expenses, amortization of CDI, REO gain (loss), FHLB prepayment penalties and state/municipal business and use taxes.  These represent non-GAAP financial measures.  See also Non-GAAP Financial Measures reconciliation tables on the last two pages of this press release.


 
 
 
 
 
 
 
 
 
 
ADDITIONAL FINANCIAL INFORMATION
 
 
 
 
 
 
 
 
 
(dollars in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
* Non-GAAP Financial Measures
 
 
 
 
 
 
 
 
 
In addition to results presented in accordance with generally accepted accounting principles in the United States of America (GAAP), this press release contains certain non-GAAP 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 Banner's core operations reflected in the current quarter's results and facilitate the comparison of our performance with the performance of our peers.  However, these non-GAAP financial measures are supplemental and are not a substitute for any analysis based on GAAP.  Where applicable, comparable earnings information using GAAP financial measures is also presented.  Because not all companies use the same calculations, our presentation may not be comparable to other similarly titled measures as calculated by other companies. For a reconciliation of these non-GAAP financial measures, see the tables below:
 
 
 
 
 
 
 
 
 
 
ADJUSTED REVENUE
Quarters Ended
 
Twelve Months Ended
 
Dec 31, 2019
 
Sep 30, 2019
 
Dec 31, 2018
 
Dec 31, 2019
 
Dec 31, 2018
Net interest income before provision for loan losses
$
119,491
 
 
$
116,621
 
 
$
117,459
 
 
$
468,911
 
 
$
430,973
 
Total non-interest income
20,282
 
 
20,866
 
 
21,018
 
 
81,949
 
 
84,008
 
Total GAAP revenue
139,773
 
 
137,487
 
 
138,477
 
 
550,860
 
 
514,981
 
Exclude net (gain) loss on sale of securities
(62
)
 
2
 
 
885
 
 
(33
)
 
837
 
Exclude net change in valuation of financial instruments carried at fair value
36
 
 
69
 
 
(198
)
 
208
 
 
(3,775
)
Adjusted revenue (non-GAAP)
$
139,747
 
 
$
137,558
 
 
$
139,164
 
 
$
551,035
 
 
$
512,043
 


ADJUSTED EARNINGS
 
Quarters Ended
 
Twelve Months Ended
 
 
Dec 31, 2019
 
Sep 30, 2019
 
Dec 31, 2018
 
Dec 31, 2019
 
Dec 31, 2018
Net income (GAAP)
 
$
33,655
 
 
$
39,577
 
 
$
37,528
 
 
$
146,278
 
 
$
136,515
 
Exclude net (gain) loss on sale of securities
 
(62
)
 
2
 
 
885
 
 
(33
)
 
837
 
Exclude net change in valuation of financial instruments carried at fair value
 
36
 
 
69
 
 
(198
)
 
208
 
 
(3,775
)
Exclude acquisition-related expenses
 
4,419
 
 
676
 
 
4,602
 
 
7,544
 
 
5,607
 
Exclude related tax (benefit) expense
 
(1,074
)
 
(49
)
 
(1,159
)
 
(1,741
)
 
(426
)
Exclude FHLB prepayment penalties
 
735
 
 
 
 
 
 
735
 
 
 
Exclude tax adjustments related to tax reform and valuation reserves
 
 
 
 
 
(4,207
)
 
 
 
(4,207
)
Total adjusted earnings (non-GAAP)
 
$
37,709
 
 
$
40,275
 
 
$
37,451
 
 
$
152,991
 
 
$
134,551
 
 
 
 
 
 
 
 
 
 
 
 
Diluted earnings per share (GAAP)
 
$
0.95
 
 
$
1.15
 
 
$
1.09
 
 
$
4.18
 
 
$
4.15
 
Diluted adjusted earnings per share (non-GAAP)
 
$
1.07
 
 
$
1.17
 
 
$
1.09
 
 
$
4.38
 
 
$
4.09
 


ADDITIONAL FINANCIAL INFORMATION
 
 
 
 
 
 
 
 
 
 
(dollars in thousands)
 
 
 
 
 
 
 
 
 
 
ADJUSTED EFFICIENCY RATIO
 
Quarters Ended
 
Twelve Months Ended
 
 
Dec 31, 2019
 
Sep 30, 2019
 
Dec 31, 2018
 
Dec 31, 2019
 
Dec 31, 2018
Non-interest expense (GAAP)
 
$
93,690
 
 
$
87,308
 
 
$
95,396
 
 
$
357,728
 
 
$
341,371
 
Exclude acquisition-related expenses
 
(4,419
)
 
(676
)
 
(4,602
)
 
(7,544
)
 
(5,607
)
Exclude CDI amortization
 
(2,061
)
 
(1,985
)
 
(1,935
)
 
(8,151
)
 
(6,047
)
Exclude state/municipal tax expense
 
(917
)
 
(1,011
)
 
(854
)
 
(3,880
)
 
(3,284
)
Exclude REO loss
 
(40
)
 
(126
)
 
(251
)
 
(303
)
 
(804
)
Exclude FHLB prepayment penalties
 
(735
)
 
 
 
 
 
(735
)
 
$
 
Adjusted non-interest expense (non-GAAP)
 
$
85,518
 
 
$
83,510
 
 
$
87,754
 
 
$
337,115
 
 
$
325,629
 
 
 
 
 
 
 
 
 
 
 
 
Net interest income before provision for loan losses (GAAP)
 
$
119,491
 
 
$
116,621
 
 
$
117,459
 
 
$
468,911
 
 
$
430,973
 
Non-interest income (GAAP)
 
20,282
 
 
20,866
 
 
21,018
 
 
81,949
 
 
84,008
 
Total revenue
 
139,773
 
 
137,487
 
 
138,477
 
 
550,860
 
 
514,981
 
Exclude net (gain) loss on sale of securities
 
(62
)
 
2
 
 
885
 
 
(33
)
 
837
 
Exclude net change in valuation of financial instruments carried at fair value
 
36
 
 
69
 
 
(198
)
 
208
 
 
(3,775
)
Adjusted revenue (non-GAAP)
 
$
139,747
 
 
$
137,558
 
 
$
139,164
 
 
$
551,035
 
 
$
512,043
 
 
 
 
 
 
 
 
 
 
 
 
Efficiency ratio (GAAP)
 
67.03
%
 
63.50
%
 
68.89
%
 
64.94
%
 
66.29
%
Adjusted efficiency ratio (non-GAAP)
 
61.19
%
 
60.71
%
 
63.06
%
 
61.18
%
 
63.59
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 


TANGIBLE COMMON SHAREHOLDERS' EQUITY TO TANGIBLE ASSETS
 
Dec 31, 2019
 
Sep 30, 2019
 
Dec 31, 2018
Shareholders' equity (GAAP)
 
$
1,594,034
 
 
$
1,530,935
 
 
$
1,478,595
 
Exclude goodwill and other intangible assets, net
 
402,279
 
 
365,764
 
 
372,078
 
Tangible common shareholders' equity (non-GAAP)
 
$
1,191,755
 
 
$
1,165,171
 
 
$
1,106,517
 
 
 
 
 
 
 
 
Total assets (GAAP)
 
$
12,604,031
 
 
$
12,097,842
 
 
$
11,871,317
 
Exclude goodwill and other intangible assets, net
 
402,279
 
 
365,764
 
 
372,078
 
Total tangible assets (non-GAAP)
 
$
12,201,752
 
 
$
11,732,078
 
 
$
11,499,239
 
Common shareholders' equity to total assets (GAAP)
 
12.65
%
 
12.65
%
 
12.46
%
Tangible common shareholders' equity to tangible assets (non-GAAP)
 
9.77
%
 
9.93
%
 
9.62
%
 
 
 
 
 
 
 
TANGIBLE COMMON SHAREHOLDERS' EQUITY PER SHARE
 
 
 
 
 
 
Tangible common shareholders' equity (non-GAAP)
 
$
1,191,755
 
 
$
1,165,171
 
 
$
1,106,517
 
Common shares outstanding at end of period
 
35,751,576
 
 
34,173,357
 
 
35,182,772
 
Common shareholders' equity (book value) per share (GAAP)
 
$
44.59
 
 
$
44.80
 
 
$
42.03
 
Tangible common shareholders' equity (tangible book value) per share (non-GAAP)
 
$
33.33
 
 
$
34.10
 
 
$
31.45
 


CONTACT:
 
MARK J. GRESCOVICH,
 
 
PRESIDENT & CEO
 
 
PETER J. CONNER, CFO
 
 
(509) 527-3636

Stock Information

Company Name: Banner Corporation
Stock Symbol: BANR
Market: NASDAQ
Website: bannerbank.com

Menu

BANR BANR Quote BANR Short BANR News BANR Articles BANR Message Board
Get BANR Alerts

News, Short Squeeze, Breakout and More Instantly...