Columbia Banking System Announces First Quarter 2016 Results

Highlights - Net income of $21.3 million with diluted earnings per share of $0.37, inclusive of pre-tax acquisition-related expenses of $2.4 million, or $0.03 per diluted share - New loan production for the quarter of $254 million - Solid deposit growth of $158 million, or 9% annualized for the quarter - Nonperforming assets to period end assets ratio remains excellent at 0.55%

April 27, 2016 8:30 PM EDT

TACOMA, Wash., April 27, 2016 /PRNewswire/ -- Melanie Dressel, President and Chief Executive Officer of Columbia Banking System and Columbia Bank (NASDAQ: COLB) ("Columbia"), said today upon the release of Columbia's first quarter 2016 earnings, "Our reported earnings were muted by the last of the Intermountain acquisition expense, increased provision expense and lower accretion income. In the near term, the current rate environment is challenging for organic loan growth to fully offset the runoff in accretion income. Aside from our reported earnings, we had some very positive outcomes in the quarter. These include the highest first quarter loan production we have ever achieved, continued growth during what is historically our slowest quarter for deposit gathering, and meaningful expense control." Ms. Dressel continued, "Despite the uptick in provision expense for the quarter, we remain confident in the overall quality of our loan portfolio."

Balance Sheet

Total assets at March 31, 2016 were $9.04 billion, an increase of $84.2 million from December 31, 2015 as deposit account net inflows were used to fund loan growth and purchase investment securities.  Loan growth of $62.3 million during the quarter was driven by strong loan originations of $254 million.  Loan production was diversified across the portfolio sectors but centered in our  commercial business sector. Securities were $2.20 billion at March 31, 2016, an increase of $26.0 million, or 1% from $2.17 billion at December 31, 2015. Total deposits at March 31, 2016 were $7.60 billion, an increase of $158.1 million from $7.44 billion at December 31, 2015. Core deposits comprised 96% of total deposits and were $7.29 billion at March 31, 2016, an increase of $157.2 million from December 31, 2015. The average rate on interest-bearing deposits and total deposits for the quarter was 0.07% and 0.04%, respectively, remaining unchanged from the fourth quarter of 2015.

Income Statement

Net Interest Income

Net interest income for the first quarter of 2016 was $80.2 million, a decrease of $1.6 million and $194 thousand from the linked and prior year first quarter, respectively. The linked quarter decrease was the result of one less day of interest accruals in the current quarter and a decline in incremental accretion income on loans, partially offset by higher loan volumes. The decrease from the prior year period is attributed to lower incremental accretion income, which in the current quarter is $2.8 million less than the first quarter of 2015. For additional information regarding net interest income, see the "Average Balances and Rates" table.

Noninterest Income

Noninterest income was $20.6 million for the first quarter of 2016, a decrease of $4.1 million compared to $24.7 million for the fourth quarter of 2015. The linked quarter decrease was primarily due to the $3.1 million accrual adjustment recorded during the fourth quarter of 2015 through other noninterest income related to the mortgage repurchase liability resulting from our acquisition of West Coast Bank. Additionally, income from interest rate contracts associated with commercial loan products was $428 thousand lower than the linked quarter.

Compared to the first quarter of 2015, noninterest income declined by $2.1 million primarily due to the change in FDIC loss-sharing asset, which accounted for $1.3 million of the decrease. In addition, other noninterest income was lower in the current quarter due to a $402 thousand decrease related to gains on disposals of loans.

The change in the FDIC loss-sharing asset has been a significant component of noninterest income, but over time the significance has diminished. The following table reflects the income statement components of the change in the FDIC loss-sharing asset:

 

Three Months Ended

March 31,

December 31,

March 31,

2016

2015

2015

(in thousands)

Adjustments reflected in income

Amortization, net

(1,332)

(1,098)

(2,294)

Loan impairment

147

855

1,532

Sale of other real estate

144

(484)

(420)

Write-downs of other real estate

18

10

1,071

Other

(80)

(314)

261

Change in FDIC loss-sharing asset

$

(1,103)

$

(1,031)

$

150

 

Noninterest Expense

Total noninterest expense for the first quarter of 2016 was $65.1 million, a decrease of $1.8 million compared to $66.9 million for the fourth quarter of 2015. After removing the effect of the acquisition-related expenses, which were predominantly related to occupancy in the current quarter, noninterest expense for the current quarter was $2.4 million lower than the fourth quarter of 2015 on the same basis. The decrease was due in part to $852 thousand higher occupancy costs recorded in the prior quarter related to the write-down of land pending sale, which was sold during the current quarter. Also contributing to the decrease was lower expense related to the FDIC clawback liability of $209 thousand during the current quarter compared to $813 thousand in the prior quarter. The linked quarter reduction in legal and professional expense was principally driven by higher fees incurred in the fourth quarter of 2015 for regulatory exams and filings.

Compared to the first quarter of 2015, noninterest expense decreased $1.7 million, or 2%, from $66.7 million. This decrease was due to lower compensation and benefits and was partially offset by higher net OREO expenses.  OREO expenses were a net cost of $104 thousand in the current quarter but were a net benefit of $1.2 million in the first quarter of 2015.

Net Interest Margin ("NIM")

Columbia's net interest margin (tax equivalent) for the first quarter of 2016 was 4.13%, a decline of 12 and 26 basis points from the linked and prior year quarters, respectively. The decline was due to both lower incremental accretion on acquired loans and lower yielding originated loans. Incremental accretion income was $4.7 million in the current period compared to $7.5 million in the prior year quarter. Columbia's operating net interest margin (tax equivalent)(1) was 4.03% for the first quarter of 2016, a decrease of 6 basis points from 4.09% for the fourth quarter of 2015 and down 15 basis points compared to 4.18% for the first quarter of 2015 as a result of the continuing low interest rate environment.

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

March 31,

December 31,

September 30,

June 30,

March 31,

2016

2015

2015

2015

2015

(dollars in thousands)

Incremental accretion income due to:

FDIC purchased credit impaired loans

$

1,657

$

2,200

$

2,082

$

2,367

$

2,447

Other FDIC acquired loans (2)

68

34

15

117

Other acquired loans

3,073

3,746

4,293

4,889

4,934

Incremental accretion income

$

4,730

$

6,014

$

6,409

$

7,271

$

7,498

Net interest margin (tax equivalent)

4.13

%

4.25

%

4.37

%

4.41

%

4.39

%

Operating net interest margin (tax equivalent) (1)

4.03

%

4.09

%

4.18

%

4.17

%

4.18

%

(1)

Operating net interest margin (tax equivalent) is a non-GAAP financial measure. See the section titled "Non-GAAP Financial Measures" on the last pages of this earnings release for the reconciliation of operating net interest margin (tax equivalent) to net interest margin.

(2)

For 2016, incremental accretion income on other FDIC acquired loans is no longer considered significant.

 

Asset Quality

At March 31, 2016, nonperforming assets to total assets were 0.55% compared to 0.39% at December 31, 2015. Total nonperforming assets increased $14.1 million due to a $15.4 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:

 

March 31, 2016

December 31, 2015

(in thousands)

Nonaccrual loans:

Commercial business

$

22,559

$

9,437

Real estate:

One-to-four family residential

730

820

Commercial and multifamily residential

8,117

9,513

Total real estate

8,847

10,333

Real estate construction:

One-to-four family residential

768

928

Total real estate construction

768

928

Consumer

4,717

766

Total nonaccrual loans

36,891

21,464

Other real estate owned and other personal property owned

12,427

13,738

Total nonperforming assets

$

49,318

$

35,202

 

The following table provides an analysis of the Company's allowance for loan and lease losses:

 

Three Months Ended

March 31, 2016

December 31, 2015

March 31, 2015

(in thousands)

Beginning balance

$

68,172

$

69,049

$

69,569

Charge-offs:

Commercial business

(3,773)

(2,184)

(1,426)

One-to-four family residential real estate

(79)

(8)

Commercial and multifamily residential real estate

(264)

Consumer

(266)

(545)

(891)

Purchased credit impaired

(2,866)

(3,680)

(4,100)

Total charge-offs

(6,905)

(6,752)

(6,425)

Recoveries:

Commercial business

662

886

618

One-to-four family residential real estate

41

19

12

Commercial and multifamily residential real estate

69

277

3,261

One-to-four family residential real estate construction

254

52

28

Commercial and multifamily residential real estate construction

1

1

3

Consumer

165

224

273

Purchased credit impaired

1,551

2,067

1,686

Total recoveries

2,743

3,526

5,881

Net charge-offs

(4,162)

(3,226)

(544)

Provision for loan and lease losses

5,254

2,349

1,209

Ending balance

$

69,264

$

68,172

$

70,234

 

The allowance for loan losses to period end loans was 1.18% at March 31, 2016 compared to 1.17% at December 31, 2015. For the first quarter of 2016, Columbia recorded a net provision for loan and lease losses of $5.3 million compared to a net provision of $1.2 million for the comparable quarter last year. The provision for loan and lease losses recorded during the current quarter was due to net charge-off activity, $3.5 million of which stemmed from two commercial business loans, and organic loan growth.

Andy McDonald, Columbia's Executive Vice President and Chief Credit Officer, stated, "Our provision for the first quarter was primarily driven by charge-offs which rose six basis points to 28 basis points on an annualized basis when compared to last quarter. While not a big jump quarter over quarter, it nevertheless did have an impact."  Mr. McDonald continued, "We are still satisfied with how our loan portfolio is behaving.  Nonperforming assets at 55 basis points and an impaired asset capital ratio of less than 16% continue to reflect strong performance."

Impact of FDIC Acquired Loan Accounting

While the significance of the FDIC acquired loan accounting has diminished over time, the following table illustrates the impact to earnings associated with Columbia's FDIC acquired loan portfolios:

 

FDIC Acquired Loan Accounting

Three Months Ended

March 31, 2016

December 31, 2015

March 31, 2015

(in thousands)

Incremental accretion income on FDIC purchased credit impaired loans

$

1,657

$

2,200

$

2,447

Incremental accretion income on other FDIC acquired loans (1)

68

117

Provision for losses on FDIC purchased credit impaired loans

(653)

(1,349)

(2,609)

Change in FDIC loss-sharing asset

(1,103)

(1,031)

150

FDIC clawback liability expense

(209)

(812)

(23)

Pre-tax earnings impact

$

(308)

$

(924)

$

82

(1)

For 2016, incremental accretion income on other FDIC acquired loans is no longer considered significant.

 

The incremental accretion income on FDIC purchased credit impaired loans represents the amount of income recorded above the contractual rate stated in the individual loan notes. At March 31, 2016, the accretable yield on purchased credit impaired loans was $56.6 million. Accretable yield is subject to change based upon expected future loan cash flows, which are remeasured by Columbia on a quarterly basis.

The $1.1 million change in the FDIC loss-sharing asset in the current quarter reduced noninterest income and consisted primarily of $1.3 million in amortization expense. Additional details of the components of the change in the FDIC loss-sharing asset are provided in tabular format in the section titled "Noninterest Income" in the prior pages.

Organizational Update

Ms. Dressel commented, "We carefully evaluate opportunities to improve our noninterest expense, particularly in light of continued pressure from the prolonged low interest rate environment. Our goal, as always, is to improve operating leverage while not sacrificing our commitment to customer service. To that end, during 2015 we consolidated four branches and during the first quarter of 2016 we consolidated an additional branch as a part of this objective."

Ms. Dressel continued, "Since our founding, we have maintained a strong commitment to being actively engaged in the communities we have the privilege to serve. We were very pleased to be recently recognized by the Puget Sound Business Journal as one of Washington State's 75 Top Corporate Philanthropists for 2016."

Regular and Special Cash Dividends

A regular cash dividend of $0.19 per common share, and per common share equivalent for holders of preferred stock, will be paid on May 25, 2016 to shareholders of record as of the close of business on May 11, 2016.  In addition, a special cash dividend of $0.18 per common share, and per common share equivalent for holders of preferred stock, which will also be paid on May 25, 2016 to shareholders of record as of the close of business on May 11, 2016.  

Ms. Dressel commented, "We are pleased that our financial performance allows us to increase our regular dividend from the prior quarter by 6% to $0.19 per share, and to pay a special cash dividend for the ninth consecutive quarter.  Along with our regular dividend, the special dividend constitutes a payout ratio of 100% for the quarter and a dividend yield of 4.67% based on our closing price on April 27, 2016."

Conference Call Information

Columbia's management will discuss the first quarter 2016 results on a conference call scheduled for Thursday, April 28, 2016 at 1:00 p.m. Pacific Daylight Time (4:00 p.m. Eastern Daylight Time). Interested parties may listen to this discussion by calling 1-866-378-3802; Conference ID code #22782081.

A conference call replay will be available from approximately 4:00 p.m. PDT on April 28, 2016 through 9:00 p.m. PDT on May 5, 2016. The conference call replay can be accessed by dialing 1-855-859-2056 and entering Conference ID code #22782081.

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 ninth consecutive year, the bank was named in 2015 as one of Puget Sound Business Journal's "Washington's Best Workplaces." Columbia ranked in the top 20 on the 2016 Forbes list of best banks in the country for the fifth year in a row.

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; and (6) legislation or regulatory requirements or changes may adversely affect the businesses in which Columbia is engaged. 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.

Contacts:

Melanie J. Dressel,

President and

Chief Executive Officer

(253) 305-1911

Clint E. Stein,

Executive Vice President

and Chief Financial Officer

(253) 593-8304

 

FINANCIAL STATISTICS

Columbia Banking System, Inc.

Three Months Ended

Unaudited

March 31,

December 31,

March 31,

2016

2015

2015

Earnings

(dollars in thousands except per share amounts)

Net interest income

$

80,170

$

81,819

$

80,364

Provision for loan and lease losses

$

5,254

$

2,349

$

1,209

Noninterest income

$

20,646

$

24,745

$

22,767

Noninterest expense

$

65,074

$

66,877

$

66,734

Acquisition-related expense (included in noninterest expense)

$

2,436

$

1,872

$

2,974

Net income

$

21,259

$

26,740

$

24,361

Per Common Share

Earnings (basic)

$

0.37

$

0.46

$

0.42

Earnings (diluted)

$

0.37

$

0.46

$

0.42

Book value

$

21.70

$

21.48

$

21.53

Averages

Total assets

$

8,949,212

$

8,905,743

$

8,505,776

Interest-earning assets

$

8,005,945

$

7,937,308

$

7,529,040

Loans

$

5,827,440

$

5,762,048

$

5,414,942

Securities, including Federal Home Loan Bank stock

$

2,147,457

$

2,136,703

$

2,068,806

Deposits

$

7,445,693

$

7,440,628

$

6,927,756

Interest-bearing deposits

$

3,983,314

$

3,933,001

$

4,157,491

Interest-bearing liabilities

$

4,124,582

$

4,031,214

$

4,395,502

Noninterest-bearing deposits

$

3,462,379

$

3,507,627

$

2,770,265

Shareholders' equity

$

1,258,411

$

1,259,117

$

1,240,853

Financial Ratios

Return on average assets

0.95

%

1.20

%

1.15

%

Return on average common equity

6.76

%

8.50

%

7.86

%

Average equity to average assets

14.06

%

14.14

%

14.59

%

Net interest margin (tax equivalent)

4.13

%

4.25

%

4.39

%

Efficiency ratio (tax equivalent) (1)

62.63

%

60.99

%

62.95

%

Operating efficiency ratio (tax equivalent) (2)

59.43

%

60.53

%

63.02

%

March 31,

December 31,

Period end

2016

2015

Total assets

$

9,035,932

$

8,951,697

Loans, net of unearned income

$

5,877,283

$

5,815,027

Allowance for loan and lease losses

$

69,264

$

68,172

Securities, including Federal Home Loan Bank stock

$

2,196,407

$

2,170,416

Deposits

$

7,596,949

$

7,438,829

Core deposits

$

7,285,067

$

7,127,866

Shareholders' equity

$

1,260,788

$

1,242,128

Nonperforming assets

Nonaccrual loans

$

36,891

$

21,464

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

12,427

13,738

   Total nonperforming assets

$

49,318

$

35,202

Nonperforming loans to period-end loans

0.63

%

0.37

%

Nonperforming assets to period-end assets

0.55

%

0.39

%

Allowance for loan and lease losses to period-end loans

1.18

%

1.17

%

Net loan charge-offs

$

4,162

(3)

$

3,226

(4)

(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 pages 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 March 31, 2016.

(4)

For the three months ended December 31, 2015.

 

QUARTERLY FINANCIAL STATISTICS

Columbia Banking System, Inc.

Three Months Ended

Unaudited

March 31,

December 31,

September 30,

June 30,

March 31,

2016

2015

2015

2015

2015

(dollars in thousands except per share)

Earnings

Net interest income

$

80,170

$

81,819

$

81,694

$

81,010

$

80,364

Provision for loan and lease losses

$

5,254

$

2,349

$

2,831

$

2,202

$

1,209

Noninterest income

$

20,646

$

24,745

$

22,499

$

21,462

$

22,767

Noninterest expense

$

65,074

$

66,877

$

64,067

$

68,471

$

66,734

Acquisition-related expense (included in noninterest expense)

$

2,436

$

1,872

$

428

$

5,643

$

2,974

Net income

$

21,259

$

26,740

$

25,780

$

21,946

$

24,361

Per Common Share

Earnings (basic)

$

0.37

$

0.46

$

0.45

$

0.38

$

0.42

Earnings (diluted)

$

0.37

$

0.46

$

0.45

$

0.38

$

0.42

Book value

$

21.70

$

21.48

$

21.69

$

21.38

$

21.53

Averages

Total assets

$

8,949,212

$

8,905,743

$

8,672,692

$

8,532,173

$

8,505,776

Interest-earning assets

$

8,005,945

$

7,937,308

$

7,711,531

$

7,560,288

$

7,529,040

Loans

$

5,827,440

$

5,762,048

$

5,712,614

$

5,542,489

$

5,414,942

Securities, including Federal Home Loan Bank stock

$

2,147,457

$

2,136,703

$

1,945,174

$

1,976,959

$

2,068,806

Deposits

$

7,445,693

$

7,440,628

$

7,233,863

$

6,978,472

$

6,927,756

Interest-bearing deposits

$

3,983,314

$

3,933,001

$

3,910,695

$

3,753,101

$

4,157,491

Interest-bearing liabilities

$

4,124,582

$

4,031,214

$

4,007,198

$

3,961,013

$

4,395,502

Noninterest-bearing deposits

$

3,462,379

$

3,507,627

$

3,323,168

$

3,225,371

$

2,770,265

Shareholders' equity

$

1,258,411

$

1,259,117

$

1,239,830

$

1,247,887

$

1,240,853

Financial Ratios

Return on average assets

0.95

%

1.20

%

1.19

%

1.03

%

1.15

%

Return on average common equity

6.76

%

8.50

%

8.32

%

7.04

%

7.86

%

Average equity to average assets

14.06

%

14.14

%

14.30

%

14.63

%

14.59

%

Net interest margin (tax equivalent)

4.13

%

4.25

%

4.37

%

4.41

%

4.39

%

Period end

Total assets

$

9,035,932

$

8,951,697

$

8,755,984

$

8,518,019

$

8,552,902

Loans, net of unearned income

$

5,877,283

$

5,815,027

$

5,746,511

$

5,611,897

$

5,450,895

Allowance for loan and lease losses

$

69,264

$

68,172

$

69,049

$

69,257

$

70,234

Securities, including Federal Home Loan Bank stock

$

2,196,407

$

2,170,416

$

2,037,666

$

1,926,248

$

2,040,163

Deposits

$

7,596,949

$

7,438,829

$

7,314,805

$

7,044,373

$

7,074,965

Core deposits

$

7,285,067

$

7,127,866

$

6,986,206

$

6,737,969

$

6,771,755

Shareholders' equity

$

1,260,788

$

1,242,128

$

1,254,136

$

1,236,214

$

1,244,443

Nonperforming, assets

Nonaccrual loans

$

36,891

$

21,464

$

19,080

$

25,746

$

31,828

OREO and OPPO

12,427

13,738

19,475

20,665

23,347

   Total nonperforming assets

$

49,318

$

35,202

$

38,555

$

46,411

$

55,175

Nonperforming loans to period-end loans

0.63

%

0.37

%

0.33

%

0.46

%

0.58

%

Nonperforming assets to period-end assets

0.55

%

0.39

%

0.44

%

0.54

%

0.65

%

Allowance for loan and lease losses to period-end loans

1.18

%

1.17

%

1.20

%

1.23

%

1.29

%

Net loan charge-offs

$

4,162

$

3,226

$

3,039

$

3,179

$

544

 

LOAN PORTFOLIO COMPOSITION

Columbia Banking System, Inc.

Unaudited

March 31,

December 31,

September 30,

June 30,

March 31,

2016

2015

2015

2015

2015

Loan Portfolio Composition - Dollars

(dollars in thousands)

Commercial business

$

2,401,193

$

2,362,575

$

2,354,731

$

2,255,468

$

2,139,873

Real estate:

One-to-four family residential

175,050

176,295

177,108

181,849

173,739

Commercial and multifamily residential

2,520,352

2,491,736

2,449,847

2,406,594

2,374,454

   Total real estate

2,695,402

2,668,031

2,626,955

2,588,443

2,548,193

Real estate construction:

One-to-four family residential

133,447

135,874

136,783

127,311

124,017

Commercial and multifamily residential

183,548

167,413

134,097

129,302

119,880

   Total real estate construction

316,995

303,287

270,880

256,613

243,897

Consumer

329,902

342,601

348,315

358,365

352,960

Purchased credit impaired

173,201

180,906

191,066

202,367

219,839

Subtotal loans

5,916,693

5,857,400

5,791,947

5,661,256

5,504,762

Less:  Net unearned income

(39,410)

(42,373)

(45,436)

(49,359)

(53,867)

Loans, net of unearned income

5,877,283

5,815,027

5,746,511

5,611,897

5,450,895

Less:  Allowance for loan and lease losses

(69,264)

(68,172)

(69,049)

(69,257)

(70,234)

Total loans, net

5,808,019

5,746,855

5,677,462

5,542,640

5,380,661

Loans held for sale

$

3,681

$

4,509

$

6,637

$

4,220

$

3,545

March 31,

December 31,

September 30,

June 30,

March 31,

Loan Portfolio Composition - Percentages

2016

2015

2015

2015

2015

Commercial business

40.9

%

40.6

%

41.0

%

40.2

%

39.3

%

Real estate:

One-to-four family residential

3.0

%

3.0

%

3.1

%

3.2

%

3.2

%

Commercial and multifamily residential

42.9

%

42.9

%

42.6

%

42.9

%

43.5

%

   Total real estate

45.9

%

45.9

%

45.7

%

46.1

%

46.7

%

Real estate construction:

One-to-four family residential

2.3

%

2.3

%

2.4

%

2.3

%

2.3

%

Commercial and multifamily residential

3.1

%

2.9

%

2.3

%

2.3

%

2.2

%

   Total real estate construction

5.4

%

5.2

%

4.7

%

4.6

%

4.5

%

Consumer

5.6

%

5.9

%

6.1

%

6.4

%

6.5

%

Purchased credit impaired

2.9

%

3.1

%

3.3

%

3.6

%

4.0

%

Subtotal loans

100.7

%

100.7

%

100.8

%

100.9

%

101.0

%

Less:  Net unearned income

(0.7)%

(0.7)%

(0.8)%

(0.9)%

(1.0)%

Loans, net of unearned income

100.0

%

100.0

%

100.0

%

100.0

%

100.0

%

 

DEPOSIT COMPOSITION

Columbia Banking System, Inc.

Unaudited

March 31,

December 31,

September 30,

June 30,

March 31,

2016

2015

2015

2015

2015

Deposit Composition - Dollars

(dollars in thousands)

Core deposits:

Demand and other non-interest bearing

$

3,553,468

$

3,507,358

$

3,386,968

$

3,207,538

$

3,260,376

Interest bearing demand

958,469

925,909

911,686

912,637

901,684

Money market

1,838,364

1,788,552

1,776,087

1,718,000

1,700,014

Savings

695,588

657,016

651,695

630,897

630,423

Certificates of deposit less than $100,000

239,178

249,031

259,770

268,897

279,258

   Total core deposits

7,285,067

7,127,866

6,986,206

6,737,969

6,771,755

Certificates of deposit greater than $100,000

170,126

182,973

184,047

194,449

199,728

Certificates of deposit insured by CDARS®

24,752

26,901

26,975

18,357

18,430

Brokered money market accounts

116,878

100,854

117,196

93,061

84,336

Subtotal

7,596,823

7,438,594

7,314,424

7,043,836

7,074,249

Premium resulting from acquisition date fair value adjustment

126

235

381

537

716

Total deposits

$

7,596,949

$

7,438,829

$

7,314,805

$

7,044,373

$

7,074,965

March 31,

December 31,

September 30,

June 30,

March 31,

Deposit Composition - Percentages

2016

2015

2015

2015

2015

Core deposits:

Demand and other non-interest bearing

46.8

%

47.2

%

46.3

%

45.5

%

46.2

%

Interest bearing demand

12.6

%

12.4

%

12.5

%

13.0

%

12.7

%

Money market

24.2

%

24.0

%

24.3

%

24.4

%

24.0

%

Savings

9.2

%

8.8

%

8.9

%

9.0

%

8.9

%

Certificates of deposit less than $100,000

3.1

%

3.3

%

3.6

%

3.8

%

3.9

%

Total core deposits

95.9

%

95.7

%

95.6

%

95.7

%

95.7

%

Certificates of deposit greater than $100,000

2.3

%

2.5

%

2.4

%

2.7

%

2.8

%

Certificates of deposit insured by CDARS®

0.3

%

0.4

%

0.4

%

0.3

%

0.3

%

Brokered money market accounts

1.5

%

1.4

%

1.6

%

1.3

%

1.2

%

Total

100.0

%

100.0

%

100.0

%

100.0

%

100.0

%

 

CONSOLIDATED STATEMENTS OF INCOME

Columbia Banking System, Inc.

Three Months Ended

Unaudited

March 31,

December 31,

March 31,

2016

2015 (1)

2015 (1)

(in thousands except per share)

Interest Income

Loans

$

70,316

$

71,358

$

70,822

Taxable securities

8,017

8,516

7,526

Tax-exempt securities

2,803

2,870

3,042

Deposits in banks

38

25

27

Total interest income

81,174

82,769

81,417

Interest Expense

Deposits

742

733

748

Federal Home Loan Bank advances

124

83

159

Other borrowings

138

134

146

Total interest expense

1,004

950

1,053

Net Interest Income

80,170

81,819

80,364

Provision for loan and lease losses

5,254

2,349

1,209

Net interest income after provision for loan and lease losses

74,916

79,470

79,155

Noninterest Income

Deposit account and treasury management fees (1)

6,989

7,010

6,860

Card revenue (1)

5,652

5,776

5,363

Financial services and trust revenue  (1)

2,821

2,940

3,124

Loan revenue (1)

2,262

2,808

2,603

Merchant processing revenue

2,102

2,173

2,040

Bank owned life insurance

1,116

1,071

1,078

Investment securities gains, net

373

281

721

Change in FDIC loss-sharing asset

(1,103)

(1,031)

150

Other (1)

434

3,717

828

Total noninterest income

20,646

24,745

22,767

Noninterest Expense

Compensation and employee benefits

36,319

36,689

39,100

Occupancy

10,173

10,037

7,993

Merchant processing expense

1,033

1,058

977

Advertising and promotion

842

1,233

931

Data processing

4,146

4,399

4,984

Legal and professional fees

1,325

2,081

2,507

Taxes, licenses and fees

1,290

1,392

1,232

Regulatory premiums

1,141

1,180

1,221

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

104

(60)

(1,246)

Amortization of intangibles

1,583

1,652

1,817

Other

7,118

7,216

7,218

Total noninterest expense

65,074

66,877

66,734

Income before income taxes

30,488

37,338

35,188

Provision for income taxes

9,229

10,598

10,827

Net Income

$

21,259

$

26,740

$

24,361

Earnings per common share

Basic

$

0.37

$

0.46

$

0.42

Diluted

$

0.37

$

0.46

$

0.42

Dividends paid per common share

$

0.38

$

0.36

$

0.30

Weighted average number of common shares outstanding

57,114

57,057

56,965

Weighted average number of diluted common shares outstanding

57,125

57,070

56,978

(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.

 

CONSOLIDATED BALANCE SHEETS

Columbia Banking System, Inc.

Unaudited

March 31,

December 31,

2016

2015

(in thousands)

ASSETS

Cash and due from banks

$

150,683

$

166,929

Interest-earning deposits with banks

38,248

8,373

Total cash and cash equivalents

188,931

175,302

Securities available for sale at fair value (amortized cost of $2,156,999 and $2,157,610, respectively)

2,186,166

2,157,694

Federal Home Loan Bank stock at cost

10,241

12,722

Loans held for sale

3,681

4,509

Loans, net of unearned income of ($39,410) and ($42,373), respectively

5,877,283

5,815,027

Less: allowance for loan and lease losses

69,264

68,172

Loans, net

5,808,019

5,746,855

FDIC loss-sharing asset

5,954

6,568

Interest receivable

29,304

27,877

Premises and equipment, net

158,101

164,239

Other real estate owned

12,427

13,738

Goodwill

382,762

382,762

Other intangible assets, net

21,994

23,577

Other assets

228,352

235,854

Total assets

$

9,035,932

$

8,951,697

LIABILITIES AND SHAREHOLDERS' EQUITY

Deposits:

Noninterest-bearing

$

3,553,468

$

3,507,358

Interest-bearing

4,043,481

3,931,471

Total deposits

7,596,949

7,438,829

Federal Home Loan Bank advances

6,521

68,531

Securities sold under agreements to repurchase

73,839

99,699

Other liabilities

97,835

102,510

Total liabilities

7,775,144

7,709,569

Commitments and contingent liabilities

March 31,

December 31,

2016

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

58,008

57,724

991,026

990,281

Retained earnings

255,202

255,925

Accumulated other comprehensive income (loss)

12,343

(6,295)

Total shareholders' equity

1,260,788

1,242,128

Total liabilities and shareholders' equity

$

9,035,932

$

8,951,697

 

AVERAGE BALANCES AND RATES

Columbia Banking System, Inc.

Unaudited

Three Months Ended

Three Months Ended

March 31, 2016

March 31, 2015

AverageBalances

InterestEarned / Paid

AverageRate

AverageBalances

InterestEarned / Paid

AverageRate

(dollars in thousands)

ASSETS

Loans, net (1)(2)

$

5,827,440

$

71,298

4.89

%

$

5,414,942

$

71,487

5.28

%

Taxable securities

1,689,289

8,017

1.90

%

1,609,323

7,526

1.87

%

Tax exempt securities (2)

458,168

4,312

3.76

%

459,483

4,680

4.07

%

Interest-earning deposits with banks

31,048

38

0.49

%

45,292

27

0.24

%

Total interest-earning assets

8,005,945

$

83,665

4.18

%

7,529,040

$

83,720

4.45

%

Other earning assets

154,336

146,055

Noninterest-earning assets

788,931

830,681

Total assets

$

8,949,212

$

8,505,776

LIABILITIES AND SHAREHOLDERS' EQUITY

Certificates of deposit

$

448,915

$

144

0.13

%

$

502,287

$

240

0.19

%

Savings accounts

675,876

17

0.01

%

625,132

19

0.01

%

Interest-bearing demand

927,948

169

0.07

%

1,214,149

138

0.05

%

Money market accounts

1,930,575

412

0.09

%

1,815,923

351

0.08

%

Total interest-bearing deposits

3,983,314

742

0.07

%

4,157,491

748

0.07

%

Federal Home Loan Bank advances

50,569

124

0.98

%

129,841

159

0.49

%

Other borrowings

90,699

138

0.61

%

108,170

146

0.54

%

Total interest-bearing liabilities

4,124,582

$

1,004

0.10

%

4,395,502

$

1,053

0.10

%

Noninterest-bearing deposits

3,462,379

2,770,265

Other noninterest-bearing liabilities

103,840

99,156

Shareholders' equity

1,258,411

1,240,853

Total liabilities & shareholders' equity

$

8,949,212

$

8,505,776

Net interest income (tax equivalent)

$

82,661

$

82,667

Net interest margin (tax equivalent)

4.13

%

4.39

%

(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 $1.1 million for both three month periods ended March 31, 2016 and March 31, 2015. The incremental accretion on acquired loans was $4.7 million and $7.5 million for the three months ended March 31, 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 $982 thousand and $665 thousand for the three months ended March 31, 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 March 31, 2016 and 2015, respectively.

 

AVERAGE BALANCES AND RATES

Columbia Banking System, Inc.

Unaudited

Three Months Ended

Three Months Ended

March 31, 2016

December 31, 2015

AverageBalances

InterestEarned / Paid

AverageRate

AverageBalances

InterestEarned / Paid

AverageRate

(dollars in thousands)

ASSETS

Loans, net (1)(2)

$

5,827,440

$

71,298

4.89

%

$

5,762,048

$

72,322

5.02

%

Taxable securities

1,689,289

8,017

1.90

%

1,686,594

8,516

2.02

%

Tax exempt securities (2)

458,168

4,312

3.76

%

450,109

4,417

3.93

%

Interest-earning deposits with banks

31,048

38

0.49

%

38,557

25

0.26

%

Total interest-earning assets

8,005,945

$

83,665

4.18

%

7,937,308

$

85,280

4.30

%

Other earning assets

154,336

153,298

Noninterest-earning assets

788,931

815,137

Total assets

$

8,949,212

$

8,905,743

LIABILITIES AND SHAREHOLDERS' EQUITY

Certificates of deposit

$

448,915

$

144

0.13

%

$

460,858

$

179

0.16

%

Savings accounts

675,876

17

0.01

%

653,738

17

0.01

%

Interest-bearing demand

927,948

169

0.07

%

920,021

161

0.07

%

Money market accounts

1,930,575

412

0.09

%

1,898,384

376

0.08

%

Total interest-bearing deposits

3,983,314

742

0.07

%

3,933,001

733

0.07

%

Federal Home Loan Bank advances

50,569

124

0.98

%

18,915

83

1.76

%

Other borrowings

90,699

138

0.61

%

79,298

134

0.68

%

Total interest-bearing liabilities

4,124,582

$

1,004

0.10

%

4,031,214

$

950

0.09

%

Noninterest-bearing deposits

3,462,379

3,507,627

Other noninterest-bearing liabilities

103,840

107,785

Shareholders' equity

1,258,411

1,259,117

Total liabilities & shareholders' equity

$

8,949,212

$

8,905,743

Net interest income (tax equivalent)

$

82,661

$

84,330

Net interest margin (tax equivalent)

4.13

%

4.25

%

(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 $1.1 million for both three month periods ended March 31, 2016 and December 31, 2015. The incremental accretion on acquired loans was $4.7 million and $6.0 million for the three months ended March 31, 2016 and December 31, 2015, respectively.

(2)

Tax-exempt income is calculated on a tax equivalent basis. The tax equivalent yield adjustment to interest earned on loans was $982 thousand and $964 thousand for the three months ended March 31, 2016 and December 31, 2015, respectively. The tax equivalent yield adjustment to interest earned on tax exempt securities was $1.5 million for both three month periods ended March 31, 2016 and December 31, 2015.

 

Non-GAAP Financial Measures

The Company considers its operating net interest margin and operating efficiency ratios to be important measurements as they more closely reflect the ongoing operating performance of the Company. Despite the importance 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

March 31,

December 31,

March 31,

2016

2015

2015

Operating net interest margin non-GAAP reconciliation:

(dollars in thousands)

Net interest income (tax equivalent) (1)

$

82,661

$

84,330

$

82,667

Adjustments to arrive at operating net interest income (tax equivalent):

Incremental accretion income on FDIC purchased credit impaired loans

(1,657)

(2,200)

(2,447)

Incremental accretion income on other FDIC acquired loans (2)

(68)

(117)

Incremental accretion income on other acquired loans

(3,073)

(3,746)

(4,934)

Premium amortization on acquired securities

2,324

2,253

2,861

Interest reversals on nonaccrual loans

453

582

650

Operating net interest income (tax equivalent) (1)

$

80,708

$

81,151

$

78,680

Average interest earning assets

$

8,005,945

$

7,937,308

$

7,529,040

Net interest margin (tax equivalent) (1)

4.13

%

4.25

%

4.39

%

Operating net interest margin (tax equivalent) (1)

4.03

%

4.09

%

4.18

%

Three Months Ended

March 31,

December 31,

March 31,

2016

2015

2015

Operating efficiency ratio non-GAAP reconciliation:

(dollars in thousands)

Noninterest expense (numerator A)

$

65,074

$

66,877

$

66,734

Adjustments to arrive at operating noninterest expense:

Acquisition-related expenses

(2,436)

(1,872)

(2,974)

Net benefit (cost) of operation of OREO and OPPO

(102)

150

1,241

FDIC clawback liability expense

(209)

(812)

(23)

Loss on asset disposals

(160)

(52)

(96)

State of Washington Business and Occupation ("B&O") taxes

(1,171)

(1,294)

(1,129)

Operating noninterest expense (numerator B)

$

60,996

$

62,997

$

63,753

Net interest income (tax equivalent) (1)

$

82,661

$

84,330

$

82,667

Noninterest income

20,646

24,745

22,767

Bank owned life insurance tax equivalent adjustment

600

576

581

Total revenue (tax equivalent) (denominator A)

$

103,907

$

109,651

$

106,015

Operating net interest income (tax equivalent) (1)

$

80,708

$

81,151

$

78,680

Adjustments to arrive at operating noninterest income (tax equivalent):

Investment securities gains, net

(373)

(281)

(721)

Gain on asset disposals

(54)

(4)

Mortgage loan repurchase liability adjustment

(3,147)

Change in FDIC loss-sharing asset

1,103

1,031

(150)

Operating noninterest income (tax equivalent)

21,922

22,920

22,477

Total operating revenue (tax equivalent) (denominator B)

$

102,630

$

104,071

$

101,157

Efficiency ratio (tax equivalent) (numerator A/denominator A)

62.63

%

60.99

%

62.95

%

Operating efficiency ratio (tax equivalent) (numerator B/denominator B)

59.43

%

60.53

%

63.02

%

(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 $2.5 million, $2.5 million and $2.3 million for the three months ended March 31, 2016, December 31, 2015 and March 31, 2015, respectively.

(2)

For 2016, incremental accretion income on other FDIC acquired loans is no longer considered significant and will no longer be tracked for these non-GAAP financial measures.

 

Logo - http://photos.prnewswire.com/prnh/20130708/SF43770LOGO

 

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/columbia-banking-system-announces-first-quarter-2016-results-300258919.html

SOURCE Columbia Banking System, Inc.



Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

Press Releases

Related Entities

Dividend, FDIC, Earnings, Definitive Agreement