10-Q 1 colb2q2016form10-q.htm 10-Q Document

 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
________________________________________________________ 
FORM 10-Q
________________________________________________________ 
(Mark One)
ý
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 2016.
¨
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from              to             .
Commission File Number 0-20288
 ________________________________________________________ 
COLUMBIA BANKING SYSTEM, INC.
(Exact name of registrant as specified in its charter)
 ________________________________________________________ 
Washington
 
91-1422237
(State or other jurisdiction of
incorporation or organization)
 
(I.R.S. Employer
Identification Number)
 
 
 
1301 A Street
Tacoma, Washington
 
98402-2156
(Address of principal executive offices)
 
(Zip Code)
(253) 305-1900
(Issuer’s telephone number, including area code)
(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  ý    No  ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes  ý    No  ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer
 
ý
 
Accelerated filer
 
¨
 
 
 
 
 
 
 
Non-accelerated filer
 
¨
 
Smaller reporting company
 
¨
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes  ¨    No  ý
The number of shares of common stock outstanding at July 31, 2016 was 58,048,500.
 



TABLE OF CONTENTS
 
 
 
Page
 
PART I — FINANCIAL INFORMATION
 
 
 
 
Item 1.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Item 2.
 
 
 
Item 3.
 
 
 
Item 4.
 
 
 
 
PART II — OTHER INFORMATION
 
 
 
 
Item 1.
 
 
 
Item 1A.
 
 
 
Item 2.
 
 
 
Item 3.
 
 
 
Item 4.
 
 
 
Item 5.
 
 
 
Item 6.
 
 
 
 
 
i



PART I - FINANCIAL INFORMATION
Item 1. FINANCIAL STATEMENTS
CONSOLIDATED BALANCE SHEETS
Columbia Banking System, Inc.
(Unaudited)
 
 
 
 
 
 
June 30,
2016
 
December 31,
2015
ASSETS
 
(in thousands)
Cash and due from banks
 
$
167,172

 
$
166,929

Interest-earning deposits with banks
 
11,216

 
8,373

Total cash and cash equivalents
 
178,388

 
175,302

Securities available for sale at fair value (amortized cost of $2,237,264 and $2,157,610, respectively)
 
2,279,552

 
2,157,694

Federal Home Loan Bank stock at cost
 
18,161

 
12,722

Loans held for sale
 
7,649

 
4,509

Loans, net of unearned income of ($37,221) and ($42,373), respectively
 
6,107,143

 
5,815,027

Less: allowance for loan and lease losses
 
69,304

 
68,172

Loans, net
 
6,037,839

 
5,746,855

FDIC loss-sharing asset
 
4,266

 
6,568

Interest receivable
 
29,738

 
27,877

Premises and equipment, net
 
156,446

 
164,239

Other real estate owned
 
10,613

 
13,738

Goodwill
 
382,762

 
382,762

Other intangible assets, net
 
20,511

 
23,577

Other assets
 
227,726

 
235,854

Total assets
 
$
9,353,651

 
$
8,951,697

LIABILITIES AND SHAREHOLDERS’ EQUITY
 
 
 
 
Deposits:
 
 
 
 
 
 
 
Noninterest-bearing
 
$
3,652,951

 
$
3,507,358

Interest-bearing
 
4,020,262

 
3,931,471

Total deposits
 
7,673,213

 
7,438,829

Federal Home Loan Bank advances
 
204,512

 
68,531

Securities sold under agreements to repurchase
 
89,218

 
99,699

Other liabilities
 
112,229

 
102,510

Total liabilities
 
8,079,172

 
7,709,569

Commitments and contingent liabilities (Note 10)
 

 

Shareholders’ equity:
 
 
 
 
 
 
 
 
June 30,
2016
 
December 31,
2015
 
 
 
 
Preferred stock (no par value)
(in thousands)
 
 
 
 
Authorized shares
2,000

 
2,000

 
 
 
 
Issued and outstanding
9

 
9

 
2,217

 
2,217

Common stock (no par value)
 
 
 
 
 
 
 
Authorized shares
115,000

 
115,000

 
 
 
 
Issued and outstanding
58,025

 
57,724

 
992,343

 
990,281

Retained earnings
 
259,108

 
255,925

Accumulated other comprehensive income (loss)
 
20,811

 
(6,295
)
Total shareholders’ equity
 
1,274,479

 
1,242,128

Total liabilities and shareholders’ equity
 
$
9,353,651

 
$
8,951,697

See accompanying Notes to unaudited Consolidated Financial Statements.

1


CONSOLIDATED STATEMENTS OF INCOME
Columbia Banking System, Inc.
(Unaudited)
 
 
Three Months Ended
 
Six Months Ended
 
 
June 30,
 
June 30,
 
 
2016
 
2015 (1)
 
2016
 
2015 (1)
 
 
(in thousands except per share amounts)
Interest Income
 
 
 
 
 
 
 
 
Loans
 
$
71,651

 
$
71,744

 
$
141,967

 
$
142,566

Taxable securities
 
8,829

 
7,260

 
16,846

 
14,786

Tax-exempt securities
 
2,795

 
3,010

 
5,598

 
6,052

Deposits in banks
 
28

 
26

 
66

 
53

Total interest income
 
83,303

 
82,040

 
164,477

 
163,457

Interest Expense
 
 
 
 
 
 
 
 
Deposits
 
787

 
740

 
1,529

 
1,488

Federal Home Loan Bank advances
 
241

 
154

 
365

 
313

Other borrowings
 
135

 
136

 
273

 
282

Total interest expense
 
1,163

 
1,030

 
2,167

 
2,083

Net Interest Income
 
82,140

 
81,010

 
162,310

 
161,374

Provision for loan and lease losses
 
3,640

 
2,202

 
8,894

 
3,411

Net interest income after provision for loan and lease losses
 
78,500

 
78,808

 
153,416

 
157,963

Noninterest Income
 
 
 
 
 
 
 
 
Deposit account and treasury management fees (1)
 
7,093

 
7,351

 
14,082

 
14,211

Card revenue (1)
 
6,051

 
5,702

 
11,703

 
11,065

Financial services and trust revenue (1)
 
2,780

 
3,217

 
5,601

 
6,341

Loan revenue (1)
 
2,802

 
2,322

 
5,064

 
4,925

Merchant processing revenue
 
2,272

 
2,340

 
4,374

 
4,380

Bank owned life insurance
 
1,270

 
1,206

 
2,386

 
2,284

Investment securities gains, net
 
229

 
343

 
602

 
1,064

Change in FDIC loss-sharing asset
 
(990
)
 
(1,494
)
 
(2,093
)
 
(1,344
)
Other (1)
 
433

 
475

 
867

 
1,303

Total noninterest income
 
21,940

 
21,462

 
42,586

 
44,229

Noninterest Expense
 
 
 
 
 
 
 
 
Compensation and employee benefits
 
37,291

 
38,446

 
73,610

 
77,546

Occupancy
 
7,652

 
8,687

 
17,825

 
16,680

Merchant processing expense
 
1,118

 
1,079

 
2,151

 
2,056

Advertising and promotion
 
1,043

 
1,195

 
1,885

 
2,126

Data processing
 
3,929

 
4,242

 
8,075

 
9,226

Legal and professional fees
 
1,777

 
2,847

 
3,102

 
5,354

Taxes, licenses and fees
 
1,298

 
1,427

 
2,588

 
2,659

Regulatory premiums
 
1,068

 
1,321

 
2,209

 
2,542

Net cost (benefit) of operation of other real estate owned
 
84

 
(563
)
 
188

 
(1,809
)
Amortization of intangibles
 
1,483

 
1,718

 
3,066

 
3,535

Other
 
7,047

 
8,072

 
14,165

 
15,290

Total noninterest expense
 
63,790

 
68,471

 
128,864

 
135,205

Income before income taxes
 
36,650

 
31,799

 
67,138

 
66,987

Income tax provision
 
11,245

 
9,853

 
20,474

 
20,680

Net Income
 
$
25,405

 
$
21,946

 
$
46,664

 
$
46,307

Earnings per common share
 
 
 
 
 
 
 
 
Basic
 
$
0.44

 
$
0.38

 
$
0.80

 
$
0.80

Diluted
 
$
0.44

 
$
0.38

 
$
0.80

 
$
0.80

Dividends paid per common share
 
$
0.37

 
$
0.34

 
$
0.75

 
$
0.64

Weighted average number of common shares outstanding
 
57,185

 
57,055

 
57,149

 
56,999

Weighted average number of diluted common shares outstanding
 
57,195

 
57,069

 
57,160

 
57,012

__________
(1) Reclassified to conform to the current period’s presentation. Reclassifications consisted of disaggregating fee revenue previously presented in ‘Service charges and other fees’ and certain revenue previously presented in ‘Other’ into the presentation above. The Company made these reclassifications to provide additional information about its sources of noninterest income. There was no change to total noninterest income as previously reported as a result of these reclassifications.

See accompanying Notes to unaudited Consolidated Financial Statements.

2


CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
Columbia Banking System, Inc.
(Unaudited)
 
 
 
Three Months Ended
 
 
June 30,
 
 
2016
 
2015
 
 
(in thousands)
Net income
 
$
25,405

 
$
21,946

Other comprehensive income (loss), net of tax:
 
 
 
 
Unrealized gain (loss) from securities:
 
 
 
 
Net unrealized holding gain (loss) from available for sale securities arising during the period, net of tax of ($4,844) and $6,457
 
8,508

 
(11,341
)
Reclassification adjustment of net gain from sale of available for sale securities included in income, net of tax of $83 and $124
 
(146
)
 
(219
)
Net unrealized gain (loss) from securities, net of reclassification adjustment
 
8,362

 
(11,560
)
Pension plan liability adjustment:
 
 
 
 
Amortization of unrecognized net actuarial loss included in net periodic pension cost, net of tax of ($61) and ($35)
 
106

 
63

Pension plan liability adjustment, net
 
106

 
63

Other comprehensive income (loss)
 
8,468

 
(11,497
)
Total comprehensive income
 
$
33,873

 
$
10,449

 
 
Six Months Ended
 
 
June 30,
 
 
2016
 
2015
 
 
(in thousands)
Net income
 
$
46,664

 
$
46,307

Other comprehensive income (loss), net of tax:
 
 
 
 
Unrealized gain (loss) from securities:
 
 
 
 
Net unrealized holding gain (loss) from available for sale securities arising during the period, net of tax of ($15,530) and $1,119
 
27,278

 
(1,965
)
Reclassification adjustment of net gain from sale of available for sale securities included in income, net of tax of $218 and $386
 
(384
)
 
(678
)
Net unrealized gain (loss) from securities, net of reclassification adjustment
 
26,894

 
(2,643
)
Pension plan liability adjustment:
 
 
 
 
Net unrealized loss from unfunded defined benefit plan liability arising during the period, net of tax of $0 and $159
 

 
(280
)
Amortization of unrecognized net actuarial loss included in net periodic pension cost, net of tax of ($122) and ($51)
 
212

 
91

Pension plan liability adjustment, net
 
212

 
(189
)
Other comprehensive income (loss)
 
27,106

 
(2,832
)
Total comprehensive income
 
$
73,770

 
$
43,475

See accompanying Notes to unaudited Consolidated Financial Statements.


3


CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
Columbia Banking System, Inc.
(Unaudited)
 
  
 
Preferred Stock
 
Common Stock
 
Retained
Earnings
 
Accumulated
Other
Comprehensive
Income (Loss)
 
Total
Shareholders’
Equity
 
 
Number of
Shares
 
Amount
 
Number of
Shares
 
Amount
 
 
 
(in thousands)
Balance at January 1, 2016
 
9

 
$
2,217

 
57,724

 
$
990,281

 
$
255,925

 
$
(6,295
)
 
$
1,242,128

Net income
 

 

 

 

 
46,664

 

 
46,664

Other comprehensive income
 

 

 

 

 

 
27,106

 
27,106

Issuance of common stock - stock option and other plans
 

 

 
21

 
603

 

 

 
603

Issuance of common stock - restricted stock awards, net of canceled awards
 

 

 
317

 
2,551

 

 

 
2,551

Purchase and retirement of common stock
 

 

 
(37
)
 
(1,092
)
 

 

 
(1,092
)
Preferred dividends
 

 

 

 

 
(77
)
 

 
(77
)
Cash dividends paid on common stock
 

 

 

 

 
(43,404
)
 

 
(43,404
)
Balance at June 30, 2016
 
9

 
$
2,217

 
58,025

 
$
992,343

 
$
259,108

 
$
20,811

 
$
1,274,479

Balance at January 1, 2015
 
9

 
$
2,217

 
57,437

 
$
985,839

 
$
234,498

 
$
5,621

 
$
1,228,175

Net income
 

 

 

 

 
46,307

 

 
46,307

Other comprehensive loss
 

 

 

 

 

 
(2,832
)
 
(2,832
)
Issuance of common stock - stock option and other plans
 

 

 
21

 
519

 

 

 
519

Issuance of common stock - restricted stock awards, net of canceled awards
 

 

 
282

 
1,836

 

 

 
1,836

Purchase and retirement of common stock
 

 

 
(31
)
 
(874
)
 

 

 
(874
)
Preferred dividends
 

 

 

 

 
(66
)
 

 
(66
)
Cash dividends paid on common stock
 

 

 

 

 
(36,851
)
 

 
(36,851
)
Balance at June 30, 2015
 
9

 
$
2,217

 
57,709

 
$
987,320

 
$
243,888

 
$
2,789

 
$
1,236,214


See accompanying Notes to unaudited Consolidated Financial Statements.

4


CONSOLIDATED STATEMENTS OF CASH FLOWS
Columbia Banking System, Inc.
(Unaudited)
 
 
Six Months Ended June 30,
 
 
2016
 
2015 (1)
 
 
(in thousands)
Cash Flows From Operating Activities
 
 
 
 
Net income
 
$
46,664

 
$
46,307

Adjustments to reconcile net income to net cash provided by operating activities
 
 
 
 
Provision for loan and lease losses
 
8,894

 
3,411

Stock-based compensation expense
 
2,551

 
1,836

Depreciation, amortization and accretion
 
18,898

 
14,630

Investment securities gain, net
 
(602
)
 
(1,064
)
Net realized (gain) loss on sale of other assets
 
170

 
(289
)
Net realized (gain) loss on sale and valuation adjustments of other real estate owned (1)
 
160

 
(2,199
)
Originations of loans held for sale (1)
 
(46,705
)
 
(32,281
)
Proceeds from sales of loans held for sale (1)
 
43,565

 
29,177

Net change in:
 
 
 
 
Interest receivable
 
(1,861
)
 
319

Interest payable
 
(74
)
 
(105
)
Other assets
 
(7,818
)
 
1,579

Other liabilities
 
9,809

 
3,292

Net cash provided by operating activities
 
73,651

 
64,613

Cash Flows From Investing Activities
 
 
 
 
Loans originated and acquired, net of principal collected
 
(298,259
)
 
(175,260
)
Purchases of:
 
 
 
 
Securities available for sale
 
(296,920
)
 
(37,070
)
Premises and equipment
 
(1,199
)
 
(4,805
)
Federal Home Loan Bank stock
 
(42,400
)
 
(1,440
)
Proceeds from:
 
 
 
 
FDIC reimbursement on loss-sharing asset
 
668

 
4,009

Sales of securities available for sale
 
83,410

 
72,166

Principal repayments and maturities of securities available for sale
 
123,817

 
135,102

Sales of premises and equipment and loans held for investment (1)
 
4,631

 
7,869

Redemption of Federal Home Loan Bank stock (1)
 
36,961

 
23,002

Sales of other real estate and other personal property owned
 
3,276

 
11,553

Payments to FDIC related to loss-sharing asset
 
(625
)
 
(487
)
Net cash provided by (used in) investing activities
 
(386,640
)
 
34,639

Cash Flows From Financing Activities
 
 
 
 
Net increase in deposits
 
234,526

 
119,651

Net decrease in sweep repurchase agreements
 
(10,481
)
 
(12,850
)
Proceeds from:
 
 
 
 
Federal Home Loan Bank advances
 
962,000

 
1,319,000

Federal Reserve Bank borrowings
 
10

 
1,010

Exercise of stock options
 
603

 
519

Payments for:
 
 
 
 
Repayment of Federal Home Loan Bank advances
 
(826,000
)
 
(1,490,000
)
Repayment of Federal Reserve Bank borrowings
 
(10
)
 
(1,010
)
Common stock dividends
 
(43,404
)
 
(36,851
)
Preferred stock dividends
 
(77
)
 
(66
)
Repayment of other borrowings
 

 
(8,248
)
Purchase and retirement of common stock
 
(1,092
)
 
(874
)
Net cash provided by (used in) financing activities
 
316,075

 
(109,719
)
Increase (decrease) in cash and cash equivalents
 
3,086

 
(10,467
)
Cash and cash equivalents at beginning of period
 
175,302

 
188,170

Cash and cash equivalents at end of period
 
$
178,388

 
$
177,703

 
 
 
 
 

5


CONSOLIDATED STATEMENTS OF CASH FLOWS, Continued
Columbia Banking System, Inc.
(Unaudited)
 
 
Six Months Ended June 30,
 
 
2016
 
2015 (1)
 
 
(in thousands)
Supplemental Information:
 
 
 
 
Cash paid during the period for:
 
 
 
 
Cash paid for interest
 
$
2,241

 
$
2,188

Cash paid for income tax
 
$
11,130

 
$
7,281

Non-cash investing and financing activities
 
 
 
 
Loans transferred to other real estate owned
 
$
311

 
$
7,836


(1) Reclassified to conform to the current period’s presentation. There were no changes to cash flows from operating, investing, or financing activities as a result of these reclassifications.

See accompanying Notes to unaudited Consolidated Financial Statements.

6


NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
Columbia Banking System, Inc.
1.
Basis of Presentation and Significant Accounting Policies
Basis of Presentation
The interim unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and with instructions to Form 10-Q and Article 10 of Regulation S-X. The consolidated financial statements include the accounts of Columbia Banking System, Inc. (“we”, “our”, “Columbia” or the “Company”) and its subsidiaries, including its wholly owned banking subsidiary Columbia State Bank (“Columbia Bank” or the “Bank”) and Columbia Trust Company (“Columbia Trust”). All intercompany transactions and accounts have been eliminated in consolidation. In the opinion of management, all adjustments (consisting only of normal recurring adjustments) considered necessary for a fair statement of the results for the interim periods presented have been included. The results of operations for the six months ended June 30, 2016 are not necessarily indicative of results to be anticipated for the year ending December 31, 2016. The accompanying interim unaudited consolidated financial statements should be read in conjunction with the financial statements and related notes contained in the Company’s 2015 Annual Report on Form 10-K.
Because of reclassifications, changes occurred in the manner in which certain comparative period noninterest income items were presented in the unaudited consolidated statements of income. Specifically, fee revenue previously presented as ‘Service charges and other fees’ and certain fee revenue previously presented as ‘Other’ were reclassified to conform to the current period presentation. The Company made these presentation changes to provide additional information about its sources of noninterest income. There was no change to total noninterest income as previously reported as a result of these reclassifications.
Significant Accounting Policies
The significant accounting policies used in preparation of our consolidated financial statements are disclosed in our 2015 Annual Report on Form 10-K. There have not been any changes in our significant accounting policies compared to those contained in our 2015 Form 10-K disclosure for the year ended December 31, 2015.
2.
Accounting Pronouncements Recently Issued
In June 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2016-13, Measurement of Credit Losses on Financial Instruments. The amendments included in this ASU require an entity to reflect its current estimate of all expected credit losses for assets held at an amortized cost basis. For available for sale debt securities, credit losses should be measured in a manner similar to current GAAP, however, this ASU will require that credit losses be presented as an allowance rather than as a write-down. The amendments in ASU 2016-13 are effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years, and are required to be adopted through a modified retrospective approach, with a cumulative-effect adjustment to retained earnings as of the beginning of the first reporting period in which the ASU is effective. The Company is assessing the impact that this guidance will have on its consolidated financial statements.
In March 2016, the FASB issued ASU 2016-09, Improvements to Employee Share-Based Payment Accounting. The amendments included in this ASU simplify several aspects of the accounting for employee share-based payment transactions including the accounting for income taxes, forfeitures, and statutory tax withholding requirements, as well as classification in the statement of cash flows. The amendments in ASU 2016-09 are effective for the first interim or annual period beginning after December 15, 2016. Early adoption is permitted. The Company is assessing the impact that this guidance will have on its consolidated financial statements but does not expect the impact to be material.
In February 2016, the FASB issued ASU 2016-02, Leases. The amendments included in this ASU create a new accounting model for both lessees and lessors. The new guidance requires lessees to recognize lease liabilities and corresponding right-of-use assets for all leases with lease terms greater than 12 months. The amendments in ASU 2016-02 must be adopted using the modified retrospective approach and will be effective for the first interim or annual period beginning after December 15, 2018. Early adoption is permitted. The Company is assessing the impact that this guidance will have on its consolidated financial statements.

7


In January 2016, the FASB issued ASU 2016-01, Recognition and Measurement of Financial Assets and Financial Liabilities. The amendments in ASU 2016-01 require all equity investments to be measured at fair value with changes in the fair value recognized through net income. The amendments in ASU 2016-01 also require an entity to present separately in other comprehensive income the portion of the total change in the fair value of a liability resulting from a change in the instrument-specific credit risk when the entity has elected to measure the liability at fair value in accordance with the fair value option for financial instruments. In addition, the amendments in this Update eliminate the requirement to disclose the method(s) and significant assumptions used to estimate the fair value that is required to be disclosed for financial instruments measured at amortized cost on the balance sheet for public business entities. The amendments in ASU 2016-01 are effective for the first interim or annual period beginning after December 15, 2017. The Company is assessing the impact that this guidance will have on its consolidated financial statements but does not expect the impact to be material.
In May 2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers. The guidance in this update supersedes the revenue recognition requirements in ASC Topic 605, Revenue Recognition, and most industry-specific guidance throughout the industry topics of the codification. For public companies, this update was to be effective for interim and annual periods beginning after December 15, 2016. However, in August 2015, the FASB issued ASU 2015-14, which delayed the effective date of ASU 2014-09 by one year and permits companies to voluntarily adopt the new standard as of the original effective date. In March, April and May 2016, the FASB issued ASU 2016-08, ASU 2016-10 and ASU 2016-12, respectively, to provide implementation guidance and practical expedients related to ASU 2014-09. The Company is assessing the impact that this guidance will have on its consolidated financial statements but does not expect the impact to be material.
3. Securities
The following table summarizes the amortized cost, gross unrealized gains and losses and the resulting fair value of securities available for sale:
 
 
Amortized
Cost
 
Gross
Unrealized
Gains
 
Gross
Unrealized
Losses
 
Fair Value
 
 
(in thousands)
June 30, 2016
 
 
 
 
 
 
 
 
U.S. government agency and government-sponsored enterprise mortgage-backed securities and collateralized mortgage obligations
 
$
1,403,591

 
$
20,196

 
$
(2,101
)
 
$
1,421,686

State and municipal securities
 
500,618

 
17,913

 
(166
)
 
518,365

U.S. government agency and government-sponsored enterprise securities
 
327,223

 
6,520

 

 
333,743

U.S. government securities
 
548

 
1

 

 
549

Other securities
 
5,284

 
64

 
(139
)
 
5,209

Total
 
$
2,237,264

 
$
44,694

 
$
(2,406
)
 
$
2,279,552

December 31, 2015
 
 
 
 
 
 
 
 
U.S. government agency and government-sponsored enterprise mortgage-backed securities and collateralized mortgage obligations
 
$
1,296,955

 
$
4,525

 
$
(14,991
)
 
$
1,286,489

State and municipal securities
 
480,417

 
12,690

 
(938
)
 
492,169

U.S. government agency and government-sponsored enterprise securities
 
354,515

 
1,113

 
(1,846
)
 
353,782

U.S. government securities
 
20,439

 

 
(302
)
 
20,137

Other securities
 
5,284

 
24

 
(191
)
 
5,117

Total
 
$
2,157,610

 
$
18,352

 
$
(18,268
)
 
$
2,157,694


8


Proceeds from sales of securities available for sale were $44.5 million and $14.9 million for the three months ended June 30, 2016 and 2015, respectively, and were $83.4 million and $72.2 million for the six months ended June 30, 2016 and June 30, 2015, respectively. The following table provides the gross realized gains and losses on the sales of securities for the periods indicated:
 
 
Three Months Ended
 
Six Months Ended
 
 
June 30,
 
June 30,
 
 
2016
 
2015
 
2016
 
2015
 
 
(in thousands)
Gross realized gains
 
$
229

 
$
343

 
$
602

 
$
1,073

Gross realized losses
 

 

 

 
(9
)
Net realized gains
 
$
229

 
$
343

 
$
602

 
$
1,064

The scheduled contractual maturities of investment securities available for sale at June 30, 2016 are presented as follows:
 
 
June 30, 2016
 
 
Amortized Cost
 
Fair Value
 
 
(in thousands)
Due within one year
 
$
26,674

 
$
26,827

Due after one year through five years
 
462,009

 
471,463

Due after five years through ten years
 
698,729

 
716,521

Due after ten years
 
1,044,568

 
1,059,532

Other securities with no stated maturity
 
5,284

 
5,209

Total investment securities available-for-sale
 
$
2,237,264

 
$
2,279,552

The following table summarizes the carrying value of securities pledged as collateral to secure public deposits, borrowings and other purposes as permitted or required by law:
 
 
June 30, 2016
 
 
(in thousands)
Washington and Oregon State to secure public deposits
 
$
396,321

Federal Reserve Bank to secure borrowings
 
44,079

Other securities pledged
 
154,109

Total securities pledged as collateral
 
$
594,509


9


The following table shows the gross unrealized losses and fair value of the Company’s investments with unrealized losses that are not deemed to be other-than-temporarily impaired, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position at June 30, 2016 and December 31, 2015:
 
 
Less than 12 Months
 
12 Months or More
 
Total
 
 
Fair
Value
 
Unrealized
Losses
 
Fair
Value
 
Unrealized
Losses
 
Fair
Value
 
Unrealized
Losses
 
 
(in thousands)
June 30, 2016
 
 
 
 
 
 
 
 
 
 
 
 
U.S. government agency and government-sponsored enterprise mortgage-backed securities and collateralized mortgage obligations
 
$
51,222

 
$
(264
)
 
$
170,543

 
$
(1,837
)
 
$
221,765

 
$
(2,101
)
State and municipal securities
 
17,512

 
(126
)
 
6,077

 
(40
)
 
23,589

 
(166
)
Other securities
 

 

 
2,816

 
(139
)
 
2,816

 
(139
)
Total
 
$
68,734

 
$
(390
)
 
$
179,436

 
$
(2,016
)
 
$
248,170

 
$
(2,406
)
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2015
 
 
 
 
 
 
 
 
 
 
 
 
U.S. government agency and government-sponsored enterprise mortgage-backed securities and collateralized mortgage obligations
 
$
664,509

 
$
(7,610
)
 
$
214,325

 
$
(7,381
)
 
$
878,834

 
$
(14,991
)
State and municipal securities
 
48,261

 
(358
)
 
31,383

 
(580
)
 
79,644

 
(938
)
U.S. government agency and government-sponsored enterprise securities
 
193,400

 
(1,128
)
 
40,034

 
(718
)
 
233,434

 
(1,846
)
U.S. government securities
 
10,343

 
(136
)
 
9,794

 
(166
)
 
20,137

 
(302
)
Other securities
 
2,300

 
(15
)
 
2,780

 
(176
)
 
5,080

 
(191
)
Total
 
$
918,813

 
$
(9,247
)
 
$
298,316

 
$
(9,021
)
 
$
1,217,129

 
$
(18,268
)
At June 30, 2016, there were 66 U.S. government agency and government-sponsored enterprise mortgage-backed securities and collateralized mortgage obligations securities in an unrealized loss position, of which 46 were in a continuous loss position for 12 months or more. The decline in fair value is attributable to changes in interest rates relative to where these investments fall within the yield curve and their individual characteristics. Because the Company does not intend to sell these securities nor does the Company consider it more likely than not that it will be required to sell these securities before the recovery of amortized cost basis, which may be upon maturity, the Company does not consider these investments to be other-than-temporarily impaired at June 30, 2016.
At June 30, 2016, there were 20 state and municipal government securities in an unrealized loss position, of which 10 were in a continuous loss position for 12 months or more. The unrealized losses on state and municipal securities were caused by interest rate changes or widening of market spreads subsequent to the purchase of the individual securities. Management monitors published credit ratings of these securities for adverse changes. As of June 30, 2016, none of the rated obligations of state and local government entities held by the Company had a below investment grade credit rating. Because the credit quality of these securities are investment grade and the Company does not intend to sell these securities nor does the Company consider it more likely than not that it will be required to sell these securities before the recovery of amortized cost basis, which may be upon maturity, the Company does not consider these investments to be other-than-temporarily impaired at June 30, 2016.
At June 30, 2016, there was one other security in an unrealized loss position, which was in a continuous unrealized loss position for 12 months or more. The decline in fair value is attributable to changes in interest rates and the additional risk premium investors are demanding for investment securities with these characteristics. The Company does not consider this investment to be other-than-temporarily impaired at June 30, 2016 as it has the intent and ability to hold the investment for sufficient time to allow for recovery in the market value.
4. Loans
The Company’s loan portfolio includes originated and purchased loans. Originated loans and purchased loans for which there was no evidence of credit deterioration at their acquisition date and it was probable that we would be able to collect all contractually required payments are referred to collectively as loans, excluding purchased credit impaired loans. Purchased loans for which there was, at acquisition date, evidence of credit deterioration since their origination and it was probable that we would be unable to collect all contractually required payments are referred to as purchased credit impaired loans, or “PCI loans.”

10


The following is an analysis of the loan portfolio by segment (net of unearned income):
 
 
June 30, 2016
 
December 31, 2015
 
 
Loans, excluding PCI loans
 
PCI Loans
 
Total
 
Loans, excluding PCI loans
 
PCI Loans
 
Total
 
 
(in thousands)
Commercial business
 
$
2,518,682

 
$
25,545

 
$
2,544,227

 
$
2,362,575

 
$
34,848

 
$
2,397,423

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
172,957

 
20,755

 
193,712

 
176,295

 
23,938

 
200,233

Commercial and multifamily residential
 
2,651,476

 
94,564

 
2,746,040

 
2,491,736

 
99,389

 
2,591,125

Total real estate
 
2,824,433

 
115,319

 
2,939,752

 
2,668,031

 
123,327

 
2,791,358

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
129,195

 
1,642

 
130,837

 
135,874

 
2,278

 
138,152

Commercial and multifamily residential
 
185,315

 
1,602

 
186,917

 
167,413

 
1,630

 
169,043

Total real estate construction
 
314,510

 
3,244

 
317,754

 
303,287

 
3,908

 
307,195

Consumer
 
325,632

 
16,999

 
342,631

 
342,601

 
18,823

 
361,424

Less: Net unearned income
 
(37,221
)
 

 
(37,221
)
 
(42,373
)
 

 
(42,373
)
Total loans, net of unearned income
 
5,946,036

 
161,107

 
6,107,143

 
5,634,121

 
180,906

 
5,815,027

Less: Allowance for loan and lease losses
 
(57,523
)
 
(11,781
)
 
(69,304
)
 
(54,446
)
 
(13,726
)
 
(68,172
)
Total loans, net
 
$
5,888,513

 
$
149,326

 
$
6,037,839

 
$
5,579,675

 
$
167,180

 
$
5,746,855

Loans held for sale
 
$
7,649

 
$

 
$
7,649

 
$
4,509

 
$

 
$
4,509

At June 30, 2016 and December 31, 2015, the Company had no material foreign activities. Substantially all of the Company’s loans and unfunded commitments are geographically concentrated in its service areas within the states of Washington, Oregon and Idaho.
The Company has made loans to executive officers and directors of the Company and related interests. These loans are made on the same terms, including interest rates and collateral, as those prevailing at the time for comparable transactions with unrelated persons and do not involve more than the normal risk of collectability. The aggregate dollar amount of these loans was $10.3 million at June 30, 2016 and $10.0 million at December 31, 2015. During the first six months of 2016, there were $718 thousand in advances and $397 thousand in repayments.
At June 30, 2016 and December 31, 2015, $2.24 billion and $2.22 billion of commercial and residential real estate loans were pledged as collateral on Federal Home Loan Bank of Des Moines (“FHLB”) borrowings and additional borrowing capacity. The Company has also pledged $50.8 million and $50.1 million of commercial loans to the Federal Reserve Bank for additional borrowing capacity at June 30, 2016 and December 31, 2015, respectively.

11


The following is an analysis of nonaccrual loans as of June 30, 2016 and December 31, 2015:
 
 
June 30, 2016
 
December 31, 2015
 
 
Recorded
Investment
Nonaccrual
Loans
 
Unpaid Principal
Balance
Nonaccrual
Loans
 
Recorded
Investment
Nonaccrual
Loans
 
Unpaid Principal
Balance
Nonaccrual
Loans
 
 
(in thousands)
Commercial business:
 
 
 
 
 
 
 
 
Secured
 
$
9,478

 
$
18,488

 
$
9,395

 
$
15,688

Unsecured
 
70

 
300

 
42

 
256

Real estate:
 
 
 
 
 
 
 
 
One-to-four family residential
 
957

 
2,006

 
820

 
1,866

Commercial & multifamily residential:
 
 
 
 
 
 
 
 
Commercial land
 
1,135

 
1,123

 
349

 
332

Income property
 
880

 
1,010

 
2,843

 
3,124

Owner occupied
 
5,819

 
8,331

 
6,321

 
8,943

Real estate construction:
 
 
 
 
 
 
 
 
One-to-four family residential:
 
 
 
 
 
 
 
 
Land and acquisition
 

 

 
362

 
385

Residential construction
 
562

 
562

 
566

 
679

Consumer
 
4,014

 
4,251

 
766

 
990

Total
 
$
22,915

 
$
36,071

 
$
21,464

 
$
32,263


12


Loans, excluding purchased credit impaired loans
The following is an aging of the recorded investment of the loan portfolio as of June 30, 2016 and December 31, 2015:
 
 
Current
Loans
 
30 - 59
Days
Past Due
 
60 - 89
Days
Past Due
 
Greater
than 90
Days Past
Due
 
Total
Past Due
 
Nonaccrual
Loans
 
Total Loans
June 30, 2016
 
(in thousands)
Commercial business:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
$
2,403,126

 
$
3,539

 
$
1,278

 
$

 
$
4,817

 
$
9,478

 
$
2,417,421

Unsecured
 
96,789

 
31

 

 

 
31

 
70

 
96,890

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
166,399

 
2,781

 
35

 

 
2,816

 
957

 
170,172

Commercial & multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
233,072

 

 

 

 

 
1,135

 
234,207

Income property
 
1,365,929

 
5,298

 

 

 
5,298

 
880

 
1,372,107

Owner occupied
 
1,017,728

 
525

 
374

 

 
899

 
5,819

 
1,024,446

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
10,708

 

 

 

 

 

 
10,708

Residential construction
 
117,302

 

 

 

 

 
562

 
117,864

Commercial & multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income property
 
78,867

 

 

 

 

 

 
78,867

Owner occupied
 
104,896

 

 

 

 

 

 
104,896

Consumer
 
311,792

 
893

 
1,759

 

 
2,652

 
4,014

 
318,458

Total
 
$
5,906,608

 
$
13,067

 
$
3,446

 
$

 
$
16,513

 
$
22,915

 
$
5,946,036

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current
Loans
 
30 - 59
Days
Past Due
 
60 - 89
Days
Past Due
 
Greater
than 90
Days Past
Due
 
Total
Past Due
 
Nonaccrual
Loans
 
Total Loans
December 31, 2015
 
(in thousands)
Commercial business:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
$
2,241,069

 
$
11,611

 
$
617

 
$

 
$
12,228

 
$
9,395

 
$
2,262,692

Unsecured
 
94,867

 
39

 

 

 
39

 
42

 
94,948

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
170,913

 
1,637

 
66

 

 
1,703

 
820

 
173,436

Commercial & multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
212,740

 
69

 

 

 
69

 
349

 
213,158

Income property
 
1,305,502

 
1,750

 
684

 

 
2,434

 
2,843

 
1,310,779

Owner occupied
 
939,396

 
599

 

 

 
599

 
6,321

 
946,316

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
14,388

 

 

 

 

 
362

 
14,750

Residential construction
 
119,809

 

 

 

 

 
566

 
120,375

Commercial & multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income property
 
83,634

 

 

 

 

 

 
83,634

Owner occupied
 
81,671

 

 

 

 

 

 
81,671

Consumer
 
328,219

 
2,597

 
780

 

 
3,377

 
766

 
332,362

Total
 
$
5,592,208

 
$
18,302

 
$
2,147

 
$

 
$
20,449

 
$
21,464

 
$
5,634,121



13


The following is an analysis of impaired loans as of June 30, 2016 and December 31, 2015:
 
 
Recorded Investment
of Loans
Collectively Measured
for Contingency
Provision
 
Recorded Investment
of Loans
Individually
Measured for
Specific
Impairment
 
Impaired Loans With
Recorded Allowance
 
Impaired Loans Without
Recorded Allowance
 
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
 
Recorded
Investment
 
Unpaid
Principal
Balance
June 30, 2016
 
(in thousands)
Commercial business:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
$
2,410,385

 
$
7,036

 
$
3,320

 
$
6,570

 
$
2,486

 
$
3,716

 
$
5,337

Unsecured
 
96,890

 

 

 

 

 

 

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
169,484

 
688

 
89

 
108

 
1

 
599

 
1,011

Commercial & multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
233,499

 
708

 

 

 

 
708

 
687

Income property
 
1,370,662

 
1,445

 
636

 
687

 
100

 
809

 
918

Owner occupied
 
1,019,219

 
5,227

 

 

 

 
5,227

 
7,664

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
10,605

 
103

 

 

 

 
103

 
103

Residential construction
 
117,302

 
562

 

 

 

 
562

 
562

Commercial & multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income property
 
78,867

 

 

 

 

 

 

Owner occupied
 
104,896

 

 

 

 

 

 

Consumer
 
315,363

 
3,095

 
1,860

 
1,870

 
118

 
1,235

 
1,319

Total
 
$
5,927,172

 
$
18,864

 
$
5,905

 
$
9,235

 
$
2,705

 
$
12,959

 
$
17,601

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Recorded Investment
of Loans
Collectively Measured
for Contingency
Provision
 
Recorded Investment
of Loans
Individually
Measured for
Specific
Impairment
 
Impaired Loans With
Recorded Allowance
 
Impaired Loans Without
Recorded Allowance
 
 
 
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
 
Recorded
Investment
 
Unpaid
Principal
Balance
December 31, 2015
 
(in thousands)
Commercial business:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
$
2,257,168

 
$
5,524

 
$
690

 
$
718

 
$
321

 
$
4,834

 
$
6,455

Unsecured
 
94,948

 

 

 

 

 

 

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
172,150

 
1,286

 
314

 
339

 
314

 
972

 
1,397

Commercial & multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
213,158

 

 

 

 

 

 

Income property
 
1,308,673

 
2,106

 

 

 

 
2,106

 
2,311

Owner occupied
 
940,261

 
6,055

 

 

 

 
6,055

 
8,528

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
14,283

 
467

 

 

 

 
467

 
490

Residential construction
 
119,813

 
562

 
335

 
335

 
3

 
227

 
227

Commercial & multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income property
 
83,634

 

 

 

 

 

 

Owner occupied
 
81,671

 

 

 

 

 

 

Consumer
 
332,282

 
80

 
15

 
15

 
15

 
65

 
139

Total
 
$
5,618,041

 
$
16,080

 
$
1,354

 
$
1,407

 
$
653

 
$
14,726

 
$
19,547


14


The following table provides additional information on impaired loans for the three and six month periods indicated:
 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
 
2016
 
2015
 
2016
 
2015
 
 
Average Recorded
Investment
Impaired Loans 
 
Interest Recognized
on
Impaired Loans
 
Average Recorded
Investment
Impaired Loans 
 
Interest Recognized
on
Impaired Loans
 
Average Recorded
Investment
Impaired Loans 
 
Interest Recognized
on
Impaired Loans
 
Average Recorded
Investment
Impaired Loans 
 
Interest Recognized
on
Impaired Loans
 
 
(in thousands)
Commercial business:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
$
12,859

 
$
20

 
$
9,231

 
$
8

 
$
10,414

 
$
33

 
$
9,662

 
$
15

Unsecured
 

 

 

 

 

 

 
1

 

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
676

 
(3
)
 
4,180

 
11

 
879

 
3

 
3,502

 
24

Commercial & multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
354

 

 
235

 

 
236

 

 
157

 

Income property
 
1,749

 
10

 
1,966

 
23

 
1,868

 
14

 
3,427

 
33

Owner occupied
 
5,102

 

 
6,567

 
235

 
5,420

 

 
7,326

 
468

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
206

 
1

 
974

 
2

 
293

 
3

 
686

 
3

Residential construction
 
562

 

 
893

 

 
562

 

 
595

 

Consumer
 
2,332

 
20

 
355

 
1

 
1,581

 
21

 
278

 
2

Total
 
$
23,840

 
$
48

 
$
24,401

 
$
280

 
$
21,253

 
$
74

 
$
25,634

 
$
545


15


The following is an analysis of loans classified as troubled debt restructurings (“TDR”) during the three and six months ended June 30, 2016 and 2015:
 
 
Three months ended June 30, 2016
 
Three months ended June 30, 2015
 
 
Number of TDR Modifications
 
Pre-Modification
Outstanding
Recorded
Investment
 
Post-Modification
Outstanding
Recorded
Investment
 
Number of TDR Modifications
 
Pre-Modification
Outstanding
Recorded
Investment
 
Post-Modification
Outstanding
Recorded
Investment
 
 
(dollars in thousands)
Commercial business:
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
2

 
$
293

 
$
293

 

 
$

 
$

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 

 

 

 
1

 
30

 
30

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
1

 
30

 
30

 

 

 

Consumer
 
14

 
2,214

 
2,214

 

 

 

Total
 
17

 
$
2,537

 
$
2,537

 
1

 
$
30

 
$
30

 
 
Six months ended June 30, 2016
 
Six months ended June 30, 2015
 
 
Number of TDR Modifications
 
Pre-Modification
Outstanding
Recorded
Investment
 
Post-Modification
Outstanding
Recorded
Investment
 
Number of TDR Modifications
 
Pre-Modification
Outstanding
Recorded
Investment
 
Post-Modification
Outstanding
Recorded
Investment
 
 
(dollars in thousands)
Commercial business:
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
5

 
$
1,663

 
$
1,663

 

 
$

 
$

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 

 

 

 
1

 
30

 
30

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
 
2

 
280

 
280

 

 

 

Consumer
 
18

 
2,711

 
2,711

 

 

 

Total
 
25

 
$
4,654

 
$
4,654

 
1

 
$
30

 
$
30

The Company’s loans classified as TDR are loans that have been modified or the borrower has been granted special concessions due to financial difficulties that, if not for the challenges of the borrower, the Company would not otherwise consider. The TDR modifications or concessions are made to increase the likelihood that these borrowers with financial difficulties will be able to satisfy their debt obligations as amended. The concessions granted in the restructurings summarized in the table above largely consisted of maturity extensions, interest rate modifications or a combination of both. In limited circumstances, a reduction in the principal balance of the loan could also be made as a concession. Credit losses for loans classified as TDR are measured on the same basis as impaired loans. For impaired loans, an allowance is established when the collateral value less selling costs (or discounted cash flows or observable market price) of the impaired loan is lower than the recorded investment of that loan.
The Company had commitments to lend $19 thousand of additional funds on loans classified as TDR as of June 30, 2016. The Company had no such commitments at December 31, 2015. The Company did not have any loans modified as TDR that defaulted within twelve months of being modified as TDR during the three and six month periods ended June 30, 2016 and 2015.
Purchased Credit Impaired Loans
Purchased credit impaired (“PCI”) loans are accounted for under ASC 310-30 and initially measured at fair value based on expected future cash flows over the life of the loans. Loans that have common risk characteristics are aggregated into pools. The Company remeasures contractual and expected cash flows, at the pool-level, on a quarterly basis.
Contractual cash flows are calculated based upon the loan pool terms after applying a prepayment factor. Calculation of the applied prepayment factor for contractual cash flows is the same as described below for expected cash flows.

16


Inputs to the determination of expected cash flows include cumulative default and prepayment data as well as loss severity and recovery lag information. Cumulative default and prepayment data are calculated via a transition matrix. The transition matrix is a matrix of probability values that specifies the probability of a loan pool transitioning into a particular delinquency state (e.g. 0-30 days past due, 31 to 60 days, etc.) given its delinquency state at the remeasurement date. Loss severity factors are based upon either actual charge-off data within the loan pools or industry averages, and recovery lags are based upon the collateral within the loan pools.
The excess of cash flows expected to be collected over the initial fair value of purchased credit impaired loans is referred to as the accretable yield and is accreted into interest income over the estimated life of the acquired loans using the effective yield method. Other adjustments to the accretable yield include changes in the estimated remaining life of the acquired loans, changes in expected cash flows and changes of indices for acquired loans with variable interest rates.
The following is an analysis of our PCI loans, net of related allowance for losses and remaining valuation discounts as of June 30, 2016 and December 31, 2015:
 
 
June 30, 2016
 
December 31, 2015
 
 
(in thousands)
Commercial business
 
$
28,449

 
$
38,784

Real estate:
 
 
 
 
One-to-four family residential
 
23,708

 
27,195

Commercial and multifamily residential
 
101,201

 
106,308

Total real estate
 
124,909

 
133,503

Real estate construction:
 
 
 
 
One-to-four family residential
 
1,660

 
2,326

Commercial and multifamily residential
 
1,783

 
1,834

Total real estate construction
 
3,443

 
4,160

Consumer
 
18,797

 
20,903

Subtotal of PCI loans
 
175,598

 
197,350

Less:
 
 
 
 
Valuation discount resulting from acquisition accounting
 
14,491

 
16,444

Allowance for loan losses
 
11,781

 
13,726

PCI loans, net of allowance for loan losses
 
$
149,326

 
$
167,180

The following table shows the changes in accretable yield for PCI loans for the three and six months ended June 30, 2016 and 2015:
 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
 
2016
 
2015
 
2016
 
2015
 
 
(in thousands)
Balance at beginning of period
 
$
56,607

 
$
68,726

 
$
58,981

 
$
73,849

Accretion
 
(3,774
)
 
(5,737
)
 
(8,003
)
 
(12,056
)
Disposals
 
149

 
(959
)
 
1,910

 
(2,052
)
Reclassifications from (to) nonaccretable difference
 
(73
)
 
5,253

 
21

 
7,542

Balance at end of period
 
$
52,909

 
$
67,283

 
$
52,909

 
$
67,283

5. Allowance for Loan and Lease Losses and Unfunded Commitments and Letters of Credit
We record an allowance for loan and lease losses (the “allowance”) to recognize management’s estimate of credit losses incurred in the loan portfolio at each balance sheet date. Management’s allowance estimate is measured quarterly and the primary components include allowances related to:
1.
Loans collectively evaluated for impairment under the Contingencies topic of the FASB ASC.
2.
Loans individually determined to be impaired in accordance with the Receivables topic of the FASB ASC.
3.
Purchased credit impaired loans accounted for under the Receivables topic of the FASB ASC.

17


The allowance for loans collectively evaluated for impairment is measured using quantitative information adjusted by qualitative factors. Quantitative information includes credit loss experience over a historical base period and a loss emergence period estimated by loan product category such as commercial business, commercial real estate, etc. Historical loss experience by loan class incorporates the loan’s risk rating migration from origination to the point of loss. Loan risk ratings are assigned based upon an assessment of the borrower’s ability to service the debt. In the event a borrower experiences financial deterioration such that the primary source of loan repayment is at risk, secondary sources of loan repayment, such as guarantors, are considered.
As conditions likely differ between the historical base period and the balance sheet date, management qualitatively adjusts the historical loss rate to assist in ensuring our allowance estimate reflects current conditions. Such qualitative adjustments include general economic and business conditions affecting our marketplace, seasoning of the loan portfolio, duration of the business cycle, trends with respect to delinquencies and problem loans, etc. In addition, the allowance may include an unallocated amount to recognize factors inherent in our loan portfolio but not otherwise contemplated. Any unallocated amount generally comprises less than 5% of the allowance.
For loans individually determined to be impaired, the Company measures impairment on a loan-by-loan basis using either the discounted expected future cash flows, observable market price, or the fair value of the collateral less selling costs if the loan is collateral dependent or if foreclosure is probable. A specific reserve for such loans is recognized to the extent the measured value is less than the loan’s recorded investment.
Purchased credit impaired loans that have common risk characteristics are aggregated into loan pools. When required, we record impairment, at the pool-level, to adjust the pool’s carrying value to its net present value of expected future cash flows. Quarterly, we re-measure expected loan pool cash flows. If, due to credit deterioration, the present value of expected cash flows is less than carrying value, we reduce the loan pool’s carrying value by adjusting the allowance with an impairment charge to earnings which is recorded as provision for loan losses. If credit quality improves and the present value of expected cash flows exceeds carrying value, we increase the loan pool’s carrying value by recapturing previously recorded allowance, if any. See Note 4, Loans, for further discussion of the accounting for PCI loans. Credit losses attributable to draws on purchased credit impaired loans, advanced subsequent to the loan purchase date, are accounted for under the Contingencies topic of the FASB ASC as described above.
We have used the same methodology for allowance calculations during the six months ended June 30, 2016 and 2015. The Company carefully monitors the loan portfolio and continues to emphasize the importance of credit quality. We recognize loan charge-offs when management determines that all or a portion of a loan balance is uncollectable and the uncollectable amount can be reasonably estimated.

18


The following tables show a detailed analysis of the allowance for the three and six months ended June 30, 2016 and 2015: 
 
 
Beginning
Balance
 
Charge-offs
 
Recoveries
 
Provision (Recovery)
 
Ending
Balance
 
Specific
Reserve
 
General
Allocation
Three months ended June 30, 2016
 
(in thousands)
Commercial business:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
$
32,114

 
$
(2,900
)
 
$
728

 
$
1,866

 
$
31,808

 
$
2,486

 
$
29,322

Unsecured
 
1,300

 
(41
)
 
25

 
(19
)
 
1,265

 

 
1,265

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
654

 
(35
)
 
20

 
35

 
674

 
1

 
673

Commercial & multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
1,262

 
(26
)
 
2

 
184

 
1,422

 

 
1,422

Income property
 
7,402

 

 
120

 
524

 
8,046

 
100

 
7,946

Owner occupied
 
6,086

 

 
8

 
242

 
6,336

 

 
6,336

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
640

 

 
2

 
(55
)
 
587

 

 
587

Residential construction
 
1,449

 

 
3

 
(76
)
 
1,376

 

 
1,376

Commercial & multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income property
 
715

 

 
1

 
188

 
904

 

 
904

Owner occupied
 
1,210

 

 

 
174

 
1,384

 

 
1,384

Consumer
 
3,368

 
(334
)
 
201

 
325

 
3,560

 
118

 
3,442

Purchased credit impaired
 
13,064

 
(2,898
)
 
1,524

 
91

 
11,781

 

 
11,781

Unallocated
 

 

 

 
161

 
161

 

 
161

Total
 
$
69,264

 
$
(6,234
)
 
$
2,634

 
$
3,640

 
$
69,304

 
$
2,705

 
$
66,599

 
 
Beginning
Balance
 
Charge-offs
 
Recoveries
 
Provision (Recovery)
 
Ending
Balance
 
Specific
Reserve
 
General
Allocation
Six months ended June 30, 2016
 
(in thousands)
Commercial business:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
$
32,321

 
$
(6,670
)
 
$
1,339

 
$
4,818

 
$
31,808

 
$
2,486

 
$
29,322

Unsecured
 
1,299

 
(44
)
 
76

 
(66
)
 
1,265

 

 
1,265

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
916

 
(35
)
 
61

 
(268
)
 
674

 
1

 
673

Commercial & multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
1,178

 
(26
)
 
2

 
268

 
1,422

 

 
1,422

Income property
 
6,616

 

 
181

 
1,249

 
8,046

 
100

 
7,946

Owner occupied
 
5,550

 

 
16

 
770

 
6,336

 

 
6,336

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
339

 

 
53

 
195

 
587

 

 
587

Residential construction
 
733

 

 
206

 
437

 
1,376

 

 
1,376

Commercial & multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income property
 
388

 

 
2

 
514

 
904

 

 
904

Owner occupied
 
1,006

 

 

 
378

 
1,384

 

 
1,384

Consumer
 
3,531

 
(600
)
 
366

 
263

 
3,560

 
118

 
3,442

Purchased credit impaired
 
13,726

 
(5,764
)
 
3,075

 
744

 
11,781

 

 
11,781

Unallocated
 
569

 

 

 
(408
)
 
161

 

 
161

Total
 
$
68,172

 
$
(13,139
)
 
$
5,377

 
$
8,894

 
$
69,304

 
$
2,705

 
$
66,599


19


 
 
Beginning
Balance
 
Charge-offs
 
Recoveries
 
Provision (Recovery)
 
Ending
Balance
 
Specific
Reserve
 
General
Allocation
Three months ended June 30, 2015
 
(in thousands)
Commercial business:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
$
25,761

 
$
(2,022
)
 
$
200

 
$
3,769

 
$
27,708

 
$
1,161

 
$
26,547

Unsecured
 
1,012

 
(64
)
 
9

 
(100
)
 
857

 

 
857

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
1,364

 
(289
)
 
15

 
265

 
1,355

 
111

 
1,244

Commercial & multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
827

 

 

 
754

 
1,581

 

 
1,581

Income property
 
8,440

 
(43
)
 
7

 
(207
)
 
8,197

 

 
8,197

Owner occupied
 
5,612

 

 
13

 
176

 
5,801

 
20

 
5,781

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
1,026

 

 
1

 
(530
)
 
497

 
66

 
431

Residential construction
 
1,790

 

 
7

 
(839
)
 
958

 

 
958

Commercial & multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income property
 
827

 

 
2

 
(422
)
 
407

 

 
407

Owner occupied
 
499

 

 

 
(58
)
 
441

 

 
441

Consumer
 
2,835

 
(319
)
 
137

 
529

 
3,182

 

 
3,182

Purchased credit impaired
 
16,531

 
(2,876
)
 
2,043

 
476

 
16,174

 

 
16,174

Unallocated
 
3,710

 

 

 
(1,611
)
 
2,099

 

 
2,099

Total
 
$
70,234

 
$
(5,613
)
 
$
2,434

 
$
2,202

 
$
69,257

 
$
1,358

 
$
67,899

 
 
Beginning
Balance
 
Charge-offs
 
Recoveries
 
Provision (Recovery)
 
Ending
Balance
 
Specific
Reserve
 
General
Allocation
Six months ended June 30, 2015
 
(in thousands)
Commercial business:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
$
25,923

 
$
(3,408
)
 
$
712

 
$
4,481

 
$
27,708

 
$
1,161

 
$
26,547

Unsecured
 
927

 
(104
)
 
115

 
(81
)
 
857

 

 
857

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
2,281

 
(297
)
 
27

 
(656
)
 
1,355

 
111

 
1,244

Commercial & multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
799

 

 

 
782

 
1,581

 

 
1,581

Income property
 
9,159

 
(43
)
 
3,259

 
(4,178
)
 
8,197

 

 
8,197

Owner occupied
 
5,007

 

 
22

 
772

 
5,801

 
20

 
5,781

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
1,197

 

 
3

 
(703
)
 
497

 
66

 
431

Residential construction
 
1,860

 

 
33

 
(935
)
 
958

 

 
958

Commercial & multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income property
 
622

 

 
5

 
(220
)
 
407

 

 
407

Owner occupied
 
434

 

 

 
7

 
441

 

 
441

Consumer
 
3,180

 
(1,210
)
 
410

 
802

 
3,182

 

 
3,182

Purchased credit impaired
 
16,336

 
(6,976
)
 
3,729

 
3,085

 
16,174

 

 
16,174

Unallocated
 
1,844

 

 

 
255

 
2,099

 

 
2,099

Total
 
$
69,569

 
$
(12,038
)
 
$
8,315

 
$
3,411

 
$
69,257

 
$
1,358

 
$
67,899


20


Changes in the allowance for unfunded commitments and letters of credit, a component of other liabilities in the consolidated balance sheet, are summarized as follows:
 
 
Three Months Ended
 
Six Months Ended
 
 
June 30,
 
June 30,
 
 
2016
 
2015
 
2016
 
2015
 
 
(in thousands)
Balance at beginning of period
 
$
2,930

 
$
2,655

 
$
2,930

 
$
2,655

Net changes in the allowance for unfunded commitments and letters of credit
 
(150
)
 
275

 
(150
)
 
275

Balance at end of period
 
$
2,780

 
$
2,930

 
$
2,780

 
$
2,930

Risk Elements
The extension of credit in the form of loans or other credit products to individuals and businesses is one of our principal business activities. Our policies and applicable laws and regulations require risk analysis as well as ongoing portfolio and credit management. We manage our credit risk through lending limit constraints, credit review, approval policies and extensive, ongoing internal monitoring. We also manage credit risk through diversification of the loan portfolio by type of loan, type of industry and type of borrower and by limiting the aggregation of debt to a single borrower.
Risk ratings are reviewed and updated whenever appropriate, with more periodic reviews as the risk and dollar value of loss on the loan increases. In the event full collection of principal and interest is not reasonably assured, the loan is appropriately downgraded and, if warranted, placed on nonaccrual status even though the loan may be current as to principal and interest payments. Additionally, we assess whether an impairment of a loan warrants specific reserves or a write-down of the loan.
Pass rated loans are generally considered to have sufficient sources of repayment in order to repay the loan in full in accordance with all terms and conditions. Special Mention rated loans have potential weaknesses that, if left uncorrected, may result in deterioration of the repayment prospects for the asset or in the Company’s credit position at some future date. Loans with a risk rating of Substandard or worse are reported as classified loans in our allowance analysis. We review these loans to assess the ability of our borrowers to service all interest and principal obligations and, as a result, the risk rating may be adjusted accordingly. Loans risk rated as Substandard reflect loans where a loss is possible if loan weaknesses are not corrected. Doubtful rated loans have a high probability of loss, however, the amount of loss has not yet been determined. Loss rated loans are considered uncollectable and when identified, are charged off.

21


The following is an analysis of the credit quality of our loan portfolio, excluding PCI loans, as of June 30, 2016 and December 31, 2015:
 
 
Pass
 
Special Mention
 
Substandard
 
Doubtful
 
Loss
 
Total
June 30, 2016
 
(in thousands)
Loans, excluding PCI loans:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial business:
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
$
2,297,510

 
$
76,014

 
$
43,897

 
$

 
$

 
$
2,417,421

Unsecured
 
96,551

 
277

 
62

 

 

 
96,890

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
168,559

 
514

 
1,099

 

 

 
170,172

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
227,322

 
6,544

 
341

 

 

 
234,207

Income property
 
1,344,005

 
17,095

 
11,007

 

 

 
1,372,107

Owner occupied
 
1,005,059

 
5,791

 
13,596

 

 

 
1,024,446

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential:
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
10,708

 

 

 

 

 
10,708

Residential construction
 
117,022

 

 
842

 

 

 
117,864

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
Income property
 
78,867

 

 

 

 

 
78,867

Owner occupied
 
100,341

 

 
4,555

 

 

 
104,896

Consumer
 
309,831

 

 
8,627

 

 

 
318,458

Total
 
$
5,755,775

 
$
106,235

 
$
84,026

 
$

 
$

 
5,946,036

Less:
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan and lease losses
 
57,523

Loans, excluding PCI loans, net
 
$
5,888,513

 
 
Pass
 
Special Mention
 
Substandard
 
Doubtful
 
Loss
 
Total
December 31, 2015
 
(in thousands)
Loans, excluding PCI loans:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial business:
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
$
2,146,729

 
$
59,746

 
$
56,217

 
$

 
$

 
$
2,262,692

Unsecured
 
93,347

 
278

 
1,323

 

 

 
94,948

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
171,945

 
52

 
1,439

 

 

 
173,436

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
207,768

 
4,966

 
424

 

 

 
213,158

Income property
 
1,296,043

 
5,889

 
8,847

 

 

 
1,310,779

Owner occupied
 
918,986

 
9,668

 
17,662

 

 

 
946,316

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential:
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
14,388

 

 
362

 

 

 
14,750

Residential construction
 
119,243

 

 
1,132

 

 

 
120,375

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
Income property
 
83,634

 

 

 

 

 
83,634

Owner occupied
 
81,270

 

 
401

 

 

 
81,671

Consumer
 
328,286

 

 
4,076

 

 

 
332,362

Total
 
$
5,461,639

 
$
80,599

 
$
91,883

 
$

 
$

 
5,634,121

Less:
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan and lease losses
 
54,446

Loans, excluding PCI loans, net
 
$
5,579,675


22


The following is an analysis of the credit quality of our PCI loan portfolio as of June 30, 2016 and December 31, 2015:
 
 
Pass
 
Special Mention
 
Substandard
 
Doubtful
 
Loss
 
Total
June 30, 2016
 
(in thousands)
PCI loans:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial business:
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
$
24,135

 
$
96

 
$
3,298

 
$

 
$

 
$
27,529

Unsecured
 
919

 

 
1

 

 

 
920

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
21,966

 

 
1,742

 

 

 
23,708

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
7,877

 

 
395

 

 

 
8,272

Income property
 
30,893

 

 
4,496

 

 

 
35,389

Owner occupied
 
55,866

 

 
1,674

 

 

 
57,540

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential:
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
794

 

 
144

 

 

 
938

Residential construction
 
401

 

 
321

 

 

 
722

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
Income property
 
1,263

 

 

 

 

 
1,263

Owner occupied
 
520

 

 

 

 

 
520

Consumer
 
18,470

 

 
327

 

 

 
18,797

Total
 
$
163,104

 
$
96

 
$
12,398

 
$

 
$

 
175,598

Less:
 
 
 
 
 
 
 
 
 
 
 
 
Valuation discount resulting from acquisition accounting
 
14,491

Allowance for loan losses
 
11,781

PCI loans, net
 
$
149,326

 
 
Pass
 
Special Mention
 
Substandard
 
Doubtful
 
Loss
 
Total
December 31, 2015
 
(in thousands)
PCI loans:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial business:
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
$
31,468

 
$
101

 
$
5,995

 
$

 
$

 
$
37,564

Unsecured
 
1,218

 

 
2

 

 

 
1,220

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
25,018

 

 
2,177

 

 

 
27,195

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
8,234

 

 
664

 

 

 
8,898

Income property
 
36,426

 

 
5,916

 

 

 
42,342

Owner occupied
 
53,071

 
261

 
1,736

 

 

 
55,068

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential:
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
1,086

 

 
479

 

 

 
1,565

Residential construction
 
427

 

 
334

 

 

 
761

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
Income property
 
1,303

 

 

 

 

 
1,303

Owner occupied
 
531

 

 

 

 

 
531

Consumer
 
20,122

 

 
781

 

 

 
20,903

Total
 
$
178,904

 
$
362

 
$
18,084

 
$

 
$

 
197,350

Less:
 
 
 
 
 
 
 
 
 
 
 
 
Valuation discount resulting from acquisition accounting
 
16,444

Allowance for loan losses
 
13,726

PCI loans, net
 
$
167,180


23


6. Other Real Estate Owned (“OREO”)
The following tables set forth activity in OREO for the three and six months ended June 30, 2016 and 2015:
 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
 
2016
 
2015
 
2016
 
2015
 
 
(in thousands)
Balance, beginning of period
 
$
12,427

 
$
23,299

 
$
13,738

 
$
22,190

Transfers in
 
206

 
3,143

 
311

 
7,836

Valuation adjustments
 
(139
)
 
(596
)
 
(276
)
 
(793
)
Proceeds from sale of OREO property
 
(1,950
)
 
(6,484
)
 
(3,276
)
 
(11,608
)
Gain on sale of OREO, net
 
69

 
1,255

 
116

 
2,992

Balance, end of period
 
$
10,613

 
$
20,617

 
$
10,613

 
$
20,617

At June 30, 2016, the carrying amount of foreclosed residential real estate properties held as a result of obtaining physical possession was $2.5 million and the recorded investment of consumer mortgage loans secured by residential real estate properties for which formal foreclosure proceedings were in process was $658 thousand.
7. FDIC Loss-sharing Asset and Covered Assets
We are a party to eight loss-sharing agreements with the FDIC relating to four FDIC-assisted acquisitions. Such agreements cover a substantial portion of losses incurred on acquired covered loans and OREO. The loss-sharing agreements relate to the acquisitions of (1) Columbia River Bank in January 2010, (2) American Marine Bank in January 2010, (3) Summit Bank in May 2011, and (4) First Heritage Bank in May 2011. Under the terms of the loss-sharing agreements, the FDIC will absorb 80% of losses and share in 80% of loss recoveries up to specified amounts. With respect to loss-sharing agreements for two acquisitions completed in 2010, after those specified amounts, the FDIC will absorb 95% of losses and share in 95% of loss recoveries. The loss-sharing provisions of the agreements for non-single family and single family mortgage loans are in effect for five and ten years, respectively, and the loss recovery provisions are in effect for eight and ten years, respectively. The loss-sharing provisions for the Columbia River Bank and American Marine Bank non-single family covered assets were effective through the end of the first quarter of 2015. In addition, the loss-sharing provisions for the Summit Bank and First Heritage Bank non-single family covered assets expired at the end of the second quarter of 2016. Accordingly, further activity will be limited to recoveries through the first quarter of 2018 and second quarter of 2019, respectively, for assets covered by these loss-sharing agreements.
Ten years and forty-five days after the applicable acquisition dates, the Bank must pay to the FDIC a clawback in the event the losses from the acquisitions fail to reach stated levels. The amount of the clawback is determined by a formula specified in each individual loss-sharing agreement. As of June 30, 2016, the net present value of the Bank’s estimated clawback liability was $5.4 million, which was included in other liabilities on the consolidated balance sheets.
At June 30, 2016, the FDIC loss-sharing asset was comprised of a $3.2 million FDIC indemnification asset and a $1.1 million FDIC receivable. The indemnification asset represents the net present value of cash flows the Company expects to collect from the FDIC under the loss-sharing agreements and the FDIC receivable represents amounts from the FDIC for which the Company has requested reimbursement but has not yet received reimbursement.
For PCI loans, the Company remeasures contractual and expected cash flows on a quarterly basis. When the quarterly remeasurement process results in a decrease in expected cash flows due to an increase in expected credit losses, impairment is recorded. As a result of this impairment, for loans covered by loss-sharing agreements with respect to which the loss-sharing provisions are still effective, the indemnification asset is increased to reflect anticipated future cash to be received from the FDIC. Consistent with the loss-sharing agreements between the Company and the FDIC, the amount of the increase to the indemnification asset is measured as 80% of the resulting impairment.
Alternatively, when the quarterly remeasurement results in an increase in expected future cash flows due to a decrease in expected credit losses, the nonaccretable difference decreases and the effective yield of the related loan portfolio is increased. As a result of the improved expected cash flows, for loans covered by loss-sharing agreements with respect to which the loss-sharing provisions are still effective, the indemnification asset would be reduced first by the amount of any impairment previously recorded and, second, by increased amortization over the remaining life of the related loss-sharing agreement.

24


The following table shows a detailed analysis of the FDIC loss-sharing asset for the three and six months ended June 30, 2016 and 2015:
 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
 
2016
 
2015
 
2016
 
2015
 
 
(in thousands)
Balance at beginning of period
 
$
5,954

 
$
14,644

 
$
6,568

 
$
15,174

Adjustments not reflected in income:
 
 
 
 
 
 
 
 
Cash received from the FDIC, net
 
(396
)
 
(2,862
)
 
(43
)
 
(3,522
)
FDIC reimbursable recoveries, net
 
(302
)
 
(944
)
 
(166
)
 
(964
)
Adjustments reflected in income:
 
 
 
 
 
 
 
 
Amortization, net
 
(883
)
 
(1,376
)
 
(2,215
)
 
(3,670
)
Loan impairment (recapture)
 
(20
)
 
1

 
127

 
1,532

Sale of other real estate
 
(24
)
 
(208
)
 
120

 
(627
)
Valuation adjustments of other real estate
 
(40
)
 
52

 
(22
)
 
1,124

Other
 
(23
)
 
37

 
(103
)
 
297

Balance at end of period
 
$
4,266

 
$
9,344

 
$
4,266

 
$
9,344

The following table presents information about the composition of the FDIC loss-sharing asset, the clawback liability, and the non-single family and the single family covered assets as of the date indicated:
 
 
June 30, 2016
 
 
Columbia River Bank
 
American Marine Bank
 
Summit Bank
 
First Heritage Bank
 
Total
 
 
(in thousands)
FDIC loss-sharing asset
 
$
321

 
$
2,254

 
$
1,371

 
$
320

 
$
4,266

Clawback liability
 
$
3,451

 
$
1,282

 
$

 
$
700

 
$
5,433

Non-single family covered assets
 
$
62,536

 
$
11,148

 
$
6,889

 
$
13,399

 
$
93,972

Single family covered assets
 
$
6,942

 
$
20,834

 
$
5,624

 
$
1,675

 
$
35,075

 
 
 
 
 
 
 
 
 
 
 
Loss-sharing expiration dates:
 
 
 
 
 
 
 
 
 
 
Non-single family
 
Expired
 
Expired
 
Expired
 
Expired
 
 
Single family
 
First Quarter 2020
 
First Quarter 2020
 
Second Quarter 2021
 
Second Quarter 2021
 
 
Loss recovery expiration dates:
 
 
 
 
 
 
 
 
 
 
Non-single family
 
First Quarter 2018
 
First Quarter 2018
 
Second Quarter 2019
 
Second Quarter 2019
 
 
Single family
 
First Quarter 2020
 
First Quarter 2020
 
Second Quarter 2021
 
Second Quarter 2021
 
 
8. Goodwill and Other Intangible Assets
In accordance with the Intangibles – Goodwill and Other topic of the FASB ASC, goodwill is not amortized but is reviewed for potential impairment at the reporting unit level. Management analyzes its goodwill for impairment on an annual basis on July 31 and between annual tests in certain circumstances such as material adverse changes in legal, business, regulatory and economic factors. An impairment loss is recorded to the extent that the carrying amount of goodwill exceeds its implied fair value.
The core deposit intangible (“CDI”) is evaluated for impairment if events and circumstances indicate a possible impairment. The CDI is amortized on an accelerated basis over an estimated life of 10 years.


25


The following table sets forth activity for goodwill and other intangible assets for the periods indicated:
 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
 
2016
 
2015
 
2016
 
2015
 
 
(in thousands)
Goodwill
 
 
 
 
 
 
 
 
Total goodwill
 
$
382,762

 
$
382,537

 
$
382,762

 
$
382,537

Other intangible assets, net
 
 
 
 
 
 
 
 
Core deposit intangible:
 
 
 
 
 
 
 
 
Gross core deposit intangible balance at beginning of period
 
58,598

 
58,598

 
58,598

 
58,598

Accumulated amortization at beginning of period
 
(37,523
)
 
(30,875
)
 
(35,940
)
 
(29,058
)
Core deposit intangible, net at beginning of period
 
21,075

 
27,723

 
22,658

 
29,540

CDI current period amortization
 
(1,483
)
 
(1,718
)
 
(3,066
)
 
(3,535
)
Total core deposit intangible, net at end of period
 
19,592

 
26,005

 
19,592

 
26,005

Intangible assets not subject to amortization
 
919

 
919

 
919

 
919

Other intangible assets, net at end of period
 
20,511

 
26,924

 
20,511

 
26,924

Total goodwill and other intangible assets at end of period
 
$
403,273

 
$
409,461

 
$
403,273

 
$
409,461

The following table provides the estimated future amortization expense of core deposit intangibles for the remaining six months ending December 31, 2016 and the succeeding four years:
 
 
Amount
 
 
(in thousands)
Year ending December 31,
 
 
2016
 
$
2,880

2017
 
4,913

2018
 
3,855

2019
 
2,951

2020
 
2,048

9. Derivatives and Balance Sheet Offsetting
The Company periodically enters into certain commercial loan interest rate swap agreements in order to provide commercial loan customers the ability to convert from variable to fixed interest rates. Under these agreements, the Company enters into a variable-rate loan agreement with a customer in addition to a swap agreement. This swap agreement effectively converts the customer’s variable rate loan into a fixed rate. The Company then enters into a corresponding swap agreement with a third-party in order to offset its exposure on the variable and fixed components of the customer agreement. As the interest rate swap agreements with the customers and third parties are not designated as hedges under the Derivatives and Hedging topic of the FASB ASC, the instruments are marked to market in earnings. The notional amount of open interest rate swap agreements at June 30, 2016 and December 31, 2015 was $280.0 million and $264.4 million, respectively. During the three and six months ended June 30, 2016, a mark-to-market gain of $1 thousand and loss of $7 thousand, respectively, were recorded to other noninterest expense. During the three and six months ended June 30, 2015, mark-to-market gains of $9 thousand and $4 thousand, respectively, were recorded to other noninterest expense.

26


The following table presents the fair value of derivatives not designated as hedging instruments at June 30, 2016 and December 31, 2015:
 
Asset Derivatives
 
Liability Derivatives
 
June 30, 2016
 
December 31, 2015
 
June 30, 2016
 
December 31, 2015
 
Balance Sheet
Location
 
Fair Value
 
Balance Sheet
Location
 
Fair Value
 
Balance Sheet
Location
 
Fair Value
 
Balance Sheet
Location
 
Fair Value
 
(in thousands)
Interest rate contracts
Other assets
 
$
21,904

 
Other assets
 
$
12,438

 
Other liabilities
 
$
21,951

 
Other liabilities
 
$
12,478

The Company is party to interest rate contracts and repurchase agreements that are subject to enforceable master netting arrangements or similar agreements. Under these agreements, the Company may have the right to net settle multiple contracts with the same counterparty. The following tables show the gross interest rate swap agreements and repurchase agreements in the consolidated balance sheets and the respective collateral received or pledged in the form of other financial instruments, which are generally marketable securities. The collateral amounts in these tables are limited to the outstanding balances of the related asset or liability. Therefore, instances of overcollateralization are not shown.
 
Gross Amounts of Recognized Assets/Liabilities
 
Gross Amounts Offset in the Consolidated Balance Sheets
 
Net Amounts of Assets/Liabilities Presented in the Consolidated Balance Sheets
 
Gross Amounts Not Offset in the Consolidated Balance Sheets
 
 
 
 
Collateral Posted
 
Net Amount
June 30, 2016
(in thousands)
Assets
 
 
 
 
 
 
 
 
 
Interest rate contracts
$
21,904

 
$

 
$
21,904

 
$

 
$
21,904

Liabilities
 
 
 
 
 
 
 
 
 
Interest rate contracts
$
21,951

 
$

 
$
21,951

 
$
(21,951
)
 
$

Repurchase agreements
$
89,218

 
$

 
$
89,218

 
$
(89,218
)
 
$

 
 
 
 
 
 
 
 
 
 
December 31, 2015
 
 
 
 
 
 
 
 
 
Assets
 
 
 
 
 
 
 
 
 
Interest rate contracts
$
12,438

 
$

 
$
12,438

 
$

 
$
12,438

Liabilities
 
 
 
 
 
 
 
 
 
Interest rate contracts
$
12,478

 
$

 
$
12,478

 
$
(12,478
)
 
$

Repurchase agreements
$
99,699

 
$

 
$
99,699

 
$
(99,699
)
 
$

The following table presents the class of collateral pledged for repurchase agreements as well as the remaining contractual maturity of the repurchase agreements:
 
 
Remaining contractual maturity of the agreements
 
 
Overnight and continuous
 
Up to 30 days
 
30 - 90 days
 
Greater than 90 days
 
Total
June 30, 2016
 
(in thousands)
Class of collateral pledged for repurchase agreements
 
 
 
 
 
 
 
 
 
 
U.S. government agency and government-sponsored enterprise mortgage-backed securities and collateralized mortgage obligations
 
$
64,218

 
$

 
$

 
$
25,000

 
$
89,218

Gross amount of recognized liabilities for repurchase agreements
 
 
 
 
 
 
 
 
 
89,218

Amounts related to agreements not included in offsetting disclosure
 
 
 
 
 
 
 
 
 
$


27


The collateral utilized for the Company’s repurchase agreements is subject to market fluctuations as well as prepayments of principal. The Company monitors the risk of the fair value of its pledged collateral falling below acceptable amounts based on the type of the underlying repurchase agreement. The pledged collateral related to the Company’s term wholesale repurchase agreement, which matures in 2018, is monitored on a monthly basis and additional capital is pledged when necessary. The pledged collateral related to the Company’s sweep repurchase agreements, which mature on an overnight basis, is monitored on a daily basis as the underlying sweep accounts can have frequent transaction activity and the amount of pledged collateral is adjusted as necessary.
10. Commitments and Contingent Liabilities
Lease Commitments: The Company’s lease commitments consist primarily of leased locations under various non-cancellable operating leases that expire between 2016 and 2043. The majority of the leases contain renewal options and provisions for increases in rental rates based on an agreed upon index or predetermined escalation schedule.
Financial Instruments with Off-Balance Sheet Risk: In the normal course of business, the Company makes loan commitments (typically unfunded loans and unused lines of credit) and issues standby letters of credit to accommodate the financial needs of its customers. At both June 30, 2016 and December 31, 2015, the Company’s loan commitments amounted to $1.93 billion.
Standby letters of credit commit the Company to make payments on behalf of customers under specified conditions. Historically, no significant losses have been incurred by the Company under standby letters of credit. Both arrangements have credit risk essentially the same as that involved in extending loans to customers and are subject to the Company’s normal credit policies, including collateral requirements, where appropriate. Standby letters of credit were $48.0 million and $38.7 million at June 30, 2016 and December 31, 2015, respectively. In addition, commitments under commercial letters of credit used to facilitate customers’ trade transactions and other off-balance sheet liabilities amounted to $5.7 million and $5.0 million at June 30, 2016 and December 31, 2015, respectively.
Legal Proceedings: The Company and its subsidiaries are from time to time defendants in and are threatened with various legal proceedings arising from their regular business activities. Management, after consulting with legal counsel, is of the opinion that the ultimate liability, if any, resulting from these pending or threatened actions and proceedings will not have a material effect on the financial statements of the Company.
11. Shareholders’ Equity
Preferred Stock. In conjunction with the 2013 acquisition of West Coast Bancorp, the Company issued 8,782 shares of mandatorily convertible cumulative participating preferred stock, Series B (“Series B Preferred Stock”). The Series B Preferred Stock is not subject to the operation of a sinking fund. The Series B Preferred Stock is not redeemable by the Company and is perpetual with no maturity. The holders of Series B Preferred Stock have no general voting rights. If the Company declares and pays a dividend to its common shareholders, it must declare and pay to its holders of Series B Preferred Stock, on the same date, a dividend in an amount per share of the Series B Preferred Stock that is intended to provide such holders dividends in the amount they would have received if shares of Series B Preferred Stock had been converted into common stock as of that date. The outstanding shares of Series B Preferred Stock are convertible into 102,363 shares of Company common stock.
Dividends. On January 28, 2016, the Company declared a quarterly cash dividend of $0.18 per common share and common share equivalent for holders of preferred stock, and a special cash dividend of $0.20 per common share and common share equivalent for holders of preferred stock, both payable on February 24, 2016 to shareholders of record at the close of business on February 10, 2016.
On April 27, 2016, the Company declared a regular quarterly cash dividend of $0.19 per common share and common share equivalent for holders of preferred stock, and a special cash dividend of $0.18 per common share and common share equivalent for holders of preferred stock, both payable on May 25, 2016 to shareholders of record at the close of business on May 11, 2016.
Subsequent to quarter end, on July 28, 2016, the Company declared a regular quarterly cash dividend of $0.20 per common share and common share equivalent for holders of preferred stock, and a special cash dividend of $0.19 per common share and common share equivalent for holders of preferred stock, both payable on August 24, 2016 to shareholders of record at the close of business on August 10, 2016.

28


The payment of cash dividends is subject to federal regulatory requirements for capital levels and other restrictions. In addition, the cash dividends paid by Columbia Bank to the Company are subject to both federal and state regulatory requirements.
12. Accumulated Other Comprehensive Income (Loss)
The following table shows changes in accumulated other comprehensive income (loss) by component for the three and six month periods ended June 30, 2016 and 2015:
 
 
Unrealized Gains and Losses on Available-for-Sale Securities (1)
 
Unrealized Gains and Losses on Pension Plan Liability (1)
 
Total (1)
Three months ended June 30, 2016
 
(in thousands)
Beginning balance
 
$
18,918

 
$
(6,575
)
 
$
12,343

Other comprehensive income before reclassifications
 
8,508

 

 
8,508

Amounts reclassified from accumulated other comprehensive income (loss)
 
(146
)
 
106

 
(40
)
Net current-period other comprehensive income
 
8,362

 
106

 
8,468

Ending balance
 
$
27,280

 
$
(6,469
)
 
$
20,811

Three months ended June 30, 2015
 
 
 
 
 
 
Beginning balance
 
$
16,379

 
$
(2,093
)
 
$
14,286

Other comprehensive loss before reclassifications
 
(11,341
)
 

 
(11,341
)
Amounts reclassified from accumulated other comprehensive income (loss)
 
(219
)
 
63

 
(156
)
Net current-period other comprehensive income (loss)
 
(11,560
)
 
63

 
(11,497
)
Ending balance
 
$
4,819

 
$
(2,030
)
 
$
2,789

Six months ended June 30, 2016
 
 
 
 
 
 
Beginning balance
 
$
386

 
$
(6,681
)
 
$
(6,295
)
Other comprehensive loss before reclassifications
 
27,278

 

 
27,278

Amounts reclassified from accumulated other comprehensive income (loss)
 
(384
)
 
212

 
(172
)
Net current-period other comprehensive income
 
26,894

 
212

 
27,106

Ending balance
 
$
27,280

 
$
(6,469
)
 
$
20,811

Six months ended June 30, 2015
 
 
 
 
 
 
Beginning balance
 
$
7,462

 
$
(1,841
)
 
$
5,621

Other comprehensive loss before reclassifications
 
(1,965
)
 
(280
)
 
(2,245
)
Amounts reclassified from accumulated other comprehensive income (loss)
 
(678
)
 
91

 
(587
)
Net current-period other comprehensive loss
 
(2,643
)
 
(189
)
 
(2,832
)
Ending balance
 
$
4,819

 
$
(2,030
)
 
$
2,789

__________
(1) All amounts are net of tax. Amounts in parenthesis indicate debits.

29



The following table shows details regarding the reclassifications from accumulated other comprehensive income (loss) for the three and six month periods ended June 30, 2016 and 2015:
 
 
Amount Reclassified from Accumulated Other Comprehensive Income (Loss)
 
 
 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
Affected line Item in the Consolidated
 
 
2016
 
2015
 
2016
 
2015
 
Statement of Income
 
 
(in thousands)
 
 
Unrealized gains and losses on available-for-sale securities
 
 
 
 
 
 
 
 
 
 
Investment securities gains
 
$
229

 
$
343

 
$
602

 
$
1,064

 
Investment securities gains, net
 
 
229

 
343

 
602

 
1,064

 
Total before tax
 
 
(83
)
 
(124
)
 
(218
)
 
(386
)
 
Income tax provision
 
 
$
146

 
$
219

 
$
384

 
$
678

 
Net of tax
 
 
 
 
 
 
 
 
 
 
 
Amortization of pension plan liability
 
 
 
 
 
 
 
 
 
 
Actuarial losses
 
$
(167
)
 
$
(98
)
 
$
(334
)
 
$
(142
)
 
Compensation and employee benefits
 
 
(167
)
 
(98
)
 
(334
)
 
(142
)
 
Total before tax
 
 
61

 
35

 
122

 
51

 
Income tax benefit
 
 
$
(106
)
 
$
(63
)
 
$
(212
)
 
$
(91
)
 
Net of tax
13. Fair Value Accounting and Measurement
The Fair Value Measurements and Disclosures topic of the FASB ASC defines fair value, establishes a consistent framework for measuring fair value and expands disclosure requirements about fair value. We hold fixed and variable rate interest-bearing securities, investments in marketable equity securities and certain other financial instruments, which are carried at fair value. Fair value is determined based upon quoted prices when available or through the use of alternative approaches, such as matrix or model pricing, when market quotes are not readily accessible or available.
The valuation techniques are based upon observable and unobservable inputs. Observable inputs reflect market data obtained from independent sources, while unobservable inputs reflect our own market assumptions. These two types of inputs create the following fair value hierarchy:
Level 1 – Quoted prices for identical instruments in active markets that are accessible at the measurement date.
Level 2 – Quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model derived valuations whose inputs are observable or whose significant value drivers are observable.
Level 3 – Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable.
Fair values are determined as follows:
Securities at fair value are priced using a combination of market activity, industry recognized information sources, yield curves, discounted cash flow models and other factors. These fair value calculations are considered a Level 2 input method under the provisions of the Fair Value Measurements and Disclosures topic of the FASB ASC for all securities other than U.S. Treasury Notes, which are considered a Level 1 input method.
Interest rate contract positions are valued in models, which use as their basis, readily observable market parameters and are classified within Level 2 of the valuation hierarchy.

30


The following table sets forth the Company’s financial assets and liabilities that were accounted for at fair value on a recurring basis at June 30, 2016 and December 31, 2015 by level within the fair value hierarchy. Financial assets and liabilities are classified in their entirety based on the lowest level of input that is significant to the fair value measurement:
 
 
Fair value
 
Fair Value Measurements at Reporting Date Using
 
 
Level 1
 
Level 2
 
Level 3
June 30, 2016
 
(in thousands)
Assets
 
 
 
 
 
 
 
 
Securities available for sale:
 
 
 
 
 
 
 
 
U.S. government agency and government-sponsored enterprise mortgage-back securities and collateralized mortgage obligations
 
$
1,421,686

 
$

 
$
1,421,686

 
$

State and municipal debt securities
 
518,365

 

 
518,365

 

U.S. government agency and government-sponsored enterprise securities
 
333,743

 

 
333,743

 

U.S. government securities
 
549

 
549

 

 

Other securities
 
5,209

 

 
5,209

 

Total securities available for sale
 
$
2,279,552

 
$
549

 
$
2,279,003

 
$

Other assets (Interest rate contracts)
 
$
21,904

 
$

 
$
21,904

 
$

Liabilities
 
 
 
 
 
 
 
 
Other liabilities (Interest rate contracts)
 
$
21,951

 
$

 
$
21,951

 
$

 
 
Fair value
 
Fair Value Measurements at Reporting Date Using
 
 
Level 1
 
Level 2
 
Level 3
December 31, 2015
 
(in thousands)
Assets
 
 
 
 
 
 
 
 
Securities available for sale:
 
 
 
 
 
 
 
 
U.S. government agency and government-sponsored enterprise mortgage-back securities and collateralized mortgage obligations
 
$
1,286,489

 
$

 
$
1,286,489

 
$

State and municipal debt securities
 
492,169

 

 
492,169

 

U.S. government agency and government-sponsored enterprise securities
 
353,782

 

 
353,782

 

U.S. government securities
 
20,137

 
20,137

 

 

Other securities
 
5,117

 

 
5,117

 

Total securities available for sale
 
$
2,157,694

 
$
20,137

 
$
2,137,557

 
$

Other assets (Interest rate contracts)
 
$
12,438

 
$

 
$
12,438

 
$

Liabilities
 
 
 
 
 
 
 
 
Other liabilities (Interest rate contracts)
 
$
12,478

 
$

 
$
12,478

 
$

There were no transfers between Level 1 and Level 2 of the valuation hierarchy during the six month periods ended June 30, 2016 and 2015. The Company recognizes transfers between levels of the valuation hierarchy based on the valuation level at the end of the reporting period.

31


Nonrecurring Measurements
Certain assets and liabilities are measured at fair value on a nonrecurring basis after initial recognition such as loans measured for impairment and OREO. The following methods were used to estimate the fair value of each such class of financial instrument:
Impaired loans—A loan is considered to be impaired when, based on current information and events, it is probable that the Company will be unable to collect all amounts due (both interest and principal) according to the contractual terms of the loan agreement. Impaired loans are measured based on the present value of expected future cash flows discounted at the loan’s effective interest rate, a loan’s observable market price, or the fair market value of the collateral less estimated costs to sell if the loan is a collateral-dependent loan. Generally, the Company utilizes the fair market value of the collateral to measure impairment. The impairment evaluations are performed in conjunction with the allowance process on a quarterly basis by officers in the Special Credits group, which reports to the Chief Credit Officer. The Real Estate Appraisal Services Department (“REASD”), which also reports to the Chief Credit Officer, is responsible for obtaining appraisals from third-parties or performing internal evaluations. If an appraisal is obtained from a third-party, the REASD reviews the appraisal to evaluate the adequacy of the appraisal report, including its scope, methods, accuracy, and reasonableness.
Other real estate owned—OREO is real property that the Bank has taken ownership of in partial or full satisfaction of a loan or loans. OREO is generally measured based on the property’s fair market value as indicated by an appraisal or a letter of intent to purchase. OREO is initially recorded at the fair value less estimated costs to sell. This amount becomes the property’s new basis. Any fair value adjustments based on the property’s fair value less estimated costs to sell at the date of acquisition are charged to the allowance, or in the event of a write-up without previous losses charged to the allowance, a credit to earnings is recorded. Management periodically reviews OREO in an effort to ensure the property is recorded at its fair value, net of estimated costs to sell. Any fair value adjustments subsequent to acquisition are charged or credited to earnings. The initial and subsequent evaluations are performed by officers in the Special Credits group, which reports to the Chief Credit Officer. The REASD obtains appraisals from third-parties for OREO and performs internal evaluations. If an appraisal is obtained from a third-party, the REASD reviews the appraisal to evaluate the adequacy of the appraisal report, including its scope, methods, accuracy, and reasonableness.
The following tables set forth information related to the Company’s assets that were measured using fair value estimates on a nonrecurring basis during the current and prior year quarterly periods:
 
 
Fair value at
June 30, 2016
 
Fair Value Measurements at Reporting Date Using
 
Losses During the Three Months Ended
June 30, 2016
 
Losses During the Six Months Ended
June 30, 2016
 
 
Level 1
 
Level 2
 
Level 3
 
 
 
(in thousands)
Impaired loans
 
$
3,218

 
$

 
$

 
$
3,218

 
$
2,691

 
$
2,691

OREO
 
6,338

 

 

 
6,338

 
138

 
233

 
 
$
9,556

 
$

 
$

 
$
9,556

 
$
2,829

 
$
2,924

 
 
Fair value at
June 30, 2015
 
Fair Value Measurements at Reporting Date Using
 
Losses During the Three Months Ended
June 30, 2015
 
Losses During the Six Months Ended June 30, 2015
 
 
Level 1
 
Level 2
 
Level 3
 
 
 
(in thousands)
Impaired loans
 
$

 
$

 
$

 
$

 
$
1,138

 
$
1,138

OREO
 
1,664

 
$

 

 
1,664

 
611

 
655

 
 
$
1,664

 
$

 
$

 
$
1,664

 
$
1,749

 
$
1,793

The losses on impaired loans disclosed above represent the amount of the specific reserve and/or charge-offs during the period applicable to loans held at period end. The amount of the specific reserve is included in the allowance for loan and lease losses. The losses on OREO disclosed above represent the write-downs taken at foreclosure that were charged to the allowance for loan and lease losses, as well as subsequent changes in any valuation allowances from updated appraisals that were recorded to earnings.

32


Quantitative information about Level 3 fair value measurements
The range and weighted-average of the significant unobservable inputs used to fair value our Level 3 nonrecurring assets, along with the valuation techniques used, are shown in the following table:
 
 
Fair value at
June 30, 2016
 
Valuation Technique
 
Unobservable Input
 
Range (Weighted Average) (1)
 
 
(dollars in thousands)
Impaired loans - collateral-dependent (3)
 
$
303

 
Fair Market Value of Collateral
 
Adjustment to Stated Value
 
N/A (2)
Impaired loans - other
 
$
2,915

 
Discounted Cash Flow
 
Discount Rate
 
2.99% - 10.25% (6.03%)
OREO
 
$
6,338

 
Fair Market Value of Collateral
 
Adjustment to Appraisal Value
 
N/A (2)
(1) Discount rate used in discounted cash flow valuation.
(2) Quantitative disclosures are not provided for collateral-dependent impaired loans and OREO because there were no adjustments made to the appraisal values or stated values during the current period.
(3) Collateral consists of fixed assets and accounts receivable.
 
 
Fair value at
June 30, 2015
 
Valuation Technique
 
Unobservable Input
 
Range (Weighted Average) (1)
 
 
(dollars in thousands)
Impaired loans (2)
 
$

 
Fair Market Value of Collateral
 
Adjustment to Appraisal Value
 
100%
OREO
 
$
1,664

 
Fair Market Value of Collateral
 
Adjustment to Appraisal Value
 
N/A (3)
(1) Discount applied to appraisal value, letter of intent to purchase, or stated value (in the case of accounts receivable, inventory and equipment).
(2) As there was only one impaired loan remeasured, a range of discounts could not be provided. The collateral for this loan consisted of non-proprietary software.
(3) Quantitative disclosures are not provided for OREO because there were no adjustments made to the appraisal value during the current period.

33


Fair value of financial instruments
Because broadly traded markets do not exist for most of the Company’s financial instruments, the fair value calculations attempt to incorporate the effect of current market conditions at a specific time. These determinations are subjective in nature, involve uncertainties and matters of significant judgment and do not include tax ramifications; therefore, the results cannot be determined with precision, substantiated by comparison to independent markets and may not be realized in an actual sale or immediate settlement of the instruments. There may be inherent weaknesses in any calculation technique, and changes in the underlying assumptions used, including discount rates and estimates of future cash flows, could significantly affect the results. For all of these reasons, the aggregation of the fair value calculations presented herein do not represent, and should not be construed to represent, the underlying value of the Company.
The following methods and assumptions were used to estimate the fair value of each class of financial instruments for which it is practicable to estimate that value:
Cash and due from banks and interest-earning deposits with banks—The fair value of financial instruments that are short-term or reprice frequently and that have little or no risk are considered to have a fair value that approximates carrying value (Level 1).
Securities available for sale—Securities at fair value, other than U.S. Treasury Notes, are priced using a combination of market activity, industry recognized information sources, yield curves, discounted cash flow models and other factors (Level 2). U.S. Treasury Notes are priced using quotes in active markets (Level 1).
Federal Home Loan Bank stock—The fair value is based upon the par value of the stock which equates to its carrying value (Level 2).
Loans held for sale—The carrying amount of loans held for sale approximates their fair values due to the short period of time between the origination and sale dates (Level 2).
Loans—Loans are not recorded at fair value on a recurring basis. Nonrecurring fair value adjustments are periodically recorded on impaired loans that are measured for impairment based on the fair value of collateral. For most performing loans, fair value is estimated using expected duration and lending rates that would have been offered on June 30, 2016 or December 31, 2015, for loans which mirror the attributes of the loans with similar rate structures and average maturities. The fair values resulting from these calculations are reduced by an amount representing the change in estimated fair value attributable to changes in borrowers’ credit quality since the loans were originated. For nonperforming loans, fair value is estimated by applying a valuation discount based upon loan sales data from the FDIC. For PCI loans, fair value is estimated by discounting the expected future cash flows using a lending rate that would have been offered on June 30, 2016 (Level 3).
FDIC loss-sharing asset —The fair value of the FDIC loss-sharing asset is estimated based on discounting the expected future cash flows using an estimated market rate (Level 3).
Interest rate contracts—Interest rate swap positions are valued in discounted cash flow models, which use readily observable market parameters as their basis (Level 2).
Deposits—For deposits with no contractual maturity, the fair value is equal to the carrying value (Level 1). The fair value of fixed maturity deposits is based on discounted cash flows using the difference between the deposit rate and current market rates for deposits of similar remaining maturities (Level 2).
FHLB advances—The fair value of FHLB advances is estimated based on discounting the future cash flows using the market rate currently offered (Level 2).
Repurchase Agreements—The fair value of term repurchase agreements is estimated based on discounting the future cash flows using the market rate currently offered. The carrying amount of sweep repurchase agreements approximates their fair values due to the short period of time between repricing dates (Level 2).
Other Financial Instruments—The majority of our commitments to extend credit and standby letters of credit carry current market interest rates if converted to loans, as such, carrying value is assumed to equal fair value.

34


The following tables summarize carrying amounts and estimated fair values of selected financial instruments as well as assumptions used by the Company in estimating fair value at June 30, 2016 and December 31, 2015:
 
 
June 30, 2016
 
 
Carrying
Amount
 
Fair
Value
 
Level 1
 
Level 2
 
Level 3
 
 
(in thousands)
Assets
 
 
 
 
 
 
 
 
 
 
Cash and due from banks
 
$
167,172

 
$
167,172

 
$
167,172

 
$

 
$

Interest-earning deposits with banks
 
11,216

 
11,216

 
11,216

 

 

Securities available for sale
 
2,279,552

 
2,279,552

 
549

 
2,279,003

 

FHLB stock
 
18,161

 
18,161

 

 
18,161

 

Loans held for sale
 
7,649

 
7,649

 

 
7,649

 

Loans
 
6,037,839

 
6,171,314

 

 

 
6,171,314

FDIC loss-sharing asset
 
4,266

 
1,229

 

 

 
1,229

Interest rate contracts
 
21,904

 
21,904

 

 
21,904

 

Liabilities
 
 
 
 
 
 
 
 
 
 
Deposits
 
$
7,673,213

 
$
7,670,628

 
$
7,251,213

 
$
419,415

 
$

FHLB Advances
 
204,512

 
205,818

 

 
205,818

 

Repurchase agreements
 
89,218

 
89,645

 

 
89,645

 

Interest rate contracts
 
21,951

 
21,951

 

 
21,951

 

 
 
December 31, 2015
 
 
Carrying
Amount
 
Fair
Value
 
Level 1
 
Level 2
 
Level 3
 
 
(in thousands)
Assets
 
 
 
 
 
 
 
 
 
 
Cash and due from banks
 
$
166,929

 
$
166,929

 
$
166,929

 
$

 
$

Interest-earning deposits with banks
 
8,373

 
8,373

 
8,373

 

 

Securities available for sale
 
2,157,694

 
2,157,694

 
20,137

 
2,137,557

 

FHLB stock
 
12,722

 
12,722

 

 
12,722

 

Loans held for sale
 
4,509

 
4,509

 

 
4,509

 

Loans
 
5,746,855

 
5,752,423

 

 

 
5,752,423

FDIC loss-sharing asset
 
6,568

 
921

 

 

 
921

Interest rate contracts
 
12,438

 
12,438

 

 
12,438

 

Liabilities
 
 
 
 
 
 
 
 
 
 
Deposits
 
$
7,438,829

 
$
7,434,787

 
$
6,979,924

 
$
454,863

 
$

FHLB Advances
 
68,531

 
69,176

 

 
69,176

 

Repurchase agreements
 
99,699

 
100,346

 

 
100,346

 

Interest rate contracts
 
12,478

 
12,478

 

 
12,478

 

14. Earnings per Common Share
The Company applies the two-class method of computing basic and diluted EPS. Under the two-class method, EPS is determined for each class of common stock and participating security according to dividends declared and participation rights in undistributed earnings. The Company issues restricted shares under share-based compensation plans and preferred shares which qualify as participating securities.

35


The following table sets forth the computation of basic and diluted earnings per share for the three and six months ended June 30, 2016 and 2015:
 
 
Three Months Ended
 
Six Months Ended
 
 
June 30,
 
June 30,
 
 
2016
 
2015
 
2016
 
2015
 
 
(in thousands except per share)
Basic EPS:
 
 
 
 
 
 
 
 
Net income
 
$
25,405

 
$
21,946

 
$
46,664

 
$
46,307

Less: Earnings allocated to participating securities:
 
 
 
 
 
 
 
 
Preferred shares
 
45

 
39

 
82

 
82

Nonvested restricted shares
 
343

 
248

 
578

 
475

Earnings allocated to common shareholders
 
$
25,017

 
$
21,659

 
$
46,004

 
$
45,750

Weighted average common shares outstanding
 
57,185

 
57,055

 
57,149

 
56,999

Basic earnings per common share
 
$
0.44

 
$
0.38

 
$
0.80

 
$
0.80

Diluted EPS:
 
 
 
 
 
 
 
 
Earnings allocated to common shareholders (1)
 
$
25,017

 
$
21,659

 
$
46,004

 
$
45,750

Weighted average common shares outstanding
 
57,185

 
57,055

 
57,149

 
56,999

Dilutive effect of equity awards
 
10

 
14

 
11

 
13

Weighted average diluted common shares outstanding
 
57,195

 
57,069

 
57,160

 
57,012

Diluted earnings per common share
 
$
0.44

 
$
0.38

 
$
0.80

 
$
0.80

Potentially dilutive share options that were not included in the computation of diluted EPS because to do so would be anti-dilutive
 
19

 
37

 
23

 
45

__________
(1)
Earnings allocated to common shareholders for basic and diluted EPS may differ under the two-class method as a result of adding common stock equivalents for options and warrants to dilutive shares outstanding, which alters the ratio used to allocate earnings to common shareholders and participating securities for the purposes of calculating diluted EPS.

36


Item 2.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
This discussion should be read in conjunction with the unaudited consolidated financial statements of Columbia Banking System, Inc. (referred to in this report as “we”, “our”, “Columbia” and “the Company”) and notes thereto presented elsewhere in this report and with the December 31, 2015 audited consolidated financial statements and its accompanying notes included in our Annual Report on Form 10-K. In the following discussion, unless otherwise noted, references to increases or decreases in average balances in items of income and expense for a particular period and balances at a particular date refer to the comparison with corresponding amounts for the period or date one year earlier.
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS
This quarterly report on Form 10-Q may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements include, but are not limited to, statements about our plans, objectives, expectations and intentions that are not historical facts, and statements identified by words such as “expects,” “anticipates,” “intends,” “plans,” “believes,” “should,” “projects,” “seeks,” “estimates” or the negative version of those words or other comparable words or phrases of a future or forward-looking nature. Forward-looking statements are based on current beliefs and expectations of management and are inherently subject to significant business, economic and competitive uncertainties and contingencies, many of which are beyond our control. In addition, forward-looking statements are subject to assumptions with respect to future business strategies and decisions that are subject to change. In addition to the factors set forth in the section titled “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in this report and the factors set forth in the section titled “Risk Factors” in the Company’s Form 10-K, the following factors, among others, could cause actual results to differ materially from the anticipated results expressed or implied by forward-looking statements:
national and global economic conditions could be less favorable than expected or could have a more direct and pronounced effect on us than expected and adversely affect our ability to continue internal growth and maintain the quality of our earning assets;
the local housing/real estate markets where we operate and make loans could face challenges;
the risks presented by the economy, which could adversely affect credit quality, collateral values, including real estate collateral, investment values, liquidity and loan originations and loan portfolio delinquency rates;
the efficiencies and enhanced financial and operating performance we expect to realize from investments in personnel, acquisitions and infrastructure may not be realized;
the ability to complete future acquisitions and to successfully integrate acquired entities;
interest rate changes could significantly reduce net interest income and negatively affect funding sources;
projected business increases following strategic expansion or opening of new branches could be lower than expected;
changes in the scope and cost of Federal Deposit Insurance Corporation (“FDIC”) insurance and other coverages;
the impact of acquired loans on our earnings;
changes in accounting principles, policies, and guidelines applicable to bank holding companies and banking;
changes in laws and regulations affecting our businesses, including changes in the enforcement and interpretation of such laws and regulations by applicable governmental and regulatory agencies;
competition among financial institutions and nontraditional providers of financial services could increase significantly;
continued consolidation in the Pacific Northwest financial services industry resulting in the creation of larger financial institutions that may have greater resources could change the competitive landscape;
the goodwill we have recorded in connection with acquisitions could become impaired, which may have an adverse impact on our earnings and capital;
the reputation of the financial services industry could deteriorate, which could adversely affect our ability to access markets for funding and to acquire and retain customers;
our ability to identify and address cyber-security risks, including security breaches, “denial of service attacks,” “hacking” and identity theft;
any material failure or interruption of our information and communications systems or inability to keep pace with technological changes;
our ability to effectively manage credit risk, interest rate risk, market risk, operational risk, legal risk, liquidity risk and regulatory and compliance risk;
the effect of geopolitical instability, including wars, conflicts and terrorist attacks;
our profitability measures could be adversely affected if we are unable to effectively manage our capital;
natural disasters, including earthquakes, tsunamis, flooding, fires and other unexpected events; and
the effects of any damage to our reputation resulting from developments related to any of the items identified above.

37


You should take into account that forward-looking statements speak only as of the date of this report. Given the described uncertainties and risks, we cannot guarantee our future performance or results of operations and you should not place undue reliance on forward-looking statements. We undertake no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required under federal securities laws.
CRITICAL ACCOUNTING POLICIES
Management has identified the accounting policies related to the allowance for loan and lease losses (the “allowance”), business combinations, purchased credit impaired (“PCI”) loans, FDIC loss-sharing asset and the valuation and recoverability of goodwill as critical to an understanding of our financial statements. These policies and related estimates are discussed in “Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations” under the headings “Allowance for Loan and Lease Losses,” “Business Combinations,” “Purchased Credit Impaired Loans,” “FDIC Loss-sharing Asset” and “Valuation and Recoverability of Goodwill” in our 2015 Annual Report on Form 10-K. There have not been any material changes in our critical accounting policies as compared to those disclosed in our 2015 Annual Report on Form 10-K.
RESULTS OF OPERATIONS
Our results of operations are dependent to a large degree on our net interest income. We also generate noninterest income from our broad range of products and services including treasury management, wealth management, debit and credit cards and merchant card processing. Our operating expenses consist primarily of compensation and employee benefits, occupancy, data processing and legal and professional fees. Like most financial institutions, our interest income and cost of funds are affected significantly by general economic conditions, particularly changes in market interest rates, and by government policies and actions of regulatory authorities.
Earnings Summary
The Company reported net income for the second quarter of $25.4 million or $0.44 per diluted common share, compared to $21.9 million or $0.38 per diluted common share for the second quarter of 2015. The increase in net income for the current quarter compared to the prior year period was due to a combination of higher net interest income and noninterest income, as well as lower noninterest expense, partially offset by an increase in provision for loan and lease losses.
Comparison of current quarter to prior year period
Net interest income for the three months ended June 30, 2016 was $82.1 million, an increase of $1.1 million from the prior year period. The increase was a result of higher interest income on taxable securities primarily due to higher volume of such securities. Noninterest income for the current quarter was $21.9 million, an increase of $478 thousand from the prior year period. The increase was due to higher loan and card revenue as well as lower expenses from the FDIC loss-sharing asset. For a more complete discussion of these topics, please refer to the net interest income and noninterest income sections contained in the ensuing pages.
The provision for loan and lease losses for the second quarter of 2016 was $3.6 million compared to a provision of $2.2 million during the second quarter of 2015. The provision recorded in the second quarter of 2016 was due to the recording of a $3.6 million provision on loans, excluding PCI loans, and a $91 thousand provision related to PCI loans. For a more complete discussion of this topic, please refer to the provision for loan and lease losses section contained in the ensuing pages.
Total noninterest expense for the quarter ended June 30, 2016 was $63.8 million, down from $68.5 million for the second quarter of 2015. The decrease from the prior year period was primarily due to lower acquisition-related expenses. For a more complete discussion of this topic, please refer to the noninterest expense section contained in the ensuing pages.
Comparison of current year-to-date to prior year period
Net interest income for the six months ended June 30, 2016 was $162.3 million, an increase of $936 thousand from the prior year period. The increase was due to higher loan and securities volumes, partially offset by lower incremental accretion income on loans. Noninterest income for the current period was $42.6 million, a decrease of $1.6 million from the prior year period. The decrease was due to higher expense recorded for the change in FDIC loss-sharing asset and lower financial services revenue. For a more complete discussion of these topics, please refer to the net interest income and noninterest income sections contained in the ensuing pages.
The provision for loan and lease losses for the six months ended June 30, 2016 was $8.9 million compared to a provision of $3.4 million for the first six months of 2015. The $8.9 million provision was due to recording a provision of $8.2 million for loans, excluding PCI loans, and a provision of $744 thousand related to PCI loans. For a more complete discussion of this topic, please refer to the provision for loan and lease losses section contained in the ensuing pages.

38


Total noninterest expense for the six months ended June 30, 2016 was $128.9 million, a 5% decrease from the prior year period. The decrease from the prior-year period was primarily due to lower acquisition-related expenses. For a more complete discussion of this topic, please refer to the noninterest expense section contained in the ensuing pages.
Net Interest Income
The following table sets forth the average balances of all major categories of interest-earning assets and interest-bearing liabilities, the total dollar amounts of interest income on interest-earning assets and interest expense on interest-bearing liabilities, the average yield earned on interest-earning assets and average cost of interest-bearing liabilities by category and, in total, net interest income and net interest margin:
 
 
Three Months Ended June 30,
 
Three Months Ended June 30,
 
 
2016
 
2015
 
 
Average
Balances
 
Interest
Earned / Paid
 
Average
Rate
 
Average
Balances
 
Interest
Earned / Paid
 
Average
Rate
 
 
(dollars in thousands)
ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
Loans, net (1)(2)
 
$
5,999,428

 
$
72,952

 
4.86
%
 
$
5,542,489

 
$
72,410

 
5.23
%
Taxable securities
 
1,801,195

 
8,829

 
1.96
%
 
1,516,740

 
7,260

 
1.91
%
Tax exempt securities (2)
 
460,817

 
4,300

 
3.73
%
 
460,219

 
4,632

 
4.03
%
Interest-earning deposits with banks
 
23,743

 
28

 
0.47
%
 
40,840

 
26

 
0.25
%
Total interest-earning assets
 
8,285,183

 
$
86,109

 
4.16
%
 
7,560,288

 
$
84,328

 
4.46
%
Other earning assets
 
154,843

 
 
 
 
 
148,573

 
 
 
 
Noninterest-earning assets
 
790,765

 
 
 
 
 
823,312

 
 
 
 
Total assets
 
$
9,230,791

 
 
 
 
 
$
8,532,173

 
 
 
 
LIABILITIES AND SHAREHOLDERS’ EQUITY
Certificates of deposit
 
$
428,279

 
$
140

 
0.13
%
 
$
489,984

 
$
236

 
0.19
%
Savings accounts
 
692,179

 
18

 
0.01
%
 
626,930

 
17

 
0.01
%
Interest-bearing demand
 
949,669

 
183

 
0.08
%
 
883,366

 
155

 
0.07
%
Money market accounts
 
1,956,257

 
446

 
0.09
%
 
1,752,821

 
332

 
0.08
%
Total interest-bearing deposits
 
4,026,384

 
787

 
0.08
%
 
3,753,101

 
740

 
0.08
%
Federal Home Loan Bank advances
 
161,637

 
241

 
0.60
%
 
121,828

 
154

 
0.51
%
Other borrowings
 
76,771

 
135

 
0.70
%
 
86,084

 
136

 
0.63
%
Total interest-bearing liabilities
 
4,264,792

 
$
1,163

 
0.11
%
 
3,961,013

 
$
1,030

 
0.10
%
Noninterest-bearing deposits
 
3,595,882

 
 
 
 
 
3,225,371

 
 
 
 
Other noninterest-bearing liabilities
 
102,447

 
 
 
 
 
97,902

 
 
 
 
Shareholders’ equity
 
1,267,670

 
 
 
 
 
1,247,887

 
 
 
 
Total liabilities & shareholders’ equity
 
$
9,230,791

 
 
 
 
 
$
8,532,173

 
 
 
 
Net interest income (tax equivalent)
 
$
84,946

 
 
 
 
 
$
83,298

 
 
Net interest margin (tax equivalent)
 
4.10
%
 
 
 
 
 
4.41
%
__________
(1)
Nonaccrual loans have been included in the tables as loans carrying a zero yield. Amortized net deferred loan fees and net unearned discounts on acquired loans were included in the interest income calculations. The amortization of net deferred loan fees was $1.2 million and $1.5 million for the three month periods ended June 30, 2016 and 2015, respectively. The incremental accretion income on acquired loans was $4.4 million and $7.3 million for the three months ended June 30, 2016 and 2015, respectively.

(2)
Tax-exempt income is calculated on a tax equivalent basis. The tax equivalent yield adjustment to interest earned on loans was $1.3 million and $666 thousand for the three months ended June 30, 2016 and 2015, respectively. The tax equivalent yield adjustment to interest earned on tax exempt securities was $1.5 million and $1.6 million for the three months ended June 30, 2016 and 2015, respectively.

39


The following table sets forth the average balances of all major categories of interest-earning assets and interest-bearing liabilities, the total dollar amounts of interest income on interest-earning assets and interest expense on interest-bearing liabilities, the average yield earned on interest-earning assets and average cost of interest-bearing liabilities by category and, in total, net interest income and net interest margin:
 
 
Six Months Ended June 30,
 
Six Months Ended June 30,
 
 
2016
 
2015
 
 
Average
Balances
 
Interest
Earned / Paid
 
Average
Rate
 
Average
Balances
 
Interest
Earned / Paid
 
Average
Rate
 
 
(dollars in thousands)
ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
Loans, net (1)(2)
 
$
5,913,434

 
$
144,250

 
4.88
%
 
$
5,479,067

 
$
143,897

 
5.25
%
Taxable securities
 
1,745,242

 
16,846

 
1.93
%
 
1,562,776

 
14,786

 
1.89
%
Tax exempt securities (2)
 
459,492

 
8,612

 
3.75
%
 
459,853

 
9,311

 
4.05
%
Interest-earning deposits with banks
 
27,396

 
66

 
0.48
%
 
43,054

 
53

 
0.25
%
Total interest-earning assets
 
8,145,564

 
$
169,774

 
4.17
%
 
7,544,750

 
$
168,047

 
4.45
%
Other earning assets
 
154,589

 
 
 
 
 
147,321

 
 
 
 
Noninterest-earning assets
 
789,848

 
 
 
 
 
826,976

 
 
 
 
Total assets
 
$
9,090,001

 
 
 
 
 
$
8,519,047

 
 
 
 
LIABILITIES AND SHAREHOLDERS’ EQUITY
Certificates of deposit
 
$
438,597

 
$
284

 
0.13
%
 
$
496,101

 
$
476

 
0.19
%
Savings accounts
 
684,027

 
35

 
0.01
%
 
626,036

 
36

 
0.01
%
Interest-bearing demand
 
938,809

 
352

 
0.07
%
 
1,047,844

 
293

 
0.06
%
Money market accounts
 
1,943,416

 
858

 
0.09
%
 
1,784,198

 
683

 
0.08
%
Total interest-bearing deposits
 
4,004,849

 
1,529

 
0.08
%
 
3,954,179

 
1,488

 
0.08
%
Federal Home Loan Bank advances
 
106,103

 
365

 
0.69
%
 
125,812

 
313

 
0.50
%
Other borrowings
 
83,735

 
273

 
0.65
%
 
97,066

 
282

 
0.58
%
Total interest-bearing liabilities
 
4,194,687

 
$
2,167

 
0.10
%
 
4,177,057

 
$
2,083

 
0.10
%
Noninterest-bearing deposits
 
3,529,131

 
 
 
 
 
2,999,075

 
 
 
 
Other noninterest-bearing liabilities
 
103,143

 
 
 
 
 
98,526

 
 
 
 
Shareholders’ equity
 
1,263,040

 
 
 
 
 
1,244,389

 
 
 
 
Total liabilities & shareholders’ equity
 
$
9,090,001

 
 
 
 
 
$
8,519,047

 
 
 
 
Net interest income (tax equivalent)
 
$
167,607

 
 
 
 
 
$
165,964

 
 
Net interest margin (tax equivalent)
 
4.12
%
 
 
 
 
 
4.40
%
__________
(1)
Nonaccrual loans have been included in the table as loans carrying a zero yield. Amortized net deferred loan fees and net unearned discounts on acquired loans were included in the interest income calculations. The amortization of net deferred loan fees was $2.3 million and $2.6 million for the six months ended June 30, 2016 and 2015, respectively. The incremental accretion income on acquired loans was $9.1 million and $14.8 million for the six months ended June 30, 2016 and 2015, respectively.

(2)
Tax-exempt income is calculated on a tax equivalent basis. The tax equivalent yield adjustment to interest earned on loans was $2.3 million and $1.3 million for the six months ended June 30, 2016 and 2015, respectively. The tax equivalent yield adjustment to interest earned on tax exempt securities was $3.0 million and $3.3 million for the six months ended June 30, 2016 and 2015, respectively.

40


The following table sets forth the total dollar amount of change in interest income and interest expense. The changes have been segregated for each major category of interest-earning assets and interest-bearing liabilities into amounts attributable to changes in volume and changes in rates. Changes attributable to the combined effect of volume and interest rates have been allocated proportionately to the changes due to volume and the changes due to interest rates:
 
 
Three Months Ended June 30,
2016 Compared to 2015
Increase (Decrease) Due to
 
 
Volume
 
Rate
 
Total
 
 
(in thousands)
Interest Income
 
 
 
 
 
 
Loans, net
 
$
5,745

 
$
(5,203
)
 
$
542

Taxable securities
 
1,391

 
178

 
1,569

Tax exempt securities
 
6

 
(338
)
 
(332
)
Interest earning deposits with banks
 
(14
)
 
16

 
2

Interest income
 
$
7,128

 
$
(5,347
)
 
$
1,781

Interest Expense
 
 
 
 
 
 
Deposits:
 
 
 
 
 
 
Certificates of deposit
 
$
(27
)
 
$
(69
)
 
$
(96
)
Savings accounts
 
2

 
(1
)
 
1

Interest-bearing demand
 
12

 
16

 
28

Money market accounts
 
40

 
74

 
114

Total interest on deposits
 
27

 
20

 
47

Federal Home Loan Bank advances
 
56

 
31

 
87

Other borrowings
 
(62
)
 
61

 
(1
)
Interest expense
 
$
21

 
$
112

 
$
133

The following table sets forth the total dollar amount of change in interest income and interest expense. The changes have been segregated for each major category of interest-earning assets and interest-bearing liabilities into amounts attributable to changes in volume and changes in rates. Changes attributable to the combined effect of volume and interest rates have been allocated proportionately to the changes due to volume and the changes due to interest rates:
 
 
Six Months Ended June 30,
2016 Compared to 2015
Increase (Decrease) Due to
 
 
Volume
 
Rate
 
Total
 
 
(in thousands)
Interest Income
 
 
 
 
 
 
Loans, net
 
$
10,980

 
$
(10,627
)
 
$
353

Taxable securities
 
1,757

 
303

 
2,060

Tax exempt securities
 
(7
)
 
(692
)
 
(699
)
Interest earning deposits with banks
 
(24
)
 
37

 
13

Interest income
 
$
12,706

 
$
(10,979
)
 
$
1,727

Interest Expense
 
 
 
 
 
 
Deposits:
 
 
 
 
 
 
Certificates of deposit
 
$
(50
)
 
$
(142
)
 
$
(192
)
Savings accounts
 
4

 
(5
)
 
(1
)
Interest-bearing demand
 
(33
)
 
92

 
59

Money market accounts
 
64

 
111

 
175

Total interest on deposits
 
(15
)
 
56

 
41

Federal Home Loan Bank advances
 
(55
)
 
107

 
52

Other borrowings
 
(70
)
 
61

 
(9
)
Interest expense
 
$
(140
)
 
$
224

 
$
84


41


The following table shows the impact to interest income of incremental accretion income as well as the net interest margin and operating net interest margin for the periods presented:
 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
 
2016
 
2015
 
2016
 
2015
 
 
(dollars in thousands)
Incremental accretion income due to:
 
 
 
 
 
 
 
 
FDIC purchased credit impaired loans
 
$
1,300

 
$
2,367

 
$
2,957

 
$
4,814

Other FDIC acquired loans (2)
 

 
15

 

 
132

Other acquired loans
 
3,074

 
4,889

 
6,147

 
9,823

Incremental accretion income
 
$
4,374

 
$
7,271

 
$
9,104

 
$
14,769

 
 
 
 
 
 
 
 
 
Net interest margin (tax equivalent)
 
4.10
%
 
4.41
%
 
4.12
%
 
4.40
%
Operating net interest margin (tax equivalent) (1)
 
4.00
%
 
4.17
%
 
4.01
%
 
4.18
%
__________
(1) Operating net interest margin (tax equivalent) is a non-GAAP measurement. See Non-GAAP measures section of Item 2, Management’s Discussion and Analysis.
(2) For 2016, incremental accretion income on other FDIC acquired loans is no longer considered significant.
Comparison of current quarter to prior year period
Net interest income for the second quarter of 2016 was $82.1 million, up from $81.0 million for the same quarter in 2015. The increase was due to higher loan and securities volumes, partially offset by lower incremental accretion income on loans. As shown in the table above, incremental accretion income continued to decline which was reflective of the decrease in volume of acquired loans. Average interest-earning assets were up $724.9 million from the prior year period due to loan growth and purchases of investment securities. The Company’s net interest margin (tax equivalent) decreased to 4.10% in the second quarter of 2016, from 4.41% for the prior year period. This decrease was due to lower incremental accretion income on acquired loans as discussed above. The Company’s operating net interest margin (tax equivalent) decreased to 4.00% from 4.17% due to lower yielding originated loans (see footnote 1 in prior table).
Comparison of current year-to-date to prior year period
Net interest income for the six months ended June 30, 2016 was $162.3 million, an increase of 1% from $161.4 million for the prior year period. The increase in net interest income was due to higher loan and securities volumes, partially offset by lower incremental accretion income on loans. The Company’s net interest margin (tax equivalent) decreased to 4.12% for the first six months of 2016, from 4.40% for the prior year period. The decrease in the Company’s net interest margin (tax equivalent) was primarily due to lower accretion income on the acquired loan portfolios. As shown in the table above, the Company recorded $9.1 million in total incremental accretion during the six months ended June 30, 2016, a decrease of $5.7 million from the prior year period. The Company’s operating net interest margin (tax equivalent) for the six months ended June 30, 2016 decreased to 4.01% from 4.18% due to lower yielding originated loans (see footnote 1 in prior table).
Provision for Loan and Lease Losses
Comparison of current quarter to prior year period
During the second quarter of 2016, the Company recorded a $3.6 million provision expense compared with a provision expense of $2.2 million during the second quarter of 2015. The $3.6 million net provision for loan and lease losses recorded during the current quarter was driven by loans, excluding PCI loans, which was $3.6 million. Net provision expense for PCI loans was $91 thousand. The $3.6 million provision for loans, excluding PCI loans, was due to growth in the loan portfolio and net charge-off activity. The provision recorded relating to PCI loans was due to the decrease in the present value of expected future cash flows as remeasured during the current quarter, compared to the present value of expected future cash flows measured during the first quarter of 2016. The amount of provision was calculated in accordance with the Company’s methodology for determining the allowance, discussed in Note 5 to the Consolidated Financial Statements in “Item 1. Financial Statements (unaudited)” of this report.

42


Comparison of current year-to-date to prior year period
The provision for loan and lease losses for the six months ended June 30, 2016 was $8.9 million compared with provision expense of $3.4 million during the same period in 2015. The $8.9 million provision expense for loans recorded for the current year-to-date period included a provision of $8.2 million for loans, excluding PCI loans and a provision of $744 thousand related to PCI loans. The provision of $8.2 million related to loans, excluding PCI loans, was due to the combination of loan growth and net loan charge-offs experienced in the period. The $744 thousand in provision expense for PCI loans was primarily due to the decrease in the present value of expected future cash flows as remeasured during the current period, compared to the present value of expected future cash flows at the end of 2015, net of activity during the period. The amount of provision was calculated in accordance with the Company’s methodology for determining the allowance, discussed in Note 5 to the Consolidated Financial Statements in “Item 1. Financial Statements (unaudited)” of this report.
Noninterest Income
The following table presents the significant components of noninterest income and the related dollar and percentage change from period to period:
 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
 
2016
 
2015 (1)
 
$ Change
 
% Change
 
2016
 
2015 (1)
 
$ Change
 
% Change
 
 
(dollars in thousands)
Deposit account and treasury management fees (1)
 
$
7,093

 
$
7,351

 
$
(258
)
 
(4
)%
 
$
14,082

 
$
14,211

 
$
(129
)
 
(1
)%
Card revenue (1)
 
6,051

 
5,702

 
349

 
6
 %
 
11,703

 
11,065

 
638

 
6
 %
Financial services and trust revenue (1)
 
2,780

 
3,217

 
(437
)
 
(14
)%
 
5,601

 
6,341

 
(740
)
 
(12
)%
Loan revenue (1)
 
2,802

 
2,322

 
480

 
21
 %
 
5,064

 
4,925

 
139

 
3
 %
Merchant processing revenue
 
2,272

 
2,340

 
(68
)
 
(3
)%
 
4,374

 
4,380

 
(6
)
 
 %
Bank owned life insurance
 
1,270

 
1,206

 
64

 
5
 %
 
2,386

 
2,284

 
102

 
4
 %
Other (1)
 
433

 
475

 
(42
)
 
(9
)%
 
867

 
1,303

 
(436
)
 
(33
)%
Subtotal
 
22,701

 
22,613

 
88

 
 %
 
44,077

 
44,509

 
(432
)
 
(1
)%
Investment securities gains, net
 
229

 
343

 
(114
)
 
(33
)%
 
602

 
1,064

 
(462
)
 
(43
)%
Change in FDIC loss-sharing asset
 
(990
)
 
(1,494
)
 
504

 
(34
)%
 
(2,093
)
 
(1,344
)
 
(749
)
 
56
 %
Total noninterest income
 
$
21,940

 
$
21,462

 
$
478

 
2
 %
 
$
42,586

 
$
44,229

 
$
(1,643
)
 
(4
)%
__________
(1) Reclassified to conform to the current period’s presentation. Reclassifications consisted of disaggregating income previously presented as ‘Service charges and other fees’ and certain income previously presented in ‘Other’ into the presentation above. There was no change to total noninterest income as previously reported as a result of these reclassifications.
Comparison of current quarter to prior year period
Noninterest income was $21.9 million for the second quarter of 2016, compared to $21.5 million for the same period in 2015. The increase was due to loan and card revenue as well as lower expenses from the FDIC loss-sharing asset. Card revenue, which consists principally of debit card interchange and ATM fees, was up $349 thousand principally from higher interchange fees driven by higher transaction volumes. The increase in loan revenue was due to sales of Small Business Administration-guaranteed loans and, to a lesser extent, mortgage banking activity. These increases were partially offset by lower financial services revenue which is sensitive to stock market volatility.
The change in the FDIC loss-sharing asset has been a significant component of noninterest income. Changes in the asset are primarily driven by amortization of the asset, the provision recorded for reimbursable losses on covered loans and write-downs of covered other real estate owned (“OREO”). For the second quarter of 2016, the change in the asset was primarily driven by $883 thousand of amortization of the asset. For additional information on the FDIC loss-sharing asset, please see the “FDIC Loss-sharing Asset” section of this Management’s Discussion and Analysis and Note 7 to the Consolidated Financial Statements in “Item 1. Financial Statements (unaudited)” of this report.

43


Comparison of current year-to-date to prior year period
For the six months ended June 30, 2016, noninterest income was $42.6 million compared to $44.2 million for the same period in 2015. The decrease was due to higher expense recorded for the change in the FDIC loss-sharing asset, which was $749 thousand more in the current period compared to the prior year period. The decrease was also driven by lower financial services revenue which is sensitive to stock market volatility.
Noninterest Expense
The following table presents the significant components of noninterest expense and the related dollar and percentage change from period to period:
 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
 
2016
 
2015
 
$ Change
 
% Change
 
2016
 
2015
 
$ Change
 
% Change
 
 
(dollars in thousands)
Compensation and employee benefits
 
$
37,291

 
$
38,446

 
$
(1,155
)
 
(3
)%
 
$
73,610

 
$
77,546

 
$
(3,936
)
 
(5
)%
All other noninterest expense:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Occupancy
 
7,652

 
8,687

 
(1,035
)
 
(12
)%
 
17,825

 
16,680

 
1,145

 
7
 %
Merchant processing expense
 
1,118

 
1,079

 
39

 
4
 %
 
2,151

 
2,056

 
95

 
5
 %
Advertising and promotion
 
1,043

 
1,195

 
(152
)
 
(13
)%
 
1,885

 
2,126

 
(241
)
 
(11
)%
Data processing
 
3,929

 
4,242

 
(313
)
 
(7
)%
 
8,075

 
9,226

 
(1,151
)
 
(12
)%
Legal and professional services
 
1,777

 
2,847

 
(1,070
)
 
(38
)%
 
3,102

 
5,354

 
(2,252
)
 
(42
)%
Taxes, license and fees
 
1,298

 
1,427

 
(129
)
 
(9
)%
 
2,588

 
2,659

 
(71
)
 
(3
)%
Regulatory premiums
 
1,068

 
1,321

 
(253
)
 
(19
)%
 
2,209

 
2,542

 
(333
)
 
(13
)%
Net cost (benefit) of operation of other real estate owned
 
84

 
(563
)
 
647

 
(115
)%
 
188

 
(1,809
)
 
1,997

 
(110
)%
Amortization of intangibles
 
1,483

 
1,718

 
(235
)
 
(14
)%
 
3,066

 
3,535

 
(469
)
 
(13
)%
Other
 
7,047

 
8,072

 
(1,025
)
 
(13
)%
 
14,165

 
15,290

 
(1,125
)
 
(7
)%
Total all other noninterest expense
 
26,499

 
30,025

 
(3,526
)
 
(12
)%
 
55,254

 
57,659

 
(2,405
)
 
(4
)%
Total noninterest expense
 
$
63,790

 
$
68,471

 
$
(4,681
)
 
(7
)%
 
$
128,864

 
$
135,205

 
$
(6,341
)
 
(5
)%
The following table shows the impact of the acquisition-related expenses for the periods indicated to the various components of noninterest expense:
 
 
Three Months Ended
 
Six Months Ended
 
 
June 30,
 
June 30,
 
 
2016
 
2015
 
2016
 
2015
 
 
(in thousands)
Acquisition-related expenses:
 
 
 
 
 
 
 
 
Compensation and employee benefits
 
$

 
$
3,035

 
$
35

 
$
3,373

Occupancy
 

 
804

 
2,383

 
1,303

Advertising and promotion
 

 
247

 

 
343

Data processing
 

 
180

 
18

 
1,738

Legal and professional fees
 

 
632

 

 
1,024

Other
 

 
745

 

 
836

Total impact of acquisition-related expense to noninterest expense (1)
 
$

 
$
5,643

 
$
2,436

 
$
8,617

__________
(1) There were no acquisition-related expenses recorded during the three months ended June 30, 2016 and all of the acquisition-related expenses recorded during the six months ended June 30, 2016 were related to the 2014 acquisition of Intermountain Community Bancorp (“Intermountain”). Of the $8.6 million in acquisition-related expenses recorded during the six months ended June 30, 2015, $8.5 million related to the Intermountain acquisition and $72 thousand related to the 2013 acquisition of West Coast Bancorp.

44


Comparison of current quarter to prior year period
Total noninterest expense for the second quarter of 2016 was $63.8 million, a decrease of $4.7 million, or 7% from the prior year period. The decrease was due to lower acquisition-related expenses. After removing the effect of the acquisition-related expenses, noninterest expense for the current quarter was $962 thousand higher than the second quarter of 2015 on the same basis. This increase was due to higher compensation and benefits, driven by higher insurance expense as well as higher OREO expenses. Net OREO expenses were a net cost of $84 thousand in the current quarter but were a net benefit of $563 thousand in the second quarter of 2015.
Comparison of current year-to-date to prior year period
For the six months ended June 30, 2016, noninterest expense was $128.9 million, a decrease of $6.3 million, or 5% from $135.2 million a year earlier. The decrease from the prior year period was due to lower acquisition-related expenses. After removing the effect of the acquisition-related expenses, noninterest expense for the current year-to-date period was $160 thousand lower than the prior year period on the same basis as lower legal and professional fees and lower compensation and employee benefits were offset by an increase in net OREO expenses.
The following table presents selected items included in other noninterest expense and the associated change from period to period:
 
 
Three Months Ended June 30,
 
Increase
(Decrease)
Amount
 
Six Months Ended June 30,
 
Increase
(Decrease)
Amount
 
 
2016
 
2015 (1)
 
2016
 
2015 (1)
 
 
 
(in thousands)
Postage
 
$
546

 
$
608

 
$
(62
)
 
$
1,131

 
$
1,416

 
$
(285
)
Software support and maintenance
 
1,235

 
834

 
401

 
2,269

 
1,871

 
398

Supplies
 
256

 
405

 
(149
)
 
711

 
722

 
(11
)
Loan expenses (1)
 
383

 
354

 
29

 
690

 
817

 
(127
)
Dues and subscriptions (1)
 
260

 
289

 
(29
)
 
617

 
564

 
53

Insurance
 
482

 
630

 
(148
)
 
957

 
1,026

 
(69
)
Card expenses (1)
 
703

 
784

 
(81
)
 
1,370

 
1,599

 
(229
)
Travel and entertainment (1)
 
929

 
1,279

 
(350
)
 
1,616

 
2,054

 
(438
)
Employee expenses
 
365

 
378

 
(13
)
 
655

 
657

 
(2
)
Sponsorships and charitable contributions
 
525

 
563

 
(38
)
 
1,144

 
995

 
149

Directors fees
 
189

 
216

 
(27
)
 
381

 
455

 
(74
)
Correspondent bank processing fees
 
143

 
181

 
(38
)
 
275

 
328

 
(53
)
Investor relations
 
124

 
209

 
(85
)
 
164

 
270

 
(106
)
Other personal property owned
 

 
2

 
(2
)
 
(2
)
 
6

 
(8
)
FDIC clawback expense
 
70

 
(30
)
 
100

 
279

 
(7
)
 
286

Fraud losses (1)
 
101

 
288

 
(187
)
 
167

 
438

 

Miscellaneous (1)
 
736

 
1,082

 
(346
)
 
1,741

 
2,079

 
(338
)
Total other noninterest expense
 
$
7,047

 
$
8,072

 
$
(1,025
)
 
$
14,165

 
$
15,290

 
$
(854
)
__________
(1) Reclassified to conform to the current period’s presentation. The reclassification was limited to creating new lines within other noninterest expense. There were no changes to previously reported total other noninterest expense as a result of these reclassifications.
Comparison of current quarter to prior year period
Other noninterest expense decreased $1.0 million due to lower acquisition-related expenses, partially offset by higher software support and maintenance in the current quarter.
Comparison of current year-to-date to prior year period
Other noninterest expense decreased $854 thousand due to lower acquisition-related expenses, partially offset by higher software support and maintenance in the current period.

45


FDIC Acquired Loan Accounting
Two of our non-single family FDIC loss-sharing agreements expired in 2015 and the remaining two such agreements expired in the second quarter of 2016. In addition, the balance of our loan portfolios acquired from the FDIC continues to diminish over time. As a result, the significance to our result of operations from FDIC acquired loan accounting has also diminished. The following table illustrates the impact to earnings associated with the Company’s FDIC acquired loan portfolios for the periods indicated:
 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
 
2016
 
2015
 
2016
 
2015
 
 
(in thousands)
Incremental accretion income on FDIC purchased credit impaired loans
 
$
1,300

 
$
2,367

 
$
2,957

 
$
4,814

Incremental accretion income on other FDIC acquired loans (1)
 

 
15

 

 
132

Provision for losses on purchased credit impaired loans
 
(91
)
 
(476
)
 
(744
)
 
(3,085
)
Change in FDIC loss-sharing asset (2)
 
(990
)
 
(1,494
)
 
(2,093
)
 
(1,344
)
FDIC clawback liability recovery (expense)
 
(70
)
 
30

 
(279
)
 
7

Pre-tax earnings impact of FDIC acquired loan portfolios
 
$
149

 
$
442

 
$
(159
)
 
$
524

__________
(1) For 2016, incremental accretion income on other FDIC acquired loans is no longer considered significant.
(2) For additional information on the FDIC loss-sharing asset, please see the “FDIC Loss-sharing Asset” section of this Management’s Discussion and Analysis and Note 7 to the Consolidated Financial Statements in “Item 1. Financial Statements (unaudited)” of this report.
Income Taxes
We recorded an income tax provision of $11.2 million for the second quarter of 2016, compared to a provision of $9.9 million for the same period in 2015, with an effective tax rate of 31% for both periods. For the six months ended June 30, 2016 and 2015, we recorded an income tax provision of $20.5 million and $20.7 million, respectively, with an effective tax rate of 30% and 31%, respectively. Our effective tax rate remains lower than the statutory tax rate due to the amount of tax-exempt municipal securities held in the investment portfolio, tax-exempt earnings on bank owned life insurance and loans with favorable tax attributes. For additional information, please refer to the Company’s annual report on Form 10-K for the year ended December 31, 2015.
FINANCIAL CONDITION
Total assets were $9.35 billion as of June 30, 2016, an increase of $402.0 million from $8.95 billion at December 31, 2015. Loan growth of $292.1 million during the quarter was driven by strong loan originations of $337.8 million. Loan production was diversified across the portfolio, but was centered in our commercial business and commercial and multifamily residential real estate sectors. Securities available for sale were $2.28 billion at June 30, 2016, an increase of $121.9 million from December 31, 2015. Total liabilities were $8.08 billion as of June 30, 2016, an increase of $369.6 million from $7.71 billion at December 31, 2015. The increase was due to increases in deposits and Federal Home Loan Bank advances.
Investment Securities Available for Sale
At June 30, 2016, the Company held investment securities totaling $2.28 billion compared to $2.16 billion at December 31, 2015. The increase in the investment securities portfolio from year-end is due to $296.9 million in purchases and a $42.2 million increase in the net unrealized gain of securities in the portfolio, partially offset by $206.6 million in principal payments, maturities and sales and $10.6 million in premium amortization. The average duration of our investment portfolio was approximately 3 years and 10 months at June 30, 2016. This duration takes into account calls, where appropriate, and consensus prepayment speeds.
The investment securities are used by the Company as a component of its balance sheet management strategies. From time-to-time, securities may be sold to reposition the portfolio in response to strategies developed by the Company’s asset liability committee. In accordance with our investment strategy, management monitors market conditions with a view to realize gains on its available for sale securities portfolio when prudent.

46


The Company performs a quarterly assessment of the debt and equity securities in its investment portfolio that have an unrealized loss to determine whether the decline in the fair value of these securities below their amortized cost basis is other-than-temporary. Impairment is considered other-than-temporary when it becomes probable that the Company will be unable to recover the entire amortized cost basis of its investment. The Company’s impairment assessment takes into consideration factors such as the length of time and the extent to which the market value has been less than cost, defaults or deferrals of scheduled interest or principal, external credit ratings and recent downgrades, internal assessment of credit quality, and whether the Company intends to sell the security and whether it is more likely than not it will be required to sell the security prior to recovery of its amortized cost basis. If a decline in fair value is judged to be other-than-temporary, the cost basis of the individual security is written down to fair value which then becomes the new cost basis. The new cost basis is not adjusted for subsequent recoveries in fair value.
When there are credit losses associated with an impaired debt security and the Company does not have the intent to sell the security and it is more likely than not that it will not have to sell the security before recovery of its cost basis, the Company will separate the amount of the impairment into the amount that is credit-related and the amount related to non-credit factors. The credit-related impairment is recognized in earnings and the non-credit-related impairment is recognized in accumulated other comprehensive income.
At June 30, 2016, the market value of securities available for sale had a net unrealized gain of $42.3 million compared to a net unrealized gain of $84 thousand at December 31, 2015. The change in valuation was the result of fluctuations in market interest rates subsequent to purchase. At June 30, 2016, the Company had $248.2 million of investment securities with gross unrealized losses of $2.4 million; however, we did not consider these investment securities to be other-than-temporarily impaired.
The following table sets forth our securities portfolio by type for the dates indicated:
 
 
June 30, 2016
 
December 31, 2015
 
 
(in thousands)
Securities Available for Sale
 
 
 
 
U.S. government agency and government-sponsored enterprise mortgage-backed securities and collateralized mortgage obligations
 
$
1,421,686

 
$
1,286,489

State and municipal securities
 
518,365

 
492,169

U.S. government and government-sponsored enterprise securities
 
333,743

 
353,782

U.S. government securities
 
549

 
20,137

Other securities
 
5,209

 
5,117

Total
 
$
2,279,552

 
$
2,157,694

For further information on our investment portfolio, see Note 3 of the Consolidated Financial Statements in “Item 1. Financial Statements (unaudited)” of this report.
Credit Risk Management
The extension of credit in the form of loans or other credit substitutes to individuals and businesses is one of our principal commerce activities. Our policies, applicable laws, and regulations require risk analysis as well as ongoing portfolio and credit management. We manage our credit risk through lending limit constraints, credit review, approval policies, and extensive, ongoing internal monitoring. We also manage credit risk through diversification of the loan portfolio by type of loan, type of industry and type of borrower and by limiting the aggregation of debt to a single borrower.
In analyzing our existing portfolio, we review our consumer and residential loan portfolios by their performance as a pool of loans, since no single loan is individually significant or judged by its risk rating, size or potential risk of loss. In contrast, the monitoring process for the commercial business, real estate construction, and commercial real estate portfolios includes periodic reviews of individual loans with risk ratings assigned to each loan and performance judged on a loan-by-loan basis.

47


We review these loans to assess the ability of our borrowers to service all interest and principal obligations and, as a result, the risk rating may be adjusted accordingly. In the event that full collection of principal and interest is not reasonably assured, the loan is appropriately downgraded and, if warranted, placed on nonaccrual status even though the loan may be current as to principal and interest payments. Additionally, we assess whether an impairment of a loan warrants specific reserves or a write-down of the loan. For additional discussion on our methodology in managing credit risk within our loan portfolio, see the “Allowance for Loan and Lease Losses” section in this Management’s Discussion and Analysis and Note 1 to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data” of the Company’s 2015 Annual Report on Form 10-K.
Loan policies, credit quality criteria, portfolio guidelines and other controls are established under the guidance of our Chief Credit Officer and approved, as appropriate, by the board of directors. Credit Administration, together with the management loan committee, has the responsibility for administering the credit approval process. As another part of its control process, we use an internal credit review and examination function to provide reasonable assurance that loans and commitments are made and maintained as prescribed by our credit policies. This includes a review of documentation when the loan is initially extended and subsequent examination to ensure continued performance and proper risk assessment.
Loan Portfolio Analysis
Our wholly owned banking subsidiary Columbia State Bank (“Columbia Bank” or the “Bank”) is a full service commercial bank, which originates a wide variety of loans, and focuses its lending efforts on originating commercial business and commercial real estate loans.
The following table sets forth the Company’s loan portfolio by type of loan for the dates indicated:
 
 
June 30, 2016
 
% of Total
 
December 31, 2015
 
% of Total
 
 
(dollars in thousands)
Commercial business
 
$
2,518,682

 
41.2
 %
 
$
2,362,575

 
40.6
 %
Real estate:
 
 
 
 
 
 
 
 
One-to-four family residential
 
172,957

 
2.8
 %
 
176,295

 
3.0
 %
Commercial and multifamily residential
 
2,651,476

 
43.6
 %
 
2,491,736

 
42.9
 %
Total real estate
 
2,824,433

 
46.4
 %
 
2,668,031

 
45.9
 %
Real estate construction:
 
 
 
 
 
 
 
 
One-to-four family residential
 
129,195

 
2.1
 %
 
135,874

 
2.3
 %
Commercial and multifamily residential
 
185,315

 
3.0
 %
 
167,413

 
2.9
 %
Total real estate construction
 
314,510

 
5.1
 %
 
303,287

 
5.2
 %
Consumer
 
325,632

 
5.3
 %
 
342,601

 
5.9
 %
Purchased credit impaired
 
161,107

 
2.6
 %
 
180,906

 
3.1
 %
Subtotal
 
6,144,364

 
100.6
 %
 
5,857,400

 
100.7
 %
Less: Net unearned income
 
(37,221
)
 
(0.6
)%
 
(42,373
)
 
(0.7
)%
Loans, net of unearned income (before Allowance for Loan and Lease Losses)
 
$
6,107,143

 
100.0
 %
 
$
5,815,027

 
100.0
 %
Loans held for sale
 
$
7,649

 
 
 
$
4,509

 
 
Total loans increased $292.1 million from year-end 2015. The loan growth was driven by substantial loan production during the first six months of the year, partially offset by contractual payments and prepayments. The loan portfolio continues to be diversified, with the intent to mitigate risk by minimizing concentration in any one sector. The $37.2 million in unearned income recorded at June 30, 2016 was comprised of $26.0 million in discount on acquired loans and $11.2 million in deferred loan fees. The $42.4 million in unearned income recorded at December 31, 2015 consisted of $32.2 million in discount on acquired loans and $10.2 million in deferred loan fees.

48


The following table provides additional detail related to the net discount of acquired and purchased loans, excluding PCI loans, by acquisition:
 
 
June 30, 2016
 
December 31, 2015
Acquisition:
 
(in thousands)
Intermountain
 
$
7,458

 
$
8,237

West Coast
 
18,966

 
24,367

Other
 
(446
)
 
(432
)
Total net discount at period end
 
$
25,978

 
$
32,172

Commercial Loans: We are committed to providing competitive commercial lending in our primary market areas. Management expects a continued focus within its commercial lending products and to emphasize, in particular, relationship banking with businesses and business owners.
Real Estate Loans: One-to-four family residential loans are secured by properties located within our primary market areas and, typically, have loan-to-value ratios of 80% or lower at origination. Our underwriting standards for commercial and multifamily residential loans generally require that the loan-to-value ratio for these loans not exceed 75% of appraised value, cost, or discounted cash flow value, as appropriate, and that commercial properties maintain debt coverage ratios (net operating income divided by annual debt servicing) of 1.2 or better. However, underwriting standards can be influenced by competition and other factors. We endeavor to maintain the highest practical underwriting standards while balancing the need to remain competitive in our lending practices.
Real Estate Construction Loans: We originate a variety of real estate construction loans. Underwriting guidelines for these loans vary by loan type but include loan-to-value limits, term limits and loan advance limits, as applicable. Our underwriting guidelines for commercial and multifamily residential real estate construction loans generally require that the loan-to-value ratio not exceed 75% and stabilized debt coverage ratios (net operating income divided by annual debt servicing) of 1.2 or better. As noted above, underwriting standards can be influenced by competition and other factors. However, we endeavor to maintain the highest practical underwriting standards while balancing the need to remain competitive in our lending practices.
Consumer Loans: Consumer loans include automobile loans, boat and recreational vehicle financing, home equity and home improvement loans and miscellaneous personal loans.
Foreign Loans: The Company has no material foreign activities. Substantially all of the Company’s loans and unfunded commitments are geographically concentrated in its service areas within the states of Washington, Oregon and Idaho.
Purchased Credit Impaired Loans: PCI loans are comprised of loans and loan commitments acquired in connection with the 2011 FDIC-assisted acquisitions of First Heritage Bank and Summit Bank, as well as the 2010 FDIC-assisted acquisitions of Columbia River Bank and American Marine Bank. PCI loans are generally accounted for under ASC Topic 310-30, Loans and Debt Securities Acquired with Deteriorated Credit Quality (“ASC 310-30”).
For additional information on our loan portfolio, including amounts pledged as collateral on borrowings, see Note 4 to the Consolidated Financial Statements in “Item 1. Financial Statements (unaudited)” of this report.
Nonperforming Assets
Nonperforming assets consist of: (i) nonaccrual loans, which generally are loans placed on a nonaccrual basis when the loan becomes past due 90 days or when there are otherwise serious doubts about the collectability of principal or interest within the existing terms of the loan, (ii) OREO; and (iii) other personal property owned, if applicable.
Nonaccrual loans: The Consolidated Financial Statements are prepared according to the accrual basis of accounting. This includes the recognition of interest income on the loan portfolio, unless a loan is placed on nonaccrual status, which occurs when there are serious doubts about the collectability of principal or interest. Our policy is generally to discontinue the accrual of interest on all loans past due 90 days or more and place them on nonaccrual status. Loans accounted for under ASC 310-30 are generally considered accruing and performing as the loans accrete interest income over the estimated lives of the loans when cash flows are reasonably estimable. Accordingly, PCI loans accounted for under ASC 310-30 that are contractually past due are still considered to be accruing and performing loans.

49


The following table sets forth, at the dates indicated, information with respect to our nonaccrual loans and total nonperforming assets:
 
 
June 30,
2016
 
December 31,
2015
 
 
(in thousands)
Nonperforming assets
 
 
 
 
Nonaccrual loans:
 
 
 
 
Commercial business
 
$
9,548

 
$
9,437

Real estate:
 
 
 
 
One-to-four family residential
 
957

 
820

Commercial and multifamily residential
 
7,834

 
9,513

Total real estate
 
8,791

 
10,333

Real estate construction:
 
 
 
 
One-to-four family residential
 
562

 
928

Total real estate construction
 
562

 
928

Consumer
 
4,014

 
766

Total nonaccrual loans
 
22,915

 
21,464

Other real estate owned and other personal property owned
 
10,613

 
13,738

Total nonperforming assets
 
$
33,528

 
$
35,202

 
 
 
 
 
Loans, net of unearned income
 
$
6,107,143

 
$
5,815,027

Total assets
 
$
9,353,651

 
$
8,951,697

 
 
 
 
 
Nonperforming loans to period end loans
 
0.38
%
 
0.37
%
Nonperforming assets to period end assets
 
0.36
%
 
0.39
%
At June 30, 2016, nonperforming assets were $33.5 million, compared to $35.2 million at December 31, 2015. Nonperforming assets decreased $1.7 million during the six months ended June 30, 2016, primarily due to OREO sales during the period.
Other Real Estate Owned: The following table sets forth activity in OREO for the periods indicated:
 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
 
2016
 
2015
 
2016
 
2015
 
 
(in thousands)
Balance, beginning of period
 
$
12,427

 
$
23,299

 
$
13,738

 
$
22,190

Transfers in
 
206

 
3,143

 
311

 
7,836

Valuation adjustments
 
(139
)
 
(596
)
 
(276
)
 
(793
)
Proceeds from sale of OREO property
 
(1,950
)
 
(6,484
)
 
(3,276
)
 
(11,608
)
Gain on sale of OREO, net
 
69

 
1,255

 
116

 
2,992

Balance, end of period
 
$
10,613

 
$
20,617

 
$
10,613

 
$
20,617

Allowance for Loan and Lease Losses
We record an allowance to recognize management’s estimate of credit losses incurred in the loan portfolio at each balance sheet date. Management’s allowance estimate is measured quarterly and the primary components include allowances related to:
1.
Loans collectively evaluated for impairment under the Contingencies topic of the FASB ASC.
2.
Loans individually determined to be impaired in accordance with the Receivables topic of the FASB ASC.
3.
Purchased credit impaired loans accounted for under the Receivables topic of the FASB ASC.

50


On a quarterly basis, our Chief Credit Officer reviews with executive management and the board of directors the various factors that management considers when determining the adequacy of the allowance. These factors include the following:
Existing general economic and business conditions affecting our market place
Credit quality trends
Historical loss experience
Seasoning of the loan portfolio
Bank regulatory examination results
Findings of internal credit examiners
Duration of current business cycle
Specific loss estimates for problem loans
The allowance is increased by provisions for loan and lease losses (“provision”) charged to expense, and is reduced by loans charged off, net of recoveries or recapture of previous provision. While we believe the best information available is used to determine the allowance, changes in conditions could result in adjustments to the allowance, affecting net income, if circumstances differ from management’s assumptions. In addition, the allowance may include an unallocated amount to recognize factors inherent in our loan portfolio not otherwise contemplated. Any unallocated amount generally comprises less than 5% of the allowance.
For loans individually determined to be impaired, the Company measures impairment on a loan-by-loan basis using either the discounted expected future cash flows, observable market price, or the fair value of the collateral less selling costs if the loan is collateral dependent or if foreclosure is probable. A specific reserve for such loans is recognized to the extent the measured value is less than the loan’s recorded investment.
PCI loans are accounted for under ASC 310-30 and initially measured at fair value based on expected future cash flows over the life of the loans. PCI loans that have common risk characteristics are aggregated into pools. The Company re-measures contractual and expected loan cash flows, at the pool-level, on a quarterly basis. If, due to credit deterioration, the present value of expected cash flows, as periodically re-measured, is less than the carrying value of the loan pool, the Company adjusts the carrying value of the loan pool to the lower amount by adjusting the allowance with a charge to earnings through the provision for loan losses. If the present value of expected cash flows is greater than the carrying value of the loan pool, the Company adjusts the carrying value of the loan pool to a higher amount by recapturing previously recorded allowance for loan losses, if any.
At June 30, 2016, our allowance was $69.3 million, or 1.13% of total loans (excluding loans held for sale). This compares with an allowance of $68.2 million, or 1.17% of total loans (excluding loans held for sale) at December 31, 2015 and an allowance of $69.3 million or 1.23% of total loans (excluding loans held for sale) at June 30, 2015.
In addition to the allowance, we recognize a liability for unfunded commitments and letters of credit. We report this amount in other liabilities on our Consolidated Balance Sheet. We measure this amount based upon our estimates of the probability of funding and losses related to those credit exposures. This methodology is similar to how we measure our allowance. For additional information on the liability for unfunded commitments and letters of credit, see Note 5 to the Consolidated Financial Statements presented elsewhere in this report.


51


The following table provides an analysis of the Company’s allowance for loans at the dates and the periods indicated:
 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
 
2016
 
2015
 
2016
 
2015
 
 
(in thousands)
Beginning balance
 
$
69,264

 
$
70,234

 
$
68,172

 
$
69,569

Charge-offs:
 
 
 
 
 
 
 
 
Commercial business
 
(2,941
)
 
(2,086
)
 
(6,714
)
 
(3,512
)
One-to-four family residential
 
(35
)
 
(289
)
 
(35
)
 
(297
)
Commercial and multifamily residential
 
(26
)
 
(43
)
 
(26
)
 
(43
)
Consumer
 
(334
)
 
(319
)
 
(600
)
 
(1,210
)
Purchased credit impaired
 
(2,898
)
 
(2,876
)
 
(5,764
)
 
(6,976
)
Total charge-offs
 
(6,234
)
 
(5,613
)
 
(13,139
)
 
(12,038
)
Recoveries:
 
 
 
 
 
 
 
 
Commercial business
 
753

 
209

 
1,415

 
827

One-to-four family residential
 
20

 
15

 
61

 
27

Commercial and multifamily residential
 
130

 
20

 
199

 
3,281

One-to-four family residential construction
 
5

 
8

 
259

 
36

Commercial and multifamily residential construction
 
1

 
2

 
2

 
5

Consumer
 
201

 
137

 
366

 
410

Purchased credit impaired
 
1,524

 
2,043

 
3,075

 
3,729

Total recoveries
 
2,634

 
2,434

 
5,377

 
8,315

Net charge-offs
 
(3,600
)
 
(3,179
)
 
(7,762
)
 
(3,723
)
Provision for loan and lease losses
 
3,640

 
2,202

 
8,894

 
3,411

Ending balance
 
$
69,304

 
$
69,257

 
$
69,304

 
$
69,257

Total loans, net at end of period, excluding loans held of sale
 
$
6,107,143

 
$
5,611,897

 
$
6,107,143

 
$
5,611,897

Allowance for loan and lease losses to period-end loans
 
1.13
%
 
1.23
%
 
1.13
%
 
1.23
%
Allowance for unfunded commitments and letters of credit
 
 
 
 
 
 
Beginning balance
 
$
2,930

 
$
2,655

 
$
2,930

 
$
2,655

Net changes in the allowance for unfunded commitments and letters of credit
 
(150
)
 
275

 
(150
)
 
275

Ending balance
 
$
2,780

 
$
2,930

 
$
2,780

 
$
2,930



52


FDIC Loss-sharing Asset
The Company has elected to account for amounts receivable under loss-sharing agreements with the FDIC as an indemnification asset in accordance with the Business Combinations topic of the FASB ASC. The FDIC indemnification asset is initially recorded at fair value, based on the discounted expected future cash flows under the loss-sharing agreements.
Subsequent to initial recognition, the FDIC indemnification asset is reviewed quarterly and adjusted for any changes in expected cash flows. These adjustments are measured on the same basis as the related covered loans. Any decrease in expected cash flows on the covered loans due to an increase in expected credit losses will increase the FDIC indemnification asset and any increase in expected future cash flows on the covered loans due to a decrease in expected credit losses will decrease the FDIC indemnification asset. Changes in the estimated cash flows on covered assets that are immediately recognized in income generally result in a similar immediate adjustment to the loss-sharing asset while changes in expected cash flows on covered assets that are accounted for as an adjustment to yield generally result in adjustments to the amortization or accretion rate for the loss-sharing asset. Increases and decreases to the FDIC loss-sharing asset are recorded as adjustments to noninterest income.
At June 30, 2016, the FDIC loss-sharing asset was $4.3 million, which was comprised of a $3.2 million FDIC indemnification asset and a $1.1 million FDIC receivable. The FDIC receivable represents the amounts due from the FDIC for claims related to covered losses the Company has incurred net of amounts due to the FDIC relating to shared recoveries.
The following table summarizes the activity related to the FDIC loss-sharing asset for the three and six months ended June 30, 2016 and 2015:
 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
 
2016
 
2015
 
2016
 
2015
 
 
(in thousands)
Balance at beginning of period
 
$
5,954

 
$
14,644

 
$
6,568

 
$
15,174

Adjustments not reflected in income:
 
 
 
 
 
 
 
 
Cash received from the FDIC, net
 
(396
)
 
(2,862
)
 
(43
)
 
(3,522
)
FDIC reimbursable recoveries, net
 
(302
)
 
(944
)
 
(166
)
 
(964
)
Adjustments reflected in income:
 
 
 
 
 
 
 
 
Amortization, net
 
(883
)
 
(1,376
)
 
(2,215
)
 
(3,670
)
Loan impairment (recapture)
 
(20
)
 
1

 
127

 
1,532

Sale of other real estate
 
(24
)
 
(208
)
 
120

 
(627
)
Valuation adjustments of other real estate
 
(40
)
 
52

 
(22
)
 
1,124

Other
 
(23
)
 
37

 
(103
)
 
297

Balance at end of period
 
$
4,266

 
$
9,344

 
$
4,266

 
$
9,344

For additional information on the FDIC loss-sharing asset, please see Note 7 to the Consolidated Financial Statements presented elsewhere in this report.
Liquidity and Sources of Funds
Our primary sources of funds are customer deposits. Additionally, we utilize advances from the FHLB of Des Moines (“FHLB”), the Federal Reserve Bank of San Francisco (“FRB”), and term and sweep repurchase agreements to supplement our funding needs. These funds, together with loan repayments, loan sales, retained earnings, equity and other borrowed funds are used to make loans, to acquire securities and other assets, and to fund continuing operations.
In addition, we have a shelf registration statement on file with the Securities and Exchange Commission registering an unlimited amount of any combination of debt or equity securities, depositary shares, purchase contracts, units and warrants in one or more offerings. Specific information regarding the terms of and the securities being offered will be provided at the time of any offering. Proceeds from any future offerings are expected to be used for general corporate purposes, including, but not limited to, the repayment of debt, repurchasing or redeeming outstanding securities, working capital, funding future acquisitions or other purposes identified at the time of any offering.


53


Deposit Activities
Our deposit products include a wide variety of transaction accounts, savings accounts and time deposit accounts. Core deposits (demand deposit, savings, money market accounts and certificates of deposit less than $250,000) increased $209.3 million since year-end 2015.
We have established a branch system to serve our consumer and business depositors. In addition, management’s strategy for funding asset growth is to make use of brokered and other wholesale deposits on an as-needed basis. The Company participates in the Certificate of Deposit Account Registry Service (CDARS®) program. CDARS® is a network that allows participating banks to offer extended FDIC deposit insurance coverage on time deposits. The Company also participates in a similar program to offer extended FDIC deposit insurance coverage on money market accounts. These extended deposit insurance programs are generally available only to existing customers and are not used as a means of generating additional liquidity. At June 30, 2016, CDARS® deposits and brokered money market deposits were $152.3 million, or 2% of total deposits, compared to $127.8 million at year-end 2015. The brokered deposits have varied maturities.
The following table sets forth the Company’s deposit base by type of product for the dates indicated:
 
 
June 30, 2016
 
December 31, 2015 (1)
 
 
Balance
 
% of
Total
 
Balance
 
% of
Total
 
 
(dollars in thousands)
Core deposits:
 
 
 
 
 
 
 
 
Demand and other noninterest-bearing
 
$
3,652,951

 
47.6
%
 
$
3,507,358

 
47.2
%
Interest-bearing demand
 
957,548

 
12.5
%
 
925,909

 
12.4
%
Money market
 
1,818,337

 
23.7
%
 
1,788,552

 
24.0
%
Savings
 
692,694

 
9.0
%
 
657,016

 
8.8
%
Certificates of deposit, less than $250,000 (1)
 
326,433

 
4.3
%
 
359,878

 
4.8
%
Total core deposits
 
7,447,963

 
97.1
%
 
7,238,713

 
97.2
%
Certificates of deposit, $250,000 or more (1)
 
72,812

 
0.9
%
 
72,126

 
1.0
%
Certificates of deposit insured by CDARS®
 
22,755

 
0.3
%
 
26,901

 
0.4
%
Brokered money market accounts
 
129,590

 
1.7
%
 
100,854

 
1.4
%
Subtotal
 
7,673,120

 
100.0
%
 
7,438,594

 
100.0
%
Premium resulting from acquisition date fair value adjustment
 
93

 
 
 
235

 
 
Total deposits
 
$
7,673,213

 
 
 
$
7,438,829

 
 
__________
(1) Reclassified to conform to the current period’s presentation. The reclassification was limited to changing the threshold for certificates of deposit presented to the current FDIC insurance limit.
Borrowings
We rely on FHLB advances and FRB borrowings as another source of both short and long-term funding. FHLB advances and FRB borrowings are secured by bonds within our investment portfolio, and residential, commercial and commercial real estate loans. At June 30, 2016, we had FHLB advances of $204.5 million compared to $68.5 million at December 31, 2015.
We also utilize wholesale and retail repurchase agreements as a supplement to our funding sources. Our wholesale repurchase agreements are secured by mortgage-backed securities. At June 30, 2016 and December 31, 2015, we had term repurchase agreements of $25.0 million, which mature in 2018, and deposit customer sweep-related repurchase agreements of $64.2 million and $74.7 million, respectively, which mature on a daily basis. Management anticipates we will continue to rely on FHLB advances, FRB borrowings, and wholesale and retail repurchase agreements in the future and we will use those funds primarily to make loans and purchase securities.
Contractual Obligations, Commitments & Off-Balance Sheet Arrangements
We are party to many contractual financial obligations, including repayment of borrowings, operating and equipment lease payments, off-balance sheet commitments to extend credit and investments in affordable housing partnerships. At June 30, 2016, we had commitments to extend credit of $1.99 billion compared to $1.98 billion at December 31, 2015.

54


Capital Resources
Shareholders’ equity at June 30, 2016 was $1.27 billion, an increase from $1.24 billion at December 31, 2015. Shareholders’ equity was 14% of total period-end assets at June 30, 2016 and December 31, 2015.
Capital Ratios: Basel III capital requirements and various provisions of the Dodd-Frank Act (the “New Capital Rules”) became effective on January 1, 2015. The New Capital Rules, among other things, (i) introduce a new capital measure called “Common Equity Tier 1,” or CET1, (ii) specify that Tier 1 capital consists of CET1 and “Additional Tier 1 capital” instruments meeting specified requirements, (iii) define CET1 narrowly by requiring that most deductions/adjustments to regulatory capital measures be made to CET1 and not to the other components of capital and (iv) expand the scope of the deductions/adjustments to capital as compared to existing regulations. Under the requirements that are now effective, the minimum capital ratios are now (i) 4.5% CET1 to risk-weighted assets, (ii) 6% Tier 1 capital to risk-weighted assets, (iii) 8% total capital to risk-weighted assets and (iv) 4% Tier 1 leverage. The Company and the Bank have made the one-time election to opt-out of including accumulated other comprehensive income items in regulatory capital calculations.
The New Capital Rules also require a capital conservation buffer designed to absorb losses during periods of economic stress. The capital conservation buffer is composed entirely of CET1, on top of these minimum risk-weighted asset ratios. In addition, the New Capital Rules provide for a countercyclical capital buffer applicable only to certain covered institutions. We do not expect the countercyclical capital buffer to be applicable to us or the Bank. Banking institutions with a ratio of CET1 to risk-weighted assets above the minimum but below the capital conservation buffer (or below the combined capital conservation buffer and countercyclical capital buffer, when the latter is applied) will face constraints on dividends, equity repurchases and compensation based on the amount of the shortfall.
The implementation of the capital conservation buffer began on January 1, 2016 at the 0.625% level and will be phased-in over a three-year period (increasing by 0.625% on each subsequent January 1, until it reaches 2.5% on January 1, 2019). When fully phased-in, the New Capital Rules will require us, and the Bank, to maintain such additional capital conservation buffer of 2.5% of CET1, effectively resulting in minimum ratios of (i) 7% CET1 to risk-weighted assets, (ii) 8.5% Tier 1 capital to risk-weighted assets, and (iii) 10.5% total capital to risk-weighted assets. At June 30, 2016, the capital conservation buffer was 4.6568% and 4.4962% for the Company and Bank, respectively. Therefore, we met all capital adequacy requirements under the New Capital Rules on a fully phased-in basis as if all such requirements were in effect at June 30, 2016.
FDIC regulations set forth the qualifications necessary for a bank to be classified as “well capitalized,” primarily for assignment of FDIC insurance premium rates. To qualify as “well capitalized,” banks must have a CET1 risk-adjusted capital ratio of 6.5%, a Tier I risk-adjusted capital ratio of at least 8%, a total risk-adjusted capital ratio of at least 10% and a leverage ratio of at least 5%. Failure to qualify as “well capitalized” can negatively impact a bank’s ability to expand and to engage in certain activities.
The Company and its banking subsidiary qualify as “well-capitalized” at June 30, 2016 and December 31, 2015. The following table presents the capital ratios and the capital conservation buffer, as applicable, for the Company and its banking subsidiary at June 30, 2016 and December 31, 2015:
 
 
Company
 
Columbia Bank
 
 
June 30, 2016
 
December 31, 2015
 
June 30, 2016
 
December 31, 2015
Common equity tier 1 (CET1) risk-based capital ratio
 
11.6591
%
 
11.94
%
 
11.5121
%
 
11.76
%
Tier 1 risk-based capital ratio
 
11.6733
%
 
11.95
%
 
11.5121
%
 
11.76
%
Total risk-based capital ratio
 
12.6568
%
 
12.94
%
 
12.4962
%
 
12.75
%
Leverage ratio
 
9.6859
%
 
10.03
%
 
9.5856
%
 
9.89
%
Capital conservation buffer
 
4.6568
%
 
N/A

 
4.4962
%
 
N/A

Stock Repurchase Program
In June 2016, the Board of Directors approved a stock repurchase program which succeeds the prior program that was adopted in October 2011. The program authorizes the Company to repurchase up to 2.9 million shares of our outstanding common stock, representing approximately 5% of the common shares outstanding. The Company intends to purchase the shares from time to time in the open market or in private transactions, under conditions which allow such repurchases to be accretive to earnings per share while maintaining capital ratios that exceed the guidelines for a well-capitalized financial institution.

55


Non-GAAP Financial Measures

The Company considers operating net interest margin (tax equivalent) to be an important measurement as it more closely reflects the ongoing operating performance of the Company. Additionally, presentation of the operating net interest margin allows readers to compare certain aspects of the Company’s net interest margin to other organizations. Despite the importance of the operating net interest margin (tax equivalent) to the Company, there is no standardized definition for it and, as a result, the Company’s calculations may not be comparable with other organizations. The Company encourages readers to consider its consolidated financial statements in their entirety and not to rely on any single financial measure.

The following table reconciles the Company’s calculation of the operating net interest margin (tax equivalent) to the net interest margin (tax equivalent) for the periods indicated:
 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
 
2016
 
2015
 
2016
 
2015
Operating net interest margin non-GAAP reconciliation:
 
(dollars in thousands)
Net interest income (tax equivalent) (1)
 
$
84,946

 
$
83,298

 
$
167,607

 
$
165,964

Adjustments to arrive at operating net interest income (tax equivalent):
 
 
 
 
 
 
 
 
Incremental accretion income on FDIC purchased credit impaired loans
 
(1,300
)
 
(2,367
)
 
(2,957
)
 
(4,814
)
Incremental accretion income on other FDIC acquired loans (2)
 

 
(15
)
 

 
(132
)
Incremental accretion income on other acquired loans
 
(3,074
)
 
(4,889
)
 
(6,147
)
 
(9,823
)
Premium amortization on acquired securities
 
2,075

 
2,706

 
4,399

 
5,567

Interest reversals on nonaccrual loans
 
107

 
156

 
560

 
806

Operating net interest income (tax equivalent) (1)
 
$
82,754

 
$
78,889

 
$
163,462

 
$
157,568

Average interest earning assets
 
$
8,285,183

 
$
7,560,288

 
$
8,145,564

 
$
7,544,750

Net interest margin (tax equivalent) (1)
 
4.10
%
 
4.41
%
 
4.12
%
 
4.40
%
Operating net interest margin (tax equivalent) (1)
 
4.00
%
 
4.17
%
 
4.01
%
 
4.18
%
__________
(1) Tax-exempt interest income has been adjusted to a tax equivalent basis. The amount of such adjustment was an addition to net interest income of $2.8 million and $2.3 million for the three months ended June 30, 2016 and 2015, respectively, and an addition to net interest income of $5.3 million and $4.6 million for the six months ended June 30, 2016 and 2015.
(2) For 2016, incremental accretion income on other FDIC acquired loans is no longer considered significant and will no longer be tracked for this non-GAAP financial measure.

56


Item 3.
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
A number of measures are used to monitor and manage interest rate risk, including income simulations and interest sensitivity (gap) analysis. An income simulation model is the primary tool used to assess the direction and magnitude of changes in net interest income resulting from changes in interest rates. Basic assumptions in the model include prepayment speeds on mortgage-related assets, cash flows and maturities of other investment securities, loan and deposit volumes and pricing. These assumptions are inherently subjective and, as a result, the model cannot precisely estimate net interest income or precisely predict the impact of higher or lower interest rates on net interest income. Actual results will differ from simulated results due to timing, magnitude and frequency of interest rate changes and changes in market conditions and management strategies, among other factors. At June 30, 2016, based on the measures used to monitor and manage interest rate risk, there has not been a material change in the Company’s interest rate risk since December 31, 2015. For additional information, refer to Item 7 “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in the Company’s 2015 Annual Report on Form 10-K.
Item 4.
CONTROLS AND PROCEDURES
Evaluation of Disclosure Controls and Procedures
An evaluation was carried out under the supervision and with the participation of the Company’s management, including the Chief Executive Officer (“CEO”) and Chief Financial Officer (“CFO”), of the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934). Based on that evaluation, the CEO and CFO have concluded that as of the end of the period covered by this report, our disclosure controls and procedures are effective in ensuring that the information required to be disclosed by us in the reports we file or submit under the Securities Exchange Act of 1934 is (i) accumulated and communicated to our management (including the CEO and CFO) to allow timely decisions regarding required disclosure, and (ii) recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms.
Changes in Internal Control Over Financial Reporting
There was no change in our internal controls over financial reporting during our most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

57


PART II - OTHER INFORMATION
Item 1.
LEGAL PROCEEDINGS
The Company and its subsidiaries are party to routine litigation arising in the ordinary course of business. Management believes that, based on information currently known to it, any liabilities arising from such litigation will not have a material adverse impact on the Company’s financial conditions, results of operations or cash flows.
Item 1A. RISK FACTORS
Refer to Item 1A of Part I of the Company’s Annual Report on Form 10-K for the year ended December 31, 2015 for a discussion of risk factors relating to the Company’s business. The Company believes that there has been no material change in its risk factors as previously disclosed in the Company’s Form 10-K.
Item 2.
UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
(a)
Not applicable
(b)
Not applicable
(c)
The following table provides information about repurchases of common stock by the Company during the quarter ended June 30, 2016:
Period
 
Total Number of Common Shares Purchased (1)
 
Average Price Paid per Common Share
 
Total Number of Shares Purchased as Part of Publicly Announced Plan (2)
 
Maximum Number of Remaining Shares That May Yet Be Purchased Under the Plan (2)
4/1/2016 - 4/30/2016
 
1,779

 
$
31.17

 

 

5/1/2016 - 5/31/2016
 
129

 
29.90

 

 

6/1/2016 - 6/30/2016
 
33

 
27.62

 

 
2,900,000

 
 
1,941

 
$
31.02

 

 
 
(1)
Common shares repurchased by the Company during the quarter consist of cancellation of 1,941 shares of common stock to pay the shareholders’ withholding taxes.
(2)
During the quarter ended June 30, 2016, the Board of Directors approved a stock repurchase program authorizing the Company to repurchase up to 2.9 million shares of its outstanding common stock.
Item 3.
DEFAULTS UPON SENIOR SECURITIES
None.
Item 4.
MINE SAFETY DISCLOSURES
Not applicable.
Item 5.
OTHER INFORMATION
None.

58


Item 6.
EXHIBITS
 
31.1+
 
Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
 
 
 
31.2+
 
Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
 
 
 
32+
 
Certification Pursuant to 18 U.S.C. Section 1350, As Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
 
 
 
101+
 
The following financial information from Columbia Banking System, Inc.’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2016 is formatted in XBRL: (i) the Unaudited Consolidated Balance Sheets, (ii) the Unaudited Consolidated Statements of Income, (iii) the Unaudited Consolidated Statements of Comprehensive Income, (iv) the Unaudited Consolidated Statements of Changes in Shareholders’ Equity, (v) the Unaudited Consolidated Statements of Cash Flows, and (vi) the Notes to Unaudited Consolidated Financial Statements.
+ Filed herewith

59


SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Company has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
 
 
 
 
 
 
 
 
 
 
COLUMBIA BANKING SYSTEM, INC.
 
 
 
 
 
 
Date:
August 4, 2016
 
By
 
/s/ MELANIE J. DRESSEL
 
 
 
 
 
Melanie J. Dressel
 
 
 
 
 
President and Chief Executive Officer
(Principal Executive Officer)
 
 
 
 
 
 
Date:
August 4, 2016
 
By
 
/s/ CLINT E. STEIN
 
 
 
 
 
Clint E. Stein
 
 
 
 
 
Executive Vice President and
Chief Financial Officer
(Principal Financial Officer)
 
 
 
 
 
 
Date:
August 4, 2016
 
By
 
/s/ BARRY S. RAY
 
 
 
 
 
Barry S. Ray
 
 
 
 
 
Senior Vice President and
Chief Accounting Officer
(Principal Accounting Officer)


60


INDEX TO EXHIBITS
 
 
 
 
31.1+
 
Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
 
 
 
31.2+
 
Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
 
 
 
32+
 
Certification Pursuant to 18 U.S.C. Section 1350, As Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
 
 
 
101+
 
The following financial information from Columbia Banking System, Inc.’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2016 is formatted in XBRL: (i) the Unaudited Consolidated Balance Sheets, (ii) the Unaudited Consolidated Statements of Income, (iii) the Unaudited Consolidated Statements of Comprehensive Income, (iv) the Unaudited Consolidated Statements of Changes in Shareholders’ Equity, (v) the Unaudited Consolidated Statements of Cash Flows, and (vi) the Notes to Unaudited Consolidated Financial Statements.
+ Filed herewith

61