Glacier Bancorp
GBCI
#2804
Rank
A$8.22 B
Marketcap
A$63.25
Share price
-2.20%
Change (1 day)
-7.87%
Change (1 year)

Glacier Bancorp - 10-Q quarterly report FY


Text size:


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 10-Q

   
[X] Quarterly report pursuant to section 13 or 15(d) of the Securities Exchange Act of 1934


  For the quarterly period ended September 30, 2002


[   ] Transition report pursuant to section 13 or 15(d) of the Securities Exchange Act of 1934


  For the transition period from  ____________________  to  ____________________ 

COMMISSION FILE 0-18911

GLACIER BANCORP, INC.


(Exact name of registrant as specified in its charter)
   
DELAWARE 81-0519541

(State or other jurisdiction of incorporation or organization) (IRS Employer Identification No.)


49 Commons Loop, Kalispell, Montana 59901

(Address of principal executive offices) (Zip Code)

Registrant’s telephone number, including area code (406) 756-4200


N/A


(Former name, former address, and former fiscal year, if changed since last report)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes [X]      No [   ]

The number of shares of Registrant’s common stock outstanding on November 5th, 2002 was 17,236,312. No preferred shares are issued or outstanding.



 


GLACIER BANCORP, INC.
Quarterly Report on Form 10-Q

Index

            
          Page #
          
Part I.
     Financial Information    
 
    Item 1  —
 Financial Statements    
 
        Consolidated Statements of Financial Condition September 30, 2002, December 31, and September 30, 2001 (unaudited)  3 
 
        Consolidated Statements of Operations — Three and Nine months ended September 30, 2002 and 2001 (unaudited)  4 
 
        Consolidated Statements of Stockholders’ Equity and Comprehensive Income — Year ended December 31, 2001 and Nine months ended September 30, 2002 (unaudited)  5 
 
        Consolidated Statements of Cash Flows — Nine months ended September 30, 2002 and 2001 (unaudited)  6 
 
        Notes to Consolidated Financial Statements (unaudited)  7 
 
    Item 2  —
 Management’s Discussion and Analysis of Financial Condition and Results of Operations  20 
 
    Item 3  —
 Quantitative and Qualitative Disclosure about Market Risk  25 
 
    Item 4  —
 Controls and Procedures  26 
 
Part II.
     Other Information  26 
 
    Item 1  —
 Legal Proceedings  26 
 
    Item 2  — Changes in Securities and Use of Proceeds  27 
 
    Item 3  —
 Defaults Upon Senior Securities  27 
 
    Item 4  —
 Submission of Matters to a Vote of Security Holders  27 
 
    Item 5  —
 Other Information  27 
 
    Item 6  —
 Exhibits and Reports on Form 8-K  27 
 
    Signatures
   27 

2


Glacier Bancorp, Inc.
Consolidated Statements of Financial Condition





(Unaudited – dollars in thousands except per share data)September 30, December 31, September 30, 




2002 2001 2001 
Assets:          
    Cash on hand and in banks  $ 62,723   73,456  64,064 
    Interest bearing cash deposits   18,690   23,970  9,790 



       Cash and cash equivalents   81,413   97,426  73,854 



    Investments:  
       Investment securities, available–for–sale   233,229   158,036  154,721 
       Mortgage backed securities, available–for–sale   421,966   350,542  346,019 
       Federal Home Loan Bank and Federal Reserve Bank stock, at cost   42,128   37,007  36,076 



            Total investments   697,323   545,585  536,816 



    Net loans receivable:  
       Real estate loans   383,890   421,996  441,232 
       Commercial Loans   674,139   620,134  627,110 
       Consumer and other loans   291,164   298,851  308,010 
       Allowance for loan losses   (21,342 ) (18,654) (18,528)



            Total loans, net   1,327,851   1,322,327  1,357,824 



    Premises and equipment, net   47,524   50,566  52,071 
    Real estate and other assets owned, net   852   593  727 
    Accrued interest receivable   13,447   12,409  14,388 
    Core deposit intangible, net   7,181   8,261  8,630 
    Goodwill   33,189   33,510  35,381 
    Other assets   15,034   15,070  15,274 



   $ 2,223,814   2,085,747  2,094,965 



Liabilities and stockholders’ equity:   
    Deposits – non-interest bearing  $ 292,653   234,318  244,450 
    Deposits – interest bearing   1,206,000   1,211,746  1,209,469 
    Advances from Federal Home Loan Bank of Seattle   402,367   367,295  360,654 
    Securities sold under agreements to repurchase   33,572   32,585  29,392 
    Other borrowed funds   16,799   1,060  12,020 
    Accrued interest payable   6,291   9,179  10,657 
    Current income taxes   1,642   95  3,371 
    Deferred tax liability   8,240   1,780  2,685 
    Trust preferred securities   35,000   35,000  35,000 
    Other liabilities   15,058   15,706  15,672 



       Total liabilities   2,017,622   1,908,764  1,923,370 



    Preferred shares, 1,000,000 shares authorized. None outstanding   --   --  -- 
    Common stock, $.01 par value per share  
       50,000,000 shares authorized   172   169  167 
    Paid–in capital   171,457   167,371  163,384 
    Retained earnings – substantially restricted   22,912   7,687  3,761 
    Accumulated other comprehensive income   11,651   1,756  4,283 



       Total stockholders' equity   206,192   176,983  171,595 



   $ 2,223,814   2,085,747  2,094,965 



    Number of shares outstanding   17,223,574   16,874,422  16,728,482 
    Book value of equity per share  $ 11.97   10.49  10.26 
    Tangible book value per share  $ 9.63   8.01  7.63 

See accompanying notes to consolidated financial statements

3


Glacier Bancorp, Inc.
Consolidated Statements of Operations



 
 
(unaudited – dollars in thousands except per share data)Three months ended September 30,Nine months ended September 30,


 
 
200220012002 2001




Interest income:             
     Real estate loans  $ 7,190   9,332  22,253   26,313 
     Commercial loans   12,007   12,824  35,088   34,524 
     Consumer and other loans   5,643   6,733  17,142   19,221 
     Investments   8,989   8,211  25,931   22,080 




           Total interest income   33,829   37,100  100,414   102,138 




Interest expense:   
     Deposits   6,429   11,452  20,544   33,250 
     FHLB Advances   4,189   5,212  12,555   14,049 
     Securities sold under agreements to repurchase   144   266  433   791 
     Trust preferred securities   904   904  2,711   2,410 
     Other borrowed funds   32   67  72   210 




           Total interest expense   11,698   17,901  36,315   50,710 




Net interest income    22,131   19,199  64,099   51,428 
     Provision for loan losses   1,665   1,006  4,225   3,429 




          Net interest income after provision for loan losses   20,466   18,193  59,874   47,999 




Non–interest income:   
     Service charges and other fees   3,726   3,270  10,332   9,009 
     Miscellaneous loan fees and charges   1,031   995  3,056   2,728 
     Gains on sale of loans   1,225   1,111  3,497   2,766 
     Gains on sale of investments, net      24  2   88 
     Other income   475   395  1,753   2,085 




          Total non–interest income   6,457   5,795  18,640   16,676 




Non–interest expense:   
     Compensation, employee benefits  
            and related expenses   7,541   7,392  22,856   20,182 
     Occupancy and equipment expense   2,340   2,187  6,965   6,147 
     Outsourced data processing expense   547   707  1,508   2,007 
     Core deposit intangibles amortization   359   383  1,080   957 
     Goodwill amortization      492     1,229 
     Other expenses   3,209   3,948  10,294   10,427 
     Minority interest           35 




          Total non–interest expense   13,996   15,109  42,703   40,984 




Earnings before income taxes    12,927   8,879  35,811   23,691 
     Federal and state income tax expense   4,311   3,172  12,170   8,462 




Net earnings   $ 8,616   5,707  23,641   15,229 




Basic earnings per share  $ 0.50   0.34  1.38   0.99 
Diluted earnings per share  $ 0.49   0.33  1.36   0.96 
Dividends declared per share  $ 0.17   0.15  0.49   0.45 
Return on average assets (annualized)   1.58 % 1.06% 1.48 % 1.06%
Return on average equity (annualized)   17.03 % 13.50% 16.42 % 13.41%
Return on tangible average equity (annualized)   21.32 % 18.09% 20.94 % 17.91%
Average outstanding shares – basic   17,209,487   16,676,275  17,120,894   15,344,475 
Average outstanding shares – diluted   17,501,540   17,078,578  17,420,288   15,828,650 

See accompanying notes to consolidated financial statements.

4


Glacier Bancorp, Inc.
Consolidated Statements of Stockholders’ Equity
and Comprehensive Income

Year ended December 31, 2001 and Nine months ended September 30, 2002

Retained
earnings
(accumulatedAccumulatedTotal
Common Stockdeficit)other comp–stock–


Paid–in substantially rehensive holders’
(Unaudited – dollars in thousands except per share data)Shares Amount capitalrestrictedincomeequity







Balance at December 31, 2000   11,447,150 $ 114  101,828  (4,087) 258  98,113 
Comprehensive income:  
     Net earnings         21,689    21,689 
     Unrealized gain on securities, net of reclassification adjustment           1,498  1,498 

Total comprehensive income   23,187 

Cash dividends declared ($.60 per share)         (9,915)   (9,915)
Stock options exercised   864,571  9  6,755      6,764 
Tax benefit from stock related compensation       2,778      2,778 
Conversion of debentures   32,239  1  341      342 
Stock issued in connection with merger of WesterFed Financial Corporation   4,530,462  45  55,669      55,714 






Balance at December 31, 2001   16,874,422 $ 169  167,371  7,687  1,756  176,983 
Comprehensive income:  
     Net earnings         23,641    23,641 
     Unrealized gain on securities, net of reclassification adjustment           9,895  9,895 

Total comprehensive income      33,536 

Cash dividends declared ($.49 per share)         (8,416)   (8,416)
Stock options exercised   349,152  3  4,086      4,089 






Balance at September 30, 2002   17,223,574 $ 172  171,457  22,912  11,651  206,192 






See accompanying notes to consolidated financial statements

5


Glacier Bancorp, Inc.
Consolidated Statements of Cash Flows



(Unaudited - dollars in thousands except per share data)Nine months ended September 30,


20022001  


OPERATING ACTIVITIES:          
      Net cash provided by operating activities  $ 17,671   11,660 
INVESTING ACTIVITIES:   
      Proceeds from sales, maturities and prepayments of  
          investments available–for–sale   146,080   158,134 
      Purchases of investments available–for–sale   (280,008 ) (256,425)
      Principal collected on installment and commercial loans   422,530   272,133 
      Installment and commercial loans originated or acquired   (468,848 ) (352,595)
      Principal collections on mortgage loans   186,291   245,170 
      Mortgage loans originated or acquired   (136,293 ) (170,680)
      Net purchase of FHLB and FRB stock   (3,583 ) (3,490)
      Acquisition of WesterFed Financial Corporation and several branches      107,239 
      Sale of branches      (53,131)
      Net decrease in premises and equipment   91   541 


           NET CASH USED IN INVESTING ACTIVITIES   (133,740 ) (53,104)


FINANCING ACTIVITIES:   
      Net increase in deposits   52,589   26,404 
      Net increase in FHLB advances and other borrowed funds   50,810   6,194 
      Net increase (decrease) in securities sold under repurchase agreements   987   (3,336)
      Proceeds from issuance of trust preferred securities      35,000 
      Cash dividends paid to stockholders   (8,416 ) (6,645)
      Proceeds from exercise of stock options and other stock issued   4,086   5,895 


          NET CASH PROVIDED BY FINANCING ACTIVITIES   100,056   63,512 


          NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS   (16,013 ) 22,068 
      CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD   97,426   51,786 


      CASH AND CASH EQUIVALENTS AT END OF PERIOD  $ 81,413   73,854 


SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION   
      Cash paid during the period for:            
                                                 Interest$ 39,203   52,230 
                                                 Income taxes$ 10,619   6,101 

See accompanying notes to consolidated financial statements.

6


Notes to Consolidated Financial Statements

1)Basis of Presentation:

  In the opinion of management, the accompanying unaudited consolidated financial statements contain all adjustments (consisting of normal recurring adjustments) necessary for a fair presentation of Glacier Bancorp Inc.‘s (the “Company”) financial condition as of September 30, 2002, December 31, 2001, and September 30, 2001, stockholders’ equity for the nine months ended September 30, 2002 and the year ended December 31, 2001, the results of operations for the three and nine months ended September 30, 2002 and 2001, and the cash flows for the nine months ended September 30, 2002 and 2001.

  The accompanying consolidated financial statements do not include all of the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statements. These consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto contained in the Company’s Annual Report on Form 10-K for the year ended December 31, 2001. Operating results for the nine months ended September 30, 2002 are not necessarily indicative of the results anticipated for the year ending December 31, 2002. Certain reclassifications have been made to the 2001 financial statements to conform to the 2002 presentation.

2)Organizational Structure:

  The Company, headquartered in Kalispell, Montana, is a Delaware corporation incorporated in 1990, pursuant to the reorganization of Glacier Bank, FSB into a bank holding company. The Company is the parent company for nine wholly owned subsidiaries: Glacier Bank (“Glacier”), First Security Bank of Missoula (“First Security”), Western Security Bank (“Western”), Big Sky Western Bank (“Big Sky”), Valley Bank of Helena (“Valley”), Glacier Bank of Whitefish (“Whitefish”), Community First, Inc. (“CFI”), and Glacier Capital Trust I (“Glacier Trust”), all located in Montana, and Mountain West Bank (“Mountain West”) which is located in Idaho and Utah. The Company does not have any off-balance sheet entities.

  CFI provides full service brokerage services through Raymond James Financial Services, Inc.

  The following abbreviated organizational chart illustrates the various relationships:

7


3)Ratios:

 Returns on average assets and average equity were calculated based on daily averages.

4)Cash Dividend Declared:

 September 25, 2002, the Board of Directors declared a $.17 per share quarterly cash dividend to stockholders of record on October 8, 2002, payable on October 17, 2002.

5)Computation of Earnings Per Share:

  Basic earnings per common share is computed by dividing net earnings by the weighted average number of shares of common stock outstanding during the period presented. Diluted earnings per share is computed by including the net increase in shares if dilutive outstanding stock options were exercised, using the treasury stock method.

  The following schedule contains the data used in the calculation of basic and diluted earnings per share.

ThreeThreeNineNine
months endedmonths endedmonths endedmonths ended
Sept. 30, 2002Sept. 30, 2001Sept. 30, 2002 Sept. 30, 2001




Net earnings available to common            
   stockholders, basic  $ 8,616,194   5,707,016  23,641,308   15,229,360 
   After tax effect of interest on  
      convertible subordinated debentures      4,000     12,000 




Net earnings available to common  
   stockholders, diluted  $ 8,616,194   5,711,016  23,641,308   15,241,360 




Average outstanding shares - basic   17,209,487   16,676,275  17,120,894   15,344,475 
Add: Dilutive stock options   292,053   369,278  299,394   451,150 
      Convertible subordinated debentures      33,025     33,025 




Average outstanding shares - diluted   17,501,540   17,078,578  17,420,288   15,828,650 




Basic earnings per share  $ 0.50   0.34  1.38   0.99 




Diluted earnings per share  $ 0.49   0.33  1.36   0.96 




6)Investments:

  A comparison of the amortized cost and estimated fair value of the Company’s investments is as follows. All investments are held at market value, except the Federal Home Loan Bank of Seattle (FHLB) and Federal Reserve Bank (FRB) stock. The FHLB and FRB stocks are restricted because they may only be sold to another member institution or the FHLB or FRB at their par values. Due to the restrictive terms, and lack of a readily determinable market value, FHLB and FRB stocks are carried at cost.

8


INVESTMENTS AS OF SEPTEMBER 30, 2002

                       
            Gross Unrealized Estimated

 Weighted Amortized 
 Fair
(Dollars in thousands) Yield Cost Gains Losses Value

 
 
 
 
 
U.S. Government and Federal Agencies
                    
 
maturing after ten years
  3.58% $1,104   9   (2)  1,111 
 
      
   
   
   
 
 
  3.58%  1,104   9   (2)  1,111 
 
      
   
   
   
 
State and Local Governments and other issues:
                    
 
maturing within one year
  5.68%  2,148   52      2,200 
 
maturing one year through five years
  5.48%  11,293   52   (118)  11,427 
 
maturing five years through ten years
  5.69%  3,127   120      3,247 
 
maturing after ten years
  5.54%  206,161   9,635   (552)  215,244 
 
      
   
   
   
 
 
  5.54%  222,729   10,059   (670)  232,118 
 
      
   
   
   
 
Mortgage-Backed Securities
  5.63%  94,644   2,673   (36)  97,281 
 
Real Estate Mortgage Investment Conduits
  5.32%  317,462   7,361   (138)  324,685 
 
FHLB and FRB stock, at cost
  6.00%  42,128         42,128 
 
      
   
   
   
 
  
Total Investments
  5.47% $678,067   20,102   (846)  697,323 
 
      
   
   
   
 

INVESTMENTS AS OF DECEMBER 31, 2001

                       
            Gross Unrealized Estimated

 Weighted Amortized 
 Fair
(Dollars in thousands) Yield Cost Gains Losses Value

 
 
 
 
 
U.S. Government and Federal Agencies
                    
 
maturing after ten years
  2.77% $1,330   12   (3)  1,339 
 
      
   
   
   
 
 
  2.77%  1,330   12   (3)  1,339 
 
      
   
   
   
 
State and Local Governments and other issues:
                    
 
maturing within one year
  3.25%  4,639   28      4,667 
 
maturing one year through five years
  5.36%  13,774   291   (65)  14,000 
 
maturing five years through ten years
  5.50%  2,349   57   (6)  2,400 
 
maturing after ten years
  5.81%  135,789   1,563   (1,722)  135,630 
 
      
   
   
   
 
 
  5.67%  156,551   1,939   (1,793)  156,697 
 
      
   
   
   
 
Mortgage-Backed Securities
  6.08%  129,322   1,868   (126)  131,064 
 
Real Estate Mortgage Investment Conduits
  6.11%  218,470   2,941   (1,933)  219,478 
 
FHLB and FRB stock, at cost
  6.82%  37,007         37,007 
 
      
   
   
   
 
  
Total Investments
  6.01% $542,680   6,760   (3,855)  545,585 
 
      
   
   
   
 

 

  Gross proceeds from sales of investment securities for the three months and nine months ended September 30, 2002 and year ended December 31, 2001 were $0, $24,428,000, and $86,311,000, respectively, resulting in gross gains of approximately $0, $215,000, and $71,000 and gross losses of approximately $0, $213,000, and $7,000. The cost of any investment sold is determined by specific identification.

9


7)Loans

 The following table summarizes the Company’s loan portfolio. The loans mature or are repriced at various times.

                   
    At At
TYPE OF LOAN 09/30/02 12/31/2001

 
 
(Dollars in Thousands) Amount Percent Amount Percent

 
 
 
 
Real Estate Loans:
                
 
Residential first mortgage loans
 $3543,786   25.9% $395,417   29.9%
 
Loans held for sale
  40,832   3.1%  27,403   2.1%
 
  
   
   
   
 
  
Total
  384,618   29.0%  422,820   32.0%
Commercial Loans:
                
 
Real estate
  395,995   29.8%  379,346   28.7%
 
Other commercial loans
  279,300   21.0%  241,811   18.3%
 
  
   
   
   
 
  
Total
  675,295   50.8%  621,157   47.0%
Installment and Other Loans:
                
 
Consumer loans
  122,084   9.2%  142,875   10.8%
 
Home equity loans
  169,199   12.7%  156,140   11.8%
 
  
   
   
   
 
  
Total
  291,283   21.9%  299,015   22.6%
 
Net deferred loan fees, premiums and discounts
  (2,003)  -0.1%  (2,011)  -0.2%
 
Allowance for Losses
  (21,342)  -1.6%  (18,654)  -1.4%
 
  
   
   
   
 
Net Loans
 $1,327,851   100.0% $1,322,327   100.0%
 
  
   
   
   
 

 

 The following table sets forth information regarding the Company’s non-performing assets at the dates indicated:

            

 At At
(Dollars in Thousands) 9/30/2002 12/31/2001

 
 
Non–accrual loans:
        
  
Mortgage loans
 $2,293   4,044 
  
Commercial loans
  5,508   4,568 
  
Consumer loans
  573   620 
 
  
   
 
   
Total
 $8,674   9,232 
Accruing Loans 90 days or more overdue:
        
  
Mortgage loans
  707   818 
  
Commercial loans
  471   376 
  
Consumer loans
  256   243 
 
  
   
 
   
Total
 $1,434   1,437 
Real estate and other assets owned, net
  852   593 
 
  
   
 
Total non–performing loans, and real estate and other assets owned, net
 $10,960   11,262 
 
  
   
 
 
As a percentage of total assets
  0.49%  0.53%
Interest Income (1)
 $486   658 

(1) This is the amount of interest that would have been recorded on loans accounted for on a non–performing basis for the nine months ended September 30, 2002 and the year ended December 31, 2001, if such loans had been current for the entire period.

10


 The following table illustrates the loan loss experience:

            
ALLOWANCE FOR LOAN LOSS Nine months ended Year ended

 September 30, December 31,
(Dollars in Thousands) 2002 2001

 
 
Balance at beginning of period
 $18,654   7,799 
 
Charge offs:
        
  
Residential real estate
  (680)  (677)
  
Commercial loans
  (1,039)  (723)
  
Consumer loans
  (916)  (2,029)
 
  
   
 
   
Total charge offs
 $(2,635)  (3,429)
 
  
   
 
 
Recoveries:
        
  
Residential real estate
  254   33 
  
Commercial loans
  261   266 
  
Consumer loans
  583   567 
 
  
   
 
   
Total recoveries
 $1,098   866 
 
  
   
 
 
Chargeoffs, net of recoveries
  (1,537)  (2,563)
 
Purchased reserve
     8,893 
 
Provision
  4,225   4,525 
 
  
   
 
Balance at end of period
 $21,342   18,654 
 
  
   
 
Ratio of net charge offs to average loans outstanding during the period
  0.16%  0.20%

 

 The following table summarizes the allocation of the allowance for loan losses:

 

                  
   September 30, 2002 December 31, 2001
   
 
       Percent     Percent

     of loans in     of loans in
(Dollars in thousands) Allowance category Allowance category

 
 
 
 
Residential first mortgage
 $2,604   28.4%  2,722   31.5%
Commercial real estate
  6,859   29.3%  5,906   28.3%
Other commercial
  7,945   20.7%  6,225   18.0%
Consumer
  3,934   21.6%  3,801   22.2%
 
  
   
   
   
 
 
Totals
 $21,342   100.0%  18,654   100.0%
 
  
   
   
   
 

 

8)Deposits

 The following table illustrates the amounts outstanding for deposits greater than $100,000 at September 30, 2002, according to the time remaining to maturity:

 

              

 Certificates Demand    
(Dollars in thousands) of Deposit Deposits Totals

 
 
 
Within three months
 $24,794   388,550   413,344 
Three to six months
  16,483      16,483 
Seven to twelve months
  20,065      20,065 
Over twelve months
  16,139      16,139 
 
  
   
   
 
 
Totals
 $77,481   388,550   466,031 
 
  
   
   
 

11


9)Advances and Other Borrowings

 The following chart illustrates the average balances and the maximum outstanding month-end balances for FHLB advances and repurchase agreements:

           

 September 30,December 31,
 (Dollars in thousands) 2002 2001

 
 
FHLB Advances
        
 
Amount outstanding at end of period
 $402,367   367,295 
 
Average balance
 $394,270   349,023 
 
Maximum outstanding at any month–end
 $433,262   416,222 
 
Weighted average interest rate
  4.26%  5.24%
Repurchase Agreements:
        
 
Amount outstanding at end of period
 $33,572   32,585 
 
Average balance
 $33,685   27,375 
 
Maximum outstanding at any month–end
 $41,113   37,814 
 
Weighted average interest rate
  1.72%  2.11%

 

10)Stockholders’ Equity:

  The Federal Reserve Board has adopted capital adequacy guidelines that are used to assess the adequacy of capital in supervising a bank holding company. The following table illustrates the Federal Reserve Board’s capital adequacy guidelines and the Company’s compliance with those guidelines as of September 30, 2002:

              
CONSOLIDATED      

 Tier 1 (Core) Tier 2 (Total) Leverage
(Dollars in thousands) Capital Capital Capital

 
 
 
GAAP Capital
 $206,192   206,192   206,192 
Less: Goodwill and intangibles
  (40,370)  (40,370)  (40,370)
 
Accumulated other comprehensive gain on AFS securities
  (11,651)  (11,651)  (11,651)
Plus: Allowance for loan losses
     18,887    
 
Trust preferred securities
  35,000   35,000   35,000 
 
Other Adjustments
     110    
 
  
   
   
 
Regulatory capital computed
 $189,171   208,168   189,171 
 
  
   
   
 
Risk weighted assets
 $1,508,540   1,508,540     
 
  
   
     
Total average assets
         $2,127,792 
 
          
 
Capital as % of defined assets
  12.54%  13.80%  8.89%
Regulatory “well capitalized” requirement
  6.00%  10.00%  5.00%
 
  
   
   
 
Excess over “well capitalized” requirement
  6.54%  3.80%  3.89%
 
  
   
   
 

12


11)Comprehensive Earnings:

 The Company’s only component of other comprehensive earnings is the unrealized gains and losses on available-for-sale securities.

                   
  For the three months For the six months
    ended September 30, ended September 30,

 
 
Dollars in thousands 2002 2001 2002 2001

 
 
 
 
Net earnings
 $8,616   5,707   23,641   15,229 
Unrealized holding gain arising during the period
  7,989   3,694   16,354   6,561 
Tax expense
  (3,153)  !1,485)  (6,460)  (2,590)
 
  
   
   
   
 
 
Net after tax
  4,836   2,209   9,894   3,971 
Reclassification adjustment for gains included in net income
     24   2   88 
Tax expense
     (9)  (1)  (34)
 
  
   
   
   
 
 
Net after tax
     15   1   54 
 
Net unrealized gain on securities
  4,836   2,224   9,895   4,025 
 
  
   
   
   
 
  
Total comprehensive earnings
 $13,452   7,931   33,536   19,254 
 
  
   
   
   
 

12)Segment Information

  The Company evaluates segment performance internally based on individual bank charters, and thus the operating segments are so defined. The following schedule provides selected financial data for the Company’s operating segments. Centrally provided services to the Banks are allocated based on estimated usage of those services. The operating segment identified as “Other” includes the Parent, non-bank units, and eliminations of transactions between segments. During the third quarter of 2001, certain branches of Western were transferred to other Company owned banks located in the same geographic area which accounted for the change in activity for certain segments.

                      
   Nine months ended and as of September 30, 2002
   

     First     Mountain    
(Dollars in thousands) Glacier Security Western West Big Sky

 
 
 
 
 
Revenues from external customers
 $28,245   25,651   20,423   18,920   9,517 
Intersegment revenues
  247   82   8       
Expenses
  20,882   19,723   16,338   16,041   7,485 
Intercompany eliminations
               
 
  
   
   
   
   
 
 
Net income
 $7,610   6,010   4,093   2,879   2,032 
 
  
   
   
   
   
 
 
Total Assets
 $486,924   481,290   399,316   387,089   175,368 
 
  
   
   
   
   
 
                  
               Total
   Valley Whitefish Other Consolidated
   
 
 
 
Revenues from external customers
  9,720   6,360   218   119,054 
Intersegment revenues
  103      29,867   30,307 
Expenses
  8,201   4,762   1,981   95,413 
Intercompany eliminations
        (30,307)  (30,307)
 
  
   
   
   
 
 
Net income
  1,622   1,598   (2,203)  23,641 
 
  
   
   
   
 
 
Total Assets
  1821,356   123,551   (12,065)  2,223,829 
 
  
   
   
   
 

13


                      
   Nine months ended and as of September 30, 2001
   

     First     Mountain    
(Dollars in thousands) Glacier Security Western West Big Sky

 
 
 
 
 
Revenues from external customers
 $30,584   18,552   33,079   15,278   6,723 
Intersegment revenues
  937   14   169   192   2 
Expenses
  25,707   14,743   29,476   15,108   5,756 
Intercompany eliminations
               
 
  
   
   
   
   
 
 
Net income
 $5,814   3,823   3,772   362   969 
 
  
   
   
   
   
 
 
Total Assets
 $528,848   422,687   381,994   318,159   166,879 
 
  
   
   
   
   
 
                  
               Total
   Valley Whitefish Other Consolidated
   
 
 
 
Revenues from external customers
  8,074   6,255   270   118,815 
Intersegment revenues
  125   14   20,216   21,669 
Expenses
  6,870   4,995   931   103,586 
Intercompany eliminations
        (21,669)  (21,669)
 
  
   
   
   
 
 
Net income
  1,329   1,274   (2,114)  15,229 
 
  
   
   
   
 
 
Total Assets
  165,859   122,991   (12,452)  2,094,965 
 
  
   
   
   
 
                      
   Three months ended and as of September 30, 2002
   

     First     Mountain    
(Dollars in thousands) Glacier Security Western West Big Sky

 
 
 
 
 
Revenues from external customers
 $9,589   8,633   6,762   6,467   3,232 
Intersegment revenues
  77   33          
Expenses
  6,929   6,549   5,268   5,425   2,478 
Intercompany eliminations
                
 
  
   
   
   
   
 
 
Net income
 $2,737   2,117   1,494   1,042   754 
 
  
   
   
   
   
 
 
Total Assets
 $486,924   481,290   399,316   387,089   175,368 
 
  
   
   
   
   
 
                  
               Total
   Valley Whitefish Other Consolidated
   
 
 
 
Revenues from external customers
  3,303   2,177   123   40,286 
Intersegment revenues
  33      10,850   10,993 
Expenses
  2,874   1,594   553   31,670 
Intercompany eliminations
        (10,993)  (10,993)
 
  
   
   
   
 
 
Net income
  462   583   (573)  8,616 
 
  
   
   
   
 
 
Total Assets
  182,356   123,551   (12,065)  2,223,829 
 
  
   
   
   
 

14


                      
   Three months ended and as of September 30, 2001
   

     First     Mountain    
(Dollars in thousands) Glacier Security Western West Big Sky

 
 
 
 
 
Revenues from external customers
 $10,792   8,230   9,366   5,872   3,130 
Intersegment revenues
  478   3   161      2 
Expenses
  9,025   6,530   8,796   5,615   2,567 
Intercompany eliminations
               
 
  
   
   
   
   
 
 
Net income
 $2,245   1,703   731   257   565 
 
  
   
   
   
   
 
 
Total Assets
 $528,848   422,687   381,994   318,159   166,879 
 
  
   
   
   
   
 
                  
               Total
   Valley Whitefish Other Consolidated
   
 
 
 
Revenues from external customers
  3,386   2,249   (130)  42,895 
Intersegment revenues
  59   8   7,557   8,268 
Expenses
  2,889   1,791   (25)  37,188 
Intercompany eliminations
        (8,268)  (8,268)
 
  
   
   
   
 
 
Net income
  556   466   (816)  5,707 
 
  
   
   
   
 
 
Total Assets
  165,859   122,991   (12,452)  2,094,965 
 
  
   
   
   
 

13)Rate/Volume Analysis

  Net interest income can be evaluated from the perspective of relative dollars of change in each period. Interest income and interest expense, which are the components of net interest income, are shown in the following table on the basis of the amount of any increases (or decreases) attributable to changes in the dollar levels of the Company’s interest-earning assets and interest-bearing liabilities (“Volume”) and the yields earned and rates paid on such assets and liabilities (“Rate”). The change in interest income and interest expense attributable to changes in both volume and rates has been allocated proportionately to the change due to volume and the change due to rate.

              
   Nine Months Ended September 30,
   2002 vs. 2001
   Increase (Decrease) due to:
   
(Dollars in Thousands) Volume Rate Net

 
 
 
Interest Income
            
Real Estate Loans
 $(2,691)  (1,369)  (4,060)
Commercial Loans
  6,854   (6,290)  564 
Consumer and Other Loans
  (110)  (1,969)  (2,079)
Investment Securities
  6,898   (3,047)  3,851 
 
  
   
   
 
 
Total Interest Income
  10,951   (12,675)  (1,724)
Interest Expense
            
NOW Accounts
  219   (1,048)  (829)
Savings Accounts
  349   (1,172)  (823)
Money Market Accounts
  2,280   (4,487)  (2,207)
Certificates of Deposit
  (1,555)  (7,292)  (8,847)
FHLB Advances
  1,941   (3,435)  (1,494)
Other Borrowings and Repurchase Agreements
  463   (658)  (195)
 
  
   
   
 
 
Total Interest Expense
  3,697   (18,092)  (14,395)
 
  
   
   
 
Net Interest Income
 $7,254   5,417   12,671 
 
  
   
   
 

15


14)Average Balance Sheet

  The following schedule provides (i) the total dollar amount of interest and dividend income of the Company for earning assets and the resultant average yield; (ii) the total dollar amount of interest expense on interest-bearing liabilities and the resultant average rate; (iii) net interest and dividend income; (iv) interest rate spread; and (v) net interest margin. Non-accrual loans are included in the average balance of the loans.

                           
    For the Nine months ended 9-30-02 For the year ended 12-31-01
    
 
        Interest Average     Interest Average
AVERAGE BALANCE SHEET Average and Yield/ Average and Yield/
(Dollars in Thousands) Balance Dividends Rate Balance Dividends Rate

 
 
 
 
 
 
ASSETS
                        
 
Real Estate Loans
 $383,386   22,253   7.74% $428,999   34,012   7.93%
 
Commercial Loans
  641,598   35,088   7.31%  556,907   48,292   8.67%
 
Consumer and Other Loans
  289,616   17,142   7.91%  292,732   25,528   8.72%
 
  
   
       
   
     
  
Total Loans
  1,314,600   74,483   7.58%  1,278,638   107,832   8.43%
 
Investment Securities
  637,052   25,931   5.43%  501,927   30,088   5.99%
 
  
   
       
   
     
  
Total Earning Assets
  1,951,652   100,414   6.86%  1,780,565   137,920   7.75%
 
      
           
     
 
Non-Earning Assets
  171,838       165,687     
 
  
           
         
  
TOTAL ASSETS
 $2,123,490      $1,946,252     
 
  
           
         
LIABILITIES AND STOCKHOLDERS’ EQUITY
                        
 
NOW Accounts
 $204,993   578   0.38% $183,399   1,758   0.96%
 
Savings Accounts
  127,245   676   0.71%  102,736   1,855   1.81%
 
Money Market Accounts
  349,620   5,316   2.03%  287,150   9,575   3.33%
 
Certificates of Deposit
  506,989   13,974   3.69%  552,469   29,504   5.34%
 
FHLB Advances
  394,270   12,555   4.26%  349,023   18,280   5.24%
 
Repurchase Agreements and Other Borrowed Funds
  74,188   3,216   5.80%  66,658   4,574   6.86%
 
  
   
       
   
     
  
Total Interest Bearing Liabilities
  1,657,305   36,315   2.93%  1,541,435   65,546   4.25%
 
      
           
     
  
Non–interest Bearing Deposits
  247,358       216,238     
  
Other Liabilities
  26,844       27,847     
 
  
           
         
  
Total Liabilities
  1,931,507       1,785,520     
 
  
           
         
 
Common Stock
  171       157     
 
Paid-In Capital
  169,789       152,420     
 
Retained Earnings
  16,921       5,929     
 
Accumulated Other Comprehensive Earnings
  5,102       2,226     
 
  
           
         
  
Total Stockholders’ Equity
  191,983       160,732     
 
  
           
         
  
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
 $2,123,490      $1,946,252     
 
  
           
         
 
Net Interest Income
   $64,099      $72,374   
 
      
           
     
 
Net Interest Spread
      3.93%      3.49%
 
Net Interest Margin on average earning assets
      4.38%      4.06%
 
Return on Average Assets
      1.48%      1.11%
 
Return on Average Equity
      16.42%      13.49%

16


15) Recently Issued Accounting Standards

  In July 2001, the Financial Accounting Standards Board (FASB) issued Statement 141,Business Combinations, and Statement 142, Goodwill and Other Intangible Assets. In October 2002, FASB issued Statement 147, Acquisitions of Certain Financial Institutions. Statement 141 requires that the purchase method of accounting be used for all business combinations initiated after June 30, 2001 as well as all purchase method business combinations completed after June 30, 2001. Statement 141 also specifies criteria that intangible assets acquired in a purchase method business combination must meet to be recognized and reported apart from goodwill. Statement 142 requires that goodwill and intangible assets with indefinite useful lives no longer be amortized, but instead tested for impairment at least annually in accordance with the provisions of Statement 142. However, goodwill recognized in connection with a branch acquisition will follow Statement 147, which states that if certain criteria are met in Statement 147, the amount of unidentifiable intangible asset will be reclassified to goodwill upon adoption of that Statement and follow Statement 142. Prior to October 2002, goodwill associated with branch acquisitions was subject to the provisions of Statement 72, Accounting for Certain Acquisitions of Banking or Thrift Institutions, which required amortization of the unidentifiable intangible asset. In addition, financial institutions meeting the requirements of Statement 147 will be required to restate previously issued financial statements. The objective of that restatement requirement is to present the balance sheet and income statement as if the amount accounted for under Statement 72 as an unidentifiable intangible asset had been reclassified to goodwill as of the date Statement 142 was initially applied. Statement 142 also requires that intangible assets with definite useful lives be amortized over their respective estimated useful lives to their estimated residual values, and reviewed for impairment in accordance with Statement 144, Accounting for the Impairment or Disposal of Long-Lived Assets. The Company adopted the provisions of Statement 141 immediately, and Statement 142 and 144 effective January 1, 2002. Statement 147 was adopted October 1, 2002 and retroactively applied to January 1, 2002.

  Statement 141 required upon adoption of Statement 142 that the Company evaluate its existing intangible assets and goodwill that were acquired in a prior purchase business combination, and to make any necessary reclassifications in order to conform with the new criteria in Statement 141 for recognition apart from goodwill. The Company was required to reassess the useful lives and residual values of all intangible assets acquired in purchase business combinations, and make any necessary amortization period adjustments by the end of the first interim period after adoption (March 31, 2002). In addition, to the extent an intangible asset was identified as having an indefinite useful life, the Company was required to test the intangible asset for impairment in accordance with the provisions of Statement 142 within the first interim period. Any impairment loss would be measured as of the date of adoption and recognized as the cumulative effect of a change in accounting principle in the first interim period.

  In connection with the transitional goodwill impairment evaluation, Statement 142 required the Company to perform an assessment of whether there was an indication that goodwill was impaired as of the date of adoption. To accomplish this, the Company identified its reporting units and determined the carrying value of each reporting unit by assigning the assets and liabilities, including the existing goodwill and intangible assets, to those reporting units as of the date of adoption. The Company had up to six months from the date of adoption (June 30, 2002) to determine the fair value of each reporting unit and compare it to the reporting unit’s carrying amount. To the extent a reporting unit’s carrying amount exceeded its fair value, an indication exists that the reporting unit’s goodwill may be impaired and the Company must perform the second step of the transitional impairment test. In the second step, the Company must compare the implied fair value of the reporting unit’s goodwill, determined by allocating the reporting unit’s fair value to all of its assets and liabilities in a manner similar to a purchase price allocation in accordance with Statement 141, to its carrying amount, both of which would be measured as of the date of adoption (January 1, 2002). This second step, if necessary, is required to be completed as soon as possible, but no later than the end of the year of adoption (December 31, 2002). Any transitional impairment loss will be recognized as the cumulative effect of a change in accounting principle in the Company’s consolidated statements of operations.

17


  As of September 30, 2002, the Company has identified its reporting units as its banking subsidiaries and has allocated goodwill accordingly. Intangibles with definite useful lives have been re-assessed and the useful lives and residual values were determined to be adequate. Intangibles with indefinite useful lives have been tested for impairment loss. The Company estimated the fair value of each reporting unit, and determined that each unit’s fair value exceeds the carrying value of each reporting unit, and consequently no impairment is evident at this time. The Company has evaluated the goodwill recognized in connection with branch acquisitions and determined that it meets the criteria of statement 147, and therefore the unidentifiable intangible asset has been reclassified to goodwill and is subject to Statement 142. The reclassification was retroactively applied to January 1, 2002, which resulted in the restatement of previously filed financial statements. On an annual basis, prior to the end of the third quarter, the Company will revaluate the useful lives, residual value, and test goodwill for impairment, as required by Statement 142.

  The following table sets forth information regarding the Company’s core deposit intangibles and mortgage servicing rights:

              
    
   

 Core Deposit Mortgage  
(Dollars in thousands) Intangible Servicing Rights(1) Total

 
 
 
 
Gross carrying value
 $9,836         
 
Accumulated Amortization
  (2,655)        
 
  
         
 
Net carrying value
 $7,181   2,188   9,299 
 
  
         
Weighted–Average amortization period
            
 (Period in years)  10.0   8.8   9.7 
Aggregate Amortization Expense
            
 
For the three months ended September 30, 2002
 $359   115   474 
 
For the nine months ended September 30, 2002
 $1,080   301   1,381 
Estimated Amortization Expense
            
 
For the year ended December 31, 2002
 $1,439   294   1,733 
 
For the year ended December 31, 2003
  1,219   280   1,499 
 
For the year ended December 31, 2004
  1,011   267   1,278 
 
For the year ended December 31, 2005
  847   253   1,100 
 
For the year ended December 31, 2006
  779   239   1,018 


(1) Gross carrying value and accumulated amortization are not readily available

18


  The changes in the carrying amount of goodwill for the nine months ended September 30, 2002 are as follows.

             
  Balance Goodwill Balance

 At Adjustments At
(Dollars in thousands) 12/31/2001 2002(1) 9/30/2002

 
 
 
Parent
 $2,151   (2,151)   
Glacier Bank
  4,074   10   4,084 
First Security
  3,796   861   4,657 
Western
  4,193   (345)  3,848 
Mountain
  16,818      16,818 
Big Sky
  1,752      1,752 
Valley
  726   1,044   1,770 
Whitefish
     260   260 
 
  
   
   
 
 
 $33,510   (321)  33,189 
 
  
   
   
 


(1) Adjustments are purchase accounting adjustments and recovery of contingencies related to the WesterFed Financial Corporation acquisition on February 28, 2001 and reclassification of goodwill from the parent to the apropriate subsidiary.

  The following pro forma information presents the consolidated results of operations as if the adoption of Statement 142 and 147 had occurred on January 1, 2001. The table is for comparison purposes only:

                 
  For the Three Months For the Nine Months
  Ended September 30, Ended September 30,

 
 
(Dollars in thousands) 2002 2001 2002 2001

 
 
 
 
Reported net income
 $8,616   5,707   23,641   15,229 
Add back goodwill amortization, net of tax
     395      995 
 
  
   
   
   
 
Adjusted net income
 $8,616   6,102   23,641   16,224 
 
  
   
   
   
 
                 
  For the Three Months Ended September 30,
  
  2002 2001
  
 
  Basic EPS Diluted EPS Basic EPS Diluted EPS
  
 
 
 
Reported net income
 $0.50   0.49   0.34   0.33 
Add back goodwill amortization, net of tax
        0.03   0.03 
 
  
   
   
   
 
Adjusted net income
 $0.50   0.49   0.37   0.36 
 
  
   
   
   
 
                 
  For the Nine Months Ended September 30,
  
  2002 2001
  
 
  Basic EPS Diluted EPS Basic EPS Diluted EPS
  
 
 
 
Reported net income
 $1.38   1.36   0.99   0.96 
Add back goodwill amortization, net of tax
        0.07   0.07 
 
  
   
   
   
 
Adjusted net income
 $1.38   1.36   1.06   1.03 
 
  
   
   
   
 

19


  The following table illustrates the affect of the adoption of Statement 147, which was retroactively applied to January 1, 2002.

             
  Three Three Six

 months ended months ended months ended
(Dollars in thousands) Mar 31, 2002 June 30, 2002 June 30, 2002

 
 
 
Reported net income
 $6,748   7,979   14,727 
Add back goodwill amortization, net of tax
  149   149   298 
 
  
   
   
 
Adjusted net income
 $6,897   8,128   15,025 
 
  
   
   
 

Item 2.  Management’s Discussion and Analysis of Financial Condition and Results of Operations

Financial Condition

This section discusses the changes in Statement of Financial Condition items from September 30, 2001 and December 31, 2001, to September 30, 2002.


                       
                $ change from $ change from
    September 30, December 31, September 30, December 31, September 30,
Assets ($ in thousands)  2002 2001 2001 2001 2001
    
 
 
 
 
Cash on hand and in banks
 $62,723   73,456   64,064   (10,733)  (1,341)
Investment securities and interest bearing deposits
  673,885   532,548   510,530   141,337   163,355 
Loans:
                    
 
Real estate
  383,890   421,996   441,232   (38,106)  (57,342)
 
Commercial and Agricultural
  674,139   620,134   627,110   54,005   47,029 
 
Consumer
  291,164   298,851   308,010   (7,687)  (16,846)
 
  
   
   
   
   
 
  
Total loans
  1,349,193   1,340,981   1,376,352   8,212   (27,159)
 
Allowance for loan losses
  (21,342)  (18,654)  (18,528)  (2,688)  (2,814)
 
  
   
   
   
   
 
  
Total loans net of allowance for loan losses
  1,327,851   1,322,327   1,357,824   5,524   (29,973)
 
  
   
   
   
   
 
Other assets
  159,355   157,416   162,547   1,939   (3,192)
 
  
   
   
   
   
 
 
Total Assets
 $2,223,814   2,085,747   2,094,965   138,067   128,849 
 
  
   
   
   
   
 

At September 30, 2002 total assets were $2.224 billion which is $129 million larger than the September 30, 2001 assets of $2.095 billion, an increase of 6 percent. Total assets have increased $138 million from December 31, 2001.

Total loans, net of the allowance for loan losses, have decreased $30 million from September 30, 2001. With lower interest rates during the past year a large number of real estate loans have been refinanced, which coupled with our decision to sell the majority of the real estate loan production, has resulted in a reduction in real estate loans of $57 million. Total loans, net of the allowance for loan losses, have increased $6 million from December 31, 2001, partly due to the increase in commercial loans which have increased $54 million and continue to be the lending focus. Consumer loans have declined $17 million, since September 30, 2001, of which $8 million of the decline occurred in 2002, with a significant portion of the decline attributed to the planned runoff in the WesterFed auto dealer originated consumer loans. We are focusing on home-equity loans as the primary source for the consumer loan portfolio.

Investment securities, including interest bearing deposits in other financial institutions, have increased $163 million from September 30, 2001, of which $141 million occurred in 2002. Much of the cash received from the reduction in real estate loans has been redeployed in mortgage related investment securities with characteristics that result in less interest rate risk than retaining 30 year loans.

20


The Company typically sells a majority of mortgage loans originated, retaining servicing only on loans sold to certain lenders. The sale of loans in the secondary mortgage market reduces the Company’s risk of increases in interest rates of holding long-term, fixed rate loans in the loan portfolio. The Company has also been active in generating commercial SBA loans. A portion of some of those loans are sold to other investors. The amount of loans sold and serviced for others on September 30, 2002 was approximately $265 million.

 

                      
               $ change from $ change from
   September 30, December 31, September 30, December 31, September 30,
Liabilities ($ in thousands)  2002 2001 2001 2001 2001
   
 
 
 
 
Deposits — non–interest bearing
 $292,653   234,318   244,450   58,335   48,203 
Deposits — interest bearing
  1,206,000   1,211,746   1,209,469   (5,746)  (3,469)
Advances from Federal Home Loan Bank
  402,367   367,295   360,654   35,072   41,713 
Other borrowed funds
  50,371   33,645   41,412   16,726   8,959 
Other liabilities
  31,231   26,760   32,385   4,471   (1,154)
Trust preferred securities
  35,000   35,000   35,000       
 
  
   
   
   
   
 
 
Total liabilities
 $2,017,622   1,908,764   1,963,370   108,858   94,252 
 
  
   
   
   
   
 

Total deposits have increased $45 and $53 million from September 30, 2001 and December 31, 2001, respectively. Non-interest bearing deposits are up $48 million, or 20 percent, and interest-bearing deposits are down $3 million from September 30, 2001. Federal home loan bank advances, other borrowed funds, and repurchase agreements, have also increased $51 million from September 30, 2001.

Liquidity and Capital Resources
The objective of liquidity management is to maintain cash flows adequate to meet current and future needs for credit demand, deposit withdrawals, maturing liabilities and corporate operating expenses. The principal source of the Company’s cash revenues is the dividends received from the Company’s banking subsidiaries. The payment of dividends is subject to government regulation, in that regulatory authorities may prohibit banks and bank holding companies from paying dividends which would constitute an unsafe or unsound banking practice. The subsidiaries source of funds is generated by deposits, principal and interest payments on loans, sale of loans and securities, short and long-term borrowings, and net income. In addition, all seven banking subsidiaries are members of the FHLB. As of September 30, 2002, the Company had $761 million of available FHLB line of which $402 million was utilized. Accordingly, management of the Company has a wide range of versatility in managing the liquidity and asset/liability mix for each individual institution as well as the Company as a whole. During 2002, all seven financial institutions maintained liquidity and regulatory capital levels in excess of regulatory requirements and operational needs.

Commitments
In the normal course of business, there are various outstanding commitments to extend credit, such as letters of credit and unadvanced loan commitments, which are not reflected in the accompanying consolidated financial statements. Management does not anticipate any material losses as a result of these transactions.

21


                      
               $ change from $ change from
Stockholders’ equity September 30, December 31, September 30, December 31, September 30,
($ in thousands except per share data) 2002 2001 2001 2001 2001
   
 
 
 
 
Common equity
 $194,541   175,227   167,312   19,314   27,229 
Net unrealized gain on securities
  11,651   1,756   4,283   9,895   7,368 
 
  
   
   
   
   
 
 
Total stockholders’ equity
 $206,192   176,983   171,595   29,209   34,597 
 
  
   
   
   
   
 
Stockholders’ equity to total assets
  9.27%  8.49%  8.19%        
Tangible equity to total assets
  7.59%  6.62%  6.22%        
Book value per common share
 $11.97   10.49   10.26   1.48   1.71 
Tangible book value per common share
 $9.63   8.01   7.63   1.62   2.00 

Each of the equity ratios and book value per share amounts have increased substantially from the prior year, primarily the result of earnings retention, stock options exercised, and net unrealized gains on securities. Our equity to asset ratio is near historic highs for the Company.

 

                 
  September 30, June 30, December 31, September 30,
  
 
 
 
Credit quality information ($ in thousands) 2002 2002 2001 2001
  
 
 
 
Allowance for loan losses
 $21,342   19,941   18,654   18,528 
Non–performing assets
 $10,960   9,214   11,262   11,089 
Allowance as a percentage of non performing assets
  194.73%  216.42%  165.64%  167.08%
Non–performing assets as a percentage of total assets
  0.49%  0.43%  0.53%  0.53%
Allowance as a percentage of total loans
  1.58%  1.52%  1.39%  1.35%

Allowance for Loan Loss and Non-Performing Assets
Non-performing assets as a percentage of total assets at September 30, 2002 were .49 percent versus .53 percent at the same time last year, which compares to the Peer Group average of .63 percent at June 30, 2002, the most recent information available. The allowance for loan losses was 195 percent of non-performing assets at September 30, 2002, up from 167 percent a year ago.

With the continuing change in loan mix from residential real estate to commercial and consumer loans, which historically have greater credit risk, the Company has increased the balance in the allowance for loan losses account. The allowance balance has increased $2.814 million, or 15 percent over September 30, 2001, to $21.342 million, which is 1.58 percent of total loans outstanding, up from 1.35 percent a year ago and 1.39 percent at December 31, 2001. The third quarter provision expense for loan losses was $1.665 million, an increase of $659 thousand from the same quarter in 2001.

The 2002 provision expense for loan losses through September was $4.225 million which is an increase of $796 thousand over the first nine months of 2001. The reserve has increased because of the increased percentage of commercial loans which historically carry a higher risk profile than residential real estate loans which now comprise a smaller percentage of the loans outstanding. Net charged off loans as a percentage of loans outstanding were .11 for the first nine months of 2002 which is down from .12 for the same period in 2001.

22


Critical Accounting Policies
Companies may apply certain critical accounting policies requiring management to make subjective or complex judgments, often as a result of the need to estimate the effect of matters that are inherently uncertain. The Company considers its only critical accounting policy to be the allowance for loan losses. The allowance for loan losses is established through a provision for loan losses charged against earnings. The balance of allowance for loan losses is maintained at the amount management believes will be adequate to absorb known and inherent losses in the loan portfolio. The appropriate balance of allowance for loan losses is determined by applying estimated loss factors to the credit exposure from outstanding loans. Estimated loss factors are based on subjective measurements including management’s assessment of the internal risk classifications, changes in the nature of the loan portfolio, industry concentrations and the impact of current local, regional and national economic factors on the quality of the loan portfolio. Changes in these estimates and assumptions are reasonably possible and may have a material impact on the Company’s consolidated financial statements, results of operation or liquidity.

Results of Operations – The three months ended September 30, 2002 compared to the three months ended
September 30, 2001.

 

                   
    Three months ended September 30,
Revenue summary 
($ in thousands) 2002 2001 $ change % change
    
 
 
 
Net interest income
 $22,131   19,199   2,932   15.3%
Fees and other revenue:
                
 
Service charges, loan fees, and other fees
  4,757   4,265   492   11.5%
 
Gain on sale of loans
  1,225   1,111   114   10.3%
 
Other income
  475   419   56   13.4%
 
  
   
   
     
  
Total non–interest income
  6,457   5,795   662   11.4%
 
  
   
   
     
 
Total revenue
 $28,588   24,994   3,594   14.4%
 
  
   
   
     
Tax equivilent net interest margin
  4.58%  3.93%        
 
  
   
         

Net Interest Income
Net interest income for the quarter increased $2.932 million, or 15 percent, over the same period in 2001. Total interest income is $3.271 million, or 9 percent lower that the same quarter in 2001, while total interest expense is $6.203 million, or 35 percent lower. The increase in non-interest bearing deposits contributed to the reduced interest expense. Lower interest rates in 2002 have also reduced interest income and interest expense. The net interest margin as a percentage of earning assets, on a tax equivalent basis, increased from 3.9 percent for the 2001 quarter to 4.6 percent in 2002. The net interest margin for the third quarter was the same as the prior quarter and an increase over the 4.4 percent margin in the first quarter of 2002.

Non-interest Income
Fee income increased 12 percent over the same period last year, driven primarily by increased deposit account activity, increases in service fee rates, and interchange fees on electronic check cards. The increase in gain on sale of loans reflects the low level of mortgage rates and resulting purchase and refinancing activity. Other non-interest income increases were from a variety of volume related activity increases over this quarter of last year.

23


 

                  
   Three months ended September 30,
Non–interest expense summary 
($ in thousands) 2002 2001 $ change % change
   
 
 
 
Compensation and employee benefits
 $7,541   7,392   149   2.0%
Occupancy and equipment expense
  2,340   2,187   153   7.0%
Outsourced data processing expense
  547   707   (160)  -22.6%
Core deposit intangible amortization
  359   383   (24)  -6.3%
Goodwill amortization
     492   (492)  -100.0%
Other expenses
  3,209   3,948   (739)  -18.7%
 
  
   
   
     
 
Total non–interest expense
 $13,996   15,109   (1,113)  -7.4%
 
  
   
   
     

Non-interest Expense
Non-interest expense decreased by $1.113 million, or 7 percent, from the same quarter of 2001, however, 2001 includes $325 thousand in merger and conversion expense, and $492 thousand in goodwill amortization. The decrease in goodwill amortization is the result of the adoption of Statement of Financial Accounting Standards 142 and 147, see footnote 15 for further information. During the third quarter of 2002 there was a $323 thousand reversal of a merger related accrual, so non-interest expense from operations is $27 thousand higher than last year. During the third quarter of 2001 the data processing functions for Western Security Bank were converted to our in-house system. This has reduced the outsourced data processing costs and increased compensation and benefits expense. Compensation and benefit expense has increased $149 thousand, or 2 percent from the third quarter of 2001. Core deposit intangible asset amortization was $359 thousand which is a decrease of $24 thousand from the prior year. The efficiency ratio (non-interest expense/net interest income + non-interest income) was 49 percent ratio for the 2002 quarter which is an improvement over the 60 percent ratio for the quarter in 2001.

Results of Operations – The nine months ended September 30, 2002 compared to the nine months ended
September 30, 2001.

                   
    Nine months ended September 30,
Revenue Summary 
($ in thousands) 2002 2001 $ change % change
    
 
 
 
Net interest income
 $64,099   51,428   12,671   24.6%
Fees and other revenue:
                
 
Service charges, loan fees, and other fees
  13,388   11,737   1,651   14.1%
 
Gain on sale of loans
  3,497   2,766   731   26.4%
 
Other income
  1,755   2,173   (418)  -19.2%
 
  
   
   
     
  
Total non–interest income
  18,640   16,676   1,964   11.8%
 
  
   
   
     
 
Total revenue
 $82,739   68,104   14,635   21.5%
 
  
   
   
     
 
Tax equivilent net interest margin
  4.52%  3.99%        
 
  
   
         

Net Interest Income
Net interest income for the nine months ended September 30, 2002 was $64.099 million, an increase of $12.671 million, or 25 percent over the same nine months of 2001. The WesterFed acquisition on February 28, 2001, and the Idaho and Utah branch acquisitions in March 2001 are the primary reasons for the increase. Interest income has decreased $1.724 million, or 2 percent, while interest expense has declined $14.395 million, or 28 percent. The increase in non-interest bearing deposits and significant reductions in rates paid on deposits and borrowed funds, are the primary reasons for the decreased interest expense. As a percentage of earning assets, on a tax equivalent basis, the year-to-date interest margin has improved from 4.0 percent to 4.5 percent.

24


Non-interest Income
Fee income increased $1.651 million, or 14 percent, primarily the result of the acquisition in the later part of the first quarter in 2001. Gain on sale of loans increased $731 thousand, or 26 percent. Mortgage interest rates have been very attractive to consumers during the past year and have led to higher levels of mortgage originations from both purchases and refinances. Included in other income in 2001 was a $511 thousand gain-on-sale of the Glacier Bank Cut Bank office, as a result other income was $93 thousand higher this year.

 

                  
   Nine months ended September 30,
Non–interest expense summary 
($ in thousands) 2002 2001 $ change % change
   
 
 
 
Compensation and employee benefits
 $22,856   20,182   2,674   13.2%
Occupancy and equipment expense
  6,965   6,147   818   13.3%
Outsourced data processing expense
  1,508   2,007   (499)  -24.9%
Core deposit intangible amortization
  1,080   957   123   12.9%
Goodwill amortization
     1,229   (1,229)  -100.0%
Other expenses
  10,294   10,462   (168)  -1.6%
 
  
   
   
     
 
Total non–interest expense
 $42,703   40,984   1,719   4.2%
 
  
   
   
     

Non-interest Expense
Non-interest expense increased $1.719 million, or 4 percent, over 2001, however, 2001 also includes $1.250 million in merger and conversion expense, and goodwill amortization of $1.229 million, and 2002 includes a reversal of a merger related accrual of $323 thousand, so non-interest expense from operations has increased $4.521 million over last year. The 2001 acquisitions are much of the reason for this increase. The decrease in goodwill amortization is the result of the adoption of Statement of Financial Accounting Standards 142 and 147, see footnote 15 for further information. During the third quarter of 2001 the data processing functions for Western Security Bank were converted to the in-house system. This has reduced the outsourced data processing costs and increased compensation and benefits expense. Core deposit asset amortization was $1.080 million, which is an increase of $123 thousand. The efficiency ratio in 2002 is 52 percent which is an improvement over the 60 percent ratio in 2001.

Item 3.  Quantitative and Qualitative Disclosure About Market Risk

Market Risk:
Market risk is the risk of loss in a financial instrument arising from adverse changes in market rates/prices such as interest rates, foreign currency exchange rates, commodity prices, and equity prices. The Company’s primary market risk exposure is interest rate risk. The ongoing monitoring and management of this risk is an important component of the Company’s asset/liability management process which is governed by policies established by its Board of Directors that are reviewed and approved annually. The Board of Directors delegates responsibility for carrying out the asset/liability management policies to the Asset/Liability Committee (ALCO). In this capacity ALCO develops guidelines and strategies impacting the Company’s asset/liability management related activities based upon estimated market risk sensitivity, policy limits and overall market interest rate levels/trends.

Interest Rate Risk:
Interest rate risk represents the sensitivity of earnings to changes in market interest rates. As interest rates change the interest income and expense streams associated with the Company’s financial instruments also change thereby impacting net interest income (NII), the primary component of the Company’s earnings. ALCO utilizes the results of a detailed and dynamic simulation model to quantify the estimated exposure of NII to sustained interest rate changes. While ALCO routinely monitors simulated NII sensitivity over a rolling two-year horizon, it also utilizes additional tools to monitor potential longer-term interest rate risk.

25


The simulation model captures the impact of changing interest rates on the interest income received and interest expense paid on all assets and liabilities reflected on the Company’s balance sheet. This sensitivity analysis is compared to ALCO policy limits which specify a maximum tolerance level for NII exposure over a one year horizon, assuming no balance sheet growth, given a 200 basis point (bp) upward and 100 bp downward shift in interest rates. A parallel and pro rata shift in rates over a 12 month period is assumed. The following reflects the Company’s NII sensitivity analysis as of June 30, 2002, the most recent information available, as compared to the 10% Board approved policy limit (dollars in thousands). There have been no significant changes in operation or the market that would materially affect the estimated sensitivity. The table illustrates the estimated change in net interest income over a twelve month period based on the nine months activity ended September 30, 2002.

         
Interest Rate Sensitivity +200 bp -100 bp

 
 
Estimated sensitivity
  -2.58%  0.80%
Estimated increase (decrease) in net interest income
 $(2,205)  684 

The preceding sensitivity analysis does not represent a Company forecast and should not be relied upon as being indicative of expected operating results. These hypothetical estimates are based upon numerous assumptions including: the nature and timing of interest rate levels including yield curve shape, prepayments on loans and securities, deposit decay rates, pricing decisions on loans and deposits, reinvestment/replacement of assets and liability cashflows, and others. While assumptions are developed based upon current economic and local market conditions, the Company cannot make any assurances as to the predictive nature of these assumptions including how customer preferences or competitor influences might change.

Also, as market conditions vary from those assumed in the sensitivity analysis, actual results will also differ due to: prepayment/refinancing levels likely deviating from those assumed, the varying impact of interest rate change caps or floors on adjustable rate assets, the potential effect of changing debt service levels on customers with adjustable rate loans, depositor early withdrawals and product preference changes, and other internal/external variables. Furthermore, the sensitivity analysis does not reflect actions that ALCO might take in responding to or anticipating changes in interest rates.

Item 4.  Controls and Procedures

Evaluation of Disclosure Controls and Procedures
The Company’s Chief Executive Officer and Chief Financial Officer have reviewed and evaluated the effectiveness of our disclosure controls and procedures (as defined in Exchange Act Rules 240.13a-14(c) and 15d-14(c)) as of a date within 90 days before the filing date of this quarterly report. Based on that evaluation, the Chief Executive Officer and Chief Financial Officer have concluded that the Company’s current disclosure controls and procedures are effective and timely, providing them with material information relating to the Company required to be disclosed in the reports we file or submit under the Exchange act.

Changes in Internal Controls
There have not been any significant changes in our internal controls or in other factors that could significantly affect these controls subsequent to the date of their evaluation. We are not aware of any significant deficiencies or material weaknesses, therefore no corrective actions were taken.

PART II  –  OTHER INFORMATION

Item 1.   Legal Proceedings

      There are no pending material legal proceedings to which the registrant or its subsidiaries are a party.

26


Item 2.  Changes in Securities and Use of Proceeds

      None

Item 3.  Defaults upon Senior Securities

      None

Item 4.  Submission of Matters to a Vote of Securities Holders

      None

Item 5. Other Information

      None

Item 6.  Exhibits and Reports on Form 8-K.

       (a)  Exhibits
 
          Exhibit 99 – Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes – Oxley Act of 2002
 
       (b)  Current Report on Form 8-K
 
          None

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly cause this report to be signed on its behalf by the undersigned thereunto duly authorized.

     
  GLACIER BANCORP, INC.


November 11, 2002 By: /s/ Michael J. Blodnick
    
    Michael J. Blodnick
President/CEO


November 11, 2002 By: /s/ James H. Strosahl
    
    James H. Strosahl
Executive Vice President/CFO

27


I, Michael J. Blodnick, certify that:

1.

I have reviewed this quarterly report on Form 10-Q of Glacier Bancorp, Inc.;


2.

Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;


3.

Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report;


4.

The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:


a)  

designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared;


b)  

evaluated the effectiveness of the registrant’s disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the “Evaluation Date”); and


c)  

presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;


5.

The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation, to the registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent function):


a)  

all significant deficiencies in the design or operation of internal controls which could adversely affect the registrant’s ability to record, process, summarize and report financial data and have identified for the registrant’s auditors any material weaknesses in internal controls; and


b)  

any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal controls; and


6.

The registrant’s other certifying officers and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.


November 11, 2002

     
  By: /s/ Michael J. Blodnick
    
    Michael J. Blodnick
President/CEO


28


I, James H. Strosahl, certify that:

1.

I have reviewed this quarterly report on Form 10-Q of Glacier Bancorp, Inc.;


2.

Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;


3.

Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report;


4.

The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:


a)  

designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared;


b)  

evaluated the effectiveness of the registrant’s disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the “Evaluation Date”); and


c)  

presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;


5.

The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation, to the registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent function):


a)  

all significant deficiencies in the design or operation of internal controls which could adversely affect the registrant’s ability to record, process, summarize and report financial data and have identified for the registrant’s auditors any material weaknesses in internal controls; and


b)  

any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal controls; and


6.

The registrant’s other certifying officers and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.


November 11, 2002

     
  By: /s/ James H. Strosahl
    
    James H. Strosahl
Executive Vice President/CFO


29