TACOMA, Wash., Jan. 26, 2017 /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 fourth quarter and full year 2016 earnings, "We are very pleased with our results for the fourth quarter, which continued to build upon our second and third quarter performance. Record loan production during the year, good credit quality metrics, and a continued focus on improved operating leverage helped us achieve record fourth quarter net income." Ms. Dressel continued, "I was also inspired by the shared commitment of our team, customers and business partners for helping to care for those who are truly in need. It's a privilege to give back to each of the communities we serve through our annual Warm Hearts Winter Drive."

Balance Sheet

Total assets at December 31, 2016 were $9.51 billion, a decrease of $77.1 million from September 30, 2016. Loans declined $46.3 million during the quarter as payments and a seasonal decline in line utilization offset strong loan originations of $294.1 million. Loan production was diversified across the portfolio sectors, with growth primarily centered in commercial business loans. Securities available for sale were $2.28 billion at December 31, 2016, a decrease of $81.5 million, or 3% from $2.36 billion at September 30, 2016. Total deposits at December 31, 2016 were $8.06 billion, relatively unchanged from September 30, 2016. Core deposits comprised 96% of total deposits and were $7.75 billion at December 31, 2016, a decrease of $59.5 million from September 30, 2016. The average cost of total deposits for the quarter was 0.04%, unchanged from the third quarter of 2016.

Income Statement

Net Interest Income

Net interest income for the fourth quarter of 2016 was $85.7 million, an increase of $165 thousand and $3.9 million from the linked and prior year periods, respectively. The linked quarter increase was principally from taxable securities income, whose yields benefited from a market-driven reduction in premium amortization. The increase from the prior year period was due to higher loan and securities volumes as well as the previously noted reduction in securities premium amortization. Incremental accretion income from purchased loans in the current period was $1.7 million lower than the prior year period. For additional information regarding net interest income, see the "Average Balances and Rates" table.

Noninterest Income

Noninterest income was $22.3 million for the fourth quarter of 2016, a decrease of $836 thousand compared to $23.2 million for the third quarter of 2016. The linked quarter decrease was due to lower card and merchant processing revenue as well as investment securities gains, partially offset by higher other noninterest income. Noninterest income was favorably impacted by a $391 thousand adjustment to our estimated mortgage repurchase liability which was recognized with our acquisition of West Coast Bank. Compared to the fourth quarter of 2015, noninterest income decreased by $2.4 million due to the $3.1 million adjustment recorded in the prior year period related to the previously noted mortgage repurchase liability. This decrease was partially offset by lower expenses from the FDIC loss-sharing asset. Additional details of the components of the change in the FDIC loss-sharing asset are provided in tabular format below.

The change in the FDIC loss-sharing asset has been a significant component of noninterest income but, as our larger loss-sharing agreements have expired, the significance continues to diminish. The following table reflects the income statement components of the change in the FDIC loss-sharing asset:



Three Months Ended


Twelve Months Ended



December 31,


September 30,


December 31,


December 31,


December 31,



2016


2016


2015


2016


2015



(in thousands)

Adjustments reflected in income











Amortization, net


$

(299)



$

(315)



$

(1,098)



(2,829)



(6,184)


Loan impairment (recapture)


(92)



266



855



301



2,268


Sales of other real estate owned


77



(49)



(484)



148



(1,237)


Valuation adjustments on other real estate owned






10



(22)



1,158


Other


(74)



(6)



(314)



(183)



(15)


Change in FDIC loss-sharing asset


$

(388)



$

(104)



$

(1,031)



$

(2,585)



$

(4,010)























 

Noninterest Expense

Total noninterest expense for the fourth quarter of 2016 was $65.0 million, a decrease of $2.3 million from $67.3 million for the third quarter of 2016. The decrease was due to lower advertising and occupancy costs in the current quarter. During the prior quarter we incurred increased advertising costs from production and broadcast of refreshed television commercials as well as occupancy costs associated with the consolidation of a branch location.

Compared to the fourth quarter of 2015, noninterest expense decreased $1.9 million, or 3%, from $66.9 million. After removing the effect of $291 thousand in acquisition-related expenses from the current quarter and $1.9 million from the prior year period, noninterest expense was relatively unchanged from the fourth quarter of 2015. Compensation expense was higher in the current quarter due to recognizing additional incentive expense relative to the record loan production, deposit growth and financial performance. However, the increased compensation costs were substantially offset by decreases in several noninterest expense line items, the largest being occupancy.

Net Interest Margin ("NIM")

Columbia's net interest margin (tax equivalent) for the fourth quarter of 2016 was 4.11%, a decrease of 2 basis points from the linked quarter and a decline of 14 basis points from the prior year period. The decrease from the linked quarter was due to higher volume of interest-earning deposits with banks as well as lower incremental accretion income from acquired loans. The decrease from the prior year period was due to both lower incremental accretion income from acquired loans and lower yielding originated loans. Incremental accretion income was $4.3 million in the current period compared to $6.0 million in the prior year quarter.

Columbia's operating net interest margin (tax equivalent)(1) was 3.99% for the fourth quarter of 2016, a decline of 4 and 10 basis points from the linked and prior year periods, respectively. Higher volumes of deposits with banks contributed to the decrease from both the linked and prior year periods. Lower yielding originated loans also contributed to the decrease from the prior year period.

Clint Stein, Columbia's Executive Vice President and Chief Financial Officer, commented, "We held higher than normal balances of overnight funds throughout the quarter to maintain balance sheet flexibility through year end." Mr. Stein continued, "The impact of the additional overnight funds was a reduction in our net interest margin of three basis points."

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


Twelve Months Ended



December 31,


September 30,


June 30,


March 31,


December 31,


December 31,


December 31,



2016


2016


2016


2016


2015


2016


2015



(dollars in thousands)

Incremental accretion income due to:















FDIC purchased credit impaired loans


$

1,199



$

1,816



$

1,300



$

1,657



$

2,200



$

5,972



$

9,096


Other FDIC acquired loans (2)










68





234


Other acquired loans


3,087



2,749



3,074



3,073



3,746



11,983



17,862


Incremental accretion income


$

4,286



$

4,565



$

4,374



$

4,730



$

6,014



$

17,955



$

27,192

















Net interest margin (tax equivalent)


4.11

%


4.13

%


4.10

%


4.13

%


4.25

%


4.12

%


4.35

%

Operating net interest margin (tax equivalent) (1)


3.99

%


4.03

%


4.00

%


4.03

%


4.09

%


4.01

%


4.15

%

__________

(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 December 31, 2016, nonperforming assets to total assets were 0.35% compared to 0.32% at September 30, 2016 and 0.39% at December 31, 2015. Total nonperforming assets increased $3.4 million from the linked quarter due to a $6.4 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:



December 31, 2016


September 30, 2016


December 31, 2015



(in thousands)

Nonaccrual loans:







Commercial business


$

11,555



$

9,502



$

9,437


Real estate:







One-to-four family residential


568



579



820


Commercial and multifamily residential


11,187



7,052



9,513


Total real estate


11,755



7,631



10,333


Real estate construction:







One-to-four family residential


563



461



928


Total real estate construction


563



461



928


Consumer


3,883



3,772



766


Total nonaccrual loans


27,756



21,366



21,464


Other real estate owned and other personal property owned


5,998



8,994



13,738


Total nonperforming assets


$

33,754



$

30,360



$

35,202


 

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



Three Months Ended


Twelve Months Ended



December 31,
2016


September 30,
2016


December 31,
2015


December 31,
2016


December 31,
2015



(in thousands)

Beginning balance


$

70,264



$

69,304



$

69,049



$

68,172



$

69,569


Charge-offs:











Commercial business


(1,195)



(2,159)



(2,184)



(10,068)



(8,266)


One-to-four family residential real estate






(79)



(35)



(376)


Commercial and multifamily residential real estate


(63)





(264)



(89)



(505)


One-to-four family residential real estate construction


(88)







(88)




Consumer


(255)



(383)



(545)



(1,238)



(2,066)


Purchased credit impaired


(2,118)



(2,062)



(3,680)



(9,944)



(13,854)


Total charge-offs


(3,719)



(4,604)



(6,752)



(21,462)



(25,067)


Recoveries:











Commercial business


377



854



886



2,646



2,336


One-to-four family residential real estate


29



81



19



171



307


Commercial and multifamily residential real estate


1,182



20



277



1,401



3,975


One-to-four family residential real estate construction


11



21



52



291



193


Commercial and multifamily residential real estate construction




107



1



109



8


Consumer


168



399



224



933



931


Purchased credit impaired


1,713



2,216



2,067



7,004



7,329


Total recoveries


3,480



3,698



3,526



12,555



15,079


Net charge-offs


(239)



(906)



(3,226)



(8,907)



(9,988)


Provision for loan and lease losses


18



1,866



2,349



10,778



8,591


Ending balance


$

70,043



$

70,264



$

68,172



$

70,043



$

68,172


 

The allowance for loan losses to period end loans was 1.13% at December 31, 2016 compared to 1.12% at September 30, 2016 and 1.17% at December 31, 2015. For the fourth quarter of 2016, Columbia recorded a net provision for loan and lease losses of $18 thousand compared to a net provision of $1.9 million for the linked quarter and $2.3 million for the comparable quarter last year. The net provision for loan and lease losses recorded during the current quarter consisted of $600 thousand of provision for loan losses for loans, excluding PCI loans, substantially offset by a provision recovery of $582 thousand for PCI loans.

Andy McDonald, Columbia's Executive Vice President and Chief Credit Officer, commented, "Our credit quality metrics continue to compare favorably to our peers. Our nonperforming assets to total assets of thirty five basis points remains below the fifty basis points we have long considered as a sustainable level for this point in the current economic cycle."

Impact of FDIC Acquired Loan Accounting

The following table illustrates the impact to earnings associated with Columbia's FDIC acquired loan portfolios:

FDIC Acquired Loan Accounting












Three Months Ended


Twelve Months Ended



December 31,
2016


September 30,
2016


December 31,
2015


December 31,
2016


December 31,
2015



(in thousands)

Incremental accretion income on FDIC purchased credit impaired loans


$

1,199



$

1,816



$

2,200



$

5,972



$

9,096


Incremental accretion income on other FDIC acquired loans (1)






68





234


Recapture (provision) for losses on FDIC purchased credit impaired loans


582



433



(1,349)



271



(3,915)


Change in FDIC loss-sharing asset


(388)



(104)



(1,031)



(2,585)



(4,010)


FDIC clawback liability recovery (expense)


28



(29)



(812)



(280)



(979)


Pre-tax earnings impact


$

1,421



$

2,116



$

(924)



$

3,378



$

426


_________

(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 December 31, 2016, the accretable yield on purchased credit impaired loans was $45.2 million. Accretable yield is subject to change based upon expected future loan cash flows, which are remeasured by Columbia on a quarterly basis.

The $388 thousand change in the FDIC loss-sharing asset in the current quarter reduced noninterest income and consisted primarily of $299 thousand 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 page

Organizational Update

Ms. Dressel commented, "Earlier this month we announced the signing of a definitive agreement to purchase Pacific Continental Corporation. We are looking forward to this well respected Northwest franchise joining the Columbia team." Ms. Dressel continued, "Aside from both of our companies being commercially oriented community banks, we share a common passion for serving our customers and broader communities while creating an exceptional working environment for our employees."      

Conference Call Information

Columbia's management will discuss the fourth quarter and full-year 2016 results on a conference call scheduled for Thursday, January 26, 2017 at 1:00 p.m. Pacific Standard Time (4:00 p.m. Eastern Standard Time). Interested parties may listen to this discussion by calling 1-866-378-3802; Conference ID code #22782095.

A conference call replay will be available from approximately 4:00 p.m. PST on January 26, 2017 through midnight PST on February 2, 2017. The conference call replay can be accessed by dialing 1-855-859-2056 and entering Conference ID code #22782095.

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 tenth consecutive year, the bank was named in 2016 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;  (6) legislation or regulatory requirements or changes may adversely affect the businesses in which Columbia is engaged; and (7) the proposed merger with Pacific Continental Corporation ("Pacific Continental") may not close when expected or at all because required regulatory, shareholder or other approvals and other conditions to closing are not received or satisfied on a timely basis or at all, which may have an effect on the trading prices of Columbia's stock. We believe the expectations reflected in our forward-looking statements are reasonable, based on information available to us on the date hereof. However, given the described uncertainties and risks, we cannot guarantee our future performance or results of operations and you should not place undue reliance on these forward-looking statements which speak only as of the date hereof. We undertake no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by the federal securities laws. The factors noted above and the risks and uncertainties described in our SEC filings should be considered when reading any forward-looking statements in this release.

Additional Information

In connection with the Agreement and Plan of Merger, dated as of January 9, 2017, by and between Columbia Banking System, Inc. and Pacific Continental, Columbia will file with the SEC a Registration Statement on Form S-4 that will include a Joint Proxy Statement of Columbia and Pacific Continental and a Prospectus of Columbia, as well as other relevant documents concerning the proposed transaction.  Shareholders of Columbia and Pacific Continental are urged to carefully read the Registration Statement and the Joint Proxy Statement/Prospectus regarding the transaction in their entirety when they become available and any other relevant documents filed with the SEC, as well as any amendments or supplements to those documents, because they will contain important information.  Shareholders of Columbia and Pacific Continental are also urged to carefully review and consider each of Columbia's and Pacific Continental's public filings with the SEC, including but not limited to their Annual Reports on Form 10-K, their proxy statements, their Current Reports on Form 8-K and their Quarterly Reports on Form 10-Q.  A definitive Joint Proxy Statement/Prospectus will be sent to the shareholders of each institution seeking any required shareholder approvals.  The Joint Proxy Statement/Prospectus and other relevant materials (when they become available) filed with the SEC may be obtained free of charge at the SEC's Website at http://www.sec.gov.  PACIFIC CONTINENTAL AND COLUMBIA SHAREHOLDERS ARE URGED TO READ THE JOINT PROXY STATEMENT/PROSPECTUS AND THE OTHER RELEVANT MATERIALS BEFORE VOTING ON THE TRANSACTION.

Investors will also be able to obtain these documents, free of charge, from Pacific Continental by accessing Pacific Continental's website at www.therightbank.com under the link "Investor Relations" or from Columbia at www.columbiabank.com under the tab "About" and then under the heading "Investor Relations." Copies can also be obtained, free of charge, by directing a written request to Columbia, Attention: Corporate Secretary, 1301 A Street, Suite 800, Tacoma, Washington 98401-2156 or to Pacific Continental, Attention: Corporate Secretary, 111 West Seventh Avenue, P.O. Box 10727, Eugene Oregon 97440-2727.

Participants in Solicitation

Columbia and Pacific Continental and their directors and executive officers and certain other persons may be deemed to be participants in the solicitation of proxies from the shareholders of Pacific Continental or Columbia in connection with the transaction.  Information about the directors and executive officers of Columbia and their ownership of Columbia common stock is set forth in the proxy statement for Columbia's 2016 annual meeting of shareholders, as filed with the SEC on a Schedule 14A on March 16, 2016.  Information about the directors and executive officers of Pacific Continental and their ownership of Pacific Continental common stock is set forth in the proxy statement for Pacific Continental's 2016 annual meeting of shareholders, as filed with the SEC on a Schedule 14A on March 15, 2016.  Additional information regarding the interests of those participants and other persons who may be deemed participants in the solicitation may be obtained by reading the Joint Proxy Statement/Prospectus regarding the transaction when it becomes available. Free copies of this document may be obtained as described in the preceding paragraph.

Contacts: 

Melanie J. Dressel,


President and


Chief Executive Officer




Clint E. Stein,


Executive Vice President


and Chief Financial Officer




Investor Relations


(253) 305-1965

 

FINANCIAL STATISTICS











Columbia Banking System, Inc.


Three Months Ended


Twelve Months Ended

Unaudited


December 31,


September 30,


December 31,


December 31,


December 31,



2016


2016


2015


2016


2015

Earnings


(dollars in thousands except per share amounts)

Net interest income


$

85,737



$

85,572



$

81,819



$

333,619



$

324,887


Provision for loan and lease losses


$

18



$

1,866



$

2,349



$

10,778



$

8,591


Noninterest income


$

22,330



$

23,166



$

24,745



$

88,082



$

91,473


Noninterest expense


$

65,014



$

67,264



$

66,877



$

261,142



$

266,149


Acquisition-related expense (included in noninterest expense)


$

291



$



$

1,872



$

2,727



$

10,917


Net income


$

30,718



$

27,484



$

26,740



$

104,866



$

98,827


Per Common Share











Earnings (basic)


$

0.53



$

0.47



$

0.46



$

1.81



$

1.71


Earnings (diluted)


$

0.53



$

0.47



$

0.46



$

1.81



$

1.71


Book value


$

21.52



$

21.96



$

21.48



$

21.52



$

21.48


Averages











Total assets


$

9,568,214



$

9,493,451



$

8,905,743



$

9,311,621



$

8,655,243


Interest-earning assets


$

8,612,498



$

8,544,876



$

7,937,308



$

8,363,309



$

7,685,734


Loans


$

6,200,506



$

6,179,163



$

5,762,048



$

6,052,389



$

5,609,261


Securities, including Federal Home Loan Bank stock


$

2,314,521



$

2,351,093



$

2,136,703



$

2,269,121



$

2,031,859


Deposits


$

8,105,522



$

7,918,532



$

7,440,628



$

7,774,309



$

7,146,828


Interest-bearing deposits


$

4,151,695



$

4,118,787



$

3,933,001



$

4,070,401



$

3,937,881


Interest-bearing liabilities


$

4,222,820



$

4,295,485



$

4,031,214



$

4,227,096



$

4,097,483


Noninterest-bearing deposits


$

3,953,827



$

3,799,745



$

3,507,627



$

3,703,908



$

3,208,947


Shareholders' equity


$

1,274,388



$

1,278,588



$

1,259,117



$

1,269,801



$

1,246,952


Financial Ratios











Return on average assets


1.29

%


1.16

%


1.20

%


1.13

%


1.14

%

Return on average common equity


9.68

%


8.60

%


8.50

%


8.27

%


7.93

%

Average equity to average assets


13.32

%


13.47

%


14.14

%


13.64

%


14.41

%

Net interest margin (tax equivalent)


4.11

%


4.13

%


4.25

%


4.12

%


4.35

%

Efficiency ratio (tax equivalent) (1)


58.35

%


60.02

%


60.99

%


60.04

%


62.12

%

Operating efficiency ratio (tax equivalent) (2)


58.10

%


60.47

%


60.53

%


59.21

%


60.78

%














December 31,


September 30,


December 31,





Period end


2016


2016


2015





Total assets


$

9,509,607



$

9,586,754



8,951,697






Loans, net of unearned income


$

6,213,423



$

6,259,757



5,815,027






Allowance for loan and lease losses


$

70,043



$

70,264



68,172






Securities, including Federal Home Loan Bank stock


$

2,288,817



$

2,372,724



2,170,416






Deposits


$

8,059,415



$

8,057,816



7,438,829






Core deposits


$

7,749,568



$

7,809,064



7,238,713






Shareholders' equity


$

1,251,012



$

1,276,735



1,242,128






Nonperforming assets











Nonaccrual loans


$

27,756



$

21,366



21,464






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


5,998



8,994



13,738






  Total nonperforming assets


$

33,754



$

30,360



$

35,202






Nonperforming loans to period-end loans


0.45

%


0.34

%


0.37

%





Nonperforming assets to period-end assets


0.35

%


0.32

%


0.39

%





Allowance for loan and lease losses to period-end loans


1.13

%


1.12

%


1.17

%





Net loan charge-offs


$

239


(3)

$

906


(4)

$

3,226


(5)















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

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

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

(4) For the three months ended September 30, 2016.

(5) For the three months ended December 31, 2015.

 

QUARTERLY FINANCIAL STATISTICS











Columbia Banking System, Inc.


Three Months Ended

Unaudited


December 31,


September 30,


June 30,


March 31,


December 31,



2016


2016


2016


2016


2015



(dollars in thousands except per share)

Earnings



Net interest income


$

85,737



$

85,572



$

82,140



$

80,170



$

81,819


Provision for loan and lease losses


$

18



$

1,866



$

3,640



$

5,254



$

2,349


Noninterest income


$

22,330



$

23,166



$

21,940



$

20,646



$

24,745


Noninterest expense


$

65,014



$

67,264



$

63,790



$

65,074



$

66,877


Acquisition-related expense (included in noninterest expense)


$

291



$



$



$

2,436



$

1,872


Net income


$

30,718



$

27,484



$

25,405



$

21,259



$

26,740


Per Common Share











Earnings (basic)


$

0.53



$

0.47



$

0.44



$

0.37



$

0.46


Earnings (diluted)


$

0.53



$

0.47



$

0.44



$

0.37



$

0.46


Book value


$

21.52



$

21.96



$

21.93



$

21.70



$

21.48


Averages











Total assets


$

9,568,214



$

9,493,451



$

9,230,791



$

8,949,212



$

8,905,743


Interest-earning assets


$

8,612,498



$

8,544,876



$

8,285,183



$

8,005,945



$

7,937,308


Loans


$

6,200,506



$

6,179,163



$

5,999,428



$

5,827,440



$

5,762,048


Securities, including Federal Home Loan Bank stock


$

2,314,521



$

2,351,093



$

2,262,012



$

2,147,457



$

2,136,703


Deposits


$

8,105,522



$

7,918,532



$

7,622,266



$

7,445,693



$

7,440,628


Interest-bearing deposits


$

4,151,695



$

4,118,787



$

4,026,384



$

3,983,314



$

3,933,001


Interest-bearing liabilities


$

4,222,820



$

4,295,485



$

4,264,792



$

4,124,582



$

4,031,214


Noninterest-bearing deposits


$

3,953,827



$

3,799,745



$

3,595,882



$

3,462,379



$

3,507,627


Shareholders' equity


$

1,274,388



$

1,278,588



$

1,267,670



$

1,258,411



$

1,259,117


Financial Ratios











Return on average assets


1.29

%


1.16

%


1.10

%


0.95

%


1.20

%

Return on average common equity


9.68

%


8.60

%


8.02

%


6.76

%


8.50

%

Average equity to average assets


13.32

%


13.47

%


13.73

%


14.06

%


14.14

%

Net interest margin (tax equivalent)


4.11

%


4.13

%


4.10

%


4.13

%


4.25

%

Period end











Total assets


$

9,509,607



$

9,586,754



$

9,353,651



$

9,035,932



$

8,951,697


Loans, net of unearned income


$

6,213,423



$

6,259,757



$

6,107,143



$

5,877,283



$

5,815,027


Allowance for loan and lease losses


$

70,043



$

70,264



$

69,304



$

69,264



$

68,172


Securities, including Federal Home Loan Bank stock


$

2,288,817



$

2,372,724



$

2,297,713



$

2,196,407



$

2,170,416


Deposits


$

8,059,415



$

8,057,816



$

7,673,213



$

7,596,949



$

7,438,829


Core deposits


$

7,749,568



$

7,809,064



$

7,447,963



$

7,384,622



$

7,238,713


Shareholders' equity


$

1,251,012



$

1,276,735



$

1,274,479



$

1,260,788



$

1,242,128


Nonperforming, assets











Nonaccrual loans


$

27,756



$

21,366



$

22,915



$

36,891



$

21,464


OREO and OPPO


5,998



8,994



10,613



12,427



13,738


  Total nonperforming assets


$

33,754



$

30,360



$

33,528



$

49,318



$

35,202


Nonperforming loans to period-end loans


0.45

%


0.34

%


0.38

%


0.63

%


0.37

%

Nonperforming assets to period-end assets


0.35

%


0.32

%


0.36

%


0.55

%


0.39

%

Allowance for loan and lease losses to period-end loans


1.13

%


1.12

%


1.13

%


1.18

%


1.17

%

Net loan charge-offs


$

239



$

906



$

3,600



$

4,162



$

3,226


 

LOAN PORTFOLIO COMPOSITION











Columbia Banking System, Inc.











Unaudited


December 31,


September 30,


June 30,


March 31,


December 31,



2016


2016


2016


2016


2015

Loan Portfolio Composition - Dollars


(dollars in thousands)

Commercial business


$

2,551,054



$

2,630,017



$

2,518,682



$

2,401,193



$

2,362,575


Real estate:











One-to-four family residential


170,331



168,511



172,957



175,050



176,295


Commercial and multifamily residential


2,719,830



2,686,783



2,651,476



2,520,352



2,491,736


  Total real estate


2,890,161



2,855,294



2,824,433



2,695,402



2,668,031


Real estate construction:











One-to-four family residential


121,887



130,163



129,195



133,447



135,874


Commercial and multifamily residential


209,118



202,014



185,315



183,548



167,413


  Total real estate construction


331,005



332,177



314,510



316,995



303,287


Consumer


329,261



325,741



325,632



329,902



342,601


Purchased credit impaired


145,660



152,764



161,107



173,201



180,906


Subtotal loans


6,247,141



6,295,993



6,144,364



5,916,693



5,857,400


Less:  Net unearned income


(33,718)



(36,236)



(37,221)



(39,410)



(42,373)


Loans, net of unearned income


6,213,423



6,259,757



6,107,143



5,877,283



5,815,027


Less:  Allowance for loan and lease losses


(70,043)



(70,264)



(69,304)



(69,264)



(68,172)


Total loans, net


6,143,380



6,189,493



6,037,839



5,808,019



5,746,855


Loans held for sale


$

5,846



$

3,361



$

7,649



$

3,681



$

4,509













Loan Portfolio Composition - Percentages


December 31,

2016


September 30,
2016


June 30,
2016


March 31,
2016


December 31,
2015

Commercial business


41.1

%


42.0

%


41.2

%


40.9

%


40.6

%

Real estate:











One-to-four family residential


2.7

%


2.7

%


2.8

%


3.0

%


3.0

%

Commercial and multifamily residential


43.7

%


43.0

%


43.6

%


42.9

%


42.9

%

  Total real estate


46.4

%


45.7

%


46.4

%


45.9

%


45.9

%

Real estate construction:











One-to-four family residential


2.0

%


2.1

%


2.1

%


2.3

%


2.3

%

Commercial and multifamily residential


3.4

%


3.2

%


3.0

%


3.1

%


2.9

%

  Total real estate construction


5.4

%


5.3

%


5.1

%


5.4

%


5.2

%

Consumer


5.3

%


5.2

%


5.3

%


5.6

%


5.9

%

Purchased credit impaired


2.3

%


2.4

%


2.6

%


2.9

%


3.1

%

Subtotal loans


100.5

%


100.6

%


100.6

%


100.7

%


100.7

%

Less:  Net unearned income


(0.5)

%


(0.6)

%


(0.6)

%


(0.7)

%


(0.7)

%

Loans, net of unearned income


100.0

%


100.0

%


100.0

%


100.0

%


100.0

%

 

DEPOSIT COMPOSITION











Columbia Banking System, Inc.











Unaudited













December 31,


September 30,


June 30,


March 31,


December 31,



2016


2016


2016


2016


2015

Deposit Composition - Dollars


(dollars in thousands)

Core deposits:











Demand and other non-interest bearing


$

3,944,495



$

3,942,434



$

3,652,951



$

3,553,468



$

3,507,358


Interest bearing demand


985,293



963,242



957,548



958,469



925,909


Money market


1,791,283



1,873,376



1,818,337



1,838,364



1,788,552


Savings


723,667



714,047



692,694



695,588



657,016


Certificates of deposit, less than $250,000


304,830



315,965



326,433



338,733



359,878


  Total core deposits


7,749,568



7,809,064



7,447,963



7,384,622



7,238,713













Certificates of deposit, $250,000 or more


79,424



79,590



72,812



70,571



72,126


Certificates of deposit insured by CDARS®


22,039



16,951



22,755



24,752



26,901


Brokered money market accounts


208,348



152,151



129,590



116,878



100,854


Subtotal


8,059,379



8,057,756



7,673,120



7,596,823



7,438,594


  Premium resulting from acquisition date fair value adjustment


36



60



93



126



235


Total deposits


$

8,059,415



$

8,057,816



$

7,673,213



$

7,596,949



$

7,438,829















Deposit Composition - Percentages


December 31,
2016


September 30,
2016


June 30,
2016


March 31,
2016




December 31,

2015

Core deposits:











Demand and other non-interest bearing


48.9

%


48.9

%


47.6

%


46.8

%


47.2

%

Interest bearing demand


12.2

%


12.0

%


12.5

%


12.6

%


12.4

%

Money market


22.2

%


23.2

%


23.7

%


24.2

%


24.0

%

Savings


9.0

%


8.9

%


9.0

%


9.2

%


8.8

%

Certificates of deposit, less than $250,000


3.8

%


3.9

%


4.3

%


4.5

%


4.8

%

  Total core deposits


96.1

%


96.9

%


97.1

%


97.3

%


97.2

%












Certificates of deposit, $250,000 or more


1.0

%


1.0

%


0.9

%


0.9

%


1.0

%

Certificates of deposit insured by CDARS®


0.3

%


0.2

%


0.3

%


0.3

%


0.4

%

Brokered money market accounts


2.6

%


1.9

%


1.7

%


1.5

%


1.4

%

Total


100.0

%


100.0

%


100.0

%


100.0

%


100.0

%

 

CONSOLIDATED STATEMENTS OF INCOME











Columbia Banking System, Inc.


Three Months Ended


Twelve Months Ended

Unaudited


December 31,


September 30,


December 31,


December 31,


December 31,



2016


2016


2015 (1)


2016


2015 (1)



(in thousands except per share)

Interest Income











Loans


$

74,542



$

74,956



$

71,358



$

291,465



$

286,166


Taxable securities


9,333



8,988



8,516



35,167



30,774


Tax-exempt securities


2,724



2,799



2,870



11,121



11,842


Deposits in banks


135



15



25



216



109


Total interest income


86,734



86,758



82,769



337,969



328,891


Interest Expense











Deposits


782



823



733



3,134



2,977


Federal Home Loan Bank advances


77



229



83



671



474


Other borrowings


138



134



134



545



553


Total interest expense


997



1,186



950



4,350



4,004


Net Interest Income


85,737



85,572



81,819



333,619



324,887


Provision for loan and lease losses


18



1,866



2,349



10,778



8,591


Net interest income after provision for loan and lease losses


85,719



83,706



79,470



322,841



316,296


Noninterest Income











Deposit account and treasury management fees (1)


7,196



7,222



7,010



28,500



28,451


Card revenue (1)


5,803



6,114



5,776



23,620



22,690


Financial services and trust revenue (1)


2,919



2,746



2,939



11,266



12,596


Loan revenue (1)


2,954



2,949



2,807



10,967



10,932


Merchant processing revenue


2,006



2,352



2,173



8,732



8,975


Bank owned life insurance


1,087



1,073



1,071



4,546



4,441


Investment securities gains, net


7



572



281



1,181



1,581


Change in FDIC loss-sharing asset


(388)



(104)



(1,031)



(2,585)



(4,010)


Other (1)


746



242



3,719



1,855



5,817


Total noninterest income


22,330



23,166



24,745



88,082



91,473


Noninterest Expense











Compensation and employee benefits


38,196



38,476



36,689



150,282



149,410


Occupancy


7,690



8,219



10,037



33,734



34,818


Merchant processing expense


1,018



1,161



1,058



4,330



4,204


Advertising and promotion


720



1,993



1,233



4,598



4,713


Data processing


4,138



4,275



4,399



16,488



17,421


Legal and professional fees


2,523



2,264



2,081



7,889



9,608


Taxes, licenses and fees


1,106



1,491



1,392



5,185



5,395


Regulatory premiums


792



776



1,180



3,777



4,806


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


612



(249)



(60)



551



(1,629)


Amortization of intangibles


1,420



1,460



1,652



5,946



6,882


Other


6,799



7,398



7,216



28,362



30,521


Total noninterest expense


65,014



67,264



66,877



261,142



266,149


Income before income taxes


43,035



39,608



37,338



149,781



141,620


Provision for income taxes


12,317



12,124



10,598



44,915



42,793


Net Income


$

30,718



$

27,484



$

26,740



$

104,866



$

98,827


Earnings per common share











Basic


$

0.53



$

0.47



$

0.46



$

1.81



$

1.71


Diluted


$

0.53



$

0.47



$

0.46



$

1.81



$

1.71


Dividends paid per common share


$

0.39



$

0.39



$

0.36



$

1.53



$

1.34


Weighted average number of common shares outstanding


57,220



57,215



57,057



57,184



57,019


Weighted average number of diluted common shares outstanding


57,229



57,225



57,070



57,193



57,032


__________

(1) Reclassified to conform to the current period's presentation. Reclassifications consisted of disaggregating fee revenue previously presented in 'Service charges and other fees' and certain revenue previously presented in 'Other' into the presentation above. The Company made these reclassifications to provide additional information about its sources of noninterest income. 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






December 31,


September 30,


December 31,








2016


2016


2015








(in thousands)

ASSETS



Cash and due from banks


$

193,038



$

180,839



$

166,929


Interest-earning deposits with banks


31,200



11,225



8,373


Total cash and cash equivalents


224,238



192,064



175,302


Securities available for sale at fair value (amortized cost of $2,299,037, $2,324,721 and $2,157,610, respectively)


2,278,577



2,360,084



2,157,694


Federal Home Loan Bank stock at cost


10,240



12,640



12,722


Loans held for sale


5,846



3,361



4,509


Loans, net of unearned income of ($33,718), ($36,236) and ($42,373), respectively


6,213,423



6,259,757



5,815,027


Less: allowance for loan and lease losses


70,043



70,264



68,172


Loans, net


6,143,380



6,189,493



5,746,855


FDIC loss-sharing asset


3,535



3,592



6,568


Interest receivable




30,074



31,606



27,877


Premises and equipment, net




150,342



152,908



164,239


Other real estate owned




5,998



8,994



13,738


Goodwill




382,762



382,762



382,762


Other intangible assets, net




17,631



19,051



23,577


Other assets




256,984



230,199



235,854


Total assets




$

9,509,607



$

9,586,754



$

8,951,697


LIABILITIES AND SHAREHOLDERS' EQUITY







Deposits:









Noninterest-bearing




$

3,944,495



$

3,942,434



$

3,507,358


Interest-bearing




4,114,920



4,115,382



3,931,471


Total deposits




8,059,415



8,057,816



7,438,829


Federal Home Loan Bank advances



6,493



66,502



68,531


Securities sold under agreements to repurchase


80,822



69,189



99,699


Other liabilities




111.865



116,512



102,510


Total liabilities




8,258,595



8,310,019



7,709,569


Commitments and contingent liabilities




















December 31,


September 30,


December 31,








2016


2016


2015







Preferred stock (no par value)

(in thousands)







Authorized shares

2,000



2,000



2,000








Issued and outstanding

9



9



9



2,217



2,217



2,217


Common stock (no par value)












Authorized shares

115,000



115,000



115,000








Issued and outstanding

58,042



58,043



57,724



995,837



994,098



990,281


Retained earnings







271,957



263,915



255,925


Accumulated other comprehensive income (loss)






(18,999)



16,505



(6,295)


Total shareholders' equity







1,251,012



1,276,735



1,242,128


Total liabilities and shareholders' equity






$

9.509,607



$

9,586,754



$

8,951,697























 

AVERAGE BALANCES AND RATES








Columbia Banking System, Inc.








Unaudited













Three Months Ended


Three Months Ended



December 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)


$

6,200,506



$

75,838



4.89

%


$

5,762,048



$

72,322



5.02

%

Taxable securities


1,853,788



9,333



2.01

%


1,686,594



8,516



2.02

%

Tax exempt securities (2)


460,733



4,191



3.64

%


450,109



4,417



3.93

%

Interest-earning deposits with banks


97,471



135



0.55

%


38,557



25



0.26

%

Total interest-earning assets


8,612,498



$

89,497



4.16

%


7,937,308



$

85,280



4.30

%

Other earning assets


162,591







153,298






Noninterest-earning assets


793,125







815,137






Total assets


$

9,568,214







$

8,905,743






LIABILITIES AND SHAREHOLDERS' EQUITY

Certificates of deposit


$

410,372



$

114



0.11

%


$

460,858



$

179



0.16

%

Savings accounts


720,453



18



0.01

%


653,738



17



0.01

%

Interest-bearing demand


969,104



154



0.06

%


920,021



161



0.07

%

Money market accounts


2,051,766



496



0.10

%


1,898,384



376



0.08

%

Total interest-bearing deposits


4,151,695



782



0.08

%


3,933,001



733



0.07

%

Federal Home Loan Bank advances


10,128



77



3.04

%


18,915



83



1.76

%

Other borrowings


60,997



138



0.90

%


79,298



134



0.68

%

Total interest-bearing liabilities


4,222,820



$

997



0.09

%


4,031,214



$

950



0.09

%

Noninterest-bearing deposits


3,953,827







3,507,627






Other noninterest-bearing liabilities


117,179







107,785






Shareholders' equity


1,274,388







1,259,117






Total liabilities & shareholders' equity


$

9,568,214







$

8,905,743






Net interest income (tax equivalent)


$

88,500







$

84,330




Net interest margin (tax equivalent)


4.11

%






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 $1.7 million and $1.1 million for the three month periods ended December 31, 2016 and December 31, 2015, respectively. The incremental accretion on acquired loans was $4.3 million and $6.0 million for the three months ended December 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 $1.3 million and $964 thousand for the three months ended December 31, 2016 and 2015, respectively. The tax equivalent yield adjustment to interest earned on tax exempt securities was $1.5 million for both three months ended December 31, 2016 and 2015.

 

AVERAGE BALANCES AND RATES









Columbia Banking System, Inc.









Unaudited













Three Months Ended


Three Months Ended



December 31, 2016


September 30, 2016



Average

Balances


Interest
Earned / Paid


Average
Rate


Average
Balances


Interest
Earned / Paid


Average

Rate



(dollars in thousands)

ASSETS













Loans, net (1)(2)


$

6,200,506



$

75,838



4.89

%


$

6,179,163



$

76,195



4.93

%

Taxable securities


1,853,788



9,333



2.01

%


1,870,466



8,988



1.92

%

Tax exempt securities (2)


460,733



4,191



3.64

%


480,627



4,306



3.58

%

Interest-earning deposits with banks


97,471



135



0.55

%


14,620



15



0.41

%

Total interest-earning assets


8,612,498



$

89,497



4.16

%


8,544,876



$

89,504



4.19

%

Other earning assets


162,591







155,663






Noninterest-earning assets


793,125







792,912






Total assets


$

9,568,214







$

9,493,451






LIABILITIES AND SHAREHOLDERS' EQUITY

Certificates of deposit


$

410,372



$

114



0.11

%


$

417,887



$

124



0.12

%

Savings accounts


720,453



18



0.01

%


705,923



18



0.01

%

Interest-bearing demand


969,104



154



0.06

%


961,527



189



0.08

%

Money market accounts


2,051,766



496



0.10

%


2,033,450



492



0.10

%

Total interest-bearing deposits


4,151,695



782



0.08

%


4,118,787



823



0.08

%

Federal Home Loan Bank advances


10,128



77



3.04

%


96,931



229



0.95

%

Other borrowings


60,997



138



0.90

%


79,767



134



0.67

%

Total interest-bearing liabilities


4,222,820



$

997



0.09

%


4,295,485



$

1,186



0.11

%

Noninterest-bearing deposits


3,953,827







3,799,745






Other noninterest-bearing liabilities


117,179







119,633






Shareholders' equity


1,274,388







1,278,588






Total liabilities & shareholders' equity


$

9,568,214







$

9,493,451






Net interest income (tax equivalent)


$

88,500







$

88,318




Net interest margin (tax equivalent)


4.11

%






4.13

%



(1)

Nonaccrual loans have been included in the tables as loans carrying a zero yield. Amortized net deferred loan fees and net unearned discounts on acquired loans were included in the interest income calculations. The amortization of net deferred loan fees was $1.7 million and $1.4 million for the three month periods ended December 31, 2016 and September 30, 2016. The incremental accretion on acquired loans was $4.3 million and $4.6 million for the three months ended December 31, 2016 and September 30, 2016, respectively.

(2)

Tax-exempt income is calculated on a tax equivalent basis. The tax equivalent yield adjustment to interest earned on loans was $1.3 million and $1.2 million for the three months ended December 31, 2016 and September 30, 2016, respectively. The tax equivalent yield adjustment to interest earned on tax exempt securities was $1.5 million and $1.5 million for the three month periods ended December 31, 2016 and September 30, 2016, respectively.

 

AVERAGE BALANCES AND RATES








Columbia Banking System, Inc.








Unaudited













Twelve Months Ended December 31,


Twelve Months Ended December 31,



2016


2015



Average
Balances


Interest
Earned / Paid


Average
Rate


Average
Balances


Interest
Earned / Paid


Average
Rate



(dollars in thousands)

ASSETS













Loans, net (1)(2)


$

6,052,389



$

296,283



4.90

%


$

5,609,261



$

289,450



5.16

%

Taxable securities


1,804,004



35,167



1.95

%


1,577,711



30,774



1.95

%

Tax exempt securities (2)


465,117



17,109



3.68

%


454,148



18,219



4.01

%

Interest-earning deposits with banks


41,799



216



0.52

%


44,614



109



0.24

%

Total interest-earning assets


8,363,309



$

348,775



4.17

%


7,685,734



$

338,552



4.40

%

Other earning assets


156,871







149,476






Noninterest-earning assets


791,441







820,033






Total assets


$

9,311,621







$

8,655,243






LIABILITIES AND SHAREHOLDERS' EQUITY

Certificates of deposit


$

426,296



$

522



0.12

%


$

483,193



$

868



0.18

%

Savings accounts


698,687



71



0.01

%


637,464



70



0.01

%

Interest-bearing demand


952,135



695



0.07

%


982,491



612



0.06

%

Money market accounts


1,993,283



1,846



0.09

%


1,834,733



1,427



0.08

%

Total interest-bearing deposits


4,070,401



3,134



0.08

%


3,937,881



2,977



0.08

%

Federal Home Loan Bank advances


79,673



671



0.84

%


70,678



474



0.67

%

Other borrowings


77,022



545



0.71

%


88,924



553



0.62

%

Total interest-bearing liabilities


4,227,096



$

4,350



0.10

%


4,097,483



$

4,004



0.10

%

Noninterest-bearing deposits


3,703,908







3,208,947






Other noninterest-bearing liabilities


110,816







101,861






Shareholders' equity


1,269,801







1,246,952






Total liabilities & shareholders' equity


$

9,311,621







$

8,655,243






Net interest income (tax equivalent)


$

344,425







$

334,548




Net interest margin (tax equivalent)


4.12

%






4.35

%



(1)

Nonaccrual loans have been included in the table as loans carrying a zero yield. Amortized net deferred loan fees and net unearned discounts on acquired loans were included in the interest income calculations. The amortization of net deferred loan fees was $5.3 million and $4.9 million for the twelve months ended December 31, 2016 and 2015, respectively. The incremental accretion on acquired loans was $18.0 million and $27.2 million for the twelve months ended December 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 $4.8 million and $3.3 million for the twelve months ended December 31, 2016 and 2015, respectively. The tax equivalent yield adjustment to interest earned on tax exempt securities was $6.0 million and $6.4 million for the twelve months ended December 31, 2016 and 2015, respectively.

 

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


Twelve Months Ended



December 31,


September 30,


December 31,


December 31,


December 31,



2016


2016


2015


2016


2015

Operating net interest margin non-GAAP reconciliation:


(dollars in thousands)

Net interest income (tax equivalent) (1)


$

88,500



$

88,318



$

84,330



$

344,425



$

334,548


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











Incremental accretion income on FDIC purchased credit impaired loans


(1,199)



(1,816)



(2,200)



(5,972)



(9,096)


Incremental accretion income on other FDIC acquired loans (2)






(68)





(234)


Incremental accretion income on other acquired loans


(3,087)



(2,749)



(3,746)



(11,983)



(17,862)


Premium amortization on acquired securities


1,348



1,991



2,253



7,738



10,217


Interest reversals on nonaccrual loans


246



266



582



1,072



1,713


Operating net interest income (tax equivalent) (1)


$

85,808



$

86,010



$

81,151



$

335,280



$

319,286


Average interest earning assets


$

8,612,498



$

8,544,876



$

7,937,308



$

8,363,309



$

7,685,734


Net interest margin (tax equivalent) (1)


4.11

%


4.13

%


4.25

%


4.12

%


4.35

%

Operating net interest margin (tax equivalent) (1)


3.99

%


4.03

%


4.09

%


4.01

%


4.15

%








Three Months Ended


Twelve Months Ended



December 31,


September 30,


December 31,


December 31,


December 31,



2016


2016


2015


2016


2015

Operating efficiency ratio non-GAAP reconciliation:


(dollars in thousands)

Noninterest expense (numerator A)


$

65,014



$

67,264



$

66,877



$

261,142



$

266,149


Adjustments to arrive at operating noninterest expense:











Acquisition-related expenses


(291)





(1,872)



(2,727)



(10,917)


Net benefit (cost) of operation of OREO and OPPO


(612)



254



150



(544)



1,724


FDIC clawback liability expense


28



(29)



(812)



(280)



(979)


Loss on asset disposals


(7)



(31)



(52)



(205)



(433)


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


(995)



(1,382)



(1,294)



(4,752)



(4,962)


Operating noninterest expense (numerator B)


$

63,137



$

66,076



$

62,997



$

252,634



$

250,582













Net interest income (tax equivalent) (1)


$

88,500



$

88,318



$

84,330



$

344,425



$

334,548


Noninterest income


22,330



23,166



24,745



88,082



91,473


Bank owned life insurance tax equivalent adjustment


586



577



576



2,448



2,391


Total revenue (tax equivalent) (denominator A)


$

111,416



$

112,061



$

109,651



$

434,955



$

428,412













Operating net interest income (tax equivalent) (1)


$

85,808



$

86,010



$

81,151



$

335,280



$

319,286


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











Investment securities gains, net


(7)



(572)



(281)



(1,181)



(1,581)


Gain on asset disposals


(52)



(16)



(4)



(124)



(129)


Mortgage loan repurchase liability adjustment


(391)





(3,147)



(391)



(3,147)


Change in FDIC loss-sharing asset


388



104



1,031



2,585



4,010


Operating noninterest income (tax equivalent)


22,854



23,259



22,920



91,419



93,017


Total operating revenue (tax equivalent) (denominator B)


$

108,662



$

109,269



$

104,071



$

426,699



$

412,303


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


58.35

%


60.02

%


60.99

%


60.04

%


62.12

%

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


58.10

%


60.47

%


60.53

%


59.21

%


60.78

%

__________

(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 $2.8 million, $2.7 million and $2.5 million for the three months ended December 31, 2016, September 30, 2016 and December 31, 2015, respectively; and $10.8 million and $9.7 million for the twelve months ended December 31, 2016 and December 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.

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/columbia-banking-system-announces-record-fourth-quarter-and-full-year-2016-results-300397183.html

SOURCE Columbia Banking System, Inc.

Copyright 2017 PR Newswire

Columbia Banking System (NASDAQ:COLB)
Historical Stock Chart
From Mar 2024 to Apr 2024 Click Here for more Columbia Banking System Charts.
Columbia Banking System (NASDAQ:COLB)
Historical Stock Chart
From Apr 2023 to Apr 2024 Click Here for more Columbia Banking System Charts.