News Details

Banner Corporation Reports Net Income of $6.0 Million in Third Quarter

10/19/2011

WALLA WALLA, Wash., Oct. 19, 2011 (GLOBE NEWSWIRE) -- Banner Corporation (Nasdaq: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 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.

"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 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.

BANR - Third Quarter 2011 Results          
RESULTS OF OPERATIONSQuarters EndedNine Months Ended
(in thousands except shares and per share data)Sep 30, 2011Jun 30, 2011Sep 30, 2010Sep 30, 2011Sep 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
         
         
         
BANR - Third Quarter 2011 Results        
FINANCIAL CONDITION        
(in thousands except shares and per share data)Sep 30, 2011Jun 30, 2011Sep 30, 2010Dec 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.        
         
         
         
BANR - Third Quarter 2011 Results    
ADDITIONAL FINANCIAL INFORMATION    
(dollars in thousands)     
      
 Sep 30, 2011Jun 30, 2011Sep 30, 2010Dec 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, 2011WashingtonOregonIdahoOtherTotal
           
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, 2011WashingtonOregonIdahoOtherTotal
           
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
           
           
           
BANR - Third Quarter 2011 Results     
ADDITIONAL FINANCIAL INFORMATION     
(dollars in thousands)     
      
 Quarters EndedNine Months Ended
CHANGE IN THESep 30, 2011Jun 30, 2011Sep 30, 2010Sep 30, 2011Sep 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 LOSSESSep 30, 2011Jun 30, 2011Sep 30, 2010Dec 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%  
           
           
           
BANR - Third Quarter 2011 Results     
ADDITIONAL FINANCIAL INFORMATION     
(dollars in thousands)     
      
 Sep 30, 2011Jun 30, 2011Sep 30, 2010Dec 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, 2011WashingtonOregonIdahoOtherTotal
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
           
           
           
BANR - Third Quarter 2011 Results     
ADDITIONAL FINANCIAL INFORMATION     
(dollars in thousands)     
      
 Quarters EndedNine Months Ended 
REAL ESTATE OWNEDSep 30, 2011Sep 30, 2010Sep 30, 2011Sep 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 QUARTERSSep 30, 2011Jun 30, 2011Mar 31, 2011Dec 31, 2010Sep 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 STATEWashingtonOregonIdahoTotal  
           
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  
         
         
         
BANR - Third Quarter 2011 Results    
ADDITIONAL FINANCIAL INFORMATION    
(dollars in thousands)    
     
     
DEPOSITS & OTHER BORROWINGS    
 Sep 30, 2011Jun 30, 2011Sep 30, 2010Dec 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, 2011WashingtonOregonIdahoTotal
         
   $ 2,714,284  $ 599,077  $ 224,073  $ 3,537,434
         
         
         
     Minimum for Capital Adequacy
REGULATORY CAPITAL RATIOS ATActualor "Well Capitalized"
September 30, 2011AmountRatioAmountRatio
         
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%
           
           
           
BANR - Third Quarter 2011 Results     
ADDITIONAL FINANCIAL INFORMATION     
(dollars in thousands)     
(rates / ratios annualized)     
 Quarters EndedNine Months Ended
OPERATING PERFORMANCESep 30, 2011Jun 30, 2011Sep 30, 2010Sep 30, 2011Sep 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.      
CONTACT: MARK J. GRESCOVICH,
         PRESIDENT & CEO
         LLOYD W. BAKER, CFO
         (509) 527-3636
Source: Banner Corporation