Upgrade to SI Premium - Free Trial

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

July 27, 2017 9:00 AM

TACOMA, Wash., July 27, 2017 /PRNewswire/ -- 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."

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.

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.

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

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."

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.

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.

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

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..

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

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

%

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

%

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

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

AVERAGE BALANCES AND RATES

Columbia Banking System, Inc.

Unaudited

Three Months Ended

Three Months Ended

June 30, 2017

June 30, 2016

AverageBalances

InterestEarned / Paid

AverageRate

AverageBalances

InterestEarned / Paid

AverageRate

(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.

AVERAGE BALANCES AND RATES

Columbia Banking System, Inc.

Unaudited

Three Months Ended

Three Months Ended

June 30, 2017

March 31, 2017

AverageBalances

InterestEarned / Paid

AverageRate

AverageBalances

InterestEarned / Paid

AverageRate

(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.

AVERAGE BALANCES AND RATES

Columbia Banking System, Inc.

Unaudited

Six Months Ended June 30,

Six Months Ended June 30,

2017

2016

AverageBalances

InterestEarned / Paid

AverageRate

AverageBalances

InterestEarned / Paid

AverageRate

(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.

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.

View original content with multimedia:http://www.prnewswire.com/news-releases/columbia-banking-system-announces-second-quarter-2017-results-and-quarterly-cash-dividend-300495060.html

SOURCE Columbia Banking System, Inc.

Categories

Press Releases