Columbia Banking System Announces First Quarter 2016 Results

Mittwoch, 27.04.2016 20:30 von

PR Newswire

TACOMA, Wash., April 27, 2016 /PRNewswire/ -- Melanie Dressel, President and Chief Executive Officer of Columbia Banking System and Columbia Bank (NASDAQ: COLB) ("Columbia"), said today upon the release of Columbia's 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.

Weitere Themen