Upgrade to SI Premium - Free Trial

Columbia Banking System Announces Third Quarter 2017 Results

October 26, 2017 9:01 AM

TACOMA, Wash., Oct. 26, 2017 /PRNewswire/ --

Columbia Banking System Logo. (PRNewsFoto/Columbia Banking System, Inc.)

Highlights

  • Third quarter net income of $40.8 million; diluted earnings per share of $0.70
  • Recorded $14.0 million pretax gain related to the merchant card services transition agreement
  • Net interest margin expanded to 4.20%
  • Loan production for the quarter of $255.2 million and growth of $88.9 million
  • Deposit growth of $269.3 million
  • Nonperforming assets to period end assets ratio remains low at 0.45%
  • Announced closing date of November 1, 2017 for merger with Pacific Continental Corporation

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 third quarter 2017 earnings, "I'm very pleased with our financial performance this quarter. As evidenced by the growth in both loans and deposits, our financial results reflect the commitment of our bankers to build durable long-term relationships that lead to sustainable revenue streams."

Balance Sheet

Total assets at September 30, 2017 were $9.81 billion, an increase of $129.5 million from June 30, 2017. Loans grew $88.9 million during the quarter due to strong loan originations of $255.2 million. Securities available for sale were $2.21 billion at September 30, 2017, a decrease of $56.8 million, or 3% from $2.26 billion at June 30, 2017. Total deposits at September 30, 2017 were $8.34 billion, an increase of $269.3 million from June 30, 2017. Core deposits comprised 96% of total deposits and were $8.00 billion at September 30, 2017, an increase of $277.7 million from June 30, 2017. The average cost of total deposits for the quarter was 0.05%, unchanged from the second quarter of 2017.

Income Statement

Net Interest Income

Net interest income for the third quarter of 2017 was $88.9 million, an increase of $2.8 million from the linked period and an increase of $3.4 million from the prior year period. The linked quarter increase was principally from loan interest income, driven by both higher rates and higher volumes for the quarter. This increase was partially offset by a decrease in incremental accretion from purchased loans, which was $234 thousand lower than the linked period. The increase from the prior year period was also due to higher loan interest income, driven principally by higher loan volumes, partially offset by lower incremental accretion. Incremental accretion income from purchased loans in the current period was $1.7 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 $37.1 million for the third quarter of 2017, an increase of $12.9 million compared to $24.1 million for the second quarter of 2017. The linked quarter increase was principally due to the $14.0 million gain on the sale of the merchant card services portfolio. As a result of that sale, we now share with the buyer in merchant services revenue and include such amounts in "Card revenue." For the current quarter, this net revenue share was $438 thousand. Compared to the third quarter of 2016, noninterest income increased by $13.9 million due to the previously noted $14.0 million gain on sale of the merchant card services portfolio as well as higher other noninterest income, principally from a current quarter BOLI benefit of $1.0 million, with no such BOLI benefit in the prior year period.

Noninterest Expense

Total noninterest expense for the third quarter of 2017 was $67.5 million, a decrease of $1.3 million from the second quarter of 2017. The small improvement resulted from the $2.4 million charge from early termination of our FDIC loss-sharing agreements recorded in the linked quarter; the early termination charge was recognized in other noninterest expense. The decrease was partially offset by higher compensation expense in the current quarter.

Compared to the third quarter of 2016, noninterest expense was relatively unchanged. Increases in compensation and employee benefits and legal and professional fees were offset by decreases in advertising and promotion and merchant processing expenses. With respect to the latter, beginning July 1, 2017, the Company no longer directly incurs such costs.

Net Interest Margin

Columbia's net interest margin (tax equivalent) for the third quarter of 2017 was 4.20%, an increase of 8 basis points from the linked quarter and an increase of 7 basis points from the prior year period. The increase from the linked quarter was due to higher yields on loans as a result of higher underlying rates. The increase from the prior year quarter was also due to higher yield on loans as well as higher loan volumes, partially offset by lower incremental accretion. Columbia's operating net interest margin (tax equivalent)(1) was 4.15% for the third quarter of 2017, an increase of 6 basis points from the linked quarter and an increase of 12 basis points from the prior year period due to higher loan yields and 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

Nine Months Ended

September 30,

June 30,

March 31,

December 31,

September 30,

September 30,

September 30,

2017

2017

2017

2016

2016

2017

2016

(dollars in thousands)

Incremental accretion income due to:

FDIC purchased credit impaired loans

$

972

$

753

$

2,117

$

1,199

$

1,816

$

3,842

$

4,773

Other acquired loans

1,903

2,356

1,948

3,087

2,749

6,207

8,896

Incremental accretion income

$

2,875

$

3,109

$

4,065

$

4,286

$

4,565

$

10,049

$

13,669

Net interest margin (tax equivalent)

4.20

%

4.12

%

4.20

%

4.11

%

4.13

%

4.17

%

4.12

%

Operating net interest margin (tax equivalent) (1)

4.15

%

4.09

%

4.09

%

3.99

%

4.03

%

4.11

%

4.02

%

__________

(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 September 30, 2017, nonperforming assets to total assets were 0.45% compared to 0.42% at June 30, 2017 and 0.35% at December 31, 2016. Total nonperforming assets increased $3.1 million from the linked quarter due to a $3.5 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:

September 30, 2017

June 30, 2017

December 31, 2016

(in thousands)

Nonaccrual loans:

Commercial business

$

25,213

$

24,747

$

11,555

Real estate:

One-to-four family residential

816

697

568

Commercial and multifamily residential

9,143

7,267

11,187

Total real estate

9,959

7,964

11,755

Real estate construction:

One-to-four family residential

239

241

563

Total real estate construction

239

241

563

Consumer

4,906

3,872

3,883

Total nonaccrual loans

40,317

36,824

27,756

Other real estate owned and other personal property owned

3,682

4,058

5,998

Total nonperforming assets

$

43,999

$

40,882

$

33,754

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

Three Months Ended

Nine Months Ended

September 30, 2017

June 30, 2017

September 30, 2016

September 30, 2017

September 30, 2016

(in thousands)

Beginning balance

$

72,984

$

71,021

$

69,304

$

70,043

$

68,172

Charge-offs:

Commercial business

(1,362)

(3,600)

(2,159)

(6,089)

(8,873)

One-to-four family residential real estate

(153)

(460)

(35)

Commercial and multifamily residential real estate

(26)

One-to-four family residential real estate construction

(14)

Consumer

(263)

(465)

(383)

(1,156)

(983)

Purchased credit impaired

(1,633)

(1,800)

(2,062)

(5,372)

(7,826)

Total charge-offs

(3,258)

(6,018)

(4,604)

(13,091)

(17,743)

Recoveries:

Commercial business

688

2,944

854

3,997

2,269

One-to-four family residential real estate

40

223

81

380

142

Commercial and multifamily residential real estate

58

127

20

263

219

One-to-four family residential real estate construction

20

58

21

107

280

Commercial and multifamily residential real estate construction

107

109

Consumer

343

248

399

876

765

Purchased credit impaired

1,389

1,204

2,216

3,737

5,291

Total recoveries

2,538

4,804

3,698

9,360

9,075

Net charge-offs

(720)

(1,214)

(906)

(3,731)

(8,668)

Provision (recapture) for loan and lease losses

(648)

3,177

1,866

5,304

10,760

Ending balance

$

71,616

$

72,984

$

70,264

$

71,616

$

70,264

The allowance for loan losses to period end loans was 1.10% at September 30, 2017 compared to 1.14% at June 30, 2017. For the third quarter of 2017, Columbia recorded a net provision recovery for loan and lease losses of $648 thousand compared to a net provision of $3.2 million for the linked quarter and $1.9 million for the comparable quarter last year. The net provision recovery for loan and lease losses recorded during the current quarter consisted of $175 thousand of net provision recovery for loan losses for loans, excluding PCI loans, and a provision recovery of $473 thousand for PCI loans.

Andy McDonald, Columbia's Executive Vice President and Chief Credit Officer, commented, "For the third quarter our credit metrics remained stable and our loss rates continued to be exceptionally low, thus allowing us to recapture provision for the quarter."

Organizational Update

Mr. Robbins commented, "We are pleased to share the successful completion of our transition to the new Columbia Connect online banking platform. The new system launched in July, providing customers with expanded mobile and tablet access while paving the way for future enhancements including bank to bank transfers, customer to customer transfers and a personal financial management suite. We are also looking forward to the upcoming close of our merger with Pacific Continental Corporation on November 1, 2017. Teams at both banks have been working diligently to prepare a smooth transition for clients and employees. As a combined organization, we will continue to provide the customer-focused approach to banking that has been the hallmark of both brands."

Conference Call Information

Columbia's management will discuss the third quarter 2017 results on a conference call scheduled for Thursday, October 26, 2017 at 1:00 p.m. Pacific Time (4:00 p.m. ET). Interested parties may join the live-streamed event and a replay of the event by using the site:

https://engage.vevent.com/rt/columbiabankingsystemincao~94426798

The conference call can also be accessed on Thursday, October 26, 2017 at 1:00 p.m. Pacific Time (4:00 p.m. ET) by calling 888-286-8956; Conference ID code #94426798.

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 conditions to closing are not 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

[email protected]

253-305-1921

FINANCIAL STATISTICS

Columbia Banking System, Inc.

Unaudited

Three Months Ended

Nine Months Ended

September 30,

June 30,

September 30,

September 30,

September 30,

2017

2017

2016

2017

2016

Earnings

(dollars in thousands except per share amounts)

Net interest income

$

88,929

$

86,161

$

85,572

$

261,765

$

247,882

Provision (recapture) for loan and lease losses

$

(648)

$

3,177

$

1,866

$

5,304

$

10,760

Noninterest income

$

37,067

$

24,135

$

23,166

$

86,061

$

65,752

Noninterest expense

$

67,537

$

68,867

$

67,264

$

205,390

$

196,128

Acquisition-related expense (included in noninterest expense)

$

1,171

$

1,023

$

$

3,558

$

2,436

Net income

$

40,769

$

27,132

$

27,484

$

97,100

$

74,148

Per Common Share

Earnings (basic)

$

0.70

$

0.47

$

0.47

$

1.67

$

1.28

Earnings (diluted)

$

0.70

$

0.47

$

0.47

$

1.67

$

1.28

Book value

$

22.77

$

22.23

$

21.96

$

22.77

$

21.96

Averages

Total assets

$

9,695,005

$

9,597,274

$

9,493,451

$

9,589,469

$

9,225,466

Interest-earning assets

$

8,750,561

$

8,651,735

$

8,544,876

$

8,641,706

$

8,279,639

Loans

$

6,441,537

$

6,325,462

$

6,179,163

$

6,322,629

$

6,002,656

Securities, including Federal Home Loan Bank stock

$

2,236,235

$

2,316,077

$

2,351,093

$

2,287,329

$

2,253,877

Deposits

$

8,187,337

$

7,965,868

$

7,918,532

$

8,036,805

$

7,663,099

Interest-bearing deposits

$

4,200,580

$

4,123,135

$

4,118,787

$

4,147,740

$

4,043,105

Interest-bearing liabilities

$

4,285,936

$

4,367,216

$

4,295,485

$

4,305,686

$

4,228,531

Noninterest-bearing deposits

$

3,986,757

$

3,842,733

$

3,799,745

$

3,889,065

$

3,619,994

Shareholders' equity

$

1,323,794

$

1,295,564

$

1,278,588

$

1,293,898

$

1,268,261

Financial Ratios

Return on average assets

1.68

%

1.13

%

1.16

%

1.35

%

1.07

%

Return on average common equity

12.32

%

8.38

%

8.60

%

10.01

%

7.80

%

Average equity to average assets

13.65

%

13.50

%

13.47

%

13.49

%

13.75

%

Net interest margin (tax equivalent)

4.20

%

4.12

%

4.13

%

4.17

%

4.12

%

Efficiency ratio (tax equivalent) (1)

52.09

%

60.42

%

60.02

%

57.26

%

60.62

%

Operating efficiency ratio (tax equivalent) (2)

56.47

%

57.23

%

60.47

%

57.58

%

59.58

%

September 30,

June 30,

December 31,

Period end

2017

2017

2016

Total assets

$

9,814,578

$

9,685,110

$

9,509,607

Loans, net of unearned income

$

6,512,006

$

6,423,074

$

6,213,423

Allowance for loan and lease losses

$

71,616

$

72,984

$

70,043

Securities, including Federal Home Loan Bank stock

$

2,218,113

$

2,280,996

$

2,288,817

Deposits

$

8,341,717

$

8,072,464

$

8,059,415

Core deposits

$

7,999,499

$

7,721,766

$

7,749,568

Shareholders' equity

$

1,328,428

$

1,297,314

$

1,251,012

Nonperforming assets

Nonaccrual loans

$

40,317

$

36,824

$

27,756

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

3,682

4,058

5,998

Total nonperforming assets

$

43,999

$

40,882

$

33,754

Nonperforming loans to period-end loans

0.62

%

0.57

%

0.45

%

Nonperforming assets to period-end assets

0.45

%

0.42

%

0.35

%

Allowance for loan and lease losses to period-end loans

1.10

%

1.14

%

1.13

%

Net loan charge-offs

$

720

(3)

$

1,214

(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 September 30, 2017.

(4) For the three months ended June 30, 2017.

(5) For the three months ended December 31, 2016.

QUARTERLY FINANCIAL STATISTICS

Columbia Banking System, Inc.

Unaudited

Three Months Ended

September 30,

June 30,

March 31,

December 31,

September 30,

2017

2017

2017

2016

2016

(dollars in thousands except per share)

Earnings

Net interest income

$

88,929

$

86,161

$

86,675

$

85,737

$

85,572

Provision (recapture) for loan and lease losses

$

(648)

$

3,177

$

2,775

$

18

$

1,866

Noninterest income

$

37,067

$

24,135

$

24,859

$

22,330

$

23,166

Noninterest expense

$

67,537

$

68,867

$

68,986

$

65,014

$

67,264

Acquisition-related expense (included in noninterest expense)

$

1,171

$

1,023

$

1,364

$

291

$

Net income

$

40,769

$

27,132

$

29,199

$

30,718

$

27,484

Per Common Share

Earnings (basic)

$

0.70

$

0.47

$

0.50

$

0.53

$

0.47

Earnings (diluted)

$

0.70

$

0.47

$

0.50

$

0.53

$

0.47

Book value

$

22.77

$

22.23

$

21.86

$

21.52

$

21.96

Averages

Total assets

$

9,695,005

$

9,597,274

$

9,473,698

$

9,568,214

$

9,493,451

Interest-earning assets

$

8,750,561

$

8,651,735

$

8,520,291

$

8,612,498

$

8,544,876

Loans

$

6,441,537

$

6,325,462

$

6,198,215

$

6,200,506

$

6,179,163

Securities, including Federal Home Loan Bank stock

$

2,236,235

$

2,316,077

$

2,310,490

$

2,314,521

$

2,351,093

Deposits

$

8,187,337

$

7,965,868

$

7,954,653

$

8,105,522

$

7,918,532

Interest-bearing deposits

$

4,200,580

$

4,123,135

$

4,118,604

$

4,151,695

$

4,118,787

Interest-bearing liabilities

$

4,285,936

$

4,367,216

$

4,263,660

$

4,222,820

$

4,295,485

Noninterest-bearing deposits

$

3,986,757

$

3,842,733

$

3,836,049

$

3,953,827

$

3,799,745

Shareholders' equity

$

1,323,794

$

1,295,564

$

1,261,652

$

1,274,388

$

1,278,588

Financial Ratios

Return on average assets

1.68

%

1.13

%

1.23

%

1.28

%

1.16

%

Return on average common equity

12.32

%

8.38

%

9.26

%

9.65

%

8.60

%

Average equity to average assets

13.65

%

13.50

%

13.32

%

13.32

%

13.47

%

Net interest margin (tax equivalent)

4.20

%

4.12

%

4.20

%

4.11

%

4.13

%

Period end

Total assets

$

9,814,578

$

9,685,110

$

9,527,272

$

9,509,607

$

9,586,754

Loans, net of unearned income

$

6,512,006

$

6,423,074

$

6,228,136

$

6,213,423

$

6,259,757

Allowance for loan and lease losses

$

71,616

$

72,984

$

71,021

$

70,043

$

70,264

Securities, including Federal Home Loan Bank stock

$

2,218,113

$

2,280,996

$

2,341,959

$

2,288,817

$

2,372,724

Deposits

$

8,341,717

$

8,072,464

$

8,088,827

$

8,059,415

$

8,057,816

Core deposits

$

7,999,499

$

7,721,766

$

7,794,590

$

7,749,568

$

7,809,064

Shareholders' equity

$

1,328,428

$

1,297,314

$

1,275,343

$

1,251,012

$

1,276,735

Nonperforming assets

Nonaccrual loans

$

40,317

$

36,824

$

25,547

$

27,756

$

21,366

OREO and OPPO

3,682

4,058

4,519

5,998

8,994

Total nonperforming assets

$

43,999

$

40,882

$

30,066

$

33,754

$

30,360

Nonperforming loans to period-end loans

0.62

%

0.57

%

0.41

%

0.45

%

0.34

%

Nonperforming assets to period-end assets

0.45

%

0.42

%

0.32

%

0.35

%

0.32

%

Allowance for loan and lease losses to period-end loans

1.10

%

1.14

%

1.14

%

1.13

%

1.12

%

Net loan charge-offs

$

720

$

1,214

$

1,797

$

239

$

906

LOAN PORTFOLIO COMPOSITION

Columbia Banking System, Inc.

Unaudited

September 30,

June 30,

March 31,

December 31,

September 30,

2017

2017

2017

2016

2016

Loan Portfolio Composition - Dollars

(dollars in thousands)

Commercial business

$

2,735,206

$

2,704,468

$

2,559,247

$

2,551,054

$

2,630,017

Real estate:

One-to-four family residential

176,487

173,150

172,581

170,331

168,511

Commercial and multifamily residential

2,825,794

2,787,560

2,783,433

2,719,830

2,686,783

Total real estate

3,002,281

2,960,710

2,956,014

2,890,161

2,855,294

Real estate construction:

One-to-four family residential

145,419

139,956

115,219

121,887

130,163

Commercial and multifamily residential

213,939

195,565

172,896

209,118

202,014

Total real estate construction

359,358

335,521

288,115

331,005

332,177

Consumer

323,913

323,187

318,069

329,261

325,741

Purchased credit impaired

120,477

129,853

138,903

145,660

152,764

Subtotal loans

6,541,235

6,453,739

6,260,348

6,247,141

6,295,993

Less: Net unearned income

(29,229)

(30,665)

(32,212)

(33,718)

(36,236)

Loans, net of unearned income

6,512,006

6,423,074

6,228,136

6,213,423

6,259,757

Less: Allowance for loan and lease losses

(71,616)

(72,984)

(71,021)

(70,043)

(70,264)

Total loans, net

6,440,390

6,350,090

6,157,115

6,143,380

6,189,493

Loans held for sale

$

7,802

$

6,918

$

3,245

$

5,846

$

3,361

September 30,

June 30,

March 31,

December 31,

September 30,

Loan Portfolio Composition - Percentages

2017

2017

2017

2016

2016

Commercial business

42.0

%

42.1

%

41.1

%

41.1

%

42.0

%

Real estate:

One-to-four family residential

2.7

%

2.7

%

2.8

%

2.7

%

2.7

%

Commercial and multifamily residential

43.3

%

43.5

%

44.7

%

43.7

%

43.0

%

Total real estate

46.0

%

46.2

%

47.5

%

46.4

%

45.7

%

Real estate construction:

One-to-four family residential

2.2

%

2.2

%

1.8

%

2.0

%

2.1

%

Commercial and multifamily residential

3.3

%

3.0

%

2.8

%

3.4

%

3.2

%

Total real estate construction

5.5

%

5.2

%

4.6

%

5.4

%

5.3

%

Consumer

5.0

%

5.0

%

5.1

%

5.3

%

5.2

%

Purchased credit impaired

1.9

%

2.0

%

2.2

%

2.3

%

2.4

%

Subtotal loans

100.4

%

100.5

%

100.5

%

100.5

%

100.6

%

Less: Net unearned income

(0.4)

%

(0.5)

%

(0.5)

%

(0.5)

%

(0.6)

%

Loans, net of unearned income

100.0

%

100.0

%

100.0

%

100.0

%

100.0

%

DEPOSIT COMPOSITION

Columbia Banking System, Inc.

Unaudited

September 30,

June 30,

March 31,

December 31,

September 30,

2017

2017

2017

2016

2016

Deposit Composition - Dollars

(dollars in thousands)

Core deposits:

Demand and other non-interest bearing

$

4,119,950

$

3,905,652

$

3,958,106

$

3,944,495

$

3,942,434

Interest bearing demand

1,009,378

988,532

985,954

985,293

963,242

Money market

1,821,262

1,787,101

1,798,034

1,791,283

1,873,376

Savings

772,858

756,825

759,002

723,667

714,047

Certificates of deposit, less than $250,000

276,051

283,656

293,494

304,830

315,965

Total core deposits

7,999,499

7,721,766

7,794,590

7,749,568

7,809,064

Certificates of deposit, $250,000 or more

84,105

81,861

74,460

79,424

79,590

Certificates of deposit insured by CDARS®

20,690

19,276

20,994

22,039

16,951

Brokered money market accounts

237,421

249,554

198,768

208,348

152,151

Subtotal

8,341,715

8,072,457

8,088,812

8,059,379

8,057,756

Premium resulting from acquisition date fair value adjustment

2

7

15

36

60

Total deposits

$

8,341,717

$

8,072,464

$

8,088,827

$

8,059,415

$

8,057,816

September 30,

June 30,

March 31,

December 31,

September 30,

Deposit Composition - Percentages

2017

2017

2017

2016

2016

Core deposits:

Demand and other non-interest bearing

49.4

%

48.4

%

48.9

%

48.9

%

48.9

%

Interest bearing demand

12.1

%

12.2

%

12.2

%

12.2

%

12.0

%

Money market

21.8

%

22.1

%

22.2

%

22.2

%

23.2

%

Savings

9.3

%

9.4

%

9.4

%

9.0

%

8.9

%

Certificates of deposit, less than $250,000

3.3

%

3.5

%

3.6

%

3.8

%

3.9

%

Total core deposits

95.9

%

95.6

%

96.3

%

96.1

%

96.9

%

Certificates of deposit, $250,000 or more

1.0

%

1.0

%

0.9

%

1.0

%

1.0

%

Certificates of deposit insured by CDARS®

0.2

%

0.2

%

0.3

%

0.3

%

0.2

%

Brokered money market accounts

2.9

%

3.2

%

2.5

%

2.6

%

1.9

%

Total

100.0

%

100.0

%

100.0

%

100.0

%

100.0

%

CONSOLIDATED STATEMENTS OF INCOME

Columbia Banking System, Inc.

Unaudited

Three Months Ended

Nine Months Ended

September 30,

June 30,

September 30,

September 30,

September 30,

2017

2017

2016

2017

2016

(in thousands except per share)

Interest Income

Loans

$

78,641

$

75,579

$

74,956

$

228,340

$

216,923

Taxable securities

8,718

9,468

8,988

29,172

25,834

Tax-exempt securities

2,718

2,716

2,799

8,125

8,397

Deposits in banks

226

23

15

268

81

Total interest income

90,303

87,786

86,758

265,905

251,235

Interest Expense

Deposits

1,083

908

823

2,778

2,352

Federal Home Loan Bank advances

163

591

229

979

594

Other borrowings

128

126

134

383

407

Total interest expense

1,374

1,625

1,186

4,140

3,353

Net Interest Income

88,929

86,161

85,572

261,765

247,882

Provision (recapture) for loan and lease losses

(648)

3,177

1,866

5,304

10,760

Net interest income after provision (recapture) for loan and lease losses

89,577

82,984

83,706

256,461

237,122

Noninterest Income

Deposit account and treasury management fees

7,685

7,396

7,222

22,368

21,304

Card revenue

6,735

6,202

6,114

18,660

17,817

Financial services and trust revenue

2,645

3,036

2,746

8,520

8,347

Loan revenue

3,154

2,989

2,949

9,736

8,013

Merchant processing revenue

2,264

2,352

4,283

6,726

Bank owned life insurance

1,290

1,433

1,073

4,003

3,459

Investment securities gains, net

572

1,174

Change in FDIC loss-sharing asset

(173)

(104)

(447)

(2,197)

Gain on sale of merchant card services portfolio

14,000

14,000

Other

1,558

988

242

4,938

1,109

Total noninterest income

37,067

24,135

23,166

86,061

65,752

Noninterest Expense

Compensation and employee benefits

39,983

38,393

38,476

119,201

112,086

Occupancy

8,085

7,577

8,219

22,853

26,044

Merchant processing expense

1,147

1,161

2,196

3,312

Advertising and promotion

969

1,137

1,993

2,923

3,878

Data processing

4,122

4,741

4,275

13,071

12,350

Legal and professional fees

2,880

2,947

2,264

9,196

5,366

Taxes, licenses and fees

1,505

748

1,491

3,494

4,079

Regulatory premiums

782

741

776

2,299

2,985

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

271

(1)

(249)

422

(61)

Amortization of intangibles

1,188

1,249

1,460

3,786

4,526

Other

7,752

10,188

7,398

25,949

21,563

Total noninterest expense

67,537

68,867

67,264

205,390

196,128

Income before income taxes

59,107

38,252

39,608

137,132

106,746

Provision for income taxes

18,338

11,120

12,124

40,032

32,598

Net Income

$

40,769

$

27,132

$

27,484

$

97,100

$

74,148

Earnings per common share

Basic

$

0.70

$

0.47

$

0.47

$

1.67

$

1.28

Diluted

$

0.70

$

0.47

$

0.47

$

1.67

$

1.28

Dividends paid per common share - regular

$

0.22

$

0.22

$

0.20

$

0.66

$

0.57

Dividends paid per common share - special

$

$

$

0.19

$

$

0.57

Dividends paid per common share - total

$

0.22

$

0.22

$

0.39

$

0.66

$

1.14

Weighted average number of common shares outstanding

57,566

57,520

57,215

57,459

57,173

Weighted average number of diluted common shares outstanding

57,571

57,525

57,225

57,465

57,183

CONSOLIDATED BALANCE SHEETS

Columbia Banking System, Inc.

Unaudited

September 30,

June 30,

December 31,

2017

2017

2016

(in thousands)

ASSETS

Cash and due from banks

$

186,116

$

197,623

$

193,038

Interest-earning deposits with banks

136,578

14,425

31,200

Total cash and cash equivalents

322,694

212,048

224,238

Securities available for sale at fair value (amortized cost of $2,215,335, $2,272,959 and $2,299,037, respectively)

2,207,873

2,264,636

2,278,577

Federal Home Loan Bank stock at cost

10,240

16,360

10,240

Loans held for sale

7,802

6,918

5,846

Loans, net of unearned income of ($29,229), ($30,665) and ($33,718), respectively

6,512,006

6,423,074

6,213,423

Less: allowance for loan and lease losses

71,616

72,984

70,043

Loans, net

6,440,390

6,350,090

6,143,380

FDIC loss-sharing asset

3,535

Interest receivable

36,163

30,856

30,074

Premises and equipment, net

143,351

146,728

150,342

Other real estate owned

3,682

4,058

5,998

Goodwill

382,762

382,762

382,762

Other intangible assets, net

13,845

15,033

17,631

Other assets

245,776

255,621

256,984

Total assets

$

9,814,578

$

9,685,110

$

9,509,607

LIABILITIES AND SHAREHOLDERS' EQUITY

Deposits:

Noninterest-bearing

$

4,119,950

$

3,905,652

$

3,944,495

Interest-bearing

4,221,767

4,166,812

4,114,920

Total deposits

8,341,717

8,072,464

8,059,415

Federal Home Loan Bank advances

6,465

159,474

6,493

Securities sold under agreements to repurchase

40,933

65,895

80,822

Other liabilities

97,035

89,963

111,865

Total liabilities

8,486,150

8,387,796

8,258,595

Commitments and contingent liabilities

September 30,

June 30,

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

58,376

58,353

58,042

1,003,887

1,001,292

995,837

Retained earnings

330,474

302,550

271,957

Accumulated other comprehensive loss

(5,933)

(6,528)

(18,999)

Total shareholders' equity

1,328,428

1,297,314

1,251,012

Total liabilities and shareholders' equity

$

9,814,578

$

9,685,110

$

9,509,607

AVERAGE BALANCES AND RATES

Columbia Banking System, Inc.

Unaudited

Three Months Ended

Three Months Ended

September 30, 2017

September 30, 2016

Average

Balances

Interest

Earned / Paid

Average

Rate

Average

Balances

Interest

Earned / Paid

Average

Rate

(dollars in thousands)

ASSETS

Loans, net (1)(2)

$

6,441,537

$

80,136

4.98

%

$

6,179,163

$

76,195

4.93

%

Taxable securities

1,784,407

8,718

1.95

%

1,870,466

8,988

1.92

%

Tax exempt securities (2)

451,828

4,181

3.70

%

480,627

4,306

3.58

%

Interest-earning deposits with banks

72,789

226

1.24

%

14,620

15

0.41

%

Total interest-earning assets

8,750,561

$

93,261

4.26

%

8,544,876

$

89,504

4.19

%

Other earning assets

173,611

155,663

Noninterest-earning assets

770,833

792,912

Total assets

$

9,695,005

$

9,493,451

LIABILITIES AND SHAREHOLDERS' EQUITY

Certificates of deposit

$

382,299

$

92

0.10

%

$

417,887

$

124

0.12

%

Savings accounts

766,540

19

0.01

%

705,923

18

0.01

%

Interest-bearing demand

1,000,079

223

0.09

%

961,527

189

0.08

%

Money market accounts

2,051,662

749

0.15

%

2,033,450

492

0.10

%

Total interest-bearing deposits

4,200,580

1,083

0.10

%

4,118,787

823

0.08

%

Federal Home Loan Bank advances

33,687

163

1.94

%

96,931

229

0.95

%

Other borrowings

51,669

128

0.99

%

79,767

134

0.67

%

Total interest-bearing liabilities

4,285,936

$

1,374

0.13

%

4,295,485

$

1,186

0.11

%

Noninterest-bearing deposits

3,986,757

3,799,745

Other noninterest-bearing liabilities

98,518

119,633

Shareholders' equity

1,323,794

1,278,588

Total liabilities & shareholders' equity

$

9,695,005

$

9,493,451

Net interest income (tax equivalent)

$

91,887

$

88,318

Net interest margin (tax equivalent)

4.20

%

4.13

%

(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 $1.4 million for the three month periods ended September 30, 2017 and September 30, 2016, respectively. The incremental accretion on acquired loans was $2.9 million and $4.6 million for the three months ended September 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 $1.2 million for the three months ended September 30, 2017 and 2016, respectively. The tax equivalent yield adjustment to interest earned on tax exempt securities was $1.5 million for both the three month periods ended September 30, 2017 and 2016.

AVERAGE BALANCES AND RATES

Columbia Banking System, Inc.

Unaudited

Three Months Ended

Three Months Ended

September 30, 2017

June 30, 2017

Average

Balances

Interest

Earned / Paid

Average

Rate

Average

Balances

Interest

Earned / Paid

Average

Rate

(dollars in thousands)

ASSETS

Loans, net (1)(2)

$

6,441,537

$

80,136

4.98

%

$

6,325,462

$

77,030

4.87

%

Taxable securities

1,784,407

8,718

1.95

%

1,861,895

9,468

2.03

%

Tax exempt securities (2)

451,828

4,181

3.70

%

454,182

4,179

3.68

%

Interest-earning deposits with banks

72,789

226

1.24

%

10,196

23

0.90

%

Total interest-earning assets

8,750,561

$

93,261

4.26

%

8,651,735

$

90,700

4.19

%

Other earning assets

173,611

173,044

Noninterest-earning assets

770,833

772,495

Total assets

$

9,695,005

$

9,597,274

LIABILITIES AND SHAREHOLDERS' EQUITY

Certificates of deposit

$

382,299

$

92

0.10

%

$

386,361

$

95

0.10

%

Savings accounts

766,540

19

0.01

%

755,253

19

0.01

%

Interest-bearing demand

1,000,079

223

0.09

%

983,936

192

0.08

%

Money market accounts

2,051,662

749

0.15

%

1,997,585

602

0.12

%

Total interest-bearing deposits

4,200,580

1,083

0.10

%

4,123,135

908

0.09

%

Federal Home Loan Bank advances

33,687

163

1.94

%

195,369

591

1.21

%

Other borrowings

51,669

128

0.99

%

48,712

126

1.03

%

Total interest-bearing liabilities

4,285,936

$

1,374

0.13

%

4,367,216

$

1,625

0.15

%

Noninterest-bearing deposits

3,986,757

3,842,733

Other noninterest-bearing liabilities

98,518

91,761

Shareholders' equity

1,323,794

1,295,564

Total liabilities & shareholders' equity

$

9,695,005

$

9,597,274

Net interest income (tax equivalent)

$

91,887

$

89,075

Net interest margin (tax equivalent)

4.20

%

4.12

%

(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 for both the three month periods ended September 30, 2017 and June 30, 2017. The incremental accretion on acquired loans was $2.9 million and $3.1 million for the three months ended September 30, 2017 and June 30, 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 for both the three months ended September 30, 2017 and June 30, 2017. The tax equivalent yield adjustment to interest earned on tax exempt securities was $1.5 million for both the three month periods ended September 30, 2017 and June 30, 2017.

AVERAGE BALANCES AND RATES

Columbia Banking System, Inc.

Unaudited

Nine Months Ended September 30,

Nine Months Ended September 30,

2017

2016

Average

Balances

Interest

Earned / Paid

Average

Rate

Average

Balances

Interest

Earned / Paid

Average

Rate

(dollars in thousands)

ASSETS

Loans, net (1)(2)

$

6,322,629

$

232,680

4.91

%

$

6,002,656

$

220,445

4.90

%

Taxable securities

1,835,693

29,172

2.12

%

1,787,288

25,834

1.93

%

Tax exempt securities (2)

451,636

12,500

3.69

%

466,589

12,918

3.69

%

Interest-earning deposits with banks

31,748

268

1.13

%

23,106

81

0.47

%

Total interest-earning assets

8,641,706

$

274,620

4.24

%

8,279,639

$

259,278

4.18

%

Other earning assets

174,898

154,950

Noninterest-earning assets

772,865

790,877

Total assets

$

9,589,469

$

9,225,466

LIABILITIES AND SHAREHOLDERS' EQUITY

Certificates of deposit

$

389,260

$

282

0.10

%

$

431,643

$

408

0.13

%

Savings accounts

753,577

57

0.01

%

691,379

53

0.01

%

Interest-bearing demand

985,625

574

0.08

%

946,437

541

0.08

%

Money market accounts

2,019,278

1,865

0.12

%

1,973,646

1,350

0.09

%

Total interest-bearing deposits

4,147,740

2,778

0.09

%

4,043,105

2,352

0.08

%

Federal Home Loan Bank advances

103,369

979

1.26

%

103,023

594

0.77

%

Other borrowings

54,577

383

0.94

%

82,403

407

0.66

%

Total interest-bearing liabilities

4,305,686

$

4,140

0.13

%

4,228,531

$

3,353

0.11

%

Noninterest-bearing deposits

3,889,065

3,619,994

Other noninterest-bearing liabilities

100,820

108,680

Shareholders' equity

1,293,898

1,268,261

Total liabilities & shareholders' equity

$

9,589,469

$

9,225,466

Net interest income (tax equivalent)

$

270,480

$

255,925

Net interest margin (tax equivalent)

4.17

%

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 $5.2 million and $3.6 million for the nine months ended September 30, 2017 and 2016, respectively. The incremental accretion on acquired loans was $10.0 million and $13.7 million for the nine months ended September 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 $4.3 million and $3.5 million for the nine months ended September 30, 2017 and 2016, respectively. The tax equivalent yield adjustment to interest earned on tax exempt securities was $4.4 million and $4.5 million for the nine months ended September 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

Nine Months Ended

September 30,

June 30,

September 30,

September 30,

September 30,

2017

2017

2016

2017

2016

Operating net interest margin non-GAAP reconciliation:

(dollars in thousands)

Net interest income (tax equivalent) (1)

$

91,887

$

89,075

$

88,318

$

270,480

$

255,925

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

Incremental accretion income on FDIC purchased credit impaired loans

(972)

(753)

(1,816)

(3,842)

(4,773)

Incremental accretion income on other acquired loans

(1,903)

(2,356)

(2,749)

(6,207)

(8,896)

Premium amortization on acquired securities

1,527

1,669

1,991

4,658

6,390

Interest reversals on nonaccrual loans

311

747

266

1,323

826

Operating net interest income (tax equivalent) (1)

$

90,850

$

88,382

$

86,010

$

266,412

$

249,472

Average interest earning assets

$

8,750,561

$

8,651,735

$

8,544,876

$

8,641,706

$

8,279,639

Net interest margin (tax equivalent) (1)

4.20

%

4.12

%

4.13

%

4.17

%

4.12

%

Operating net interest margin (tax equivalent) (1)

4.15

%

4.09

%

4.03

%

4.11

%

4.02

%

Three Months Ended

Nine Months Ended

September 30,

June 30,

September 30,

September 30,

September 30,

2017

2017

2016

2017

2016

Operating efficiency ratio non-GAAP reconciliation:

(dollars in thousands)

Noninterest expense (numerator A)

$

67,537

$

68,867

$

67,264

$

205,390

$

196,128

Adjustments to arrive at operating noninterest expense:

Acquisition-related expenses

(1,171)

(1,023)

(3,558)

(2,436)

Net benefit (cost) of operation of OREO and OPPO

(271)

1

254

(420)

68

FDIC clawback liability recovery (expense)

(29)

54

(308)

Loss on asset disposals

(8)

(31)

(14)

(198)

Termination of FDIC loss share agreements charge

(2,409)

(2,409)

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

(1,394)

(642)

(1,382)

(3,159)

(3,757)

Operating noninterest expense (numerator B)

$

64,701

$

64,786

$

66,076

$

195,884

$

189,497

Net interest income (tax equivalent) (1)

$

91,887

$

89,075

$

88,318

$

270,480

$

255,925

Noninterest income

37,067

24,135

23,166

86,061

65,752

Bank owned life insurance tax equivalent adjustment

695

772

577

2,156

1,862

Total revenue (tax equivalent) (denominator A)

$

129,649

$

113,982

$

112,061

$

358,697

$

323,539

Operating net interest income (tax equivalent) (1)

$

90,850

$

88,382

$

86,010

$

266,412

$

249,472

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

Investment securities gains, net

(572)

(1,174)

Gain on asset disposals

(38)

(256)

(16)

(323)

(72)

Mortgage loan repurchase liability adjustment

(573)

Change in FDIC loss-sharing asset

173

104

447

2,197

Gain on sale of merchant card services portfolio

(14,000)

(14,000)

Operating noninterest income (tax equivalent)

23,724

24,824

23,259

73,768

68,565

Total operating revenue (tax equivalent) (denominator B)

$

114,574

$

113,206

$

109,269

$

340,180

$

318,037

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

52.09

%

60.42

%

60.02

%

57.26

%

60.62

%

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

56.47

%

57.23

%

60.47

%

57.58

%

59.58

%

__________

(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 $3.0 million, $2.9 million and $2.7 million for the three month periods ended September 30, 2017, June 30, 2017 and September 30, 2016, respectively; and $8.7 million and $8.0 million for the nine month periods ended September 30, 2017 and September 30, 2016, respectively.

View original content with multimedia:http://www.prnewswire.com/news-releases/columbia-banking-system-announces-third-quarter-2017-results-300543780.html

SOURCE Columbia Banking System, Inc.

Categories

Press Releases

Next Articles