Upgrade to SI Premium - Free Trial

Columbia Banking System Announces Second Quarter 2015 Earnings

July 23, 2015 8:01 AM

TACOMA, Wash., July 23, 2015 /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 second quarter 2015 earnings, "We accomplished a lot this quarter, generating solid financial performance, especially in light of the after tax impact to earnings of $3.4 million, or $0.06 per diluted share, resulting from acquisition-related expense and FDIC acquired loan accounting. Despite intense competition, our bankers continue to expand existing and source new relationships. Their production of over $280 million in new loans represents our second highest quarterly total ever."

Ms. Dressel continued, "We completed the core operating system conversion for our latest acquisition during the quarter and are nearing the end of the integration process. The successful conversion was the result of the outstanding efforts of everyone involved to ensure there was minimal disruption to our customers and new team members."

Significant Influences on the Quarter Ended June 30, 2015

Balance Sheet

Loans were $5.61 billion at June 30, 2015, up $161.0 million from March 31, 2015 due to robust originations during the current quarter. Securities were $1.93 billion at June 30, 2015, a decrease of $113.9 million, or 6% from $2.04 billion at March 31, 2015 primarily due to the reinvestment of cash flows into originated loans. Total deposits at June 30, 2015 were $7.04 billion, a decrease of $30.6 million from $7.07 billion at March 31, 2015. Core deposits were $6.74 billion at June 30, 2015, a decrease of $33.8 million from March 31, 2015. The average rate on interest-bearing deposits and total deposits for the quarter was 0.08% and 0.04%, respectively, compared to 0.07% and 0.04% for the first quarter of 2015.

Asset Quality

At June 30, 2015, nonperforming assets to total assets were 0.54% compared to 0.65% at March 31, 2015. Total nonperforming assets decreased $8.8 million due to a $6.1 million reduction in nonaccrual loans and a $2.7 million decline in other real estate owned due to sales activity during the current quarter.

The following table sets forth information regarding nonaccrual loans and total nonperforming assets:

June 30, 2015

March 31, 2015

December 31, 2014

(in thousands)

Nonaccrual loans:

Commercial business

$

13,539

$

17,429

$

16,799

Real estate:

One-to-four family residential

4,193

4,429

2,822

Commercial and multifamily residential

3,809

4,498

7,847

Total real estate

8,002

8,927

10,669

Real estate construction:

One-to-four family residential

1,937

2,134

465

Commercial and multifamily residential

469

470

480

Total real estate construction

2,406

2,604

945

Consumer

1,799

2,868

2,939

Total nonaccrual loans

25,746

31,828

31,352

Other real estate owned and other personal property owned

20,665

23,347

22,225

Total nonperforming assets

$

46,411

$

55,175

$

53,577

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

Three Months Ended June 30,

Six Months Ended June 30,

2015

2014 (1)

2015

2014 (1)

(in thousands)

Beginning balance

$

70,234

$

70,571

$

69,569

$

72,454

Charge-offs:

Commercial business

(2,086)

(1,717)

(3,512)

(1,950)

One-to-four family residential real estate

(289)

(297)

(207)

Commercial and multifamily residential real estate

(43)

(1,963)

(43)

(2,986)

Consumer

(319)

(909)

(1,210)

(1,636)

Purchased credit impaired (1)

(2,876)

(3,842)

(6,976)

(8,115)

Total charge-offs

(5,613)

(8,431)

(12,038)

(14,894)

Recoveries:

Commercial business

209

1,712

827

2,202

One-to-four family residential real estate

15

12

27

40

Commercial and multifamily residential real estate

20

537

3,281

576

One-to-four family residential real estate construction

8

442

36

484

Commercial and multifamily residential real estate construction

2

5

Consumer

137

338

410

591

Purchased credit impaired (1)

2,043

1,997

3,729

3,803

Total recoveries

2,434

5,038

8,315

7,696

Net charge-offs

(3,179)

(3,393)

(3,723)

(7,198)

Provision for loan and lease losses (1)

2,202

2,117

3,411

4,039

Ending balance

$

69,257

$

69,295

$

69,257

$

69,295

(1) Reclassified to conform to the current period's presentation. The reclassification was limited to including charge-off, recovery, and provision activity related to the purchased credit impaired loan portfolio.

The allowance for loan losses to period end loans was 1.23% at June 30, 2015 compared to 1.29% at March 31, 2015. Excluding acquired loans, the allowance at June 30, 2015 represented 1.17% of originated loans, unchanged from March 31, 2015. The allowance to loans, excluding acquired loans, 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 the allowance for loan losses to period end loans, excluding acquired loans.

For the second quarter of 2015, Columbia recorded a net provision for loan and lease losses of $2.2 million compared to a net provision of $2.1 million for the comparable quarter last year. The net provision for loan and lease losses recorded during the current quarter was primarily driven by the net charge-offs recorded during the quarter and growth in the loan portfolio, partially offset by improving asset quality metrics.

Net Interest Margin ("NIM")

Columbia's net interest margin (tax equivalent) of 4.41% for the second quarter of 2015 increased 2 basis points from 4.39% for the first quarter of 2015. Compared to the second quarter of 2014, Columbia's net interest margin decreased 45 basis points from 4.86%, primarily due to lower incremental accretion on acquired loans, which was $11.3 million for the prior year quarter, compared to $7.3 million for the current quarter. Columbia's operating net interest margin (tax equivalent)(1) was 4.17% for the second quarter of 2015, relatively flat compared to 4.18% for the first quarter of 2015 and down 10 basis points compared to 4.27% for the second quarter of 2014 due as a result of the continuing low interest rate environment.

The following table shows the impact to interest income resulting from accretion of income on acquired loan portfolios as well as the net interest margin and operating net interest margin:

Three Months Ended

Six Months Ended

June 30, 2015

June 30, 2014

June 30, 2015

June 30, 2014

(dollars in thousands)

Incremental accretion income due to:

FDIC purchased credit impaired loans

$

2,367

$

5,734

$

4,814

$

12,223

Other FDIC acquired loans

15

95

132

299

Other acquired loans

4,889

5,481

9,823

11,096

Incremental accretion income

$

7,271

$

11,310

$

14,769

$

23,618

Net interest margin (tax equivalent)

4.41

%

4.86

%

4.40

%

4.86

%

Operating net interest margin (tax equivalent) (1)

4.17

%

4.27

%

4.18

%

4.23

%

(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.

Impact of FDIC Acquired Loan Accounting

The following table illustrates the impact to earnings associated with Columbia's FDIC acquired loan portfolios:

FDIC Acquired Loan Accounting

Three Months Ended

Six Months Ended

June 30, 2015

June 30, 2014

June 30, 2015

June 30, 2014

(in thousands)

Incremental accretion income on FDIC purchased credit impaired loans

$

2,367

$

5,734

$

4,814

$

12,223

Incremental accretion income on other FDIC acquired loans

15

95

132

299

Provision for losses on FDIC purchased credit impaired loans

(476)

(1,517)

(3,085)

(3,939)

Change in FDIC loss-sharing asset

(1,494)

(5,050)

(1,344)

(9,869)

FDIC clawback liability recovery (expense)

30

103

7

(101)

Pre-tax earnings impact

$

442

$

(635)

$

524

$

(1,387)

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 and stems from the discount established at the time these loan portfolios were acquired. At June 30, 2015, the accretable yield on purchased credit impaired loans was $67.3 million. Accretable yield is subject to change based upon expected future loan cash flows, which are remeasured by Columbia on a quarterly basis.

The $1.5 million change in the FDIC loss-sharing asset in the current quarter reduced noninterest income and consisted primarily of $1.4 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 following pages.

Second Quarter 2015 Results

Net Interest Income

Net interest income for the second quarter of 2015 was $81.0 million, an increase of $646 thousand compared to the first quarter of 2015. This increase was primarily due to higher average loan balances in the current quarter. Compared to the second quarter of 2014, net interest income increased by $5.9 million from $75.1 million. The increase from the prior year period is due to the combination of acquired loans and securities from the acquisition of Intermountain Community Bancorp ("Intermountain") and organic loan growth, partially offset by a decline in incremental accretion income. For additional information regarding net interest income, see the "Average Balances and Rates" table.

Noninterest Income

Total noninterest income was $21.5 million for the second quarter of 2015, a decrease of $1.3 million compared to $22.8 million for the first quarter of 2015. The linked quarter decline was primarily due to a $1.6 million negative variance related to the change in FDIC loss-sharing asset. For the prior quarter, the change in FDIC loss-sharing asset was a net benefit of $150 thousand, compared to a net expense in the current quarter of $1.5 million. The net benefit in the linked quarter was due to increases in the asset resulting from loan impairment and OREO write-down activity. Additional details of the components of the change in the FDIC loss-sharing asset are provided in tabular format below. Also contributing to the linked quarter decrease in noninterest income was a reduction in investment securities gains, which were $378 thousand lower in the current quarter than in the first quarter of 2015. These decreases were partially offset by a $1.0 million increase in service charges and other fees compared to the first quarter of 2015.

Compared to the second quarter of 2014, noninterest income increased by $6.8 million. The increase from the prior year period was due to both a $2.1 million increase in service charges and other fees and the change in FDIC loss-sharing asset which was a net expense of $1.5 million in the current quarter compared to an expense of $5.1 million in the second quarter of 2014. The growth in service charges and other fees resulted primarily from the increased customer base from the acquisition of Intermountain.

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

Three Months Ended

Six Months Ended

June 30,

June 30,

2015

2014

2015

2014

(in thousands)

Adjustments reflected in income

Amortization, net

(1,376)

(5,764)

(3,670)

(12,216)

Loan impairment

1

1,214

1,532

3,151

Sale of other real estate

(208)

(965)

(627)

(1,721)

Write-downs of other real estate

52

276

1,124

792

Other

37

189

297

125

Change in FDIC loss-sharing asset

$

(1,494)

$

(5,050)

$

(1,344)

$

(9,869)

Noninterest Expense

Total noninterest expense for the second quarter of 2015 was $68.5 million, an increase of $1.7 million compared to $66.7 million for the first quarter of 2015. This increase was driven by higher acquisition-related expenses in the current quarter of $5.6 million compared to $3.0 million for the first quarter of 2015. After taking into account the acquisition-related expenses, ongoing noninterest expense for the current quarter was $932 thousand lower than the first quarter of 2015 on the same basis. Clint Stein, Columbia's Executive Vice President and Chief Financial Officer stated, "With the Intermountain core system conversion behind us, the added costs associated with running multiple platforms has subsided and we have started to more fully realize the resulting efficiency in our expense numbers."

Compared to the second quarter of 2014, noninterest expense increased $10.7 million, or 19% from $57.8 million, due to the $5.0 million increase in acquisition-related expenses as well as additional ongoing expense resulting from the Intermountain acquisition, partially offset by the $563 thousand benefit recorded in the current quarter related to OREO compared to a benefit of only $97 thousand recorded during the second quarter of 2014.

Organizational Update

Melanie Dressel commented, "We were delighted that Columbia Bank was recently voted the "Best Large Business" 2015 by readers of South Sound Magazine during their annual poll. We were also named one of "Washington's Best Workplaces" 2015 by the Puget Sound Business Journal for the ninth consecutive year. These awards are a true testament to our wonderful employees and their dedication to customer service. I was also very pleased and proud when Clint Stein was named a Puget Sound Business Journal CFO of the year. The award celebrates financial executives in Washington whose leadership, guidance and knowledge contribute greatly to the success of their companies. Clint is certainly very deserving of the honor."

Conference Call Information

Columbia's management will discuss the second quarter 2015 results on a conference call scheduled for Thursday, July 23, 2015 at 1:00 p.m. PDT (4:00 pm EDT). Interested parties may listen to this discussion by calling 1-866-378-3802; Conference ID code #22782056.

A conference call replay will be available from approximately 4:00 p.m. PDT on July 23, 2015 through midnight PDT on July 30, 2015. The conference call replay can be accessed by dialing 1-855-859-2056 and entering Conference ID code #22782056.

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 over 150 branches throughout Washington, Oregon and Idaho. Columbia ranked 17th best on the 2015 Forbes list of best banks in the country, as well as ranking the best in Washington and second in the Pacific Northwest for the fourth 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, which management believes are a benefit to shareholders. These forward looking statements describe 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" and 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 risk and uncertainty 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, 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 may reduce interest margins more than expected 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. We undertake no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. 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

Six Months Ended

Unaudited

June 30,

June 30,

2015

2014

2015

2014

Earnings

(dollars in thousands except per share amounts)

Net interest income

$

81,010

$

75,124

$

161,374

$

149,064

Provision for loan and lease losses

$

2,202

$

2,117

$

3,411

$

4,039

Noninterest income

$

21,462

$

14,627

$

44,229

$

28,635

Noninterest expense

$

68,471

$

57,764

$

135,205

$

115,150

Acquisition-related expense (included in noninterest expense)

$

5,643

$

672

$

8,617

$

1,638

Net income

$

21,946

$

21,227

$

46,307

$

41,071

Per Common Share

Earnings (basic)

$

0.38

$

0.40

$

0.80

$

0.79

Earnings (diluted)

$

0.38

$

0.40

$

0.80

$

0.77

Book value

$

21.38

$

20.71

$

21.38

$

20.71

Averages

Total assets

$

8,532,173

$

7,229,187

$

8,519,047

$

7,186,709

Interest-earning assets

$

7,560,288

$

6,339,102

$

7,544,750

$

6,292,157

Loans

$

5,542,489

$

4,646,356

$

5,479,067

$

4,592,033

Securities, including Federal Home Loan Bank stock

$

1,976,959

$

1,645,993

$

2,022,629

$

1,664,081

Deposits

$

6,978,472

$

5,968,881

$

6,953,254

$

5,935,544

Interest-bearing deposits

$

3,753,101

$

3,807,710

$

3,954,179

$

3,790,137

Interest-bearing liabilities

$

3,961,013

$

3,901,016

$

4,177,057

$

3,884,628

Noninterest-bearing deposits

$

3,225,371

$

2,161,171

$

2,999,075

$

2,145,407

Shareholders' equity

$

1,247,887

$

1,084,927

$

1,244,389

$

1,076,189

Financial Ratios

Return on average assets

1.03

%

1.17

%

1.09

%

1.14

%

Return on average common equity

7.04

%

7.83

%

7.45

%

7.64

%

Average equity to average assets

14.63

%

15.01

%

14.61

%

14.97

%

Net interest margin (tax equivalent)

4.41

%

4.86

%

4.40

%

4.86

%

Efficiency ratio (tax equivalent) (1)

64.96

%

62.61

%

63.95

%

63.06

%

Operating efficiency ratio (tax equivalent) (2)

60.78

%

63.80

%

61.90

%

64.49

%

June 30,

December 31,

Period end

2015

2014

2014

Total assets

$

8,518,019

$

7,297,458

$

8,578,846

Loans, net of unearned income

$

5,611,897

$

4,714,575

$

5,445,378

Allowance for loan and lease losses

$

69,257

$

69,295

$

69,569

Securities, including Federal Home Loan Bank stock

$

1,926,248

$

1,621,929

$

2,131,622

Deposits

$

7,044,373

$

5,985,069

$

6,924,722

Core deposits

$

6,737,969

$

5,735,047

$

6,619,944

Shareholders' equity

$

1,236,214

$

1,092,151

$

1,228,175

Nonperforming assets

Nonaccrual loans

$

25,746

$

30,613

$

31,352

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

20,665

28,254

22,225

Total nonperforming assets

$

46,411

$

58,867

$

53,577

Nonperforming loans to period-end loans

0.46

%

0.65

%

0.58

%

Nonperforming assets to period-end assets

0.54

%

0.81

%

0.62

%

Allowance for loan and lease losses to period-end loans

1.23

%

1.47

%

1.28

%

Net loan charge-offs

$

3,723

(3)

$

7,198

(4)

$

9,612

(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 pages of this earnings release for the reconciliation of the operating efficiency ratio (tax equivalent) to the efficiency ratio (tax equivalent).

(3) For the six months ended June 30, 2015.

(4) For the six months ended June 30, 2014.

(5) For the twelve months ended December 31, 2014.

FINANCIAL STATISTICS

Columbia Banking System, Inc.

Unaudited

June 30,

December 31,

2015

2014

Loan Portfolio Composition

(dollars in thousands)

Commercial business

$

2,255,468

40.2

%

$

2,119,565

38.9

%

Real estate:

One-to-four family residential

181,849

3.2

%

175,571

3.2

%

Commercial and multifamily residential

2,406,594

42.9

%

2,363,541

43.5

%

Total real estate

2,588,443

46.1

%

2,539,112

46.7

%

Real estate construction:

One-to-four family residential

127,311

2.3

%

116,866

2.1

%

Commercial and multifamily residential

129,302

2.3

%

134,443

2.5

%

Total real estate construction

256,613

4.6

%

251,309

4.6

%

Consumer

358,365

6.4

%

364,182

6.7

%

Purchased credit impaired

202,367

3.6

%

230,584

4.2

%

Subtotal loans

5,661,256

100.9

%

5,504,752

101.1

%

Less: Net unearned income

(49,359)

(0.9)

%

(59,374)

(1.1)

%

Loans, net of unearned income

5,611,897

100.0

%

5,445,378

100.0

%

Less: Allowance for loan and lease losses

(69,257)

(69,569)

Total loans, net

5,542,640

5,375,809

Loans held for sale

$

4,220

$

1,116

June 30,

December 31,

2015

2014

Deposit Composition

(dollars in thousands)

Core deposits:

Demand and other non-interest bearing

$

3,207,538

45.5

%

$

2,651,373

38.3

%

Interest bearing demand

912,637

13.0

%

1,304,258

18.8

%

Money market

1,718,000

24.4

%

1,760,331

25.4

%

Savings

630,897

9.0

%

615,721

8.9

%

Certificates of deposit less than $100,000

268,897

3.8

%

288,261

4.2

%

Total core deposits

6,737,969

95.7

%

6,619,944

95.6

%

Certificates of deposit greater than $100,000

194,449

2.7

%

202,014

2.9

%

Certificates of deposit insured by CDARS®

18,357

0.3

%

18,429

0.3

%

Brokered money market accounts

93,061

1.3

%

83,402

1.2

%

Subtotal

7,043,836

100.0

%

6,923,789

100.0

%

Premium resulting from acquisition date fair value adjustment

537

933

Total deposits

$

7,044,373

$

6,924,722

QUARTERLY FINANCIAL STATISTICS

Columbia Banking System, Inc.

Three Months Ended

Unaudited

June 30,

March 31,

December 31,

September 30,

June 30,

2015

2015

2014

2014

2014

(dollars in thousands except per share)

Earnings

Net interest income

$

81,010

$

80,364

$

78,764

$

76,220

$

75,124

Provision for loan and lease losses

$

2,202

$

1,209

$

1,708

$

980

$

2,117

Noninterest income

$

21,462

$

22,767

$

15,185

$

15,930

$

14,627

Noninterest expense

$

68,471

$

66,734

$

64,154

$

59,982

$

57,764

Acquisition-related expense (included in noninterest expense)

$

5,643

$

2,974

$

4,556

$

3,238

$

672

Net income

$

21,946

$

24,361

$

18,920

$

21,583

$

21,227

Per Common Share

Earnings (basic)

$

0.38

$

0.42

$

0.34

$

0.41

$

0.40

Earnings (diluted)

$

0.38

$

0.42

$

0.34

$

0.41

$

0.40

Book value

$

21.38

$

21.53

$

21.34

$

20.78

$

20.71

Averages

Total assets

$

8,532,173

$

8,505,776

$

8,152,463

$

7,337,306

$

7,229,187

Interest-earning assets

$

7,560,288

$

7,529,040

$

7,199,443

$

6,451,660

$

6,339,102

Loans

$

5,542,489

$

5,414,942

$

5,168,761

$

4,770,443

$

4,646,356

Securities, including Federal Home Loan Bank stock

$

1,976,959

$

2,068,806

$

1,918,690

$

1,585,996

$

1,645,993

Deposits

$

6,978,472

$

6,927,756

$

6,759,259

$

6,110,809

$

5,968,881

Interest-bearing deposits

$

3,753,101

$

4,157,491

$

4,174,459

$

3,847,730

$

3,807,710

Interest-bearing liabilities

$

3,961,013

$

4,395,502

$

4,282,273

$

3,889,233

$

3,901,016

Noninterest-bearing deposits

$

3,225,371

$

2,770,265

$

2,584,800

$

2,263,079

$

2,161,171

Shareholders' equity

$

1,247,887

$

1,240,853

$

1,185,346

$

1,099,512

$

1,084,927

Financial Ratios

Return on average assets

1.03

%

1.15

%

0.93

%

1.18

%

1.17

%

Return on average common equity

7.04

%

7.86

%

6.39

%

7.86

%

7.83

%

Average equity to average assets

14.63

%

14.59

%

14.54

%

14.99

%

15.01

%

Net interest margin (tax equivalent)

4.41

%

4.39

%

4.50

%

4.85

%

4.86

%

Period end

Total assets

$

8,518,019

$

8,552,902

$

8,578,846

$

7,466,081

$

7,297,458

Loans, net of unearned income

$

5,611,897

$

5,450,895

$

5,445,378

$

4,823,022

$

4,714,575

Allowance for loan and lease losses

$

69,257

$

70,234

$

69,569

$

67,871

$

69,295

Securities, including Federal Home Loan Bank stock

$

1,926,248

$

2,040,163

$

2,131,622

$

1,643,003

$

1,621,929

Deposits

$

7,044,373

$

7,074,965

$

6,924,722

$

6,244,401

$

5,985,069

Core deposits

$

6,737,969

$

6,771,755

$

6,619,944

$

5,990,118

$

5,735,047

Shareholders' equity

$

1,236,214

$

1,244,443

$

1,228,175

$

1,096,211

$

1,092,151

Nonperforming, assets

Nonaccrual loans

$

25,746

$

31,828

$

31,352

$

27,998

$

30,613

OREO and OPPO

20,665

23,347

22,225

21,941

28,254

Total nonperforming assets

$

46,411

$

55,175

$

53,577

$

49,939

$

58,867

Nonperforming loans to period-end loans

0.46

%

0.58

%

0.58

%

0.58

%

0.65

%

Nonperforming assets to period-end assets

0.54

%

0.65

%

0.62

%

0.67

%

0.81

%

Allowance for loan and lease losses to period-end loans

1.23

%

1.29

%

1.28

%

1.41

%

1.47

%

Net loan charge-offs

$

3,179

$

544

$

10

$

2,404

$

3,393

CONSOLIDATED STATEMENTS OF INCOME

Columbia Banking System, Inc.

Three Months Ended

Six Months Ended

Unaudited

June 30,

June 30,

2015

2014

2015

2014

(in thousands except per share)

Interest Income

Loans

$

71,744

$

67,004

$

142,566

$

132,545

Taxable securities

7,260

6,382

14,786

13,134

Tax-exempt securities

3,010

2,671

6,052

5,289

Deposits in banks

26

30

53

44

Total interest income

82,040

76,087

163,457

151,012

Interest Expense

Deposits

740

729

1,488

1,481

Federal Home Loan Bank advances

154

115

313

229

Other borrowings

136

119

282

238

Total interest expense

1,030

963

2,083

1,948

Net Interest Income

81,010

75,124

161,374

149,064

Provision for loan and lease losses

2,202

2,117

3,411

4,039

Net interest income after provision for loan and lease losses

78,808

73,007

157,963

145,025

Noninterest Income

Service charges and other fees

15,874

13,790

30,743

26,726

Merchant services fees

2,340

2,040

4,380

3,910

Investment securities gains, net

343

296

1,064

519

Bank owned life insurance

1,206

976

2,284

1,941

Change in FDIC loss-sharing asset

(1,494)

(5,050)

(1,344)

(9,869)

Other

3,193

2,575

7,102

5,408

Total noninterest income

21,462

14,627

44,229

28,635

Noninterest Expense

Compensation and employee benefits

38,446

31,064

77,546

62,402

Occupancy

8,687

8,587

16,680

16,831

Merchant processing

1,079

998

2,056

1,978

Advertising and promotion

1,195

950

2,126

1,719

Data processing and communications

4,242

3,680

9,226

7,200

Legal and professional fees

2,847

2,303

5,354

4,472

Taxes, licenses and fees

1,427

1,051

2,659

2,231

Regulatory premiums

1,321

1,073

2,542

2,249

Net cost (benefit) of operation of other real estate

(563)

(97)

(1,809)

49

Amortization of intangibles

1,718

1,480

3,535

3,060

Other

8,072

6,675

15,290

12,959

Total noninterest expense

68,471

57,764

135,205

115,150

Income before income taxes

31,799

29,870

66,987

58,510

Provision for income taxes

9,853

8,643

20,680

17,439

Net Income

$

21,946

$

21,227

$

46,307

$

41,071

Earnings per common share

Basic

$

0.38

$

0.40

$

0.80

$

0.79

Diluted

$

0.38

$

0.40

$

0.80

$

0.77

Dividends paid per common share

$

0.34

$

0.24

$

0.64

$

0.36

Weighted average number of common shares outstanding

57,055

52,088

56,999

51,600

Weighted average number of diluted common shares outstanding

57,069

52,494

57,012

52,463

CONSOLIDATED BALANCE SHEETS

Columbia Banking System, Inc.

Unaudited

June 30,

December 31,

2015

2014

(in thousands)

ASSETS

Cash and due from banks

$

172,139

$

171,221

Interest-earning deposits with banks

5,564

16,949

Total cash and cash equivalents

177,703

188,170

Securities available for sale at fair value (amortized cost of $1,907,403 and $2,087,069, respectively)

1,914,445

2,098,257

Federal Home Loan Bank stock at cost

11,803

33,365

Loans held for sale

4,220

1,116

Loans, net of unearned income of ($49,359) and ($59,374), respectively

5,611,897

5,445,378

Less: allowance for loan and lease losses

69,257

69,569

Loans, net

5,542,640

5,375,809

FDIC loss-sharing asset

9,344

15,174

Interest receivable

27,483

27,802

Premises and equipment, net

170,380

172,090

Other real estate owned

20,617

22,190

Goodwill

382,537

382,537

Other intangible assets, net

26,924

30,459

Other assets

229,923

231,877

Total assets

$

8,518,019

$

8,578,846

LIABILITIES AND SHAREHOLDERS' EQUITY

Deposits:

Noninterest-bearing

$

3,207,538

$

2,651,373

Interest-bearing

3,836,835

4,273,349

Total deposits

7,044,373

6,924,722

Federal Home Loan Bank advances

45,549

216,568

Securities sold under agreements to repurchase

92,230

105,080

Other borrowings

8,248

Other liabilities

99,653

96,053

Total liabilities

7,281,805

7,350,671

Commitments and contingent liabilities

June 30,

December 31,

2015

2014

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

63,033

Issued and outstanding

57,709

57,437

987,320

985,839

Retained earnings

243,888

234,498

Accumulated other comprehensive income

2,789

5,621

Total shareholders' equity

1,236,214

1,228,175

Total liabilities and shareholders' equity

$

8,518,019

$

8,578,846

AVERAGE BALANCES AND RATES

Columbia Banking System, Inc.

Unaudited

Three Months Ended June 30,

Three Months Ended June 30,

2015

2014 (1)

AverageBalances

InterestEarned / Paid

AverageRate

AverageBalances

InterestEarned / Paid

AverageRate

(dollars in thousands)

ASSETS

Loans, net (1)(2)(3)

$

5,542,489

$

72,410

5.23

%

$

4,646,356

$

67,429

5.80

%

Taxable securities

1,516,740

7,260

1.91

%

1,281,753

6,382

1.99

%

Tax exempt securities (3)

460,219

4,632

4.03

%

364,240

4,192

4.60

%

Interest-earning deposits with banks

40,840

26

0.25

%

46,753

30

0.26

%

Total interest-earning assets

7,560,288

$

84,328

4.46

%

6,339,102

$

78,033

4.92

%

Other earning assets

148,573

130,462

Noninterest-earning assets

823,312

759,623

Total assets

$

8,532,173

$

7,229,187

LIABILITIES AND SHAREHOLDERS' EQUITY

Certificates of deposit

$

489,984

$

236

0.19

%

$

480,459

$

325

0.27

%

Savings accounts

626,930

17

0.01

%

527,370

14

0.01

%

Interest-bearing demand

883,366

155

0.07

%

1,187,274

115

0.04

%

Money market accounts

1,752,821

332

0.08

%

1,612,607

275

0.07

%

Total interest-bearing deposits

3,753,101

740

0.08

%

3,807,710

729

0.08

%

Federal Home Loan Bank advances

121,828

154

0.51

%

68,306

115

0.67

%

Other borrowings

86,084

136

0.63

%

25,000

119

1.90

%

Total interest-bearing liabilities

3,961,013

$

1,030

0.10

%

3,901,016

$

963

0.10

%

Noninterest-bearing deposits

3,225,371

2,161,171

Other noninterest-bearing liabilities

97,902

82,073

Shareholders' equity

1,247,887

1,084,927

Total liabilities & shareholders' equity

$

8,532,173

$

7,229,187

Net interest income (tax equivalent)

$

83,298

$

77,070

Net interest margin (tax equivalent)

4.41

%

4.86

%

(1)

Adjusted to conform to the current period presentation. The adjustment was limited to including amounts historically disclosed as "Covered loans" in "Loans, net".

(2)

Nonaccrual loans have been included in the tables as loans carrying a zero yield. Amortized net deferred loan fees and net unearned discounts on certain acquired loans were included in the interest income calculations. The amortization of net deferred loan fees was $1.5 million and $1.2 million for the three months ended June 30, 2015 and 2014, respectively. The incremental accretion on acquired loans was $7.3 million and $11.3 million for the three months ended June 30, 2015 and 2014, respectively.

(3)

Yields on a fully tax equivalent basis. The tax equivalent yield adjustment to interest earned on loans was $666 thousand and $425 thousand for the three months ended June 30, 2015 and 2014, respectively. The tax equivalent yield adjustment to interest earned on tax exempt securities was $1.6 million and $1.5 million for the three months ended June 30, 2015 and 2014, respectively.

AVERAGE BALANCES AND RATES

Columbia Banking System, Inc.

Unaudited

Six Months Ended June 30,

Six Months Ended June 30,

2015

2014 (1)

AverageBalances

InterestEarned / Paid

AverageRate

AverageBalances

InterestEarned / Paid

AverageRate

(dollars in thousands)

ASSETS

Loans, net (1)(2)(3)

$

5,479,067

$

143,897

5.25

%

$

4,592,033

$

133,327

5.81

%

Taxable securities

1,562,776

14,787

1.89

%

1,305,584

13,134

2.01

%

Tax exempt securities (3)

459,853

9,311

4.05

%

358,497

8,301

4.63

%

Interest-earning deposits with banks

43,054

53

0.25

%

36,043

44

0.24

%

Total interest-earning assets

7,544,750

$

168,048

4.45

%

6,292,157

$

154,806

4.92

%

Other earning assets

147,321

128,703

Noninterest-earning assets

826,976

765,849

Total assets

$

8,519,047

$

7,186,709

LIABILITIES AND SHAREHOLDERS' EQUITY

Certificates of deposit

$

496,101

$

476

0.19

%

$

491,731

$

687

0.28

%

Savings accounts

626,036

36

0.01

%

520,678

28

0.01

%

Interest-bearing demand

1,047,844

293

0.06

%

1,178,042

223

0.04

%

Money market accounts

1,784,198

683

0.08

%

1,599,686

543

0.07

%

Total interest-bearing deposits

3,954,179

1,488

0.08

%

3,790,137

1,481

0.08

%

Federal Home Loan Bank advances

125,812

313

0.50

%

69,491

229

0.66

%

Other borrowings

97,066

282

0.58

%

25,000

238

1.90

%

Total interest-bearing liabilities

4,177,057

$

2,083

0.10

%

3,884,628

$

1,948

0.10

%

Noninterest-bearing deposits

2,999,075

2,145,407

Other noninterest-bearing liabilities

98,526

80,485

Shareholders' equity

1,244,389

1,076,189

Total liabilities & shareholders' equity

$

8,519,047

$

7,186,709

Net interest income (tax equivalent)

$

165,965

$

152,858

Net interest margin (tax equivalent)

4.40

%

4.86

%

(1)

Adjusted to conform to the current period presentation. The adjustment was limited to including historically disclosed "covered loans" amounts into the respective row for loans, net as covered loans are no longer disclosed separately in the consolidated balance sheets or statements of income.

(2)

Nonaccrual loans have been included in the table as loans carrying a zero yield. Amortized net deferred loan fees and net unearned discounts on certain acquired loans were included in the interest income calculations. The amortization of net deferred loan fees was $2.6 million and $2.1 million for the six months ended June 30, 2015 and 2014, respectively. The incremental accretion on certain loans was $14.8 million and $23.6 million for the six months ended June 30, 2015 and 2014, respectively.

(3)

Yields on a fully tax equivalent basis. The tax equivalent yield adjustment to interest earned on loans was $1.3 million and $782 thousand for the six months ended June 30, 2015 and 2014, respectively. The tax equivalent yield adjustment to interest earned on tax exempt securities was $3.3 million and $3.0 million for the six months ended June 30, 2015 and 2014, respectively.

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. Also, there may be limits in the usefulness of these measures to investors. As a result, 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 June 30,

Six Months Ended June 30,

2015

2014

2015

2014

Operating net interest margin non-GAAP reconciliation:

(dollars in thousands)

Net interest income (tax equivalent) (1)

$

83,298

$

77,070

$

165,965

$

152,858

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

Incremental accretion income on FDIC purchased credit impaired loans

(2,367)

(5,734)

(4,814)

(12,223)

Incremental accretion income on other FDIC acquired loans

(15)

(95)

(132)

(299)

Incremental accretion income on other acquired loans

(4,889)

(5,481)

(9,823)

(11,096)

Premium amortization on acquired securities

2,706

1,554

5,567

3,179

Interest reversals on nonaccrual loans

156

392

806

680

Operating net interest income (tax equivalent) (1)

$

78,889

$

67,706

$

157,569

$

133,099

Average interest earning assets

$

7,560,288

$

6,339,102

$

7,544,750

$

6,292,157

Net interest margin (tax equivalent) (1)

4.41

%

4.86

%

4.40

%

4.86

%

Operating net interest margin (tax equivalent) (1)

4.17

%

4.27

%

4.18

%

4.23

%

Three Months Ended June 30,

Six Months Ended June 30,

2015

2014

2015

2014

Operating efficiency ratio non-GAAP reconciliation:

(dollars in thousands)

Noninterest expense (numerator A)

$

68,471

$

57,764

$

135,205

$

115,150

Adjustments to arrive at operating noninterest expense:

Acquisition-related expenses

(5,643)

(672)

(8,617)

(1,638)

Net benefit of operation of OREO and OPPO

561

117

1,802

95

FDIC clawback liability expense

30

103

7

(101)

Loss on asset disposals

(10)

(431)

(106)

(450)

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

(1,327)

(972)

(2,456)

(2,047)

Operating noninterest expense (numerator B)

$

62,082

$

55,909

$

125,835

$

111,009

Net interest income (tax equivalent) (1)

$

83,298

$

77,070

$

165,965

$

152,858

Noninterest income

21,462

14,627

44,229

28,635

Bank owned life insurance tax equivalent adjustment

649

556

1,230

1,105

Total revenue (tax equivalent) (denominator A)

$

105,409

$

92,253

$

211,424

$

182,598

Operating net interest income (tax equivalent) (1)

$

78,889

$

67,706

$

157,569

$

133,099

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

Investment securities gains, net

(343)

(296)

(1,064)

(519)

Gain on asset disposals

(5)

(18)

(5)

(50)

Change in FDIC loss-sharing asset

1,494

5,050

1,344

9,869

Operating noninterest income (tax equivalent)

23,257

19,919

45,734

39,040

Total operating revenue (tax equivalent) (denominator B)

$

102,146

$

87,625

$

203,303

$

172,139

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

64.96

%

62.61

%

63.95

%

63.06

%

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

60.78

%

63.80

%

61.90

%

64.49

%

(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 $2.3 million and $1.9 million for the three months ended June 30, 2015 and 2014, respectively, and an addition to net interest income of $4.6 million and $3.8 million for the six months ended June 30, 2015 and 2014, respectively.

Non-GAAP Financial Measures - Continued

The Company considers its ratio of allowance for loan and lease losses to period-end loans, excluding acquired loans to be an important measurement because it more closely reflects the ongoing allowance coverage and provides a ratio that is more comparable to other bank holding companies that have not had similar acquisitions. Despite the importance of this ratio to the Company, there are no standardized definitions for it and, as a result, the Company's calculations may not be comparable with other organizations. Also, there may be limits in the usefulness of this measure to investors. As a result, the Company encourages readers to consider its consolidated financial statements in their entirety and not to rely on any single financial measure.

The following table reconciles the Company's calculation of the allowance for loan and lease losses to period-end loans, excluding acquired loans:

June 30,

March 31,

December 31,

2015

2015

2014

(dollars in thousands)

Allowance for loan and lease losses (numerator A)

$

69,257

$

70,234

$

69,569

Less: Allowance for loan and lease losses attributable to acquired loans

(20,941)

(24,100)

(23,212)

Equals: Allowance for loan and lease losses, excluding acquired loans (numerator B)

$

48,316

46,134

46,357

Loans, net of unearned income (denominator A)

$

5,611,897

$

5,450,895

$

5,445,378

Less: acquired loans, net

(1,481,817)

(1,519,334)

(1,615,496)

Equals: Loans, excluding acquired loans, net of unearned income (denominator B)

$

4,130,080

$

3,931,561

$

3,829,882

Allowance for loan and lease losses to period-end loans (numerator A/denominator A)

1.23

%

1.29

%

1.28

%

Allowance for loan and lease losses to period-end loans, excluding acquired loans (numerator B/denominator B)

1.17

%

1.17

%

1.21

%

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-second-quarter-2015-earnings-300117577.html

SOURCE Columbia Banking System, Inc.

Categories

Press Releases

Next Articles