简体
  • 简体中文
  • 繁体中文

热门资讯> 正文

哥伦比亚银行系统公司报告2024年第一季度业绩

2024-04-26 04:02

TACOMA, Wash., April 25, 2024 /PRNewswire/ -- 

Columbia Banking System, Inc. (PRNewsfoto/Columbia Banking System, Inc.)

$0.59



$0.65



$23.68



$16.03

Earnings per diluted

common share



Operating earnings per

diluted common share 1



Book value per

common share



Tangible book value

per common share 1

 

CEO Commentary

"Our first quarter results reflect early progress on our targeted actions to improve our financial performance and drive shareholder value," said Clint Stein, President and CEO. "Enterprise-wide evaluations and targeted changes resulted in tighter expense control and stabilizing deposit costs in the latter part of the quarter. We will continue to exercise prudent expense management, and we expect to see the positive financial impact of near-term initiatives fully reflected in the fourth quarter's expense run rate. Longer-term initiatives will optimize our performance from a revenue, expense, and profitability standpoint. As an organization, Columbia remains laser-focused on regaining our placement as a top-quartile bank across financial metrics as we strive to drive long-term, consistent, repeatable performance."

Clint Stein, President and CEO of Columbia Banking System, Inc.

 

1Q24 HIGHLIGHTS (COMPARED TO 4Q23)









Net Interest

Income and

NIM

•   Net interest income decreased by $30 million on a linked-quarter basis due to higher deposit costs relative to the fourth quarter and lower income earned on investment securities given slower prepayment activity.



•   Net interest margin was 3.52%, down 26 basis points from the prior quarter given the full-quarter effect of deposit repricing and balance mix shift during the fourth quarter.









Non-Interest

Income and

Expense

•   Non-interest income decreased by $15 million due to the quarterly fluctuation in cumulative non-merger fair value accounting and hedges. Excluding these items, non-interest income increased by $1 million.



•   Non-interest expense decreased by $50 million due to lower discretionary spend and the fourth quarter's larger FDIC special assessment.









Credit

Quality

•   Net charge-offs were 0.47% of average loans and leases (annualized), compared to 0.31% in the prior quarter.



•   Provision expense of $17 million compares to $55 million in the prior quarter.



•   Non-performing assets to total assets was 0.28%, compared to 0.22% as of December 31, 2023.









Capital

•   Estimated total risk-based capital ratio of 12.0% and estimated common equity tier 1 risk-based capital ratio of 9.8%.



•   Declared a quarterly cash dividend of $0.36 per common share on February 9, 2024, which was paid March 11, 2024.









Notable

Items

•   Recalibrated the commercial CECL model to be more reflective of the post-merger loan portfolio after a full year operating as a combined organization.



•   Incurred $4 million in merger-related expense and $5 million in expense related to an FDIC special assessment.



 

1Q24 KEY FINANCIAL DATA













PERFORMANCE METRICS

1Q24



4Q23



1Q23

Return on average assets

0.96 %



0.72 %



(0.14) %

Return on average common equity

10.01 %



7.90 %



(1.70) %

Return on average tangible common equity 1

14.82 %



12.19 %



(2.09) %

Operating return on average assets 1

1.04 %



0.89 %



0.74 %

Operating return on average common equity 1

10.89 %



9.81 %



8.66 %

Operating return on average tangible common equity 1

16.12 %



15.14 %



10.64 %

Net interest margin

3.52 %



3.78 %



4.08 %

Efficiency ratio

60.57 %



64.81 %



79.71 %

Operating efficiency ratio, as adjusted 1

56.97 %



57.31 %



52.84 %













INCOME STATEMENT

($ in 000s, excl. per share data)

1Q24



4Q23



1Q23

Net interest income

$423,362



$453,623



$374,698

Provision for credit losses

$17,136



$54,909



$105,539

Non-interest income

$50,357



$65,533



$54,735

Non-interest expense

$287,516



$337,176



$342,818

Pre-provision net revenue 1

$186,203



$181,980



$86,615

Operating pre-provision net revenue 1

$200,684



$212,136



$195,730

Earnings per common share - diluted

$0.59



$0.45



($0.09)

Operating earnings per common share - diluted 1

$0.65



$0.56



$0.46

Dividends paid per share

$0.36



$0.36



$0.35













BALANCE SHEET

1Q24



4Q23



1Q23

Total assets

       $52.2B



       $52.2B



       $54.0B

Loans and leases

       $37.6B



       $37.4B



       $37.1B

Total deposits

       $41.7B



       $41.6B



       $41.6B

Book value per common share

$23.68



$23.95



$23.44

Tangible book value per share 1

$16.03



$16.12



$15.12

 

Organizational Update

Columbia Banking System, Inc. ("Columbia," "we," or "our") conducted an enterprise-wide evaluation of our operations during the first quarter of 2024. The full-scale review resulted in consolidated positions, simplified reporting and organizational structures, and an improved profitability outlook. These changes are expected to be carried out during the second and third quarters of 2024. Please refer to the Q1 2024 Earnings Presentation for additional details.

On February 28, 2023, Columbia completed its merger with Umpqua Holdings Corporation ("UHC"), combining the two premier banks in the Northwest to create one of the largest banks headquartered in the West (the "merger"). Columbia's financial results for any periods ended prior to February 28, 2023 reflect UHC results only on a standalone basis. In addition, Columbia's reported financial results for the first quarter of 2023 reflect UHC financial results only until the closing of the merger after the close of business on February 28, 2023. As a result of these two factors, Columbia's financial results for each of the quarters of 2023 and the year ended December 31, 2023 may not be directly comparable to prior reported periods. Under the reverse acquisition method of accounting, the assets and liabilities of Columbia as of February 28, 2023 ("historical Columbia") were recorded at their respective fair values.

Net Interest Income

Net interest income was $423 million for the first quarter of 2024, down $30 million from the prior quarter. The decline reflects higher deposit costs relative to the fourth quarter and lower income earned on investment securities given slower prepayment activity.

Columbia's net interest margin was 3.52% for the first quarter of 2024, down 26 basis points from 3.78% for the fourth quarter of 2023. The contraction was driven by higher average deposit costs, which increased at an accelerated pace through the fourth quarter and into January before stabilizing in the latter part of the first quarter. The cost of interest-bearing deposits increased 34 basis points on a linked-quarter basis to 2.88% for the first quarter of 2024, which compares to 2.90% for the month of March and 2.89% at March 31, 2024. "During the first quarter, we executed a comprehensive review related to how we evaluate and approve deposit pricing," commented Tory Nixon, President of Umpqua Bank. "This resulted in enhanced pricing visibility, which contributed to stability in interest-bearing core deposit rates."

The cost of interest-bearing liabilities benefited from the movement of $1.4 billion in FHLB Advances to the Federal Reserve's Bank Term Funding Program in January, lowering the cost of these funds by approximately 75 basis points. Columbia's cost of interest-bearing liabilities increased 23 basis points on a linked-quarter basis to 3.25% for the first quarter of 2024, which compares to 3.24% for both the month of March and at March 31, 2024. Please refer to the Q1 2024 Earnings Presentation for additional net interest margin change details and interest rate sensitivity information as well as to our non-GAAP disclosures in this press release for the impact of purchase accounting accretion and amortization on individual line items.

Non-interest Income

Non-interest income was $50 million for the first quarter of 2024, down $15 million from the prior quarter. The decline was driven by quarterly fluctuations in fair value adjustments and mortgage servicing rights ("MSR") hedging activity, which collectively resulted in a net fair value loss of $4 million in the first quarter compared to a net fair value gain of $13 million in the fourth quarter, as detailed in our non-GAAP disclosures. Excluding these items, non-interest income increased by $1 million from the prior quarter.

Non-interest Expense

Non-interest expense was $288 million for the first quarter of 2024, down $50 million from the prior quarter level. Excluding merger-related expense, exit and disposal costs, and accruals for the FDIC special assessment, non-interest expense was $277 million2, down $17 million from the prior quarter due to lower discretionary spending and other expense items compared to elevated expense items in the fourth quarter. Please refer to the Q1 2024 Earnings Presentation for additional expense details.

Balance Sheet

Total consolidated assets were $52.2 billion as of March 31, 2024, unchanged from December 31, 2023. Cash and cash equivalents was $2.2 billion as of March 31, 2024, also unchanged from December 31, 2023. Including secured off-balance sheet lines of credit, total available liquidity was $18.6 billion as of March 31, 2024, representing 36% of total assets, 45% of total deposits, and 138% of uninsured deposits. Available-for-sale securities, which are held on balance sheet at fair value, were $8.6 billion as of March 31, 2024, a decrease of $213 million relative to December 31, 2023 due to paydowns and a decline in the fair value of the portfolio. Please refer to the Q1 2024 Earnings Presentation for additional details related to our securities portfolio and liquidity position.

Gross loans and leases were $37.6 billion as of March 31, 2024, an increase of $200 million relative to December 31, 2023. Commercial line utilization and construction project activity were the primary contributors to the 2% annualized loan growth in the quarter. Higher commercial real estate ("CRE") term balances reflect projects that transitioned from construction to permanent financing. Excluding this shift, origination volume during the first quarter was centered in our commercial and owner-occupied CRE portfolios. Please refer to the Q1 2024 Earnings Presentation for additional details related to our loan portfolio, which include underwriting characteristics, the composition of our commercial portfolios, and disclosure related to our office portfolio.

Total deposits were $41.7 billion as of March 31, 2024, an increase of $99 million relative to December 31, 2023. Customer deposits drove the quarter's increase, enabling a slight reduction in brokered deposits and borrowings. "Our teams are focused on customer deposit generation to reduce wholesale funding sources that create a drag on our earnings power," stated Mr. Nixon. "While inflationary pressures and seasonal patterns affected deposit flows, the teams generated successful momentum through targeted campaigns focused on extraordinary products and service, not price." Please refer to the Q1 2024 Earnings Presentation for additional details related to deposit characteristics and flows.

Credit Quality

The allowance for credit losses was $437 million, or 1.16% of loans and leases, as of March 31, 2024, compared to $464 million, or 1.24% of loans and leases, as of December 31, 2023. The provision for credit losses was $17 million for the first quarter of 2024, and it reflects credit migration trends, changes in the economic forecasts used in credit models, charge-off activity, and a change within our Current Expected Credit Losses ("CECL") methodology. During the first quarter, we recalibrated the commercial CECL model to be more reflective of the post-merger loan portfolio after a full year operating as a combined organization. We believe the recalibrated CECL model is more reflective of the quality of our underwriting and borrower profiles.

Net charge-offs were 0.47% of average loans and leases (annualized) for the first quarter of 2024, compared to 0.31% for the fourth quarter of 2023. Net charge-offs in the FinPac portfolio were $24 million in the first quarter, largely unchanged from the fourth quarter, and were up $14 million in the commercial portfolio from the prior quarter, with the increase centered in a single credit. Charge-off activity in other portfolios, inclusive of a small net recovery in the CRE portfolio, was at an insignificant level. As of March 31, 2024, non-performing assets were $144 million, or 0.28% of total assets, compared to $114 million, or 0.22%  of total assets, as of December 31, 2023. The quarter's increase was driven primarily by migration in our SBA portfolio and an owner-occupied CRE property. Nonperforming assets as of March 31, 2024 included $43 million of government guarantees. Please refer to the Q1 2024 Earnings Presentation for additional details related to the allowance for credit losses and other credit trends.

Capital

Columbia's book value per common share was $23.68 as of March 31, 2024, compared to $23.95 as of December 31, 2023. The linked-quarter change primarily reflects a change in accumulated other comprehensive (loss) income ("AOCI") to $(426) million at March 31, 2024, compared to $(340) million at the prior quarter-end. The change in AOCI is due primarily to an increase in the tax-effected net unrealized loss on available-for-sale securities to $413 million as of March 31, 2024, compared to $322 million as of December 31, 2023. Tangible book value per common share3 was $16.03 as of March 31, 2024, compared to $16.12 as of December 31, 2023.

Columbia's estimated total risk-based capital ratio was 12.0% and its estimated common equity tier 1 risk-based capital ratio was 9.8% as of March 31, 2024, compared to 11.9% and 9.6%, respectively, as of December 31, 2023. Columbia remains above current "well-capitalized" regulatory minimums. "Our total risk-based capital ratio at the parent company is now at our long-term target of 12%," stated Ron Farnsworth, Chief Financial Officer of Columbia. "We expect continued organic earnings generation to drive all capital ratios above target levels over time, increasing our flexibility for capital return in the future." The regulatory capital ratios as of March 31, 2024 are estimates, pending completion and filing of Columbia's regulatory reports. 

Earnings Presentation and Conference Call Information

Columbia's Q1 2024 Earnings Presentation provides additional disclosure. A copy will be available on our investor relations page: www.columbiabankingsystem.com

Columbia will host its first quarter 2024 earnings conference call on April 25, 2024, at 2:00 p.m. PT (5:00 p.m. ET). During the call, Columbia's management will provide an update on recent activities and discuss its first quarter 2024 financial results. Participants may register for the call using the below link to receive dial-in details and their own unique PINs or join the audiocast. It is recommended you join 10 minutes prior to the start time.

Register for the call: https://register.vevent.com/register/BI5839ee065d874d2fa744be1fe2d2558d

Join the audiocast: https://edge.media-server.com/mmc/p/jc6j526v/

Access the replay through Columbia's investor relations page: www.columbiabankingsystem.com 

About Columbia Banking System, Inc.

Columbia (Nasdaq: COLB) is headquartered in Tacoma, Washington and is the parent company of Umpqua Bank, an award-winning western U.S. regional bank based in Lake Oswego, Oregon. Umpqua Bank is the largest bank headquartered in the Northwest and one of the largest banks headquartered in the West with locations in Arizona, California, Colorado, Idaho, Nevada, Oregon, Utah, and Washington. With over $50 billion of assets, Umpqua Bank combines the resources, sophistication and expertise of a national bank with a commitment to deliver superior, personalized service. The bank supports consumers and businesses through a full suite of services, including retail and commercial banking; Small Business Administration lending; institutional and corporate banking; and equipment leasing. Umpqua Bank customers also have access to comprehensive investment and wealth management expertise as well as healthcare and private banking through Columbia Wealth Advisors and Columbia Trust Company, a division of Umpqua Bank. Learn more at www.columbiabankingsystem.com

Forward-Looking Statements

This press release includes forward-looking statements within the meaning of the "Safe-Harbor" provisions of the Private Securities Litigation Reform Act of 1995, which management believes are a benefit to shareholders. These statements are necessarily subject to risk and uncertainty and actual results could differ materially due to various risk factors, including those set forth from time to time in our filings with the Securities and Exchange Commission. You should not place undue reliance on forward-looking statements and we undertake no obligation to update any such statements. Forward-looking statements can be identified by words such as "anticipates," "intends," "plans," "seeks," "believes," "estimates," "expects," "target," "projects," "outlook," "forecast," "will," "may," "could," "should," "can" and similar references to future periods. In this press release we make forward-looking statements about strategic and growth initiatives and the result of such activity. Risks and uncertainties that could cause results to differ from forward-looking statements we make include, without limitation: current and future economic and market conditions, including the effects of declines in housing and commercial real estate prices, high unemployment rates, continued inflation and any recession or slowdown in economic growth particularly in the western United States; economic forecast variables that are either materially worse or better than end of quarter projections and deterioration in the economy that could result in increased loan and lease losses, especially those risks associated with concentrations in real estate related loans; our ability to effectively manage problem credits; the impact of bank failures or adverse developments at other banks on general investor sentiment regarding the liquidity and stability of banks; changes in interest rates that could significantly reduce net interest income and negatively affect asset yields and valuations and funding sources; changes in the scope and cost of FDIC insurance and other coverage; our ability to successfully implement efficiency and operational excellence initiatives; our ability to successfully develop and market new products and technology; changes in laws or regulations; any failure to realize the anticipated benefits of the merger when expected or at all; potential adverse reactions or changes to business or employee relationships, including those resulting from the completion of the merger and integration of the companies; the effect of geopolitical instability, including wars, conflicts and terrorist attacks; and natural disasters and other similar unexpected events outside of our control. We also caution that the amount and timing of any future common stock dividends or repurchases will depend on the earnings, cash requirements and financial condition of Columbia, market conditions, capital requirements, applicable law and regulations (including federal securities laws and federal banking regulations), and other factors deemed relevant by Columbia's Board of Directors, and may be subject to regulatory approval or conditions.

1 "Non-GAAP" financial measure. See GAAP to Non-GAAP Reconciliation for additional information.

2 "Non-GAAP" financial measure. See GAAP to Non-GAAP Reconciliation for additional information.

3 "Non-GAAP" financial measure. See GAAP to Non-GAAP Reconciliation for additional information.

TABLE INDEX



Page

Consolidated Statements of Operations

7

Consolidated Balance Sheets

7

Financial Highlights

9

Loan & Lease Portfolio Balances and Mix

10

Deposit Portfolio Balances and Mix

11

Credit Quality - Non-performing Assets

12

Credit Quality - Allowance for Credit Losses

13

Consolidated Average Balance Sheets, Net Interest Income, and Yields/Rates

14

Residential Mortgage Banking Activity

15

GAAP to Non-GAAP Reconciliation

16

 

Columbia Banking System, Inc.

Consolidated Statements of Operations

(Unaudited)



Quarter Ended



% Change

($ in thousands, except per share data)

Mar 31, 2024



Dec 31, 2023



Sep 30, 2023



Jun 30, 2023



Mar 31, 2023



Seq.

Quarter



Year

over

Year

Interest income:



























Loans and leases

$      575,044



$      577,741



$      569,670



$      552,679



$      413,525



— %



39 %

Interest and dividends on investments:



























Taxable

75,017



78,010



80,066



79,036



39,729



(4) %



89 %

Exempt from federal income tax

6,904



6,966



6,929



6,817



3,397



(1) %



103 %

Dividends

3,707



4,862



4,941



2,581



719



(24) %



416 %

Temporary investments and interest bearing deposits

23,553



24,055



34,407



34,616



18,581



(2) %



27 %

Total interest income

684,225



691,634



696,013



675,729



475,951



(1) %



44 %

Interest expense:



























Deposits

198,435



170,659



126,974



100,408



63,613



16 %



212 %

Securities sold under agreement to repurchase and federal funds purchased

1,266



1,226



1,220



1,071



406



3 %



212 %

Borrowings

51,275



56,066



77,080



81,004



28,764



(9) %



78 %

Junior and other subordinated debentures

9,887



10,060



9,864



9,271



8,470



(2) %



17 %

Total interest expense

260,863



238,011



215,138



191,754



101,253



10 %



158 %

Net interest income

423,362



453,623



480,875



483,975



374,698



(7) %



13 %

Provision for credit losses

17,136



54,909



36,737



16,014



105,539



(69) %



(84) %

Non-interest income:



























Service charges on deposits

16,064



17,349



17,410



16,454



14,312



(7) %



12 %

Card-based fees

13,183



14,593



15,674



13,435



11,561



(10) %



14 %

Financial services and trust revenue

4,464



3,011



4,651



4,512



1,297



48 %



244 %

Residential mortgage banking revenue (loss), net

4,634



4,212



7,103



(2,342)



7,816



10 %



(41) %

Gain on sale of debt securities, net

12



9



4







33 %



nm

(Loss) gain on equity securities, net

(1,565)



2,636



(2,055)



(697)



2,416



(159) %



(165) %

Gain on loan and lease sales, net

221



1,161



1,871



442



940



(81) %



(76) %

BOLI income

4,639



4,331



4,440



4,063



2,790



7 %



66 %

Other income (loss)

8,705



18,231



(5,117)



3,811



13,603



(52) %



(36) %

Total non-interest income

50,357



65,533



43,981



39,678



54,735



(23) %



(8) %

Non-interest expense:



























Salaries and employee benefits

154,538



157,572



159,041



163,398



136,092



(2) %



14 %

Occupancy and equipment, net

45,291



48,160



43,070



50,550



41,700



(6) %



9 %

Intangible amortization

32,091



33,204



29,879



35,553



12,660



(3) %



153 %

FDIC assessments

14,460



42,510



11,200



11,579



6,113



(66) %



137 %

Merger-related expense

4,478



7,174



18,938



29,649



115,898



(38) %



(96) %

Other expenses

36,658



48,556



42,019



37,830



30,355



(25) %



21 %

Total non-interest expense

287,516



337,176



304,147



328,559



342,818



(15) %



(16) %

Income (loss) before provision (benefit) for income taxes

169,067



127,071



183,972



179,080



(18,924)



33 %



nm

Provision (benefit) for income taxes

44,987



33,540



48,127



45,703



(4,886)



34 %



nm

Net income (loss)

$      124,080



$        93,531



$      135,845



$      133,377



$      (14,038)



33 %



nm





























Weighted average basic shares outstanding

208,260



208,083



208,070



207,977



156,383



— %



33 %

Weighted average diluted shares outstanding

208,956



208,739



208,645



208,545



156,383



— %



34 %

Earnings (loss) per common share – basic

$           0.60



$           0.45



$           0.65



$           0.64



$          (0.09)



33 %



nm

Earnings (loss) per common share – diluted

$           0.59



$           0.45



$           0.65



$           0.64



$          (0.09)



31 %



nm





























nm = Percentage changes greater than +/-500% are considered not meaningful and are presented as "nm."

 

Columbia Banking System, Inc.

Consolidated Balance Sheets

(Unaudited)























% Change

($ in thousands, except per share data)

Mar 31, 2024



Dec 31, 2023



Sep 30, 2023



Jun 30, 2023



Mar 31, 2023



Seq.

Quarter



Year

over

Year

Assets:



























Cash and due from banks

$         440,215



$         498,496



$         492,474



$         538,653



$         555,919



(12) %



(21) %

Interest-bearing cash and temporary investments

1,760,902



1,664,038



1,911,221



2,868,563



3,079,266



6 %



(43) %

Investment securities:



























Equity and other, at fair value

77,203



76,995



73,638



76,361



76,532



— %



1 %

Available for sale, at fair value

8,616,545



8,829,870



8,503,986



8,998,428



9,249,600



(2) %



(7) %

Held to maturity, at amortized cost

2,247



2,300



2,344



2,388



2,432



(2) %



(8) %

Loans held for sale

47,201



30,715



60,313



183,633



49,338



54 %



(4) %

Loans and leases

37,642,413



37,441,951



37,170,598



37,049,299



37,091,280



1 %



1 %

Allowance for credit losses on loans and leases

(414,344)



(440,871)



(416,560)



(404,603)



(417,464)



(6) %



(1) %

Net loans and leases

37,228,069



37,001,080



36,754,038



36,644,696



36,673,816



1 %



2 %

Restricted equity securities

116,274



179,274



168,524



258,524



246,525



(35) %



(53) %

Premises and equipment, net

336,869



338,970



337,855



368,698



375,190



(1) %



(10) %

Operating lease right-of-use assets

113,833



115,811



114,220



119,255



127,296



(2) %



(11) %

Goodwill

1,029,234



1,029,234



1,029,234



1,029,234



1,030,142



— %



— %

Other intangible assets, net

571,588



603,679



636,883



666,762



702,315



(5) %



(19) %

Residential mortgage servicing rights, at fair value

110,444



109,243



117,640



172,929



178,800



1 %



(38) %

Bank-owned life insurance

682,293



680,948



648,232



643,727



641,922



— %



6 %

Deferred tax asset, net

356,031



347,203



469,841



362,880



351,229



3 %



1 %

Other assets

735,058



665,740



673,372



657,365



653,904



10 %



12 %

Total assets

$     52,224,006



$     52,173,596



$     51,993,815



$     53,592,096



$     53,994,226



— %



(3) %

Liabilities:



























 Deposits



























Non-interest-bearing

$     13,808,554



$     14,256,452



$     15,532,948



$     16,019,408



$     17,215,781



(3) %



(20) %

Interest-bearing

27,897,606



27,350,568



26,091,420



24,815,509



24,370,566



2 %



14 %

  Total deposits

41,706,160



41,607,020



41,624,368



40,834,917



41,586,347



— %



— %

Securities sold under agreements to repurchase

213,573



252,119



258,383



294,914



271,047



(15) %



(21) %

Borrowings

3,900,000



3,950,000



3,985,000



6,250,000



5,950,000



(1) %



(34) %

Junior subordinated debentures, at fair value

309,544



316,440



331,545



312,872



297,721



(2) %



4 %

Junior and other subordinated debentures, at amortized cost

107,838



107,895



107,952



108,009



108,066



— %



— %

Operating lease liabilities

129,240



130,576



129,845



132,099



140,648



(1) %



(8) %

Other liabilities

900,406



814,512



924,560



831,097



755,674



11 %



19 %

Total liabilities

47,266,761



47,178,562



47,361,653



48,763,908



49,109,503



— %



(4) %

Shareholders' equity:



























Common stock

5,802,322



5,802,747



5,798,167



5,792,792



5,788,553



— %



— %

Accumulated deficit

(418,946)



(467,571)



(485,576)



(545,842)



(603,696)



(10) %



(31) %

Accumulated other comprehensive loss

(426,131)



(340,142)



(680,429)



(418,762)



(300,134)



25 %



42 %

Total shareholders' equity

4,957,245



4,995,034



4,632,162



4,828,188



4,884,723



(1) %



1 %

Total liabilities and shareholders' equity

$     52,224,006



$     52,173,596



$     51,993,815



$     53,592,096



$     53,994,226



— %



(3) %





























Common shares outstanding at period end

209,370



208,585



208,575



208,514



208,429



— %



— %

 

Columbia Banking System, Inc.

Financial Highlights

(Unaudited)





Quarter Ended



% Change





Mar 31, 2024



Dec 31, 2023



Sep 30, 2023



Jun 30, 2023



Mar 31, 2023



Seq.

Quarter



Year

over

Year

Per Common Share Data: 





























Dividends



$         0.36



$         0.36



$         0.36



$         0.36



$         0.35



— %



3 %

Book value



$       23.68



$       23.95



$       22.21



$       23.16



$       23.44



(1) %



1 %

Tangible book value (1)



$       16.03



$       16.12



$       14.22



$       15.02



$       15.12



(1) %



6 %































Performance Ratios:





























Efficiency ratio (2)



60.57 %



64.81 %



57.82 %



62.60 %



79.71 %



(4.24)



(19.14)

Non-interest expense to average assets (1)



2.22 %



2.58 %



2.28 %



2.46 %



3.53 %



(0.36)



(1.31)

Return on average assets ("ROAA")



0.96 %



0.72 %



1.02 %



1.00 %



(0.14) %



0.24



1.10

Pre-provision net revenue ("PPNR") ROAA (1)



1.44 %



1.39 %



1.65 %



1.46 %



0.89 %



0.05



0.55

Return on average common equity



10.01 %



7.90 %



11.07 %



10.84 %



(1.70) %



2.11



11.71

Return on average tangible common equity (1)



14.82 %



12.19 %



16.93 %



16.63 %



(2.09) %



2.63



16.91































Performance Ratios - Operating: (1)





























Operating efficiency ratio, as adjusted (1), (2), (5), (6)



56.97 %



57.31 %



51.26 %



54.04 %



52.84 %



(0.34)



4.13

Operating non-interest expense to average assets (1)



2.14 %



2.25 %



2.10 %



2.22 %



2.32 %



(0.11)



(0.18)

Operating ROAA (1), (5)



1.04 %



0.89 %



1.23 %



1.27 %



0.74 %



0.15



0.30

Operating PPNR ROAA (1), (5)



1.55 %



1.62 %



1.94 %



1.82 %



2.01 %



(0.07)



(0.46)

Operating return on average common equity (1), (5)



10.89 %



9.81 %



13.40 %



13.77 %



8.66 %



1.08



2.23

Operating return on average tangible common equity (1), (5)



16.12 %



15.14 %



20.48 %



21.13 %



10.64 %



0.98



5.48































Average Balance Sheet Yields, Rates, & Ratios:





























Yield on loans and leases



6.13 %



6.13 %



6.08 %



5.95 %



5.55 %





0.58

Yield on earning assets (2)



5.69 %



5.75 %



5.65 %



5.48 %



5.19 %



(0.06)



0.50

Cost of interest bearing deposits



2.88 %



2.54 %



2.01 %



1.64 %



1.32 %



0.34



1.56

Cost of interest bearing liabilities



3.25 %



3.02 %



2.72 %



2.45 %



1.82 %



0.23



1.43

Cost of total deposits



1.92 %



1.63 %



1.23 %



0.99 %



0.80 %



0.29



1.12

Cost of total funding (3)



2.27 %



2.05 %



1.81 %



1.61 %



1.16 %



0.22



1.11

Net interest margin (2)



3.52 %



3.78 %



3.91 %



3.93 %



4.08 %



(0.26)



(0.56)

Average interest bearing cash / Average interest earning assets



3.56 %



3.64 %



5.17 %



5.47 %



4.33 %



(0.08)



(0.77)

Average loans and leases / Average interest earning assets



77.87 %



78.04 %



75.64 %



75.18 %



80.96 %



(0.17)



(3.09)

Average loans and leases / Average total deposits



90.41 %



89.91 %



90.63 %



90.98 %



93.01 %



0.50



(2.60)

Average non-interest bearing deposits / Average total deposits



33.29 %



35.88 %



38.55 %



40.05 %



39.55 %



(2.59)



(6.26)

Average total deposits / Average total funding (3)



90.09 %



90.02 %



86.66 %



85.59 %



91.36 %



0.07



(1.27)































Select Credit & Capital Ratios:





























Non-performing loans and leases to total loans and leases



0.38 %



0.30 %



0.28 %



0.22 %



0.20 %



0.08



0.18

Non-performing assets to total assets



0.28 %



0.22 %



0.20 %



0.15 %



0.14 %



0.06



0.14

Allowance for credit losses to loans and leases



1.16 %



1.24 %



1.18 %



1.15 %



1.18 %



(0.08)



(0.02)

Total risk-based capital ratio (4)



12.0 %



11.9 %



11.6 %



11.3 %



10.9 %



0.10



1.10

Common equity tier 1 risk-based capital ratio (4)



9.8 %



9.6 %



9.5 %



9.2 %



8.9 %



0.20



0.90

nm = Percentage changes greater than +/-500% are considered not meaningful and are presented as "nm."



(1)

See GAAP to Non-GAAP Reconciliation.

(2)

Tax-exempt interest has been adjusted to a taxable equivalent basis using a 21% tax rate.

(3)

Total funding = Total deposits + Total borrowings.

(4)

Estimated holding company ratios.

(5)

Non-interest expense adjustments were revised subsequent to the Company's reporting of its earnings results for the three months ended December 31, 2023. The revision includes adding the FDIC special assessment to the non-interest expense adjustments, which removes the special assessment from the Company's calculation of operating non-interest expense. The Company views the special assessment as an infrequent expense that is outside the control of the Company.

(6)

The operating efficiency ratio has been adjusted to remove B&O taxes and for a tax-equivalent adjustment to BOLI income. The Company views the adjusted operating efficiency ratio as a better representation of its efficiency ratio when compared to other banks as it normalizes for the tax treatment of the adjusted items. The adjustment re-aligns Columbia's calculation of its operating efficiency ratio with its pre-merger calculation.

 

Columbia Banking System, Inc.

Loan & Lease Portfolio Balances and Mix

(Unaudited)



Mar 31, 2024



Dec 31, 2023



Sep 30, 2023



Jun 30, 2023



Mar 31, 2023



% Change

($ in thousands)

Amount



Amount



Amount



Amount



Amount



Seq.

Quarter



Year

over

Year

Loans and leases:



























Commercial real estate:



























Non-owner occupied term, net

$    6,557,768



$    6,482,940



$    6,490,638



$    6,434,673



$    6,353,550



1 %



3 %

Owner occupied term, net

5,231,676



5,195,605



5,235,227



5,254,401



5,156,848



1 %



1 %

Multifamily, net

5,828,960



5,704,734



5,684,495



5,622,875



5,590,587



2 %



4 %

Construction & development, net

1,728,652



1,747,302



1,669,918



1,528,924



1,467,561



(1) %



18 %

Residential development, net

284,117



323,899



354,922



388,641



440,667



(12) %



(36) %

Commercial:



























Term, net

5,544,450



5,536,765



5,437,915



5,449,787



5,906,774



— %



(6) %

Lines of credit & other, net

2,491,557



2,430,127



2,353,548



2,268,790



2,184,762



3 %



14 %

Leases & equipment finance, net

1,706,759



1,729,512



1,728,991



1,740,037



1,746,267



(1) %



(2) %

Residential:



























Mortgage, net

6,128,884



6,157,166



6,121,838



6,272,898



6,187,964



— %



(1) %

Home equity loans & lines, net

1,950,421



1,938,166



1,899,948



1,898,958



1,870,002



1 %



4 %

   Consumer & other, net

189,169



195,735



193,158



189,315



186,298



(3) %



2 %

Total loans and leases, net of deferred fees and costs

$  37,642,413



$  37,441,951



$  37,170,598



$  37,049,299



$  37,091,280



1 %



1 %





























Loans and leases mix:



























Commercial real estate:



























   Non-owner occupied term, net

17 %



17 %



17 %



17 %



16 %









   Owner occupied term, net

14 %



14 %



14 %



14 %



14 %









   Multifamily, net

15 %



15 %



15 %



15 %



15 %









Construction & development, net

5 %



5 %



4 %



4 %



4 %









Residential development, net

1 %



1 %



1 %



1 %



1 %









Commercial:



























Term, net

15 %



15 %



15 %



15 %



16 %









Lines of credit & other, net

6 %



6 %



6 %



6 %



6 %









Leases & equipment finance, net

5 %



5 %



5 %



5 %



5 %









Residential:



























Mortgage, net

16 %



16 %



17 %



17 %



17 %









Home equity loans & lines, net

5 %



5 %



5 %



5 %



5 %









   Consumer & other, net

1 %



1 %



1 %



1 %



1 %









Total

100 %



100 %



100 %



100 %



100 %









 

Columbia Banking System, Inc.

Deposit Portfolio Balances and Mix

(Unaudited)



Mar 31, 2024



Dec 31, 2023



Sep 30, 2023



Jun 30, 2023



Mar 31, 2023



% Change

($ in thousands)

Amount



Amount



Amount



Amount



Amount



Seq.

Quarter



Year

over

Year

Deposits:



























Demand, non-interest bearing

$  13,808,554



$  14,256,452



$  15,532,948



$  16,019,408



$  17,215,781



(3) %



(20) %

Demand, interest bearing

8,095,211



8,044,432



6,898,831



6,300,082



5,900,462



1 %



37 %

Money market

10,822,498



10,324,454



10,349,217



10,115,908



10,681,422



5 %



1 %

Savings

2,640,060



2,754,113



3,018,706



3,171,714



3,469,112



(4) %



(24) %

Time

6,339,837



6,227,569



5,824,666



5,227,805



4,319,570



2 %



47 %

Total

$  41,706,160



$  41,607,020



$  41,624,368



$  40,834,917



$  41,586,347



— %



— %





























Total core deposits (1)

$  37,436,569



$  37,423,402



$  37,597,830



$  37,639,368



$  39,155,298



— %



(4) %





























Deposit mix:



























Demand, non-interest bearing

33 %



34 %



37 %



39 %



41 %









Demand, interest bearing

20 %



19 %



17 %



15 %



14 %









Money market

26 %



25 %



25 %



25 %



26 %









Savings

6 %



7 %



7 %



8 %



9 %









Time

15 %



15 %



14 %



13 %



10 %









Total

100 %



100 %



100 %



100 %



100 %









(1) 

Core deposits are defined as total deposits less time deposits greater than $250,000 and all brokered deposits.

 



Columbia Banking System, Inc.



Credit Quality – Non-performing Assets



 (Unaudited)





Quarter Ended



% Change

($ in thousands)

Mar 31, 2024



Dec 31, 2023



Sep 30, 2023



Jun 30, 2023



Mar 31, 2023



Seq.

Quarter



Year

over

Year

Non-performing assets: (1)



























Loans and leases on non-accrual status:





























Commercial real estate, net

$     39,736



$     28,689



$     26,053



$     10,994



$     15,612



39 %



155 %



Commercial, net

58,960



45,682



44,341



39,316



42,301



29 %



39 %



Total loans and leases on non-accrual status

98,696



74,371



70,394



50,310



57,913



33 %



70 %

Loans and leases past due 90+ days and accruing: (2)





























Commercial real estate, net

253



870



71



184



1



(71) %



nm



Commercial, net

10,733



8,232



8,606



7,720



151



30 %



nm



Residential, net (2)

31,916



29,102



25,180



21,370



17,423



10 %



83 %



Consumer & other, net

437



326



240



399



140



34 %



212 %



Total loans and leases past due 90+ days and accruing

43,339



38,530



34,097



29,673



17,715



12 %



145 %

Total non-performing loans and leases (1), (2)

142,035



112,901



104,491



79,983



75,628



26 %



88 %

Other real estate owned

1,762



1,036



1,170



278



409



70 %



331 %

Total non-performing assets (1), (2)

$    143,797



$    113,937



$    105,661



$     80,261



$     76,037



26 %



89 %































Loans and leases past due 31-89 days

$    109,673



$     85,235



$     82,918



$     73,376



$     78,641



29 %



39 %

Loans and leases past due 31-89 days to total loans and leases

0.29 %



0.23 %



0.22 %



0.20 %



0.21 %



0.06



0.08

Non-performing loans and leases to total loans and leases (1), (2)

0.38 %



0.30 %



0.28 %



0.22 %



0.20 %



0.08



0.18

Non-performing assets to total assets (1), (2)

0.28 %



0.22 %



0.20 %



0.15 %



0.14 %



0.06



0.14































nm = Percentage changes greater than +/-500% are considered not meaningful and are presented as "nm."



(1)

Non-accrual and 90+ days past due loans include government guarantees of $43.0 million, $31.6 million, $26.9 million, $26.6 million, and $24.4 million at March 31, 2024, December 31, 2023, September 30, 2023, June 30, 2023, and March 31, 2023, respectively.

(2) 

Excludes certain mortgage loans guaranteed by Ginnie Mae, which Columbia has the unilateral right to repurchase but has not done so, totaling $1.6 million, $1.0 million, $700,000, $1.6 million, and $5.4 million at March 31, 2024, December 31, 2023, September 30, 2023, June 30, 2023, and March 31, 2023, respectively.

 



Columbia Banking System, Inc.



Credit Quality – Allowance for Credit Losses



(Unaudited)





Quarter Ended



% Change

($ in thousands)

Mar 31, 2024



Dec 31, 2023



Sep 30, 2023



Jun 30, 2023



Mar 31, 2023



Seq.

Quarter



Year

over

Year

Allowance for credit losses on loans and leases (ACLLL)



























Balance, beginning of period

$    440,871



$    416,560



$    404,603



$    417,464



$    301,135



6 %



46 %

Initial ACL recorded for PCD loans acquired during the period









26,492



nm



(100) %

Provision for credit losses on loans and leases (1)

17,476



53,183



35,082



15,216



106,498



(67) %



(84) %

Charge-offs





























Commercial real estate, net

(161)



(629)





(174)





(74) %



nm



Commercial, net

(47,232)



(31,949)



(26,629)



(32,036)



(19,248)



48 %



145 %



Residential, net

(490)



(89)



(206)



(4)



(248)



451 %



98 %



Consumer & other, net

(1,870)



(1,841)



(1,884)



(1,264)



(773)



2 %



142 %



Total charge-offs

(49,753)



(34,508)



(28,719)



(33,478)



(20,269)



44 %



145 %

Recoveries





























Commercial real estate, net

358



35



31



209



58



nm



nm



Commercial, net

4,732



4,414



4,901



4,511



3,058



7 %



55 %



Residential, net

170



781



156



63



123



(78) %



38 %



Consumer & other, net

490



406



506



618



369



21 %



33 %



Total recoveries

5,750



5,636



5,594



5,401



3,608



2 %



59 %

Net (charge-offs) recoveries





























Commercial real estate, net

197



(594)



31



35



58



nm



240 %



Commercial, net

(42,500)



(27,535)



(21,728)



(27,525)



(16,190)



54 %



163 %



Residential, net

(320)



692



(50)



59



(125)



(146) %



156 %



Consumer & other, net

(1,380)



(1,435)



(1,378)



(646)



(404)



(4) %



242 %



Total net charge-offs

(44,003)



(28,872)



(23,125)



(28,077)



(16,661)



52 %



164 %

Balance, end of period

$    414,344



$    440,871



$    416,560



$    404,603



$    417,464



(6) %



(1) %

Reserve for unfunded commitments



























Balance, beginning of period

$     23,208



$     21,482



$     19,827



$     19,029



$     14,221



8 %



63 %

Initial ACL recorded for unfunded commitments acquired during the period









5,767



nm



(100) %

(Recapture) provision  for credit losses on unfunded commitments

(340)



1,726



1,655



798



(959)



(120) %



(65) %

Balance, end of period

22,868



23,208



21,482



19,827



19,029



(1) %



20 %

Total Allowance for credit losses (ACL)

$    437,212



$    464,079



$    438,042



$    424,430



$    436,493



(6) %



— %





























Net charge-offs to average loans and leases (annualized)

0.47 %



0.31 %



0.25 %



0.30 %



0.23 %



0.16



0.24

Recoveries to gross charge-offs

11.56 %



16.33 %



19.48 %



16.13 %



17.80 %



(4.77)



(6.24)

ACLLL to loans and leases

1.10 %



1.18 %



1.12 %



1.09 %



1.13 %



(0.08)



(0.03)

ACL to loans and leases

1.16 %



1.24 %



1.18 %



1.15 %



1.18 %



(0.08)



(0.02)































nm = Percentage changes greater than +/-500% are considered not meaningful and are presented as "nm."



(1)

For the quarter ended March 31, 2023, the provision for credit losses on loans and leases includes $88.4 million initial provision related to non-PCD loans acquired during the period.

 

Columbia Banking System, Inc.

Consolidated Average Balance Sheets, Net Interest Income, and Yields/Rates

(Unaudited)



Quarter Ended



March 31, 2024



December 31, 2023



March 31, 2023

($ in thousands)

Average

Balance



Interest

Income or

Expense



Average

Yields or

Rates



Average

Balance



Interest

Income or

Expense



Average

Yields or

Rates



Average

Balance



Interest

Income or

Expense



Average

Yields or

Rates

INTEREST-EARNING ASSETS:



































Loans held for sale

$        30,550



$       525



6.88 %



$        48,868



$       649



5.31 %



$        54,008



$       799



5.92 %

Loans and leases (1)

37,597,101



574,519



6.13 %



37,333,310



577,092



6.13 %



29,998,630



412,726



5.55 %

Taxable securities

8,081,003



78,724



3.90 %



7,903,053



82,872



4.19 %



4,960,966



40,448



3.26 %

Non-taxable securities (2)

851,342



7,886



3.71 %



809,551



8,073



3.99 %



437,020



4,068



3.72 %

Temporary investments and interest-bearing cash

1,720,791



23,553



5.51 %



1,743,447



24,055



5.47 %



1,605,081



18,581



4.69 %

Total interest-earning assets

48,280,787



$ 685,207



5.69 %



47,838,229



$ 692,741



5.75 %



37,055,705



$ 476,622



5.19 %

Goodwill and other intangible assets

1,619,134











1,652,282











623,042









Other assets

2,184,052











2,341,845











1,747,228









Total assets

$  52,083,973











$  51,832,356











$  39,425,975









INTEREST-BEARING LIABILITIES:



































Interest-bearing demand deposits

$   8,035,339



$   51,378



2.57 %



$   7,617,427



$   44,861



2.34 %



$   4,759,251



$     9,815



0.84 %

Money market deposits

10,612,073



72,497



2.75 %



10,276,894



61,055



2.36 %



8,845,784



32,238



1.48 %

Savings deposits

2,688,360



715



0.11 %



2,880,622



698



0.10 %



2,686,388



556



0.08 %

Time deposits

6,406,807



73,845



4.64 %



5,847,400



64,045



4.35 %



3,205,128



21,004



2.66 %

Total interest-bearing deposits

27,742,579



198,435



2.88 %



26,622,343



170,659



2.54 %



19,496,551



63,613



1.32 %

Repurchase agreements and federal funds purchased

231,667



1,266



2.20 %



245,989



1,226



1.98 %



281,032



406



0.59 %

Borrowings

3,920,879



51,275



5.26 %



3,918,261



56,066



5.68 %



2,352,715



28,764



4.96 %

Junior and other subordinated debentures

423,528



9,887



9.39 %



440,007



10,060



9.07 %



417,966



8,470



8.22 %

Total interest-bearing liabilities

32,318,653



$ 260,863



3.25 %



31,226,600



$ 238,011



3.02 %



22,548,264



$ 101,253



1.82 %

Non-interest-bearing deposits

13,841,582











14,899,001











12,755,080









Other liabilities

937,863











1,011,019











772,870









Total liabilities

47,098,098











47,136,620











36,076,214









Common equity

4,985,875











4,695,736











3,349,761









Total liabilities and shareholders' equity

$  52,083,973











$  51,832,356











$  39,425,975









NET INTEREST INCOME (2)





$ 424,344











$ 454,730











$ 375,369





NET INTEREST SPREAD









2.44 %











2.73 %











3.37 %

NET INTEREST INCOME TO EARNING ASSETS OR NET INTEREST MARGIN (1), (2)









3.52 %











3.78 %











4.08 %

(1)   

Non-accrual loans and leases are included in the average balance.   

(2)   

Tax-exempt income has been adjusted to a tax equivalent basis at a 21% tax rate. The amount of such adjustment was an addition to recorded income of approximately $982,000 for the three months ended March 31, 2024, as compared to $1.1 million for the three months ended December 31, 2023 and $671,000 for the three months ended March 31, 2023. 

 

Columbia Banking System, Inc.

Residential Mortgage Banking Activity

(Unaudited)



Quarter Ended



% Change

($ in thousands)

Mar 31, 2024



Dec 31, 2023



Sep 30, 2023



Jun 30, 2023



Mar 31, 2023



Seq.

Quarter



Year

over

Year

Residential mortgage banking revenue:



























Origination and sale

$       2,920



$       2,686



$       2,442



$        3,166



$        3,587



9 %



(19) %

Servicing

6,021



5,966



8,887



9,167



9,397



1 %



(36) %

Change in fair value of MSR asset:



























Changes due to collection/realization of expected cash flows over time

(3,153)



(3,215)



(4,801)



(4,797)



(4,881)



(2) %



(35) %

Changes due to valuation inputs or assumptions

3,117



(6,251)



5,308



(2,242)



(2,937)



nm



nm

MSR hedge (loss) gain

(4,271)



5,026



(4,733)



(7,636)



2,650



(185) %



(261) %

Total

$       4,634



$       4,212



$       7,103



$      (2,342)



$        7,816



10 %



(41) %





























Closed loan volume for-sale

$     86,903



$     87,033



$    103,333



$    119,476



$    131,726



— %



(34) %

Gain on sale margin

3.36 %



3.09 %



2.36 %



2.65 %



2.72 %



0.27



0.64





























Residential mortgage servicing rights:



























Balance, beginning of period

$    109,243



$    117,640



$    172,929



$    178,800



$    185,017



(7) %



(41) %

Additions for new MSR capitalized

1,237



920



1,658



1,168



1,601



34 %



(23) %

Sale of MSR assets



149



(57,454)







(100) %



nm

Change in fair value of MSR asset:



























Changes due to collection/realization of expected cash flows over time

(3,153)



(3,215)



(4,801)



(4,797)



(4,881)



(2) %



(35) %

Changes due to valuation inputs or assumptions

3,117



(6,251)



5,308



(2,242)



(2,937)



nm



nm

Balance, end of period

$    110,444



$    109,243



$    117,640



$    172,929



$    178,800



1 %



(38) %





























Residential mortgage loans serviced for others

$ 8,081,039



$ 8,175,664



$ 8,240,950



$  12,726,615



$  12,914,046



(1) %



(37) %

MSR as % of serviced portfolio

1.37 %



1.34 %



1.43 %



1.36 %



1.38 %



0.03



(0.01)





























nm = Percentage changes greater than +/-500% are considered not meaningful and are presented as "nm."

Non-GAAP Financial Measures

In addition to results presented in accordance with generally accepted accounting principles in the United States of America ("GAAP"), this press release contains certain non-GAAP financial measures. The company believes presenting certain non-GAAP financial measures provides investors with information useful in understanding our financial performance, our performance trends, and our financial position. We utilize these measures for internal planning and forecasting purposes. We, as well as securities analysts, investors, and other interested parties, also use these measures to compare peer company operating performance. We believe that our presentation and discussion, together with the accompanying reconciliations, provides a complete understanding of factors and trends affecting our business and allows investors to view performance in a manner similar to management. These non-GAAP measures should not be considered a substitution for GAAP basis measures and results, and we strongly encourage investors to review our consolidated financial statements in their entirety and not to rely on any single financial measure. Because non-GAAP financial measures are not standardized, it may not be possible to compare these financial measures with other companies' non-GAAP financial measures having the same or similar names.

Columbia Banking System, Inc.

GAAP to Non-GAAP Reconciliation

(Unaudited)







Quarter Ended



% Change

($ in thousands, except per share data)





Mar 31, 2024



Dec 31, 2023



Sep 30, 2023



Jun 30, 2023



Mar 31, 2023



Seq.

Quarter



Year

over

Year

Total shareholders' equity

a



$     4,957,245



$     4,995,034



$     4,632,162



$     4,828,188



$     4,884,723



(1) %



1 %

Less: Goodwill





1,029,234



1,029,234



1,029,234



1,029,234



1,030,142



— %



— %

Less: Other intangible assets, net





571,588



603,679



636,883



666,762



702,315



(5) %



(19) %

Tangible common shareholders' equity

b



$     3,356,423



$     3,362,121



$     2,966,045



$     3,132,192



$     3,152,266



— %



6 %

































Total assets

c



$  52,224,006



$  52,173,596



$  51,993,815



$  53,592,096



$  53,994,226



— %



(3) %

Less: Goodwill





1,029,234



1,029,234



1,029,234



1,029,234



1,030,142



— %



— %

Less: Other intangible assets, net





571,588



603,679



636,883



666,762



702,315



(5) %



(19) %

Tangible assets

d



$  50,623,184



$  50,540,683



$  50,327,698



$  51,896,100



$  52,261,769



— %



(3) %

Common shares outstanding at period end

e



209,370



208,585



208,575



208,514



208,429



— %



— %

































Total shareholders' equity to total assets ratio

a / c



9.49 %



9.57 %



8.91 %



9.01 %



9.05 %



(0.08)



0.44

Tangible common equity ratio

b / d



6.63 %



6.65 %



5.89 %



6.04 %



6.03 %



(0.02)



0.60

Book value per common share

a / e



$              23.68



$              23.95



$              22.21



$              23.16



$              23.44



(1) %



1 %

Tangible book value per common share

b / e



$              16.03



$              16.12



$              14.22



$              15.02



$              15.12



(1) %



6 %

































 

Columbia Banking System, Inc.

GAAP to Non-GAAP Reconciliation - Continued

(Unaudited)







Quarter Ended



% Change

($ in thousands)





Mar 31, 2024



Dec 31, 2023



Sep 30, 2023



Jun 30, 2023



Mar 31, 2023



Seq.

Quarter



Year

over

Year

Non-Interest Income Adjustments































Gain on sale of debt securities, net





$                       12



$                          9



$                          4



$                        —



$                        —



33 %



nm

(Loss) gain on equity securities, net





(1,565)



2,636



(2,055)



(697)



2,416



(159) %



(165) %

Gain (loss) on swap derivatives





1,197



(8,042)



5,700



1,288



(3,543)



nm



nm

Change in fair value of certain loans held for investment





(2,372)



19,354



(19,247)



(6,965)



9,488



(112) %



(125) %

Change in fair value of MSR due to valuation inputs or assumptions





3,116



(6,251)



5,308



(2,242)



(2,937)



nm



nm

MSR hedge (loss) gain





(4,271)



5,026



(4,733)



(7,636)



2,650



(185) %



(261) %

Total non-interest income adjustments

a



$               (3,883)



$               12,732



$            (15,023)



$            (16,252)



$                 8,074



(130) %



(148) %

































Non-Interest Expense Adjustments































Merger-related expense





$                 4,478



$                 7,174



$               18,938



$               29,649



$            115,898



(38) %



(96) %

Exit and disposal costs





1,272



2,791



4,017



2,119



1,291



(54) %



(1) %

    FDIC special assessment (2)





4,848



32,923









(85) %



nm

Total non-interest expense adjustments

b



$               10,598



$               42,888



$               22,955



$               31,768



$            117,189



(75) %



(91) %

































Net interest income

c



$            423,362



$            453,623



$            480,875



$            483,975



$            374,698



(7) %



13 %

































Non-interest income (GAAP)

d



$               50,357



$               65,533



$               43,981



$               39,678



$               54,735



(23) %



(8) %

Less: Non-interest income adjustments

a



3,883



(12,732)



15,023



16,252



(8,074)



nm



nm

Operating non-interest income (non-GAAP)

e



$               54,240



$               52,801



$               59,004



$               55,930



$               46,661



3 %



16 %

































Revenue (GAAP)

f=c+d



$            473,719



$            519,156



$            524,856



$            523,653



$            429,433



(9) %



10 %

Operating revenue (non-GAAP)

g=c+e



$            477,602



$            506,424



$            539,879



$            539,905



$            421,359



(6) %



13 %

































Non-interest expense (GAAP)

h



$            287,516



$            337,176



$            304,147



$            328,559



$            342,818



(15) %



(16) %

Less: Non-interest expense adjustments

b



(10,598)



(42,888)



(22,955)



(31,768)



(117,189)



(75) %



(91) %

Operating non-interest expense (non-GAAP)

i



$            276,918



$            294,288



$            281,192



$            296,791



$            225,629



(6) %



23 %

































Net income (loss) (GAAP)

j



$            124,080



$               93,531



$            135,845



$            133,377



$            (14,038)



33 %



nm

Provision (benefit) for income taxes





44,987



33,540



48,127



45,703



(4,886)



34 %



nm

Income (loss) before provision for income taxes





169,067



127,071



183,972



179,080



(18,924)



33 %



nm

Provision for credit losses





17,136



54,909



36,737



16,014



105,539



(69) %



(84) %

Pre-provision net revenue (PPNR) (non-GAAP)

k



186,203



181,980



220,709



195,094



86,615



2 %



115 %

Less: Non-interest income adjustments

a



3,883



(12,732)



15,023



16,252



(8,074)



nm



nm

Add: Non-interest expense adjustments

b



10,598



42,888



22,955



31,768



117,189



(75) %



(91) %

Operating PPNR (non-GAAP)

l



$            200,684



$            212,136



$            258,687



$            243,114



$            195,730



(5) %



3 %

































Net income (loss) (GAAP)

j



$            124,080



$               93,531



$            135,845



$            133,377



$            (14,038)



33 %



nm

Less: Non-interest income adjustments

a



3,883



(12,732)



15,023



16,252



(8,074)



nm



nm

Add: Non-interest expense adjustments

b



10,598



42,888



22,955



31,768



117,189



(75) %



(91) %

Tax effect of adjustments





(3,620)



(7,539)



(9,482)



(11,981)



(23,565)



(52) %



(85) %

Operating net income (non-GAAP)

m



$            134,941



$            116,148



$            164,341



$            169,416



$               71,512



16 %



89 %

































nm = Percentage changes greater than +/-500% are considered not meaningful and are presented as "nm."



































 

Columbia Banking System, Inc.

GAAP to Non-GAAP Reconciliation - Continued

(Unaudited)







Quarter Ended



% Change

($ in thousands, except per share data)





Mar 31, 2024



Dec 31, 2023



Sep 30, 2023



Jun 30, 2023



Mar 31, 2023



Seq. Quarter



Year

over Year

Average assets

n



$  52,083,973



$  51,832,356



$  53,011,361



$ 53,540,574



$  39,425,975



— %



32 %

Less: Average goodwill and other intangible assets, net





1,619,134



1,652,282



1,684,093



1,718,705



623,042



(2) %



160 %

Average tangible assets

o



$  50,464,839



$  50,180,074



$  51,327,268



$ 51,821,869



$  38,802,933



1 %



30 %

































Average common shareholders' equity

p



$     4,985,875



$     4,695,736



$     4,866,975



$    4,935,239



$     3,349,761



6 %



49 %

Less: Average goodwill and other intangible assets, net





1,619,134



1,652,282



1,684,093



1,718,705



623,042



(2) %



160 %

Average tangible common equity

q



$     3,366,741



$     3,043,454



$     3,182,882



$    3,216,534



$     2,726,719



11 %



23 %

































Weighted average basic shares outstanding

r



208,260



208,083



208,070



207,977



156,383



— %



33 %

Weighted average diluted shares outstanding

s



208,956



208,739



208,645



208,545



156,383



— %



34 %

































Select Per-Share & Performance Metrics































Earnings-per-share - basic

j / r



$                0.60



$                0.45



$                0.65



$               0.64



$              (0.09)



33 %



nm

Earnings-per-share - diluted

j / s



$                0.59



$                0.45



$                0.65



$               0.64



$              (0.09)



31 %



nm

Efficiency ratio (1)

h / f



60.57 %



64.81 %



57.82 %



62.60 %



79.71 %



(4.24)



(19.14)

Non-interest expense to average assets

h / n



2.22 %



2.58 %



2.28 %



2.46 %



3.53 %



(0.36)



(1.31)

Return on average assets

j / n



0.96 %



0.72 %



1.02 %



1.00 %



(0.14) %



0.24



1.10

Return on average tangible assets

j / o



0.99 %



0.74 %



1.05 %



1.03 %



(0.15) %



0.25



1.14

PPNR return on average assets

k / n



1.44 %



1.39 %



1.65 %



1.46 %



0.89 %



0.05



0.55

Return on average common equity

j / p



10.01 %



7.90 %



11.07 %



10.84 %



(1.70) %



2.11



11.71

Return on average tangible common equity

j / q



14.82 %



12.19 %



16.93 %



16.63 %



(2.09) %



2.63



16.91

































Operating Per-Share & Performance Metrics































Operating earnings-per-share - basic (2)

m / r



$                0.65



$                0.56



$                0.79



$               0.81



$                0.46



16 %



41 %

Operating earnings-per-share - diluted (2)

m / s



$                0.65



$                0.56



$                0.79



$               0.81



$                0.46



16 %



41 %

Operating efficiency ratio, as adjusted (1), (2), (3)

u / y



56.97 %



57.31 %



51.26 %



54.04 %



52.84 %



(0.34)



4.13

Operating non-interest expense to average assets

i / n



2.14 %



2.25 %



2.10 %



2.22 %



2.32 %



(0.11)



(0.18)

Operating return on average assets (2)

m / n



1.04 %



0.89 %



1.23 %



1.27 %



0.74 %



0.15



0.30

Operating return on average tangible assets (2)

m / o



1.08 %



0.92 %



1.27 %



1.31 %



0.75 %



0.16



0.33

Operating PPNR return on average assets (2)

l / n



1.55 %



1.62 %



1.94 %



1.82 %



2.01 %



(0.07)



(0.46)

Operating return on average common equity (2)

m / p



10.89 %



9.81 %



13.40 %



13.77 %



8.66 %



1.08



2.23

Operating return on average tangible common equity (2)

m / q



16.12 %



15.14 %



20.48 %



21.13 %



10.64 %



0.98



5.48

































nm = Percentage changes greater than +/-500% are considered not meaningful and are presented as "n/m."

(1)

Tax-exempt interest has been adjusted to a taxable equivalent basis using a 21% tax rate and added to stated revenue for this calculation.

(2)

Non-interest expense adjustments were revised subsequent to the Company's reporting of its earnings results for the three months ended December 31, 2023. The revision includes the FDIC special assessment in non-interest expense adjustments, which removes the special assessment from the Company's calculation of operating non-interest expense. The Company views the special assessment as an infrequent expense that is outside the control of the Company.

(3)

The operating efficiency ratio has been adjusted to remove B&O taxes and for a tax-equivalent adjustment to BOLI income. The Company views the adjusted operating efficiency ratio as a better representation of its efficiency ratio when compared to other banks as it normalizes for the tax treatment of the adjusted items. The adjustment re-aligns Columbia's calculation of its operating efficiency ratio with its pre-merger calculation. 

 

Columbia Banking System, Inc.

GAAP to Non-GAAP Reconciliation - Continued

Operating Efficiency Ratio, as adjusted

(Unaudited)







Quarter Ended



% Change

($ in thousands)





Mar 31, 2024



Dec 31, 2023



Sep 30, 2023



Jun 30, 2023



Mar 31, 2023



Seq.

Quarter



Year

over

Year

Non-interest expense (GAAP)

h



$         287,516



$         337,176



$         304,147



$         328,559



$         342,818



(15) %



(16) %

Less: Non-interest expense adjustments

b



(10,598)



(42,888)



(22,955)



(31,768)



(117,189)



(75) %



(91) %

Operating non-interest expense (non-GAAP)

i



276,918



294,288



281,192



296,791



225,629



(6) %



23 %

Less: B&O taxes

t



(3,223)



(2,727)



(3,275)



(3,647)



(2,129)



18 %



51 %

Operating non-interest expense, excluding B&O taxes (non-GAAP)

u



$        273,695



$        291,561



$        277,917



$        293,144



$        223,500



(6) %



22 %

































Net interest income (tax equivalent) (1)

v



$         424,344



$         454,730



$         482,031



$         485,168



$         375,369



(7) %



13 %

Non-interest income (GAAP)

d



50,357



65,533



43,981



39,678



54,735



(23) %



(8) %

Add: BOLI tax equivalent adjustment (1)

w



1,809



1,182



1,178



1,360



957



53 %



89 %

Total Revenue, excluding BOLI tax equivalent adjustments (tax equivalent)

x



476,510



521,445



527,190



526,206



431,061



(9) %



11 %

Less: Non-interest income adjustments

a



3,883



(12,732)



15,023



16,252



(8,074)



nm



nm

Total Adjusted Operating Revenue, excluding BOLI tax equivalent adjustments (tax equivalent) (non-GAAP)

y



$        480,393



$        508,713



$        542,213



$        542,458



$        422,987



(6) %



14 %

































Efficiency ratio (1)

h / f



60.57 %



64.81 %



57.82 %



62.60 %



79.71 %



(4.24)



(19.14)

Operating efficiency ratio, as adjusted (non-GAAP) (1), (2), (3)

u / y



56.97 %



57.31 %



51.26 %



54.04 %



52.84 %



(0.34)



4.13

































nm = Percentage changes greater than +/-500% are considered not meaningful and are presented as "nm."

(1)

Tax-exempt income has been adjusted to a taxable equivalent basis using a 21% tax rate and added to stated revenue for this calculation.

(2)

Non-interest expense adjustments were revised subsequent to the Company's reporting of its earnings results for the three months ended December 31, 2023. The revision includes the FDIC special assessment in non-interest expense adjustments, which removes the special assessment from the Company's calculation of operating non-interest expense. The Company views the special assessment as an infrequent expense that is outside the control of the Company.

(3)

The operating efficiency ratio has been adjusted to remove B&O taxes and for a tax-equivalent adjustment to BOLI income. The Company views the adjusted operating efficiency ratio as a better representation of its efficiency ratio when compared to other banks as it normalizes for the tax treatment of the adjusted items. The adjustment re-aligns Columbia's calculation of its operating efficiency ratio with its pre-merger calculation.

 

Columbia Banking System, Inc.

GAAP to Non-GAAP Reconciliation - Continued

(Unaudited)







Quarter Ended



% Change

($ in thousands)





Mar 31, 2024



Dec 31, 2023



Sep 30, 2023



Jun 30, 2023



Mar 31, 2023



Seq.

Quarter



Year

over

Year

Loans and leases interest income

a



$     574,519



$     577,092



$     567,929



$     551,997



$        412,726



— %



39 %

Less: Acquired loan accretion - rate related (2), (3)

b



23,482



26,914



28,963



30,548



11,832



(13) %



98 %

Less: Acquired loan accretion - credit related (3)

c



5,119



5,430



6,370



7,100



3,806



(6) %



34 %

Adjusted loans and leases interest income

d=a-b-c



$     545,918



$     544,748



$     532,596



$     514,349



$        397,088



— %



37 %

































Taxable securities interest income

e



$        78,724



$        82,872



$        85,007



$        81,617



$          40,448



(5) %



95 %

Less: Acquired taxable securities accretion - rate related

f



31,527



34,290



39,219



34,801



15,356



(8) %



105 %

Adjusted Taxable securities interest income

g=e-f



$        47,197



$        48,582



$        45,788



$        46,816



$          25,092



(3) %



88 %

































Non-taxable securities interest income (1)

h



$          7,886



$          8,073



$          8,085



$          8,010



$             4,068



(2) %



94 %

Less: Acquired non-taxable securities accretion - rate related

i



2,270



2,309



2,288



2,274



901



(2) %



152 %

Adjusted Taxable securities interest income (1)

j=h-i



$          5,616



$          5,764



$          5,797



$          5,736



$             3,167



(3) %



77 %

































Interest income (1)

k



$     685,207



$     692,741



$     697,169



$     676,922



$        476,622



(1) %



44 %

Less: Acquired loan and securities accretion - rate related

l=b+f+i



57,279



63,513



70,470



67,623



28,089



(10) %



104 %

Less: Acquired loan accretion - credit related

c



5,119



5,430



6,370



7,100



3,806



(6) %



34 %

Adjusted interest income (1)

m=k-l-c



$     622,809



$     623,798



$     620,329



$     602,199



$        444,727



— %



40 %

































Interest-bearing deposits interest expense

n



$     198,435



$     170,659



$     126,974



$     100,408



$          63,613



16 %



212 %

Less: Acquired deposit accretion

o





(187)



(373)



(280)



(93)



nm



nm

Adjusted interest-bearing deposits interest expense

p=n-o



$     198,435



$     170,846



$     127,347



$     100,688



$          63,706



16 %



211 %

































Interest expense

q



$     260,863



$     238,011



$     215,138



$     191,754



$        101,253



10 %



158 %

Less: Acquired interest-bearing liabilities accretion (2)

r



(57)



(244)



(430)



(337)



(150)



(77) %



(62) %

Adjusted interest expense

s=q-r



$     260,920



$     238,255



$     215,568



$     192,091



$        101,403



10 %



157 %

































Net Interest Income (1)

t



$     424,344



$     454,730



$     482,031



$     485,168



$        375,369



(7) %



13 %

Less: Acquired loan, securities, and interest-bearing liabilities  accretion - rate related (3)

u=l-r



57,336



63,757



70,900



67,960



28,239



(10) %



103 %

Less: Acquired loan accretion - credit related (3)

c



5,119



5,430



6,370



7,100



3,806



(6) %



34 %

Adjusted net interest income (1)

v=t-u-c



$     361,889



$     385,543



$     404,761



$     410,108



$        343,324



(6) %



5 %

































Average loans and leases

aa



37,597,101



37,333,310



37,050,518



37,169,315



29,998,630



1 %



25 %

Average taxable securities

ab



8,081,003



7,903,053



8,356,165



8,656,147



4,960,966



2 %



63 %

Average non-taxable securities

ac



851,342



809,551



844,417



865,278



437,020



5 %



95 %

Average interest-earning assets

ad



48,280,787



47,838,229



48,981,105



49,442,518



37,055,705



1 %



30 %

Average interest-bearing deposits

ae



27,742,579



26,622,343



25,121,745



24,494,717



19,496,551



4 %



42 %

Average interest-bearing liabilities

af



32,318,653



31,226,600



31,413,978



31,372,416



22,548,264



3 %



43 %

































nm = Percentage changes greater than +/-500% are considered not meaningful and are presented as "nm."

(1)   

Tax-exempt interest has been adjusted to a taxable equivalent basis using a 21% tax rate.

(2)   

Includes discount accretion related to UHC's 2014 acquisition of Sterling Financial Corporation.

(3)   

The cumulative fair value discount on historical Columbia loans was established as of February 28, 2023, and the allocation between the credit-related discount and the rate-related discount was established at that time. Our disclosure of credit-related and rate-related discount accretion is an estimate based on the relative allocation of these two items to the discount at the closing of the merger. 

 

Columbia Banking System, Inc.

GAAP to Non-GAAP Reconciliation - Continued

(Unaudited)







Quarter Ended



% Change

($ in thousands)





Mar 31, 2024



Dec 31, 2023



Sep 30, 2023



Jun 30, 2023



Mar 31, 2023



Seq.

Quarter



Year

over

Year

Average yield on loans and leases

a / aa



6.13 %



6.13 %



6.08 %



5.95 %



5.55 %





0.58

Less: Acquired loan accretion - rate related (2),(3)

b / aa



0.25 %



0.29 %



0.31 %



0.33 %



0.16 %



(0.04)



0.09

Less: Acquired loan accretion - credit related (3)

c / aa



0.05 %



0.06 %



0.07 %



0.08 %



0.05 %



(0.01)



Adjusted average yield on loans and leases

d / aa



5.83 %



5.78 %



5.70 %



5.54 %



5.34 %



0.05



0.49

































Average yield on taxable securities

e / ab



3.90 %



4.19 %



4.07 %



3.77 %



3.26 %



(0.29)



0.64

Less: Acquired taxable securities accretion - rate related

f / ab



1.57 %



1.72 %



1.86 %



1.61 %



1.26 %



(0.15)



0.31

Adjusted average yield on taxable securities

g / ab



2.33 %



2.47 %



2.21 %



2.16 %



2.00 %



(0.14)



0.33

































Average yield on non-taxable securities (1)

h / ac



3.71 %



3.99 %



3.83 %



3.70 %



3.72 %



(0.28)



(0.01)

Less: Acquired non-taxable securities accretion - rate related

i / ac



1.07 %



1.13 %



1.07 %



1.05 %



0.84 %



(0.06)



0.23

Adjusted yield on non-taxable securities (1)

j / ac



2.64 %



2.86 %



2.76 %



2.65 %



2.88 %



(0.22)



(0.24)

































Average yield on interest-earning assets (1)

k / ad



5.69 %



5.75 %



5.65 %



5.48 %



5.19 %



(0.06)



0.50

Less: Acquired loan and securities accretion - rate related

l / ad



0.48 %



0.53 %



0.57 %



0.55 %



0.31 %



(0.05)



0.17

Less: Acquired loan accretion - credit related

c / ad



0.04 %



0.05 %



0.05 %



0.06 %



0.04 %



(0.01)



Adjusted average yield on interest-earning assets (1)

m / ad



5.17 %



5.17 %



5.03 %



4.87 %



4.84 %





0.33

































Average rate on interest-bearing deposits

n / ae



2.88 %



2.54 %



2.01 %



1.64 %



1.32 %



0.34



1.56

Less: Acquired deposit accretion

o / ae



— %



— %



(0.01) %



— %



— %





Adjusted average rate on interest-bearing deposits

p / ae



2.88 %



2.54 %



2.02 %



1.64 %



1.32 %



0.34



1.56

































Average rate on interest-bearing liabilities

q / af



3.25 %



3.02 %



2.72 %



2.45 %



1.82 %



0.23



1.43

Less: Acquired interest-bearing liabilities accretion (2)

r / af



— %



— %



(0.01) %



— %



— %





Adjusted average rate on interest-bearing liabilities

s / af



3.25 %



3.02 %



2.73 %



2.45 %



1.82 %



0.23



1.43

































Net interest margin (1)

t / ad



3.52 %



3.78 %



3.91 %



3.93 %



4.08 %



(0.26)



(0.56)

Less: Acquired loan, securities, and interest-bearing liabilities  accretion - rate related (3)

u / ad



0.48 %



0.53 %



0.58 %



0.55 %



0.31 %



(0.05)



0.17

Less: Acquired loan accretion - credit related (3)

c / ad



0.04 %



0.05 %



0.05 %



0.06 %



0.04 %



(0.01)



Adjusted net interest margin (1)

v / ad



3.00 %



3.20 %



3.28 %



3.32 %



3.73 %



(0.20)



(0.73)

































(1) 

Tax-exempt interest has been adjusted to a taxable equivalent basis using a 21% tax rate.

(2) 

Includes discount accretion related to UHC's 2014 acquisition of Sterling Financial Corporation.

(3)   

The cumulative fair value discount on historical Columbia loans was established as of February 28, 2023, and the allocation between the credit-related discount and the rate-related discount was established at that time. Our disclosure of credit-related and rate-related discount accretion is an estimate based on the relative allocation of these two items to the discount at closing. 

 

View original content to download multimedia:https://www.prnewswire.com/news-releases/columbia-banking-system-inc-reports-first-quarter-2024-results-302127652.html

SOURCE Columbia Banking System, Inc.

风险及免责提示:以上内容仅代表作者的个人立场和观点,不代表华盛的任何立场,华盛亦无法证实上述内容的真实性、准确性和原创性。投资者在做出任何投资决定前,应结合自身情况,考虑投资产品的风险。必要时,请咨询专业投资顾问的意见。华盛不提供任何投资建议,对此亦不做任何承诺和保证。