EX-99.1 2 a991colb2q2017earningsrele.htm PRESS RELEASE - EARNINGS AND DIVIDEND Exhibit


Exhibit 99.1

cbsystemsolidbuga01.jpg

FOR IMMEDIATE RELEASE
July 27, 2017

                        


Columbia Banking System Announces Second Quarter 2017 Results
and Quarterly Cash Dividend

Highlights

Record second quarter net income of $27.1 million; diluted earnings per share of $0.47
New loan production for the quarter of $316.2 million and loan growth of $194.9 million
Terminated all existing loss share agreements with the FDIC
Nonperforming assets to period end assets ratio remains low at 0.42%



TACOMA, Washington, July 27, 2017 -- Hadley Robbins, President and Chief Executive Officer of Columbia Banking System and Columbia Bank (NASDAQ: COLB) (“Columbia”), said today upon the release of Columbia’s second quarter 2017 earnings, “I’m pleased with our record setting earnings for the quarter, especially in light of the impact of the $2.4 million expense we recognized to terminate our FDIC loss sharing agreements, which when combined with the $1.0 million of acquisition-related expense recorded in the quarter, reduced our earnings per share by $0.04.” Mr. Robbins continued, “Our record first half 2017 earnings is a direct reflection on the efforts of our bankers, who remain focused on developing new relationships while deepening existing ones.”

1



Balance Sheet
Total assets at June 30, 2017 were $9.69 billion, an increase of $157.8 million from March 31, 2017. Loans grew $194.9 million during the quarter due to strong loan originations of $316.2 million and seasonal increases in line utilization. Securities available for sale were $2.26 billion at June 30, 2017, a decrease of $66.7 million, or 3% from $2.33 billion at March 31, 2017. Total deposits at June 30, 2017 were $8.07 billion, a decrease of $16.4 million from March 31, 2017. Core deposits comprised 96% of total deposits and were $7.72 billion at June 30, 2017, a decrease of $72.8 million from March 31, 2017. The average cost of total deposits for the quarter was 0.05%, an increase of one basis point from the first quarter of 2017.
Income Statement
Net Interest Income
Net interest income for the second quarter of 2017 was $86.2 million, a decrease of $514 thousand from the linked period and an increase of $4.0 million from the prior year period. The linked quarter decrease was principally from taxable securities income, whose yields during the first quarter of 2017 benefited from a market-driven reduction in premium amortization. Also contributing to the decrease was incremental accretion from purchased loans, which was $956 thousand lower than the linked period. The increase from the prior year period was due to higher loan and securities volumes, partially offset by lower incremental accretion. Incremental accretion income from purchased loans in the current period was $1.3 million lower than the prior year period. For additional information regarding net interest income, see the “Average Balances and Rates” table.
Noninterest Income
Noninterest income was $24.1 million for the second quarter of 2017, a decrease of $724 thousand compared to $24.9 million for the first quarter of 2017. The linked quarter decrease was principally due to lower bank owned life insurance (“BOLI”) benefits in the current period as well as a $573 thousand benefit from re-measuring our mortgage repurchase liability in the linked period. Both the BOLI and mortgage repurchase benefits were recorded to other noninterest income. Compared to the second quarter of 2016, noninterest income increased by $2.2 million due to lower expenses from the FDIC loss-sharing asset as well as higher other noninterest income, principally from a current quarter BOLI benefit of $430 thousand, with no such BOLI benefit in the prior year period.

2



Noninterest Expense
Total noninterest expense for the second quarter of 2017 was $68.9 million, a decrease of $119 thousand from the first quarter of 2017. The small improvement resulted from lower compensation costs being offset by the $2.4 million charge from early termination of our FDIC loss-sharing agreements; the early termination charge was recognized in other noninterest expense. The lower compensation costs stemmed from additional stock compensation expense recognized in the linked quarter due to the immediate vesting of certain restricted share awards as well as additional payroll taxes.
Compared to the second quarter of 2016, noninterest expense increased $5.1 million, or 8%, from $63.8 million. The increase was due to the previously noted charge from early termination of loss-sharing agreements as well as $1.0 million of acquisition-related expenses recognized in the current quarter. In addition, legal and professional fees were higher due to costs from both our investment in a customer relationship management application and the search for a permanent Chief Executive Officer.
Net Interest Margin
Columbia’s net interest margin (tax equivalent) for the second quarter of 2017 was 4.12%, a decrease of 8 basis points from the linked quarter and an increase of 2 basis points from the prior year period. The decrease from the linked quarter was due to higher linked quarter interest income from taxable securities, which was driven by reduced amortization of premiums as well as lower incremental accretion in the current quarter. The increase from the prior year quarter was due to higher loan and security volumes, partially offset by lower incremental accretion. Columbia’s operating net interest margin (tax equivalent)(1) was 4.09% for the second quarter of 2017, unchanged from the linked quarter and an increase of 9 basis points from the prior year period due to higher loan and security volumes.

3



The following table shows the impact to interest income resulting from income accretion on acquired loan portfolios as well as the net interest margin and operating net interest margin:
 
 
Three Months Ended
 
Six Months Ended
 
 
June 30,
 
March 31,
 
December 31,
 
September 30,
 
June 30,
 
June 30,
 
June 30,
 
 
2017
 
2017
 
2016
 
2016
 
2016
 
2017
 
2016
 
 
(dollars in thousands)
Incremental accretion income due to:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
FDIC purchased credit impaired loans
 
$
753

 
$
2,117

 
$
1,199

 
$
1,816

 
$
1,300

 
$
2,870

 
$
2,957

Other acquired loans
 
2,356

 
1,948

 
3,087

 
2,749

 
3,074

 
4,304

 
6,147

Incremental accretion income
 
$
3,109

 
$
4,065

 
$
4,286

 
$
4,565

 
$
4,374

 
$
7,174

 
$
9,104

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net interest margin (tax equivalent)
 
4.12
%
 
4.20
%
 
4.11
%
 
4.13
%
 
4.10
%
 
4.16
%
 
4.12
%
Operating net interest margin (tax equivalent) (1)
 
4.09
%
 
4.09
%
 
3.99
%
 
4.03
%
 
4.00
%
 
4.09
%
 
4.01
%
__________
(1) Operating net interest margin (tax equivalent) is a non-GAAP financial measure. See the section titled “Non-GAAP Financial Measures” on the last page of this earnings release for the reconciliation of operating net interest margin (tax equivalent) to net interest margin.
Asset Quality
At June 30, 2017, nonperforming assets to total assets were 0.42% compared to 0.32% at March 31, 2017 and 0.35% at December 31, 2016. Total nonperforming assets increased $10.8 million from the linked quarter due to an $11.3 million increase in nonaccrual loans, partially offset by a decrease in other real estate owned.
The following table sets forth information regarding nonaccrual loans and total nonperforming assets:
 
 
June 30, 2017
 
March 31, 2017
 
December 31, 2016
 
 
(in thousands)
Nonaccrual loans:
 
 
 
 
 
 
Commercial business
 
$
24,747

 
$
10,848

 
$
11,555

Real estate:
 
 
 
 
 
 
One-to-four family residential
 
697

 
450

 
568

Commercial and multifamily residential
 
7,267

 
10,237

 
11,187

Total real estate
 
7,964

 
10,687

 
11,755

Real estate construction:
 
 
 
 
 
 
One-to-four family residential
 
241

 
213

 
563

Total real estate construction
 
241

 
213

 
563

Consumer
 
3,872

 
3,799

 
3,883

Total nonaccrual loans
 
36,824

 
25,547

 
27,756

Other real estate owned and other personal property owned
 
4,058

 
4,519

 
5,998

Total nonperforming assets
 
$
40,882

 
$
30,066

 
$
33,754



4



The following table provides an analysis of the Company's allowance for loan and lease losses:
 
 
Three Months Ended
 
Six Months Ended
 
 
June 30, 2017
 
March 31, 2017
 
June 30, 2016
 
June 30, 2017
 
June 30, 2016
 
 
(in thousands)
Beginning balance
 
$
71,021

 
$
70,043

 
$
69,264

 
$
70,043

 
$
68,172

Charge-offs:
 
 
 
 
 
 
 
 
 
 
Commercial business
 
(3,600
)
 
(1,127
)
 
(2,941
)
 
(4,727
)
 
(6,714
)
One-to-four family residential real estate
 
(153
)
 
(307
)
 
(35
)
 
(460
)
 
(35
)
Commercial and multifamily residential real estate
 

 

 
(26
)
 

 
(26
)
One-to-four family residential real estate construction
 

 
(14
)
 

 
(14
)
 

Consumer
 
(465
)
 
(428
)
 
(334
)
 
(893
)
 
(600
)
Purchased credit impaired
 
(1,800
)
 
(1,939
)
 
(2,898
)
 
(3,739
)
 
(5,764
)
Total charge-offs
 
(6,018
)
 
(3,815
)
 
(6,234
)
 
(9,833
)
 
(13,139
)
Recoveries:
 
 
 
 
 
 
 
 
 
 
Commercial business
 
2,944

 
365

 
753

 
3,309

 
1,415

One-to-four family residential real estate
 
223

 
117

 
20

 
340

 
61

Commercial and multifamily residential real estate
 
127

 
78

 
130

 
205

 
199

One-to-four family residential real estate construction
 
58

 
29

 
5

 
87

 
259

Commercial and multifamily residential real estate construction
 

 

 
1

 

 
2

Consumer
 
248

 
285

 
201

 
533

 
366

Purchased credit impaired
 
1,204

 
1,144

 
1,524

 
2,348

 
3,075

Total recoveries
 
4,804

 
2,018

 
2,634

 
6,822

 
5,377

Net charge-offs
 
(1,214
)
 
(1,797
)
 
(3,600
)
 
(3,011
)
 
(7,762
)
Provision for loan and lease losses
 
3,177

 
2,775

 
3,640

 
5,952

 
8,894

Ending balance
 
$
72,984

 
$
71,021

 
$
69,304

 
$
72,984

 
$
69,304

The allowance for loan losses to period end loans was 1.14% at both June 30, 2017 and March 31, 2017. For the second quarter of 2017, Columbia recorded a net provision for loan and lease losses of $3.2 million compared to a net provision of $2.8 million for the linked quarter and $3.6 million for the comparable quarter last year. The net provision for loan and lease losses recorded during the current quarter consisted of $3.9 million of provision for loan losses for loans, excluding PCI loans, partially offset by a provision recovery of $738 thousand for PCI loans.
Andy McDonald, Columbia’s Executive Vice President and Chief Credit Officer, commented, “Our nonperforming assets ratio of 42 basis points reflects the strength of our regional economy and the diversification within our loan portfolio.”

5



Organizational Update
Mr. Robbins commented, “Our pending acquisition of Pacific Continental Corporation is progressing. As announced last month, we have received the required shareholder approvals to complete the merger. Once the remaining regulatory approvals are obtained, we look forward to joining these two great companies together to the benefit of our customers, shareholders and the communities we serve. In addition, we regularly evaluate the alignment of our products and services with the needs of our clients. Given rapid technology changes in the payments industry, we are shifting our merchant card services business to an industry leading, third-party provider. We believe this transition will better serve our business clients via a broad selection of competitive, best-in-class payment processing solutions. This transaction will result in a one-time $14.0 million gain which will be recognized in the third quarter of 2017.”
Mr. Robbins continued, “I’m pleased to have recently announced some organization changes that are occurring at the Company. Clint Stein’s transition from Chief Financial Officer to Chief Operating Officer provides a great opportunity for leadership continuity as the two of us and our teams, have worked closely on the majority of our recently completed and in process strategic business initiatives. In addition to the national search for our next CFO, we have a search underway for an executive level Chief Risk Officer. This role will oversee the maturation of our existing enterprise risk management program and position us for future growth.”
Cash Dividend Announcement
Columbia will pay a regular cash dividend of $0.22 per common share on August 23, 2017 to shareholders of record as of the close of business on August 9, 2017.
Conference Call Information
Columbia’s management will discuss the second quarter 2017 results on a conference call scheduled for Thursday, July 27, 2017 at 1:00 p.m. Pacific Time (4:00 p.m. ET). Interested parties join the live-streamed event and a replay of the event by using the site:
https://engage.vevent.com/rt/columbiabankingsystemincao~48444274
The conference call can also be accessed on Thursday, July 27, 2017 at 1:00 p.m. Pacific Time (4:00 p.m. ET) by calling 1-888-286-8956; Conference ID code #48444274.

6



About Columbia
Headquartered in Tacoma, Washington, Columbia Banking System, Inc. is the holding company of Columbia Bank, a Washington state-chartered full-service commercial bank with locations throughout Washington, Oregon and Idaho. For the eleventh consecutive year, the bank was named in 2017 as one of Puget Sound Business Journal's "Washington's Best Workplaces." Columbia ranked in the top 30 on the 2017 Forbes list of best banks.
More information about Columbia can be found on its website at www.columbiabank.com.


Note Regarding Forward-Looking Statements
This news release includes forward looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward looking statements include, but are not limited to, descriptions of Columbia’s management’s expectations regarding future events and developments such as future operating results, growth in loans and deposits, continued success of Columbia’s style of banking and the strength of the local economy. The words “will,” “believe,” “expect,” “intend,” “should,” and “anticipate” or the negative of these words or words of similar construction are intended in part to help identify forward looking statements. Future events are difficult to predict, and the expectations described above are necessarily subject to risks and uncertainties, many of which are outside our control, that may cause actual results to differ materially and adversely. In addition to discussions about risks and uncertainties set forth from time to time in Columbia’s filings with the Securities and Exchange Commission, available at the SEC’s website at www.sec.gov and the Company’s website at www.columbiabank.com, including the “Risk Factors,” “Business” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” sections of our annual reports on Form 10-K and quarterly reports on Form 10-Q, (as applicable), factors that may cause actual results to differ materially from those contemplated by such forward-looking statements include, among others, the following: (1) local, national and international economic conditions may be less favorable than expected or have a more direct and pronounced effect on Columbia than expected and adversely affect Columbia’s ability to continue its internal growth at historical rates and maintain the quality of its earning assets; (2) changes in interest rates could significantly reduce net interest income and negatively affect funding sources; (3) projected business increases following strategic expansion or opening or acquiring new branches may be lower than expected; (4) costs or difficulties related to the integration of acquisitions may be greater than expected; (5) competitive pressure among financial institutions may increase significantly; (6) legislation or regulatory requirements or changes may adversely affect the businesses in which Columbia is engaged; and (7) the proposed merger with Pacific Continental Corporation (“Pacific Continental”) may not close when expected or at all because required regulatory or other approvals and other conditions to closing are not received or satisfied on a timely basis or at all, which may have an effect on the trading prices of Columbia’s stock. We believe the expectations reflected in our forward-looking statements are reasonable, based on information available to us on the date hereof. However, given the described uncertainties and risks, we cannot guarantee our future performance or results of operations and you should not place undue reliance on these forward-looking statements which speak only as of the date hereof. 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 by the federal securities laws. The factors noted above and the risks and uncertainties described in our SEC filings should be considered when reading any forward-looking statements in this release.


7



Additional Information
In connection with the Agreement and Plan of Merger, dated as of January 9, 2017, by and between Columbia Banking System, Inc. and Pacific Continental, Columbia has filed with the SEC a Registration Statement on Form S-4 that includes a Joint Proxy Statement of Columbia and Pacific Continental and a Prospectus of Columbia, as well as other relevant documents concerning the proposed transaction. Shareholders of Columbia and Pacific Continental are urged to carefully read the Registration Statement and the Joint Proxy Statement/Prospectus regarding the transaction in their entirety and any other relevant documents filed with the SEC, as well as any amendments or supplements to those documents, because they contain important information. Shareholders of Columbia and Pacific Continental are also urged to carefully review and consider each of Columbia’s and Pacific Continental’s public filings with the SEC, including but not limited to their Annual Reports on Form 10-K, their proxy statements, their Current Reports on Form 8-K and their Quarterly Reports on Form 10-Q. A definitive Joint Proxy Statement/Prospectus has been sent to the shareholders of each institution seeking any required shareholder approvals. The Joint Proxy Statement/Prospectus and other relevant materials filed with the SEC may be obtained free of charge at the SEC’s Website at http://www.sec.gov. PACIFIC CONTINENTAL AND COLUMBIA SHAREHOLDERS ARE URGED TO READ THE JOINT PROXY STATEMENT/PROSPECTUS AND THE OTHER RELEVANT MATERIALS BECAUSE THEY CONTAIN IMPORTANT INFORMATION ABOUT THE TRANSACTION.

Investors will also be able to obtain these documents, free of charge, from Pacific Continental by accessing Pacific Continental’s website at www.therightbank.com under the link “Investor Relations” or from Columbia at www.columbiabank.com under the tab “About” and then under the heading “Investor Relations.” Copies can also be obtained, free of charge, by directing a written request to Columbia, Attention: Corporate Secretary, 1301 A Street, Suite 800, Tacoma, Washington 98401-2156 or to Pacific Continental, Attention: Corporate Secretary, 111 West Seventh Avenue, P.O. Box 10727, Eugene Oregon 97440-2727.

Contacts:
Hadley S. Robbins,
 
President and
 
Chief Executive Officer
 
 
 
Clint E. Stein,
 
Executive Vice President and
 
Chief Financial Officer
 
 
 
Investor Relations
 
(253) 305-1921


8




FINANCIAL STATISTICS
 
 
 
 
 
 
 
 
 
 
Columbia Banking System, Inc.
 
Three Months Ended
 
Six Months Ended
Unaudited
 
June 30,
 
March 31,
 
June 30,
 
June 30,
 
June 30,
 
 
2017
 
2017
 
2016
 
2017
 
2016
Earnings
 
(dollars in thousands except per share amounts)
Net interest income
 
$
86,161

 
$
86,675

 
$
82,140

 
$
172,836

 
$
162,310

Provision for loan and lease losses
 
$
3,177

 
$
2,775

 
$
3,640

 
$
5,952

 
$
8,894

Noninterest income
 
$
24,135

 
$
24,859

 
$
21,940

 
$
48,994

 
$
42,586

Noninterest expense
 
$
68,867

 
$
68,986

 
$
63,790

 
$
137,853

 
$
128,864

Acquisition-related expense (included in noninterest expense)
 
$
1,023

 
$
1,364

 
$

 
$
2,387

 
$
2,436

Net income
 
$
27,132

 
$
29,199

 
$
25,405

 
$
56,331

 
$
46,664

Per Common Share
 
 
 
 
 
 
 
 
 
 
Earnings (basic)
 
$
0.47

 
$
0.50

 
$
0.44

 
$
0.97

 
$
0.80

Earnings (diluted)
 
$
0.47

 
$
0.50

 
$
0.44

 
$
0.97

 
$
0.80

Book value
 
$
22.23

 
$
21.86

 
$
21.93

 
$
22.23

 
$
21.93

Averages
 
 
 
 
 
 
 
 
 
 
Total assets
 
$
9,597,274

 
$
9,473,698

 
$
9,230,791

 
$
9,535,827

 
$
9,090,001

Interest-earning assets
 
$
8,651,735

 
$
8,520,291

 
$
8,285,183

 
$
8,586,376

 
$
8,145,564

Loans
 
$
6,325,462

 
$
6,198,215

 
$
5,999,428

 
$
6,262,190

 
$
5,913,434

Securities, including Federal Home Loan Bank stock
 
$
2,316,077

 
$
2,310,490

 
$
2,262,012

 
$
2,313,299

 
$
2,204,734

Deposits
 
$
7,965,868

 
$
7,954,653

 
$
7,622,266

 
$
7,960,292

 
$
7,533,980

Interest-bearing deposits
 
$
4,123,135

 
$
4,118,604

 
$
4,026,384

 
$
4,120,882

 
$
4,004,849

Interest-bearing liabilities
 
$
4,367,216

 
$
4,263,660

 
$
4,264,792

 
$
4,315,724

 
$
4,194,687

Noninterest-bearing deposits
 
$
3,842,733

 
$
3,836,049

 
$
3,595,882

 
$
3,839,410

 
$
3,529,131

Shareholders' equity
 
$
1,295,564

 
$
1,261,652

 
$
1,267,670

 
$
1,278,702

 
$
1,263,040

Financial Ratios
 
 
 
 
 
 
 
 
 
 
Return on average assets
 
1.13
%
 
1.23
%
 
1.10
%
 
1.18
%
 
1.03
%
Return on average common equity
 
8.38
%
 
9.26
%
 
8.02
%
 
8.81
%
 
7.39
%
Average equity to average assets
 
13.50
%
 
13.32
%
 
13.73
%
 
13.41
%
 
13.89
%
Net interest margin (tax equivalent)
 
4.12
%
 
4.20
%
 
4.10
%
 
4.16
%
 
4.12
%
Efficiency ratio (tax equivalent) (1)
 
60.42
%
 
59.95
%
 
59.30
%
 
60.19
%
 
60.93
%
Operating efficiency ratio (tax equivalent) (2)
 
57.23
%
 
59.07
%
 
58.81
%
 
58.15
%
 
59.12
%
 
 
 
 
 
 
 
 
 
 
 
 
 
June 30,
 
March 31,
 
December 31,
 
 
 
 
Period end
 
2017
 
2017
 
2016
 
 
 
 
Total assets
 
$
9,685,110

 
$
9,527,272

 
$
9,509,607

 
 
 
 
Loans, net of unearned income
 
$
6,423,074

 
$
6,228,136

 
$
6,213,423

 
 
 
 
Allowance for loan and lease losses
 
$
72,984

 
$
71,021

 
$
70,043

 
 
 
 
Securities, including Federal Home Loan Bank stock
 
$
2,280,996

 
$
2,341,959

 
$
2,288,817

 
 
 
 
Deposits
 
$
8,072,464

 
$
8,088,827

 
$
8,059,415

 
 
 
 
Core deposits
 
$
7,721,766

 
$
7,794,590

 
$
7,749,568

 
 
 
 
Shareholders' equity
 
$
1,297,314

 
$
1,275,343

 
$
1,251,012

 
 
 
 
Nonperforming assets
 
 
 
 
 
 
 
 
 
 
Nonaccrual loans
 
$
36,824

 
$
25,547

 
$
27,756

 
 
 
 
Other real estate owned ("OREO") and other personal property owned ("OPPO")
 
4,058

 
4,519

 
5,998

 
 
 
 
Total nonperforming assets
 
$
40,882

 
$
30,066

 
$
33,754

 
 
 
 
Nonperforming loans to period-end loans
 
0.57
%
 
0.41
%
 
0.45
%
 
 
 
 
Nonperforming assets to period-end assets
 
0.42
%
 
0.32
%
 
0.35
%
 
 
 
 
Allowance for loan and lease losses to period-end loans
 
1.14
%
 
1.14
%
 
1.13
%
 
 
 
 
Net loan charge-offs
 
$
1,214

(3)
$
1,797

(4)
$
239

(5)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1) Noninterest expense divided by the sum of net interest income on a tax equivalent basis and noninterest income on a tax equivalent basis.
(2) The operating efficiency ratio (tax equivalent) is a non-GAAP financial measure. See section titled "Non-GAAP Financial Measures" on the last page of this earnings release for the reconciliation of the operating efficiency ratio (tax equivalent) to the efficiency ratio (tax equivalent).
(3) For the three months ended June 30, 2017.
 
 
 
 
 
 
 
 
 
 
(4) For the three months ended March 31, 2017.
 
 
 
 
 
 
 
 
(5) For the three months ended December 31, 2016.
.
 
 
 
 
 
 
 
 

9



QUARTERLY FINANCIAL STATISTICS
 
 
 
 
 
 
 
 
 
 
Columbia Banking System, Inc.
 
Three Months Ended
Unaudited
 
June 30,
 
March 31,
 
December 31,
 
September 30,
 
June 30,
 
 
2017
 
2017
 
2016
 
2016
 
2016
 
 
(dollars in thousands except per share)
Earnings
 
 
Net interest income
 
$
86,161

 
$
86,675

 
$
85,737

 
$
85,572

 
$
82,140

Provision for loan and lease losses
 
$
3,177

 
$
2,775

 
$
18

 
$
1,866

 
$
3,640

Noninterest income
 
$
24,135

 
$
24,859

 
$
22,330

 
$
23,166

 
$
21,940

Noninterest expense
 
$
68,867

 
$
68,986

 
$
65,014

 
$
67,264

 
$
63,790

Acquisition-related expense (included in noninterest expense)
 
$
1,023

 
$
1,364

 
$
291

 
$

 
$

Net income
 
$
27,132

 
$
29,199

 
$
30,718

 
$
27,484

 
$
25,405

Per Common Share
 
 
 
 
 
 
 
 
 
 
Earnings (basic)
 
$
0.47

 
$
0.50

 
$
0.53

 
$
0.47

 
$
0.44

Earnings (diluted)
 
$
0.47

 
$
0.50

 
$
0.53

 
$
0.47

 
$
0.44

Book value
 
$
22.23

 
$
21.86

 
$
21.52

 
$
21.96

 
$
21.93

Averages
 
 
 
 
 
 
 
 
 
 
Total assets
 
$
9,597,274

 
$
9,473,698

 
$
9,568,214

 
$
9,493,451

 
$
9,230,791

Interest-earning assets
 
$
8,651,735

 
$
8,520,291

 
$
8,612,498

 
$
8,544,876

 
$
8,285,183

Loans
 
$
6,325,462

 
$
6,198,215

 
$
6,200,506

 
$
6,179,163

 
$
5,999,428

Securities, including Federal Home Loan Bank stock
 
$
2,316,077

 
$
2,310,490

 
$
2,314,521

 
$
2,351,093

 
$
2,262,012

Deposits
 
$
7,965,868

 
$
7,954,653

 
$
8,105,522

 
$
7,918,532

 
$
7,622,266

Interest-bearing deposits
 
$
4,123,135

 
$
4,118,604

 
$
4,151,695

 
$
4,118,787

 
$
4,026,384

Interest-bearing liabilities
 
$
4,367,216

 
$
4,263,660

 
$
4,222,820

 
$
4,295,485

 
$
4,264,792

Noninterest-bearing deposits
 
$
3,842,733

 
$
3,836,049

 
$
3,953,827

 
$
3,799,745

 
$
3,595,882

Shareholders' equity
 
$
1,295,564

 
$
1,261,652

 
$
1,274,388

 
$
1,278,588

 
$
1,267,670

Financial Ratios
 
 
 
 
 
 
 
 
 
 
Return on average assets
 
1.13
%
 
1.23
%
 
1.28
%
 
1.16
%
 
1.10
%
Return on average common equity
 
8.38
%
 
9.26
%
 
9.65
%
 
8.60
%
 
8.02
%
Average equity to average assets
 
13.50
%
 
13.32
%
 
13.32
%
 
13.47
%
 
13.73
%
Net interest margin (tax equivalent)
 
4.12
%
 
4.20
%
 
4.11
%
 
4.13
%
 
4.10
%
Period end
 
 
 
 
 
 
 
 
 
 
Total assets
 
$
9,685,110

 
$
9,527,272

 
$
9,509,607

 
$
9,586,754

 
$
9,353,651

Loans, net of unearned income
 
$
6,423,074

 
$
6,228,136

 
$
6,213,423

 
$
6,259,757

 
$
6,107,143

Allowance for loan and lease losses
 
$
72,984

 
$
71,021

 
$
70,043

 
$
70,264

 
$
69,304

Securities, including Federal Home Loan Bank stock
 
$
2,280,996

 
$
2,341,959

 
$
2,288,817

 
$
2,372,724

 
$
2,297,713

Deposits
 
$
8,072,464

 
$
8,088,827

 
$
8,059,415

 
$
8,057,816

 
$
7,673,213

Core deposits
 
$
7,721,766

 
$
7,794,590

 
$
7,749,568

 
$
7,809,064

 
$
7,447,963

Shareholders' equity
 
$
1,297,314

 
$
1,275,343

 
$
1,251,012

 
$
1,276,735

 
$
1,274,479

Nonperforming assets
 
 
 
 
 
 
 
 
 
 
Nonaccrual loans
 
$
36,824

 
$
25,547

 
$
27,756

 
$
21,366

 
$
22,915

OREO and OPPO
 
4,058

 
4,519

 
5,998

 
8,994

 
10,613

Total nonperforming assets
 
$
40,882

 
$
30,066

 
$
33,754

 
$
30,360

 
$
33,528

Nonperforming loans to period-end loans
 
0.57
%
 
0.41
%
 
0.45
%
 
0.34
%
 
0.38
%
Nonperforming assets to period-end assets
 
0.42
%
 
0.32
%
 
0.35
%
 
0.32
%
 
0.36
%
Allowance for loan and lease losses to period-end loans
 
1.14
%
 
1.14
%
 
1.13
%
 
1.12
%
 
1.13
%
Net loan charge-offs
 
$
1,214

 
$
1,797

 
$
239

 
$
906

 
$
3,600


10



LOAN PORTFOLIO COMPOSITION
 
 
 
 
 
 
 
 
 
 
Columbia Banking System, Inc.
 
 
 
 
 
 
 
 
 
 
Unaudited
 
June 30,
 
March 31,
 
December 31,
 
September 30,
 
June 30,
 
 
2017
 
2017
 
2016
 
2016
 
2016
Loan Portfolio Composition - Dollars
 
(dollars in thousands)
Commercial business
 
$
2,704,468

 
$
2,559,247

 
$
2,551,054

 
$
2,630,017

 
$
2,518,682

Real estate:
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
173,150

 
172,581

 
170,331

 
168,511

 
172,957

Commercial and multifamily residential
 
2,787,560

 
2,783,433

 
2,719,830

 
2,686,783

 
2,651,476

Total real estate
 
2,960,710

 
2,956,014

 
2,890,161

 
2,855,294

 
2,824,433

Real estate construction:
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
139,956

 
115,219

 
121,887

 
130,163

 
129,195

Commercial and multifamily residential
 
195,565

 
172,896

 
209,118

 
202,014

 
185,315

Total real estate construction
 
335,521

 
288,115

 
331,005

 
332,177

 
314,510

Consumer
 
323,187

 
318,069

 
329,261

 
325,741

 
325,632

Purchased credit impaired
 
129,853

 
138,903

 
145,660

 
152,764

 
161,107

Subtotal loans
 
6,453,739

 
6,260,348

 
6,247,141

 
6,295,993

 
6,144,364

Less: Net unearned income
 
(30,665
)
 
(32,212
)
 
(33,718
)
 
(36,236
)
 
(37,221
)
Loans, net of unearned income
 
6,423,074

 
6,228,136

 
6,213,423

 
6,259,757

 
6,107,143

Less: Allowance for loan and lease losses
 
(72,984
)
 
(71,021
)
 
(70,043
)
 
(70,264
)
 
(69,304
)
Total loans, net
 
6,350,090

 
6,157,115

 
6,143,380

 
6,189,493

 
6,037,839

Loans held for sale
 
$
6,918

 
$
3,245

 
$
5,846

 
$
3,361

 
$
7,649


 
 
June 30,
 
March 31,
 
December 31,
 
September 30,
 
June 30,
Loan Portfolio Composition - Percentages
 
2017
 
2017
 
2016
 
2016
 
2016
Commercial business
 
42.1
 %
 
41.1
 %
 
41.1
 %
 
42.0
 %
 
41.2
 %
Real estate:
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
2.7
 %
 
2.8
 %
 
2.7
 %
 
2.7
 %
 
2.8
 %
Commercial and multifamily residential
 
43.5
 %
 
44.7
 %
 
43.7
 %
 
43.0
 %
 
43.6
 %
Total real estate
 
46.2
 %
 
47.5
 %
 
46.4
 %
 
45.7
 %
 
46.4
 %
Real estate construction:
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
2.2
 %
 
1.8
 %
 
2.0
 %
 
2.1
 %
 
2.1
 %
Commercial and multifamily residential
 
3.0
 %
 
2.8
 %
 
3.4
 %
 
3.2
 %
 
3.0
 %
Total real estate construction
 
5.2
 %
 
4.6
 %
 
5.4
 %
 
5.3
 %
 
5.1
 %
Consumer
 
5.0
 %
 
5.1
 %
 
5.3
 %
 
5.2
 %
 
5.3
 %
Purchased credit impaired
 
2.0
 %
 
2.2
 %
 
2.3
 %
 
2.4
 %
 
2.6
 %
Subtotal loans
 
100.5
 %
 
100.5
 %
 
100.5
 %
 
100.6
 %
 
100.6
 %
Less: Net unearned income
 
(0.5
)%
 
(0.5
)%
 
(0.5
)%
 
(0.6
)%
 
(0.6
)%
Loans, net of unearned income
 
100.0
 %
 
100.0
 %
 
100.0
 %
 
100.0
 %
 
100.0
 %


11



DEPOSIT COMPOSITION
 
 
 
 
 
 
 
 
 
 
Columbia Banking System, Inc.
 
 
 
 
 
 
 
 
 
 
Unaudited
 
 
 
 
 
 
 
 
 
 
 
 
June 30,
 
March 31,
 
December 31,
 
September 30,
 
June 30,
 
 
2017
 
2017
 
2016
 
2016
 
2016
Deposit Composition - Dollars
 
(dollars in thousands)
Core deposits:
 
 
 
 
 
 
 
 
 
 
Demand and other non-interest bearing
 
$
3,905,652

 
$
3,958,106

 
$
3,944,495

 
$
3,942,434

 
$
3,652,951

Interest bearing demand
 
988,532

 
985,954

 
985,293

 
963,242

 
957,548

Money market
 
1,787,101

 
1,798,034

 
1,791,283

 
1,873,376

 
1,818,337

Savings
 
756,825

 
759,002

 
723,667

 
714,047

 
692,694

Certificates of deposit, less than $250,000
 
283,656

 
293,494

 
304,830

 
315,965

 
326,433

Total core deposits
 
7,721,766

 
7,794,590

 
7,749,568

 
7,809,064

 
7,447,963

 
 
 
 
 
 
 
 
 
 
 
Certificates of deposit, $250,000 or more
 
81,861

 
74,460

 
79,424

 
79,590

 
72,812

Certificates of deposit insured by CDARS®
 
19,276

 
20,994

 
22,039

 
16,951

 
22,755

Brokered money market accounts
 
249,554

 
198,768

 
208,348

 
152,151

 
129,590

Subtotal
 
8,072,457

 
8,088,812

 
8,059,379

 
8,057,756

 
7,673,120

Premium resulting from acquisition date fair value adjustment
 
7

 
15

 
36

 
60

 
93

Total deposits
 
$
8,072,464

 
$
8,088,827

 
$
8,059,415

 
$
8,057,816

 
$
7,673,213

 
 
June 30,
 
March 31,
 
December 31,
 
September 30,
 
June 30,
Deposit Composition - Percentages
 
2017
 
2017
 
2016
 
2016
 
2016
Core deposits:
 
 
 
 
 
 
 
 
 
 
Demand and other non-interest bearing
 
48.4
%
 
48.9
%
 
48.9
%
 
48.9
%
 
47.6
%
Interest bearing demand
 
12.2
%
 
12.2
%
 
12.2
%
 
12.0
%
 
12.5
%
Money market
 
22.1
%
 
22.2
%
 
22.2
%
 
23.2
%
 
23.7
%
Savings
 
9.4
%
 
9.4
%
 
9.0
%
 
8.9
%
 
9.0
%
Certificates of deposit, less than $250,000
 
3.5
%
 
3.6
%
 
3.8
%
 
3.9
%
 
4.3
%
Total core deposits
 
95.6
%
 
96.3
%
 
96.1
%
 
96.9
%
 
97.1
%
 
 
 
 
 
 
 
 
 
 
 
Certificates of deposit, $250,000 or more
 
1.0
%
 
0.9
%
 
1.0
%
 
1.0
%
 
0.9
%
Certificates of deposit insured by CDARS®
 
0.2
%
 
0.3
%
 
0.3
%
 
0.2
%
 
0.3
%
Brokered money market accounts
 
3.2
%
 
2.5
%
 
2.6
%
 
1.9
%
 
1.7
%
Total
 
100.0
%
 
100.0
%
 
100.0
%
 
100.0
%
 
100.0
%


12



CONSOLIDATED STATEMENTS OF INCOME
 
 
 
 
 
 
 
 
 
 
Columbia Banking System, Inc.
 
Three Months Ended
 
Six Months Ended
Unaudited
 
June 30,
 
March 31,
 
June 30,
 
June 30,
 
June 30,
 
 
2017
 
2017
 
2016
 
2017
 
2016
 
 
(in thousands except per share)
Interest Income
 
 
 
 
 
 
 
 
 
 
Loans
 
$
75,579

 
$
74,120

 
$
71,651

 
$
149,699

 
$
141,967

Taxable securities
 
9,468

 
10,986

 
8,829

 
20,454

 
16,846

Tax-exempt securities
 
2,716

 
2,691

 
2,795

 
5,407

 
5,598

Deposits in banks
 
23

 
19

 
28

 
42

 
66

Total interest income
 
87,786

 
87,816

 
83,303

 
175,602

 
164,477

Interest Expense
 
 
 
 
 
 
 
 
 
 
Deposits
 
908

 
787

 
787

 
1,695

 
1,529

Federal Home Loan Bank advances
 
591

 
225

 
241

 
816

 
365

Other borrowings
 
126

 
129

 
135

 
255

 
273

Total interest expense
 
1,625

 
1,141

 
1,163

 
2,766

 
2,167

Net Interest Income
 
86,161

 
86,675

 
82,140

 
172,836

 
162,310

Provision for loan and lease losses
 
3,177

 
2,775

 
3,640

 
5,952

 
8,894

Net interest income after provision for loan and lease losses
 
82,984

 
83,900

 
78,500

 
166,884

 
153,416

Noninterest Income
 
 
 
 
 
 
 
 
 
 
Deposit account and treasury management fees
 
7,396

 
7,287

 
7,093

 
14,683

 
14,082

Card revenue
 
6,202

 
5,723

 
6,051

 
11,925

 
11,703

Financial services and trust revenue
 
3,036

 
2,839

 
2,780

 
5,875

 
5,601

Loan revenue
 
2,989

 
3,593

 
2,802

 
6,582

 
5,064

Merchant processing revenue
 
2,264

 
2,019

 
2,272

 
4,283

 
4,374

Bank owned life insurance
 
1,433

 
1,280

 
1,270

 
2,713

 
2,386

Investment securities gains, net
 

 

 
229

 

 
602

Change in FDIC loss-sharing asset
 
(173
)
 
(274
)
 
(990
)
 
(447
)
 
(2,093
)
Other
 
988

 
2,392

 
433

 
3,380

 
867

Total noninterest income
 
24,135

 
24,859

 
21,940

 
48,994

 
42,586

Noninterest Expense
 
 
 
 
 
 
 
 
 
 
Compensation and employee benefits
 
38,393

 
40,825

 
37,291

 
79,218

 
73,610

Occupancy
 
7,577

 
7,191

 
7,652

 
14,768

 
17,825

Merchant processing expense
 
1,147

 
1,049

 
1,118

 
2,196

 
2,151

Advertising and promotion
 
1,137

 
817

 
1,043

 
1,954

 
1,885

Data processing
 
4,741

 
4,208

 
3,929

 
8,949

 
8,075

Legal and professional fees
 
2,947

 
3,369

 
1,777

 
6,316

 
3,102

Taxes, licenses and fees
 
748

 
1,241

 
1,298

 
1,989

 
2,588

Regulatory premiums
 
741

 
776

 
1,068

 
1,517

 
2,209

Net cost (benefit) of operation of other real estate owned
 
(1
)
 
152

 
84

 
151

 
188

Amortization of intangibles
 
1,249

 
1,349

 
1,483

 
2,598

 
3,066

Other
 
10,188

 
8,009

 
7,047

 
18,197

 
14,165

Total noninterest expense
 
68,867

 
68,986

 
63,790

 
137,853

 
128,864

Income before income taxes
 
38,252

 
39,773

 
36,650

 
78,025

 
67,138

Provision for income taxes
 
11,120

 
10,574

 
11,245

 
21,694

 
20,474

Net Income
 
$
27,132

 
$
29,199

 
$
25,405

 
$
56,331

 
$
46,664

Earnings per common share
 
 
 
 
 
 
 
 
 
 
Basic
 
$
0.47

 
$
0.50

 
$
0.44

 
$
0.97

 
$
0.80

Diluted
 
$
0.47

 
$
0.50

 
$
0.44

 
$
0.97

 
$
0.80

Dividends paid per common share - regular
 
$
0.22

 
$
0.22

 
$
0.19

 
$
0.44

 
$
0.37

Dividends paid per common share - special
 
$

 
$

 
$
0.18

 
$

 
$
0.38

Dividends paid per common share - total
 
$
0.22

 
$
0.22

 
$
0.37

 
$
0.44

 
$
0.75

Weighted average number of common shares outstanding
 
57,520

 
57,388

 
57,185

 
57,437

 
57,149

Weighted average number of diluted common shares outstanding
 
57,525

 
57,394

 
57,195

 
57,442

 
57,160


13



CONSOLIDATED BALANCE SHEETS
 
 
 
 
 
 
 
 
 
 
Columbia Banking System, Inc.
 
 
 
 
 
 
 
 
 
 
 
Unaudited
 
 
 
 
 
 
June 30,
 
March 31,
 
December 31,
 
 
 
 
 
 
 
2017
 
2017
 
2016
 
 
 
 
 
 
 
(in thousands)
ASSETS
 
 
Cash and due from banks
 
 
 
 
 
 
$
197,623

 
$
169,697

 
$
193,038

Interest-earning deposits with banks
 
 
 
 
 
 
14,425

 
13,124

 
31,200

Total cash and cash equivalents
 
 
 
 
 
 
212,048

 
182,821

 
224,238

Securities available for sale at fair value (amortized cost of $2,272,959, $2,349,149 and $2,299,037, respectively)
 
2,264,636

 
2,331,359

 
2,278,577

Federal Home Loan Bank stock at cost
 
16,360

 
10,600

 
10,240

Loans held for sale
 
 
 
 
 
 
6,918

 
3,245

 
5,846

Loans, net of unearned income of ($30,665), ($32,212) and ($33,718), respectively
 
6,423,074

 
6,228,136

 
6,213,423

Less: allowance for loan and lease losses
 
 
 
 
 
72,984

 
71,021

 
70,043

Loans, net
 
 
 
 
 
 
6,350,090

 
6,157,115

 
6,143,380

FDIC loss-sharing asset
 
 
 
 
 
 

 
3,239

 
3,535

Interest receivable
 
 
 
 
 
 
30,856

 
31,345

 
30,074

Premises and equipment, net
 
 
 
 
 
 
146,728

 
148,541

 
150,342

Other real estate owned
 
 
 
 
 
 
4,058

 
4,519

 
5,998

Goodwill
 
 
 
 
 
 
382,762

 
382,762

 
382,762

Other intangible assets, net
 
 
 
 
 
 
15,033

 
16,282

 
17,631

Other assets
 
 
 
 
 
 
255,621

 
255,444

 
256,984

Total assets
 
 
 
 
 
 
$
9,685,110

 
$
9,527,272

 
$
9,509,607

LIABILITIES AND SHAREHOLDERS' EQUITY
 
 
 
 
 
 
Deposits:
 
 
 
 
 
 
 
 
 
 
 
Noninterest-bearing
 
 
 
 
 
 
$
3,905,652

 
$
3,958,106

 
$
3,944,495

Interest-bearing
 
 
 
 
 
 
4,166,812

 
4,130,721

 
4,114,920

Total deposits
 
 
 
 
 
 
8,072,464

 
8,088,827

 
8,059,415

Federal Home Loan Bank advances
 
 
 
 
 
 
159,474

 
15,483

 
6,493

Securities sold under agreements to repurchase
 
65,895

 
46,914

 
80,822

Other liabilities
 
 
 
 
 
 
89,963

 
100,705

 
111,865

Total liabilities
 
 
 
 
 
 
8,387,796

 
8,251,929

 
8,258,595

Commitments and contingent liabilities
 
 
 
 
 
 
 
 
 
 
 
June 30,
 
March 31,
 
December 31,
 
 
 
 
 
 
 
2017
 
2017
 
2016
 
 
 
 
 
 
Preferred stock (no par value)
(in thousands)
 
 
 
 
 
 
Authorized shares
2,000

 
2,000

 
2,000

 
 
 
 
 
 
Issued and outstanding

 

 
9

 

 

 
2,217

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

 
115,000

 
115,000

 
 
 
 
 
 
Issued and outstanding
58,353

 
58,329

 
58,042

 
1,001,292

 
999,702

 
995,837

Retained earnings
 
 
 
 
 
 
302,550

 
288,247

 
271,957

Accumulated other comprehensive loss
 
 
 
 
 
(6,528
)
 
(12,606
)
 
(18,999
)
Total shareholders' equity
 
 
 
 
 
 
1,297,314

 
1,275,343

 
1,251,012

Total liabilities and shareholders' equity
 
 
 
 
 
$
9,685,110

 
$
9,527,272

 
$
9,509,607



14



AVERAGE BALANCES AND RATES
 
 
 
 
 
 
 
 
 
 
Columbia Banking System, Inc.
 
 
 
 
 
 
 
 
 
 
Unaudited
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
Three Months Ended
 
 
June 30, 2017
 
June 30, 2016
 
 
Average
Balances
 
Interest
Earned / Paid
 
Average
Rate
 
Average
Balances
 
Interest
Earned / Paid
 
Average
Rate
 
 
(dollars in thousands)
ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
Loans, net (1)(2)
 
$
6,325,462

 
$
77,030

 
4.87
%
 
$
5,999,428

 
$
72,952

 
4.86
%
Taxable securities
 
1,861,895

 
9,468

 
2.03
%
 
1,801,195

 
8,829

 
1.96
%
Tax exempt securities (2)
 
454,182

 
4,179

 
3.68
%
 
460,817

 
4,300

 
3.73
%
Interest-earning deposits with banks
 
10,196

 
23

 
0.90
%
 
23,743

 
28

 
0.47
%
Total interest-earning assets
 
8,651,735

 
$
90,700

 
4.19
%
 
8,285,183

 
$
86,109

 
4.16
%
Other earning assets
 
173,044

 
 
 
 
 
154,843

 
 
 
 
Noninterest-earning assets
 
772,495

 
 
 
 
 
790,765

 
 
 
 
Total assets
 
$
9,597,274

 
 
 
 
 
$
9,230,791

 
 
 
 
LIABILITIES AND SHAREHOLDERS’ EQUITY
Certificates of deposit
 
$
386,361

 
$
95

 
0.10
%
 
$
428,279

 
$
140

 
0.13
%
Savings accounts
 
755,253

 
19

 
0.01
%
 
692,179

 
18

 
0.01
%
Interest-bearing demand
 
983,936

 
192

 
0.08
%
 
949,669

 
183

 
0.08
%
Money market accounts
 
1,997,585

 
602

 
0.12
%
 
1,956,257

 
446

 
0.09
%
Total interest-bearing deposits
 
4,123,135

 
908

 
0.09
%
 
4,026,384

 
787

 
0.08
%
Federal Home Loan Bank advances
 
195,369

 
591

 
1.21
%
 
161,637

 
241

 
0.60
%
Other borrowings
 
48,712

 
126

 
1.03
%
 
76,771

 
135

 
0.70
%
Total interest-bearing liabilities
 
4,367,216

 
$
1,625

 
0.15
%
 
4,264,792

 
$
1,163

 
0.11
%
Noninterest-bearing deposits
 
3,842,733

 
 
 
 
 
3,595,882

 
 
 
 
Other noninterest-bearing liabilities
 
91,761

 
 
 
 
 
102,447

 
 
 
 
Shareholders’ equity
 
1,295,564

 
 
 
 
 
1,267,670

 
 
 
 
Total liabilities & shareholders’ equity
 
$
9,597,274

 
 
 
 
 
$
9,230,791

 
 
 
 
Net interest income (tax equivalent)
 
$
89,075

 
 
 
 
 
$
84,946

 
 
Net interest margin (tax equivalent)
 
4.12
%
 
 
 
 
 
4.10
%

(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 $1.8 million and $1.2 million for the three month periods ended June 30, 2017 and June 30, 2016, respectively. The incremental accretion on acquired loans was $3.1 million and $4.4 million for the three months ended June 30, 2017 and 2016, respectively.
(2)
Tax-exempt income is calculated on a tax equivalent basis. The tax equivalent yield adjustment to interest earned on loans was $1.5 million and $1.3 million for the three months ended June 30, 2017 and 2016, respectively. The tax equivalent yield adjustment to interest earned on tax exempt securities was $1.5 million for the three months ended June 30, 2017 and 2016, respectively.



15



AVERAGE BALANCES AND RATES
 
 
 
 
 
 
 
 
 
 
Columbia Banking System, Inc.
 
 
 
 
 
 
 
 
 
 
Unaudited
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
Three Months Ended
 
 
June 30, 2017
 
March 31, 2017
 
 
Average
Balances
 
Interest
Earned / Paid
 
Average
Rate
 
Average
Balances
 
Interest
Earned / Paid
 
Average
Rate
 
 
(dollars in thousands)
ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
Loans, net (1)(2)
 
$
6,325,462

 
$
77,030

 
4.87
%
 
$
6,198,215

 
$
75,514

 
4.87
%
Taxable securities
 
1,861,895

 
9,468

 
2.03
%
 
1,861,627

 
10,986

 
2.36
%
Tax exempt securities (2)
 
454,182

 
4,179

 
3.68
%
 
448,863

 
4,140

 
3.69
%
Interest-earning deposits with banks
 
10,196

 
23

 
0.90
%
 
11,586

 
19

 
0.66
%
Total interest-earning assets
 
8,651,735

 
$
90,700

 
4.19
%
 
8,520,291

 
$
90,659

 
4.26
%
Other earning assets
 
173,044

 
 
 
 
 
178,091

 
 
 
 
Noninterest-earning assets
 
772,495

 
 
 
 
 
775,316

 
 
 
 
Total assets
 
$
9,597,274

 
 
 
 
 
$
9,473,698

 
 
 
 
LIABILITIES AND SHAREHOLDERS’ EQUITY
Certificates of deposit
 
$
386,361

 
$
95

 
0.10
%
 
$
399,306

 
$
95

 
0.10
%
Savings accounts
 
755,253

 
19

 
0.01
%
 
738,631

 
19

 
0.01
%
Interest-bearing demand
 
983,936

 
192

 
0.08
%
 
972,560

 
159

 
0.07
%
Money market accounts
 
1,997,585

 
602

 
0.12
%
 
2,008,107

 
514

 
0.10
%
Total interest-bearing deposits
 
4,123,135

 
908

 
0.09
%
 
4,118,604

 
787

 
0.08
%
Federal Home Loan Bank advances
 
195,369

 
591

 
1.21
%
 
81,577

 
225

 
1.10
%
Other borrowings
 
48,712

 
126

 
1.03
%
 
63,479

 
129

 
0.81
%
Total interest-bearing liabilities
 
4,367,216

 
$
1,625

 
0.15
%
 
4,263,660

 
$
1,141

 
0.11
%
Noninterest-bearing deposits
 
3,842,733

 
 
 
 
 
3,836,049

 
 
 
 
Other noninterest-bearing liabilities
 
91,761

 
 
 
 
 
112,337

 
 
 
 
Shareholders’ equity
 
1,295,564

 
 
 
 
 
1,261,652

 
 
 
 
Total liabilities & shareholders’ equity
 
$
9,597,274

 
 
 
 
 
$
9,473,698

 
 
 
 
Net interest income (tax equivalent)
 
$
89,075

 
 
 
 
 
$
89,518

 
 
Net interest margin (tax equivalent)
 
4.12
%
 
 
 
 
 
4.20
%

(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 $1.8 million and $1.6 million for the three month periods ended June 30, 2017 and March 31, 2017. The incremental accretion on acquired loans was $3.1 million and $4.1 million for the three months ended June 30, 2017 and March 31, 2017, respectively.
(2)
Tax-exempt income is calculated on a tax equivalent basis. The tax equivalent yield adjustment to interest earned on loans was $1.5 million and $1.4 million for the three months ended June 30, 2017 and March 31, 2017, respectively. The tax equivalent yield adjustment to interest earned on tax exempt securities was $1.5 million and $1.4 million for the three month periods ended June 30, 2017 and March 31, 2017, respectively.


16



AVERAGE BALANCES AND RATES
 
 
 
 
 
 
 
 
 
 
Columbia Banking System, Inc.
 
 
 
 
 
 
 
 
 
 
Unaudited
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Six Months Ended June 30,
 
Six Months Ended June 30,
 
 
2017
 
2016
 
 
Average
Balances
 
Interest
Earned / Paid
 
Average
Rate
 
Average
Balances
 
Interest
Earned / Paid
 
Average
Rate
 
 
(dollars in thousands)
ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
Loans, net (1)(2)
 
$
6,262,190

 
$
152,544

 
4.87
%
 
$
5,913,434

 
$
144,250

 
4.88
%
Taxable securities
 
1,861,762

 
20,454

 
2.20
%
 
1,745,242

 
16,846

 
1.93
%
Tax exempt securities (2)
 
451,537

 
8,319

 
3.68
%
 
459,492

 
8,612

 
3.75
%
Interest-earning deposits with banks
 
10,887

 
42

 
0.77
%
 
27,396

 
66

 
0.48
%
Total interest-earning assets
 
8,586,376

 
$
181,359

 
4.22
%
 
8,145,564

 
$
169,774

 
4.17
%
Other earning assets
 
175,554

 
 
 
 
 
154,589

 
 
 
 
Noninterest-earning assets
 
773,897

 
 
 
 
 
789,848

 
 
 
 
Total assets
 
$
9,535,827

 
 
 
 
 
$
9,090,001

 
 
 
 
LIABILITIES AND SHAREHOLDERS’ EQUITY
Certificates of deposit
 
$
392,798

 
$
190

 
0.10
%
 
$
438,597

 
$
284

 
0.13
%
Savings accounts
 
746,988

 
38

 
0.01
%
 
684,027

 
35

 
0.01
%
Interest-bearing demand
 
978,279

 
351

 
0.07
%
 
938,809

 
352

 
0.07
%
Money market accounts
 
2,002,817

 
1,116

 
0.11
%
 
1,943,416

 
858

 
0.09
%
Total interest-bearing deposits
 
4,120,882

 
1,695

 
0.08
%
 
4,004,849

 
1,529

 
0.08
%
Federal Home Loan Bank advances
 
138,787

 
816

 
1.18
%
 
106,103

 
365

 
0.69
%
Other borrowings
 
56,055

 
255

 
0.91
%
 
83,735

 
273

 
0.65
%
Total interest-bearing liabilities
 
4,315,724

 
$
2,766

 
0.13
%
 
4,194,687

 
$
2,167

 
0.10
%
Noninterest-bearing deposits
 
3,839,410

 
 
 
 
 
3,529,131

 
 
 
 
Other noninterest-bearing liabilities
 
101,991

 
 
 
 
 
103,143

 
 
 
 
Shareholders’ equity
 
1,278,702

 
 
 
 
 
1,263,040

 
 
 
 
Total liabilities & shareholders’ equity
 
$
9,535,827

 
 
 
 
 
$
9,090,001

 
 
 
 
Net interest income (tax equivalent)
 
$
178,593

 
 
 
 
 
$
167,607

 
 
Net interest margin (tax equivalent)
 
4.16
%
 
 
 
 
 
4.12
%

(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 $3.4 million and $2.3 million for the six months ended June 30, 2017 and 2016, respectively. The incremental accretion on acquired loans was $7.2 million and $9.1 million for the six months ended June 30, 2017 and 2016, respectively.
(2)
Tax-exempt income is calculated on a tax equivalent basis. The tax equivalent yield adjustment to interest earned on loans was $2.8 million and $2.3 million for the six months ended June 30, 2017 and 2016, respectively. The tax equivalent yield adjustment to interest earned on tax exempt securities was $2.9 million and $3.0 million for the six months ended June 30, 2017 and 2016, respectively.


17



Non-GAAP Financial Measures
The Company considers its operating net interest margin and operating efficiency ratios to be useful measurements as they more closely reflect the ongoing operating performance of the Company. Despite the usefulness of the operating net interest margin and operating efficiency ratio to the Company, there are no standardized definitions for them 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 tables reconcile the Company’s calculation of the operating net interest margin and operating efficiency ratio:
 
 
Three Months Ended
 
Six Months Ended
 
 
June 30,
 
March 31,
 
June 30,
 
June 30,
 
June 30,
 
 
2017
 
2017
 
2016
 
2017
 
2016
Operating net interest margin non-GAAP reconciliation:
 
(dollars in thousands)
Net interest income (tax equivalent) (1)
 
$
89,075

 
$
89,518

 
$
84,946

 
$
178,593

 
$
167,607

Adjustments to arrive at operating net interest income (tax equivalent):
 
 
 
 
 
 
 
 
 
 
Incremental accretion income on FDIC purchased credit impaired loans
 
(753
)
 
(2,117
)
 
(1,300
)
 
(2,870
)
 
(2,957
)
Incremental accretion income on other acquired loans
 
(2,356
)
 
(1,948
)
 
(3,074
)
 
(4,304
)
 
(6,147
)
Premium amortization on acquired securities
 
1,669

 
1,462

 
2,075

 
3,131

 
4,399

Interest reversals on nonaccrual loans
 
747

 
265

 
107

 
1,012

 
560

Operating net interest income (tax equivalent) (1)
 
$
88,382

 
$
87,180

 
$
82,754

 
$
175,562

 
$
163,462

Average interest earning assets
 
$
8,651,735

 
$
8,520,291

 
$
8,285,183

 
$
8,586,376

 
$
8,145,564

Net interest margin (tax equivalent) (1)
 
4.12
%
 
4.20
%
 
4.10
%
 
4.16
%
 
4.12
%
Operating net interest margin (tax equivalent) (1)
 
4.09
%
 
4.09
%
 
4.00
%
 
4.09
%
 
4.01
%
 
 
Three Months Ended
 
Six Months Ended
 
 
June 30,
 
March 31,
 
June 30,
 
June 30,
 
June 30,
 
 
2017
 
2017
 
2016
 
2017
 
2016
Operating efficiency ratio non-GAAP reconciliation:
 
(dollars in thousands)
Noninterest expense (numerator A)
 
$
68,867

 
$
68,986

 
$
63,790

 
$
137,853

 
$
128,864

Adjustments to arrive at operating noninterest expense:
 
 
 
 
 
 
 
 
 
 
Acquisition-related expenses
 
(1,023
)
 
(1,364
)
 

 
(2,387
)
 
(2,436
)
Net benefit (cost) of operation of OREO and OPPO
 
1

 
(150
)
 
(84
)
 
(149
)
 
(186
)
FDIC clawback liability recovery (expense)
 

 
54

 
(70
)
 
54

 
(279
)
Loss on asset disposals
 
(8
)
 
(6
)
 
(7
)
 
(14
)
 
(167
)
Termination of FDIC loss share agreements charge
 
(2,409
)
 

 

 
(2,409
)
 

State of Washington Business and Occupation ("B&O") taxes
 
(642
)
 
(1,123
)
 
(1,204
)
 
(1,765
)
 
(2,375
)
Operating noninterest expense (numerator B)
 
$
64,786

 
$
66,397

 
$
62,425

 
$
131,183

 
$
123,421

 
 
 
 
 
 
 
 
 
 
 
Net interest income (tax equivalent) (1)
 
$
89,075

 
$
89,518

 
$
84,946

 
$
178,593

 
$
167,607

Noninterest income
 
24,135

 
24,859

 
21,940

 
48,994

 
42,586

Bank owned life insurance tax equivalent adjustment
 
772

 
689

 
685

 
1,461

 
1,285

Total revenue (tax equivalent) (denominator A)
 
$
113,982

 
$
115,066

 
$
107,571

 
$
229,048

 
$
211,478

 
 
 
 
 
 
 
 
 
 
 
Operating net interest income (tax equivalent) (1)
 
$
88,382

 
$
87,180

 
$
82,754

 
$
175,562

 
$
163,462

Adjustments to arrive at operating noninterest income (tax equivalent):
 
 
 
 
 
 
 
 
 
 
Investment securities gains, net
 

 

 
(229
)
 

 
(602
)
Gain on asset disposals
 
(256
)
 
(29
)
 
(2
)
 
(285
)
 
(56
)
Mortgage loan repurchase liability adjustment
 

 
(573
)
 

 
(573
)
 

Change in FDIC loss-sharing asset
 
173

 
274

 
990

 
447

 
2,093

Operating noninterest income (tax equivalent)
 
24,824

 
25,220

 
23,384

 
50,044

 
45,306

Total operating revenue (tax equivalent) (denominator B)
 
$
113,206

 
$
112,400

 
$
106,138

 
$
225,606

 
$
208,768

Efficiency ratio (tax equivalent) (numerator A/denominator A)
 
60.42
%
 
59.95
%
 
59.30
%
 
60.19
%
 
60.93
%
Operating efficiency ratio (tax equivalent) (numerator B/denominator B)
 
57.23
%
 
59.07
%
 
58.81
%
 
58.15
%
 
59.12
%
__________
(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 $2.9 million for the three month period ended June 30, 2017, $2.8 million for the three month periods ended March 31, 2017 and June 30, 2016, respectively; and $5.8 million and $5.3 million for the six month periods ended June 30, 2017 and June 30, 2016, respectively.

18