Columbia Banking System Announces First Quarter 2016 Results

Loading...
Loading...

Highlights

- Net income of $21.3 million with diluted earnings per share of $0.37, inclusive of pre-tax acquisition-related expenses of $2.4 million, or $0.03 per diluted share

- New loan production for the quarter of $254 million

- Solid deposit growth of $158 million, or 9% annualized for the quarter

- Nonperforming assets to period end assets ratio remains excellent at 0.55%

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

Balance Sheet

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

Income Statement

Net Interest Income

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

Noninterest Income

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

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

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

 



Three Months Ended



March 31,


December 31,


March 31,



2016


2015


2015



(in thousands)

Adjustments reflected in income







Amortization, net


(1,332)



(1,098)



(2,294)


Loan impairment


147



855



1,532


Sale of other real estate


144



(484)



(420)


Write-downs of other real estate


18



10



1,071


Other


(80)



(314)



261


Change in FDIC loss-sharing asset


$

(1,103)



$

(1,031)



$

150















 

Noninterest Expense

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

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

Net Interest Margin ("NIM")

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

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

 



Three Months Ended



March 31,


December 31,


September 30,


June 30,


March 31,



2016


2015


2015


2015


2015



(dollars in thousands)

Incremental accretion income due to:











FDIC purchased credit impaired loans


$

1,657



$

2,200



$

2,082



$

2,367



$

2,447


Other FDIC acquired loans (2)




68



34



15



117


Other acquired loans


3,073



3,746



4,293



4,889



4,934


Incremental accretion income


$

4,730



$

6,014



$

6,409



$

7,271



$

7,498













Net interest margin (tax equivalent)


4.13

%


4.25

%


4.37

%


4.41

%


4.39

%

Operating net interest margin (tax equivalent) (1)


4.03

%


4.09

%


4.18

%


4.17

%


4.18

%



(1)

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



(2)

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

 

Asset Quality

At March 31, 2016, nonperforming assets to total assets were 0.55% compared to 0.39% at December 31, 2015. Total nonperforming assets increased $14.1 million due to a $15.4 million increase in nonaccrual loans, partially offset by a decrease in other real estate owned.

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

 



March 31, 2016


December 31, 2015



(in thousands)

Nonaccrual loans:





Commercial business


$

22,559



$

9,437


Real estate:





One-to-four family residential


730



820


Commercial and multifamily residential


8,117



9,513


Total real estate


8,847



10,333


Real estate construction:





One-to-four family residential


768



928


Total real estate construction


768



928


Consumer


4,717



766


Total nonaccrual loans


36,891



21,464


Other real estate owned and other personal property owned


12,427



13,738


Total nonperforming assets


$

49,318



$

35,202


 

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

 



Three Months Ended



March 31, 2016


December 31, 2015


March 31, 2015



(in thousands)

Beginning balance


$

68,172



$

69,049



$

69,569


Charge-offs:







Commercial business


(3,773)



(2,184)



(1,426)


One-to-four family residential real estate




(79)



(8)


Commercial and multifamily residential real estate




(264)




Consumer


(266)



(545)



(891)


Purchased credit impaired


(2,866)



(3,680)



(4,100)


Total charge-offs


(6,905)



(6,752)



(6,425)


Recoveries:







Commercial business


662



886



618


One-to-four family residential real estate


41



19



12


Commercial and multifamily residential real estate


69



277



3,261


One-to-four family residential real estate construction


254



52



28


Commercial and multifamily residential real estate construction


1



1



3


Consumer


165



224



273


Purchased credit impaired


1,551



2,067



1,686


Total recoveries


2,743



3,526



5,881


Net charge-offs


(4,162)



(3,226)



(544)


Provision for loan and lease losses


5,254



2,349



1,209


Ending balance


$

69,264



$

68,172



$

70,234


 

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

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

Impact of FDIC Acquired Loan Accounting

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

 

FDIC Acquired Loan Accounting



Three Months Ended



March 31, 2016


December 31, 2015


March 31, 2015



(in thousands)

Incremental accretion income on FDIC purchased credit impaired loans


$

1,657



$

2,200



$

2,447


Incremental accretion income on other FDIC acquired loans (1)




68



117


Provision for losses on FDIC purchased credit impaired loans


(653)



(1,349)



(2,609)


Change in FDIC loss-sharing asset


(1,103)



(1,031)



150


FDIC clawback liability expense


(209)



(812)



(23)


Pre-tax earnings impact


$

(308)



$

(924)



$

82




(1)

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

 

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

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

Organizational Update

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

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

Regular and Special Cash Dividends

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

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

Conference Call Information

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

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

About Columbia

Headquartered in Tacoma, Washington, Columbia Banking System, Inc. is the holding company of Columbia Bank, a Washington state-chartered full-service commercial bank, with locations throughout Washington, Oregon and Idaho. For the ninth consecutive year, the bank was named in 2015 as one of Puget Sound Business Journal's "Washington's Best Workplaces." Columbia ranked in the top 20 on the 2016 Forbes list of best banks in the country for the fifth year in a row.

More information about Columbia can be found on its website at www.columbiabank.com.

Note Regarding Forward-Looking Statements

This news release includes forward looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward looking statements include, but are not limited to, descriptions of Columbia's management's expectations regarding future events and developments such as future operating results, growth in loans and deposits, continued success of Columbia's style of banking and the strength of the local economy. The words "will," "believe," "expect," "intend," "should," and "anticipate" or the negative of these words or words of similar construction are intended in part to help identify forward looking statements. Future events are difficult to predict, and the expectations described above are necessarily subject to risks and uncertainties, many of which are outside our control, that may cause actual results to differ materially and adversely. In addition to discussions about risks and uncertainties set forth from time to time in Columbia's filings with the Securities and Exchange Commission, available at the SEC's website at www.sec.gov and the Company's website at www.columbiabank.com, including the "Risk Factors," "Business" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" sections of our annual reports on Form 10-K and quarterly reports on Form 10-Q, (as applicable), factors that may cause actual results to differ materially from those contemplated by such forward-looking statements include, among others, the following:  (1) local, national and international economic conditions may be less favorable than expected or have a more direct and pronounced effect on Columbia than expected and adversely affect Columbia's ability to continue its internal growth at historical rates and maintain the quality of its earning assets; (2) changes in interest rates could significantly reduce net interest income and negatively affect funding sources; (3) projected business increases following strategic expansion or opening or acquiring new branches may be lower than expected; (4) costs or difficulties related to the integration of acquisitions may be greater than expected; (5) competitive pressure among financial institutions may increase significantly; and (6) legislation or regulatory requirements or changes may adversely affect the businesses in which Columbia is engaged. We believe the expectations reflected in our forward-looking statements are reasonable, based on information available to us on the date hereof. However, given the described uncertainties and risks, we cannot guarantee our future performance or results of operations and you should not place undue reliance on these forward-looking statements which speak only as of the date hereof. We undertake no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by the federal securities laws. The factors noted above and the risks and uncertainties described in our SEC filings should be considered when reading any forward-looking statements in this release.

Contacts:

Melanie J. Dressel,


President and


Chief Executive Officer


(253) 305-1911




Clint E. Stein,


Executive Vice President


and Chief Financial Officer


(253) 593-8304

 


FINANCIAL STATISTICS




Columbia Banking System, Inc.

Three Months Ended

Unaudited


March 31,


December 31,


March 31,



2016


2015


2015

Earnings


(dollars in thousands except per share amounts)

Net interest income


$

80,170



$

81,819



$

80,364


Provision for loan and lease losses


$

5,254



$

2,349



$

1,209


Noninterest income


$

20,646



$

24,745



$

22,767


Noninterest expense


$

65,074



$

66,877



$

66,734


Acquisition-related expense (included in noninterest expense)


$

2,436



$

1,872



$

2,974


Net income


$

21,259



$

26,740



$

24,361


Per Common Share







Earnings (basic)


$

0.37



$

0.46



$

0.42


Earnings (diluted)


$

0.37



$

0.46



$

0.42


Book value


$

21.70



$

21.48



$

21.53


Averages







Total assets


$

8,949,212



$

8,905,743



$

8,505,776


Interest-earning assets


$

8,005,945



$

7,937,308



$

7,529,040


Loans


$

5,827,440



$

5,762,048



$

5,414,942


Securities, including Federal Home Loan Bank stock


$

2,147,457



$

2,136,703



$

2,068,806


Deposits


$

7,445,693



$

7,440,628



$

6,927,756


Interest-bearing deposits


$

3,983,314



$

3,933,001



$

4,157,491


Interest-bearing liabilities


$

4,124,582



$

4,031,214



$

4,395,502


Noninterest-bearing deposits


$

3,462,379



$

3,507,627



$

2,770,265


Shareholders' equity


$

1,258,411



$

1,259,117



$

1,240,853


Financial Ratios







Return on average assets


0.95

%


1.20

%


1.15

%

Return on average common equity


6.76

%


8.50

%


7.86

%

Average equity to average assets


14.06

%


14.14

%


14.59

%

Net interest margin (tax equivalent)


4.13

%


4.25

%


4.39

%

Efficiency ratio (tax equivalent) (1)


62.63

%


60.99

%


62.95

%

Operating efficiency ratio (tax equivalent) (2)


59.43

%


60.53

%


63.02

%










March 31,


December 31,



Period end


2016


2015



Total assets


$

9,035,932



$

8,951,697




Loans, net of unearned income


$

5,877,283



$

5,815,027




Allowance for loan and lease losses


$

69,264



$

68,172




Securities, including Federal Home Loan Bank stock


$

2,196,407



$

2,170,416




Deposits


$

7,596,949



$

7,438,829




Core deposits


$

7,285,067



$

7,127,866




Shareholders' equity


$

1,260,788



$

1,242,128




Nonperforming assets







Nonaccrual loans


$

36,891



$

21,464




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


12,427



13,738




   Total nonperforming assets


$

49,318



$

35,202




Nonperforming loans to period-end loans


0.63

%


0.37

%



Nonperforming assets to period-end assets


0.55

%


0.39

%



Allowance for loan and lease losses to period-end loans


1.18

%


1.17

%



Net loan charge-offs


$

4,162


(3)

$

3,226


(4)




(1)

Noninterest expense divided by the sum of net interest income on a tax equivalent basis and noninterest income on a tax equivalent basis.



(2)

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



(3)

For the three months ended March 31, 2016.



(4)

For the three months ended December 31, 2015.


 

QUARTERLY FINANCIAL STATISTICS







Columbia Banking System, Inc.

Three Months Ended

Unaudited


March 31,


December 31,


September 30,


June 30,


March 31,



2016


2015


2015


2015


2015



(dollars in thousands except per share)

Earnings



Net interest income


$

80,170



$

81,819



$

81,694



$

81,010



$

80,364


Provision for loan and lease losses


$

5,254



$

2,349



$

2,831



$

2,202



$

1,209


Noninterest income


$

20,646



$

24,745



$

22,499



$

21,462



$

22,767


Noninterest expense


$

65,074



$

66,877



$

64,067



$

68,471



$

66,734


Acquisition-related expense (included in noninterest expense)


$

2,436



$

1,872



$

428



$

5,643



$

2,974


Net income


$

21,259



$

26,740



$

25,780



$

21,946



$

24,361


Per Common Share











Earnings (basic)


$

0.37



$

0.46



$

0.45



$

0.38



$

0.42


Earnings (diluted)


$

0.37



$

0.46



$

0.45



$

0.38



$

0.42


Book value


$

21.70



$

21.48



$

21.69



$

21.38



$

21.53


Averages











Total assets


$

8,949,212



$

8,905,743



$

8,672,692



$

8,532,173



$

8,505,776


Interest-earning assets


$

8,005,945



$

7,937,308



$

7,711,531



$

7,560,288



$

7,529,040


Loans


$

5,827,440



$

5,762,048



$

5,712,614



$

5,542,489



$

5,414,942


Securities, including Federal Home Loan Bank stock


$

2,147,457



$

2,136,703



$

1,945,174



$

1,976,959



$

2,068,806


Deposits


$

7,445,693



$

7,440,628



$

7,233,863



$

6,978,472



$

6,927,756


Interest-bearing deposits


$

3,983,314



$

3,933,001



$

3,910,695



$

3,753,101



$

4,157,491


Interest-bearing liabilities


$

4,124,582



$

4,031,214



$

4,007,198



$

3,961,013



$

4,395,502


Noninterest-bearing deposits


$

3,462,379



$

3,507,627



$

3,323,168



$

3,225,371



$

2,770,265


Shareholders' equity


$

1,258,411



$

1,259,117



$

1,239,830



$

1,247,887



$

1,240,853


Financial Ratios











Return on average assets


0.95

%


1.20

%


1.19

%


1.03

%


1.15

%

Return on average common equity


6.76

%


8.50

%


8.32

%


7.04

%


7.86

%

Average equity to average assets


14.06

%


14.14

%


14.30

%


14.63

%


14.59

%

Net interest margin (tax equivalent)


4.13

%


4.25

%


4.37

%


4.41

%


4.39

%

Period end











Total assets


$

9,035,932



$

8,951,697



$

8,755,984



$

8,518,019



$

8,552,902


Loans, net of unearned income


$

5,877,283



$

5,815,027



$

5,746,511



$

5,611,897



$

5,450,895


Allowance for loan and lease losses


$

69,264



$

68,172



$

69,049



$

69,257



$

70,234


Securities, including Federal Home Loan Bank stock


$

2,196,407



$

2,170,416



$

2,037,666



$

1,926,248



$

2,040,163


Deposits


$

7,596,949



$

7,438,829



$

7,314,805



$

7,044,373



$

7,074,965


Core deposits


$

7,285,067



$

7,127,866



$

6,986,206



$

6,737,969



$

6,771,755


Shareholders' equity


$

1,260,788



$

1,242,128



$

1,254,136



$

1,236,214



$

1,244,443


Nonperforming, assets











Nonaccrual loans


$

36,891



$

21,464



$

19,080



$

25,746



$

31,828


OREO and OPPO


12,427



13,738



19,475



20,665



23,347


   Total nonperforming assets


$

49,318



$

35,202



$

38,555



$

46,411



$

55,175


Nonperforming loans to period-end loans


0.63

%


0.37

%


0.33

%


0.46

%


0.58

%

Nonperforming assets to period-end assets


0.55

%


0.39

%


0.44

%


0.54

%


0.65

%

Allowance for loan and lease losses to period-end loans


1.18

%


1.17

%


1.20

%


1.23

%


1.29

%

Net loan charge-offs


$

4,162



$

3,226



$

3,039



$

3,179



$

544



 

LOAN PORTFOLIO COMPOSITION







Columbia Banking System, Inc.









Unaudited


March 31,


December 31,


September 30,


June 30,


March 31,



2016


2015


2015


2015


2015

Loan Portfolio Composition - Dollars


(dollars in thousands)

Commercial business


$

2,401,193



$

2,362,575



$

2,354,731



$

2,255,468



$

2,139,873


Real estate:











One-to-four family residential


175,050



176,295



177,108



181,849



173,739


Commercial and multifamily residential


2,520,352



2,491,736



2,449,847



2,406,594



2,374,454


   Total real estate


2,695,402



2,668,031



2,626,955



2,588,443



2,548,193


Real estate construction:











One-to-four family residential


133,447



135,874



136,783



127,311



124,017


Commercial and multifamily residential


183,548



167,413



134,097



129,302



119,880


   Total real estate construction


316,995



303,287



270,880



256,613



243,897


Consumer


329,902



342,601



348,315



358,365



352,960


Purchased credit impaired


173,201



180,906



191,066



202,367



219,839


Subtotal loans


5,916,693



5,857,400



5,791,947



5,661,256



5,504,762


Less:  Net unearned income


(39,410)



(42,373)



(45,436)



(49,359)



(53,867)


Loans, net of unearned income


5,877,283



5,815,027



5,746,511



5,611,897



5,450,895


Less:  Allowance for loan and lease losses


(69,264)



(68,172)



(69,049)



(69,257)



(70,234)


Total loans, net


5,808,019



5,746,855



5,677,462



5,542,640



5,380,661


Loans held for sale


$

3,681



$

4,509



$

6,637



$

4,220



$

3,545





















March 31,



December 31,



September 30,



June 30,



March 31,

Loan Portfolio Composition - Percentages



2016



2015



2015



2015



2015

Commercial business



40.9

%



40.6

%



41.0

%



40.2

%



39.3

%

Real estate:
















One-to-four family residential



3.0

%



3.0

%



3.1

%



3.2

%



3.2

%

Commercial and multifamily residential



42.9

%



42.9

%



42.6

%



42.9

%



43.5

%

   Total real estate



45.9

%



45.9

%



45.7

%



46.1

%



46.7

%

Real estate construction:
















One-to-four family residential



2.3

%



2.3

%



2.4

%



2.3

%



2.3

%

Commercial and multifamily residential



3.1

%



2.9

%



2.3

%



2.3

%



2.2

%

   Total real estate construction



5.4

%



5.2

%



4.7

%



4.6

%



4.5

%

Consumer



5.6

%



5.9

%



6.1

%



6.4

%



6.5

%

Purchased credit impaired



2.9

%



3.1

%



3.3

%



3.6

%



4.0

%

Subtotal loans



100.7

%



100.7

%



100.8

%



100.9

%



101.0

%

Less:  Net unearned income



(0.7)%




(0.7)%




(0.8)%




(0.9)%




(1.0)%


Loans, net of unearned income



100.0

%



100.0

%



100.0

%



100.0

%



100.0

%

 


DEPOSIT COMPOSITION







Columbia Banking System, Inc.







Unaudited













March 31,


December 31,


September 30,


June 30,


March 31,



2016


2015


2015


2015


2015

Deposit Composition - Dollars


(dollars in thousands)

Core deposits:











Demand and other non-interest bearing


$

3,553,468



$

3,507,358



$

3,386,968



$

3,207,538



$

3,260,376


Interest bearing demand


958,469



925,909



911,686



912,637



901,684


Money market


1,838,364



1,788,552



1,776,087



1,718,000



1,700,014


Savings


695,588



657,016



651,695



630,897



630,423


Certificates of deposit less than $100,000


239,178



249,031



259,770



268,897



279,258


   Total core deposits


7,285,067



7,127,866



6,986,206



6,737,969



6,771,755













Certificates of deposit greater than $100,000


170,126



182,973



184,047



194,449



199,728


Certificates of deposit insured by CDARS®


24,752



26,901



26,975



18,357



18,430


Brokered money market accounts


116,878



100,854



117,196



93,061



84,336


Subtotal


7,596,823



7,438,594



7,314,424



7,043,836



7,074,249


Premium resulting from acquisition date fair value adjustment


126



235



381



537



716


Total deposits


$

7,596,949



$

7,438,829



$

7,314,805



$

7,044,373



$

7,074,965






















March 31,



December 31,



September 30,



June 30,



March 31,


Deposit Composition - Percentages



2016



2015



2015



2015



2015


Core deposits:



















Demand and other non-interest bearing



46.8

%



47.2

%



46.3

%



45.5

%



46.2

%

Interest bearing demand



12.6

%



12.4

%



12.5

%



13.0

%



12.7

%

Money market



24.2

%



24.0

%



24.3

%



24.4

%



24.0

%

Savings



9.2

%



8.8

%



8.9

%



9.0

%



8.9

%

Certificates of deposit less than $100,000



3.1

%



3.3

%



3.6

%



3.8

%



3.9

%

Total core deposits



95.9

%



95.7

%



95.6

%



95.7

%



95.7

%

















Certificates of deposit greater than $100,000



2.3

%



2.5

%



2.4

%



2.7

%



2.8

%

Certificates of deposit insured by CDARS®



0.3

%



0.4

%



0.4

%



0.3

%



0.3

%

Brokered money market accounts



1.5

%



1.4

%



1.6

%



1.3

%



1.2

%

Total



100.0

%



100.0

%



100.0

%



100.0

%



100.0

%

 


CONSOLIDATED STATEMENTS OF INCOME





Columbia Banking System, Inc.


Three Months Ended

Unaudited


March 31,


December 31,


March 31,



2016


2015 (1)


2015 (1)



(in thousands except per share)

Interest Income







Loans


$

70,316



$

71,358



$

70,822


Taxable securities


8,017



8,516



7,526


Tax-exempt securities


2,803



2,870



3,042


Deposits in banks


38



25



27


Total interest income


81,174



82,769



81,417


Interest Expense







Deposits


742



733



748


Federal Home Loan Bank advances


124



83



159


Other borrowings


138



134



146


Total interest expense


1,004



950



1,053


Net Interest Income


80,170



81,819



80,364


Provision for loan and lease losses


5,254



2,349



1,209


Net interest income after provision for loan and lease losses


74,916



79,470



79,155


Noninterest Income







Deposit account and treasury management fees (1)


6,989



7,010



6,860


Card revenue (1)


5,652



5,776



5,363


Financial services and trust revenue  (1)


2,821



2,940



3,124


Loan revenue (1)


2,262



2,808



2,603


Merchant processing revenue


2,102



2,173



2,040


Bank owned life insurance


1,116



1,071



1,078


Investment securities gains, net


373



281



721


Change in FDIC loss-sharing asset


(1,103)



(1,031)



150


Other (1)


434



3,717



828


Total noninterest income


20,646



24,745



22,767


Noninterest Expense







Compensation and employee benefits


36,319



36,689



39,100


Occupancy


10,173



10,037



7,993


Merchant processing expense


1,033



1,058



977


Advertising and promotion


842



1,233



931


Data processing


4,146



4,399



4,984


Legal and professional fees


1,325



2,081



2,507


Taxes, licenses and fees


1,290



1,392



1,232


Regulatory premiums


1,141



1,180



1,221


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


104



(60)



(1,246)


Amortization of intangibles


1,583



1,652



1,817


Other


7,118



7,216



7,218


Total noninterest expense


65,074



66,877



66,734


Income before income taxes


30,488



37,338



35,188


Provision for income taxes


9,229



10,598



10,827


Net Income


$

21,259



$

26,740



$

24,361


Earnings per common share







Basic


$

0.37



$

0.46



$

0.42


Diluted


$

0.37



$

0.46



$

0.42


Dividends paid per common share


$

0.38



$

0.36



$

0.30


Weighted average number of common shares outstanding


57,114



57,057



56,965


Weighted average number of diluted common shares outstanding


57,125



57,070



56,978




(1)

Reclassified to conform to the current period's presentation. Reclassifications consisted of disaggregating income previously presented as 'Service charges and other fees' and certain income previously presented in 'Other' into the presentation above.  There was no change to total noninterest income as previously reported as a result of these reclassifications.

 


CONSOLIDATED BALANCE SHEETS






Columbia Banking System, Inc.






Unaudited





March 31,


December 31,






2016


2015






(in thousands)

ASSETS


Cash and due from banks





$

150,683



$

166,929


Interest-earning deposits with banks





38,248



8,373


Total cash and cash equivalents





188,931



175,302


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

2,186,166



2,157,694


Federal Home Loan Bank stock at cost





10,241



12,722


Loans held for sale





3,681



4,509


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

5,877,283



5,815,027


Less: allowance for loan and lease losses





69,264



68,172


Loans, net





5,808,019



5,746,855


FDIC loss-sharing asset





5,954



6,568


Interest receivable





29,304



27,877


Premises and equipment, net





158,101



164,239


Other real estate owned





12,427



13,738


Goodwill





382,762



382,762


Other intangible assets, net





21,994



23,577


Other assets





228,352



235,854


Total assets





$

9,035,932



$

8,951,697


LIABILITIES AND SHAREHOLDERS' EQUITY




Deposits:








Noninterest-bearing





$

3,553,468



$

3,507,358


Interest-bearing





4,043,481



3,931,471


Total deposits





7,596,949



7,438,829


Federal Home Loan Bank advances





6,521



68,531


Securities sold under agreements to repurchase





73,839



99,699


Other liabilities





97,835



102,510


Total liabilities





7,775,144



7,709,569


Commitments and contingent liabilities









March 31,


December 31,






2016


2015





Preferred stock (no par value)

(in thousands)




Authorized shares

2,000



2,000






Issued and outstanding

9



9



2,217



2,217


Common stock (no par value)








Authorized shares

115,000



115,000






Issued and outstanding

58,008



57,724



991,026



990,281


Retained earnings





255,202



255,925


Accumulated other comprehensive income (loss)





12,343



(6,295)


Total shareholders' equity





1,260,788



1,242,128


Total liabilities and shareholders' equity





$

9,035,932



$

8,951,697


 


AVERAGE BALANCES AND RATES



Columbia Banking System, Inc.



Unaudited















Three Months Ended


Three Months Ended



March 31, 2016


March 31, 2015



Average
Balances


Interest
Earned / Paid


Average
Rate


Average
Balances


Interest
Earned / Paid


Average
Rate



(dollars in thousands)

ASSETS













Loans, net (1)(2)


$

5,827,440



$

71,298



4.89

%


$

5,414,942



$

71,487



5.28

%

Taxable securities


1,689,289



8,017



1.90

%


1,609,323



7,526



1.87

%

Tax exempt securities (2)


458,168



4,312



3.76

%


459,483



4,680



4.07

%

Interest-earning deposits with banks


31,048



38



0.49

%


45,292



27



0.24

%

Total interest-earning assets


8,005,945



$

83,665



4.18

%


7,529,040



$

83,720



4.45

%

Other earning assets


154,336







146,055






Noninterest-earning assets


788,931







830,681






Total assets


$

8,949,212







$

8,505,776






LIABILITIES AND SHAREHOLDERS' EQUITY

Certificates of deposit


$

448,915



$

144



0.13

%


$

502,287



$

240



0.19

%

Savings accounts


675,876



17



0.01

%


625,132



19



0.01

%

Interest-bearing demand


927,948



169



0.07

%


1,214,149



138



0.05

%

Money market accounts


1,930,575



412



0.09

%


1,815,923



351



0.08

%

Total interest-bearing deposits


3,983,314



742



0.07

%


4,157,491



748



0.07

%

Federal Home Loan Bank advances


50,569



124



0.98

%


129,841



159



0.49

%

Other borrowings


90,699



138



0.61

%


108,170



146



0.54

%

Total interest-bearing liabilities


4,124,582



$

1,004



0.10

%


4,395,502



$

1,053



0.10

%

Noninterest-bearing deposits


3,462,379







2,770,265






Other noninterest-bearing liabilities


103,840







99,156






Shareholders' equity


1,258,411







1,240,853






Total liabilities & shareholders' equity


$

8,949,212







$

8,505,776






Net interest income (tax equivalent)


$

82,661







$

82,667




Net interest margin (tax equivalent)


4.13

%






4.39

%



(1)

Nonaccrual loans have been included in the tables as loans carrying a zero yield. Amortized net deferred loan fees and net unearned discounts on acquired loans were included in the interest income calculations. The amortization of net deferred loan fees was $1.1 million for both three month periods ended March 31, 2016 and March 31, 2015. The incremental accretion on acquired loans was $4.7 million and $7.5 million for the three months ended March 31, 2016 and 2015, respectively.



(2)

Tax-exempt income is calculated on a tax equivalent basis. The tax equivalent yield adjustment to interest earned on loans was $982 thousand and $665 thousand for the three months ended March 31, 2016 and 2015, respectively. The tax equivalent yield adjustment to interest earned on tax exempt securities was $1.5 million and $1.6 million for the three months ended March 31, 2016 and 2015, respectively.

 


AVERAGE BALANCES AND RATES

Columbia Banking System, Inc.

Unaudited















Three Months Ended


Three Months Ended



March 31, 2016


December 31, 2015



Average
Balances


Interest
Earned / Paid


Average
Rate


Average
Balances


Interest
Earned / Paid


Average
Rate



(dollars in thousands)

ASSETS













Loans, net (1)(2)


$

5,827,440



$

71,298



4.89

%


$

5,762,048



$

72,322



5.02

%

Taxable securities


1,689,289



8,017



1.90

%


1,686,594



8,516



2.02

%

Tax exempt securities (2)


458,168



4,312



3.76

%


450,109



4,417



3.93

%

Interest-earning deposits with banks


31,048



38



0.49

%


38,557



25



0.26

%

Total interest-earning assets


8,005,945



$

83,665



4.18

%


7,937,308



$

85,280



4.30

%

Other earning assets


154,336







153,298






Noninterest-earning assets


788,931







815,137






Total assets


$

8,949,212







$

8,905,743






LIABILITIES AND SHAREHOLDERS' EQUITY

Certificates of deposit


$

448,915



$

144



0.13

%


$

460,858



$

179



0.16

%

Savings accounts


675,876



17



0.01

%


653,738



17



0.01

%

Interest-bearing demand


927,948



169



0.07

%


920,021



161



0.07

%

Money market accounts


1,930,575



412



0.09

%


1,898,384



376



0.08

%

Total interest-bearing deposits


3,983,314



742



0.07

%


3,933,001



733



0.07

%

Federal Home Loan Bank advances


50,569



124



0.98

%


18,915



83



1.76

%

Other borrowings


90,699



138



0.61

%


79,298



134



0.68

%

Total interest-bearing liabilities


4,124,582



$

1,004



0.10

%


4,031,214



$

950



0.09

%

Noninterest-bearing deposits


3,462,379







3,507,627






Other noninterest-bearing liabilities


103,840







107,785






Shareholders' equity


1,258,411







1,259,117






Total liabilities & shareholders' equity


$

8,949,212







$

8,905,743






Net interest income (tax equivalent)


$

82,661







$

84,330




Net interest margin (tax equivalent)


4.13

%






4.25

%



(1)

Nonaccrual loans have been included in the tables as loans carrying a zero yield. Amortized net deferred loan fees and net unearned discounts on acquired loans were included in the interest income calculations. The amortization of net deferred loan fees was $1.1 million for both three month periods ended March 31, 2016 and December 31, 2015. The incremental accretion on acquired loans was $4.7 million and $6.0 million for the three months ended March 31, 2016 and December 31, 2015, respectively.



(2)

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

 

Non-GAAP Financial Measures

The Company considers its operating net interest margin and operating efficiency ratios to be important measurements as they more closely reflect the ongoing operating performance of the Company. Despite the importance of the operating net interest margin and operating efficiency ratio to the Company, there are no standardized definitions for them and, as a result, the Company's calculations may not be comparable with other organizations. The Company encourages readers to consider its consolidated financial statements in their entirety and not to rely on any single financial measure.

The following tables reconcile the Company's calculation of the operating net interest margin and operating efficiency ratio:

 



Three Months Ended



March 31,


December 31,


March 31,



2016


2015


2015

Operating net interest margin non-GAAP reconciliation:


(dollars in thousands)

Net interest income (tax equivalent) (1)


$

82,661



$

84,330



$

82,667


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







Incremental accretion income on FDIC purchased credit impaired loans


(1,657)



(2,200)



(2,447)


Incremental accretion income on other FDIC acquired loans (2)




(68)



(117)


Incremental accretion income on other acquired loans


(3,073)



(3,746)



(4,934)


Premium amortization on acquired securities


2,324



2,253



2,861


Interest reversals on nonaccrual loans


453



582



650


Operating net interest income (tax equivalent) (1)


$

80,708



$

81,151



$

78,680


Average interest earning assets


$

8,005,945



$

7,937,308



$

7,529,040


Net interest margin (tax equivalent) (1)


4.13

%


4.25

%


4.39

%

Operating net interest margin (tax equivalent) (1)


4.03

%


4.09

%


4.18

%













Three Months Ended



March 31,


December 31,


March 31,



2016


2015


2015

Operating efficiency ratio non-GAAP reconciliation:


(dollars in thousands)

Noninterest expense (numerator A)


$

65,074



$

66,877



$

66,734


Adjustments to arrive at operating noninterest expense:







Acquisition-related expenses


(2,436)



(1,872)



(2,974)


Net benefit (cost) of operation of OREO and OPPO


(102)



150



1,241


FDIC clawback liability expense


(209)



(812)



(23)


Loss on asset disposals


(160)



(52)



(96)


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


(1,171)



(1,294)



(1,129)


Operating noninterest expense (numerator B)


$

60,996



$

62,997



$

63,753









Net interest income (tax equivalent) (1)


$

82,661



$

84,330



$

82,667


Noninterest income


20,646



24,745



22,767


Bank owned life insurance tax equivalent adjustment


600



576



581


Total revenue (tax equivalent) (denominator A)


$

103,907



$

109,651



$

106,015









Operating net interest income (tax equivalent) (1)


$

80,708



$

81,151



$

78,680


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







Investment securities gains, net


(373)



(281)



(721)


Gain on asset disposals


(54)



(4)




Mortgage loan repurchase liability adjustment




(3,147)




Change in FDIC loss-sharing asset


1,103



1,031



(150)


Operating noninterest income (tax equivalent)


21,922



22,920



22,477


Total operating revenue (tax equivalent) (denominator B)


$

102,630



$

104,071



$

101,157


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


62.63

%


60.99

%


62.95

%

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


59.43

%


60.53

%


63.02

%













(1)

Tax-exempt interest income has been adjusted to a tax equivalent basis. The amount of such adjustment was an addition to net interest income of $2.5 million, $2.5 million and $2.3 million for the three months ended March 31, 2016, December 31, 2015 and March 31, 2015, respectively.



(2)

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

 

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

 

 

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

SOURCE Columbia Banking System, Inc.

Loading...
Loading...
Market News and Data brought to you by Benzinga APIs
Posted In: Press Releases
Benzinga simplifies the market for smarter investing

Trade confidently with insights and alerts from analyst ratings, free reports and breaking news that affects the stocks you care about.

Join Now: Free!

Loading...