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

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

Highlights

- Record second quarter net income of $27.1 million; diluted earnings per share of $0.47

- New loan production for the quarter of $316.2 million and loan growth of $194.9 million

- Terminated all existing loss share agreements with the FDIC

- Nonperforming assets to period end assets ratio remains low at 0.42%

PR Newswire

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."

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

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



Average
Balances


Interest
Earned / Paid


Average
Rate


Average
Balances


Interest
Earned / Paid


Average
Rate



(dollars in thousands)

ASSETS













Loans, net (1)(2)


$

6,325,462



$

77,030



4.87

%


$

5,999,428



$

72,952



4.86

%

Taxable securities


1,861,895



9,468



2.03

%


1,801,195



8,829



1.96

%

Tax exempt securities (2)


454,182



4,179



3.68

%


460,817



4,300



3.73

%

Interest-earning deposits with banks


10,196



23



0.90

%


23,743



28



0.47

%

Total interest-earning assets


8,651,735



$

90,700



4.19

%


8,285,183



$

86,109



4.16

%

Other earning assets


173,044







154,843






Noninterest-earning assets


772,495







790,765






Total assets


$

9,597,274







$

9,230,791






LIABILITIES AND SHAREHOLDERS' EQUITY

Certificates of deposit


$

386,361



$

95



0.10

%


$

428,279



$

140



0.13

%

Savings accounts


755,253



19



0.01

%


692,179



18



0.01

%

Interest-bearing demand


983,936



192



0.08

%


949,669



183



0.08

%

Money market accounts


1,997,585



602



0.12

%


1,956,257



446



0.09

%

Total interest-bearing deposits


4,123,135



908



0.09

%


4,026,384



787



0.08

%

Federal Home Loan Bank advances


195,369



591



1.21

%


161,637



241



0.60

%

Other borrowings


48,712



126



1.03

%


76,771



135



0.70

%

Total interest-bearing liabilities


4,367,216



$

1,625



0.15

%


4,264,792



$

1,163



0.11

%

Noninterest-bearing deposits


3,842,733







3,595,882






Other noninterest-bearing liabilities


91,761







102,447






Shareholders' equity


1,295,564







1,267,670






Total liabilities & shareholders' equity


$

9,597,274







$

9,230,791






Net interest income (tax equivalent)


$

89,075







$

84,946




Net interest margin (tax equivalent)


4.12

%






4.10

%



(1)

Nonaccrual loans have been included in the tables as loans carrying a zero yield. Amortized net deferred loan fees and net unearned discounts on acquired loans were included in the interest income calculations. The amortization of net deferred loan fees was $1.8 million and $1.2 million for the three month periods ended June 30, 2017 and June 30, 2016, respectively. The incremental accretion on acquired loans was $3.1 million and $4.4 million for the three months ended June 30, 2017 and 2016, respectively.

(2)

Tax-exempt income is calculated on a tax equivalent basis. The tax equivalent yield adjustment to interest earned on loans was $1.5 million and $1.3 million for the three months ended June 30, 2017 and 2016, respectively. The tax equivalent yield adjustment to interest earned on tax exempt securities was $1.5 million for the three months ended June 30, 2017 and 2016, respectively.

 

AVERAGE BALANCES AND RATES











Columbia Banking System, Inc.











Unaudited















Three Months Ended


Three Months Ended



June 30, 2017


March 31, 2017



Average
Balances


Interest
Earned / Paid


Average
Rate


Average
Balances


Interest
Earned / Paid


Average
Rate



(dollars in thousands)

ASSETS













Loans, net (1)(2)


$

6,325,462



$

77,030



4.87

%


$

6,198,215



$

75,514



4.87

%

Taxable securities


1,861,895



9,468



2.03

%


1,861,627



10,986



2.36

%

Tax exempt securities (2)


454,182



4,179



3.68

%


448,863



4,140



3.69

%

Interest-earning deposits with banks


10,196



23



0.90

%


11,586



19



0.66

%

Total interest-earning assets


8,651,735



$

90,700



4.19

%


8,520,291



$

90,659



4.26

%

Other earning assets


173,044







178,091






Noninterest-earning assets


772,495







775,316






Total assets


$

9,597,274







$

9,473,698






LIABILITIES AND SHAREHOLDERS' EQUITY

Certificates of deposit


$

386,361



$

95



0.10

%


$

399,306



$

95



0.10

%

Savings accounts


755,253



19



0.01

%


738,631



19



0.01

%

Interest-bearing demand


983,936



192



0.08

%


972,560



159



0.07

%

Money market accounts


1,997,585



602



0.12

%


2,008,107



514



0.10

%

Total interest-bearing deposits


4,123,135



908



0.09

%


4,118,604



787



0.08

%

Federal Home Loan Bank advances


195,369



591



1.21

%


81,577



225



1.10

%

Other borrowings


48,712



126



1.03

%


63,479



129



0.81

%

Total interest-bearing liabilities


4,367,216



$

1,625



0.15

%


4,263,660



$

1,141



0.11

%

Noninterest-bearing deposits


3,842,733







3,836,049






Other noninterest-bearing liabilities


91,761







112,337






Shareholders' equity


1,295,564







1,261,652






Total liabilities & shareholders' equity


$

9,597,274







$

9,473,698






Net interest income (tax equivalent)


$

89,075







$

89,518




Net interest margin (tax equivalent)


4.12

%






4.20

%



(1)

Nonaccrual loans have been included in the tables as loans carrying a zero yield. Amortized net deferred loan fees and net unearned discounts on acquired loans were included in the interest income calculations. The amortization of net deferred loan fees was $1.8 million and $1.6 million for the three month periods ended June 30, 2017 and March 31, 2017. The incremental accretion on acquired loans was $3.1 million and $4.1 million for the three months ended June 30, 2017 and March 31, 2017, respectively.

(2)

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

 

AVERAGE BALANCES AND RATES











Columbia Banking System, Inc.











Unaudited















Six Months Ended June 30,


Six Months Ended June 30,



2017


2016



Average
Balances


Interest
Earned / Paid


Average
Rate


Average
Balances


Interest
Earned / Paid


Average
Rate



(dollars in thousands)

ASSETS













Loans, net (1)(2)


$

6,262,190



$

152,544



4.87

%


$

5,913,434



$

144,250



4.88

%

Taxable securities


1,861,762



20,454



2.20

%


1,745,242



16,846



1.93

%

Tax exempt securities (2)


451,537



8,319



3.68

%


459,492



8,612



3.75

%

Interest-earning deposits with banks


10,887



42



0.77

%


27,396



66



0.48

%

Total interest-earning assets


8,586,376



$

181,359



4.22

%


8,145,564



$

169,774



4.17

%

Other earning assets


175,554







154,589






Noninterest-earning assets


773,897







789,848






Total assets


$

9,535,827







$

9,090,001






LIABILITIES AND SHAREHOLDERS' EQUITY

Certificates of deposit


$

392,798



$

190



0.10

%


$

438,597



$

284



0.13

%

Savings accounts


746,988



38



0.01

%


684,027



35



0.01

%

Interest-bearing demand


978,279



351



0.07

%


938,809



352



0.07

%

Money market accounts


2,002,817



1,116



0.11

%


1,943,416



858



0.09

%

Total interest-bearing deposits


4,120,882



1,695



0.08

%


4,004,849



1,529



0.08

%

Federal Home Loan Bank advances


138,787



816



1.18

%


106,103



365



0.69

%

Other borrowings


56,055



255



0.91

%


83,735



273



0.65

%

Total interest-bearing liabilities


4,315,724



$

2,766



0.13

%


4,194,687



$

2,167



0.10

%

Noninterest-bearing deposits


3,839,410







3,529,131






Other noninterest-bearing liabilities


101,991







103,143






Shareholders' equity


1,278,702







1,263,040






Total liabilities & shareholders' equity


$

9,535,827







$

9,090,001






Net interest income (tax equivalent)


$

178,593







$

167,607




Net interest margin (tax equivalent)


4.16

%






4.12

%



(1)

Nonaccrual loans have been included in the table as loans carrying a zero yield. Amortized net deferred loan fees and net unearned discounts on acquired loans were included in the interest income calculations. The amortization of net deferred loan fees was $3.4 million and $2.3 million for the six months ended June 30, 2017 and 2016, respectively. The incremental accretion on acquired loans was $7.2 million and $9.1 million for the six months ended June 30, 2017 and 2016, respectively.

(2)

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

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.

Copyright CNW Group 2017