COLUMBIA BANKING SYSTEM, INC. REPORTS THIRD QUARTER 2024 RESULTS
Columbia Banking System reported Q3 2024 results with net income of $146 million and earnings per diluted share of $0.70. Net interest income increased by $3 million from the previous quarter, while net interest margin remained stable at 3.56%. The company achieved a 25% reduction in costs over 18 months of combined operations. Non-interest income rose by $21 million, primarily due to fair value accounting and hedges. The bank maintained strong capital positions with an estimated total risk-based capital ratio of 12.5% and common equity tier 1 ratio of 10.3%. Total assets stood at $51.9 billion, with loans at $37.5 billion and deposits at $41.5 billion.
Columbia Banking System ha riportato i risultati del terzo trimestre 2024 con un utile netto di 146 milioni di dollari e utili per azione diluiti di 0,70 dollari. Il reddito netto da interessi è aumentato di 3 milioni di dollari rispetto al trimestre precedente, mentre il margine di interesse netto è rimasto stabile al 3,56%. L'azienda ha ottenuto una riduzione dei costi del 25% in 18 mesi di operazioni combinate. Il reddito non da interessi è aumentato di 21 milioni di dollari, principalmente a causa della contabilità del fair value e degli hedge. La banca ha mantenuto solide posizioni patrimoniali con un rapporto stimato di capitale totale basato sul rischio del 12,5% e un rapporto di capitale primario di common equity dell'10,3%. Gli attivi totali ammontavano a 51,9 miliardi di dollari, con prestiti per 37,5 miliardi di dollari e depositi per 41,5 miliardi di dollari.
Columbia Banking System informó los resultados del tercer trimestre de 2024 con un ingreso neto de 146 millones de dólares y ganancias por acción diluida de 0,70 dólares. Los ingresos netos por intereses aumentaron en 3 millones de dólares con respecto al trimestre anterior, mientras que el margen de interés neto se mantuvo estable en el 3,56%. La empresa logró una reducción del 25% en los costos en 18 meses de operaciones combinadas. Los ingresos no relacionados con intereses aumentaron en 21 millones de dólares, principalmente debido a la contabilidad de valor razonable y coberturas. El banco mantuvo posiciones de capital sólidas con un ratio de capital total basado en riesgo estimado del 12,5% y un ratio de capital básico tier 1 del 10,3%. Los activos totales ascendieron a 51,9 mil millones de dólares, con préstamos de 37,5 mil millones de dólares y depósitos de 41,5 mil millones de dólares.
컬럼비아 뱅킹 시스템은 2024년 3분기 결과를 보고하며 순이익 1억 4,600만 달러와 희석 주당 이익 0.70 달러를 기록했습니다. 순이자 수익은 이전 분기보다 300만 달러 증가했으며, 순이자 마진은 3.56%로 안정세를 유지했습니다. 회사는 18개월 간의 통합 운영을 통해 비용 25% 절감을 달성했습니다. 비이자 수익은 공정 가치 회계 및 헤지로 인해 2,100만 달러 증가했습니다. 은행은 총 위험 기반 자본 비율 12.5%와 기본 자본 1단계 비율 10.3%로 강력한 자본 구조를 유지했습니다. 총 자산은 5,190억 달러였으며, 대출금은 3,750억 달러, 예금은 4,150억 달러에 달했습니다.
Le système bancaire Columbia a rapporté les résultats du troisième trimestre 2024 avec un revenu net de 146 millions de dollars et des bénéfices dilués par action de 0,70 dollar. Les revenus d'intérêts nets ont augmenté de 3 millions de dollars par rapport au trimestre précédent, tandis que la marge d'intérêt net est restée stable à 3,56%. L'entreprise a réalisé une réduction des coûts de 25% sur 18 mois d'opérations combinées. Les revenus non liés aux intérêts ont augmenté de 21 millions de dollars, principalement en raison de la comptabilité de la juste valeur et des couvertures. La banque a maintenu des positions de capital solides avec un ratio total de capital basé sur le risque estimé à 12,5% et un ratio de capital de base de 10,3%. Les actifs totaux s'élevaient à 51,9 milliards de dollars, avec des prêts de 37,5 milliards de dollars et des dépôts de 41,5 milliards de dollars.
Das Columbia Banking System berichtete über die Ergebnisse des 3. Quartals 2024 mit einem Nettoergebnis von 146 Millionen Dollar und Gewinnen je verwässerter Aktie von 0,70 Dollar. Die Nettozinsüberschüsse stiegen im Vergleich zum vorherigen Quartal um 3 Millionen Dollar, während die Nettozinsmarge stabil bei 3,56% blieb. Das Unternehmen erzielte eine Kostensenkung von 25% über 18 Monate kombinierter Betriebsaktivitäten. Die Zinserträge stiegen um 21 Millionen Dollar, hauptsächlich aufgrund von Fair-Value-Bewertungen und Absicherungen. Die Bank hielt eine starke Kapitalposition mit einem geschätzten gesamten risikobasierten Kapitalquote von 12,5% und einem Kernkapitalquote von 10,3%. Die Gesamtsumme der Vermögenswerte betrug 51,9 Milliarden Dollar, mit Darlehen von 37,5 Milliarden Dollar und Einlagen von 41,5 Milliarden Dollar.
- Net income increased to $146 million
- Net interest income grew by $3 million quarter-over-quarter
- 25% reduction in operational costs over 18 months
- Non-interest income increased by $21 million
- Strong capital ratios with total risk-based capital at 12.5%
- Loan balances contracted during the quarter
- Net charge-offs at 0.31% of average loans
- Non-performing assets increased to 0.32% of total assets from 0.30%
- Net interest margin declined year-over-year from 3.91% to 3.56%
Insights
Columbia Banking System delivered a solid Q3 2024 with
The bank's asset quality remains manageable with NPAs at
The efficiency ratio improved to
The operational transformation is yielding tangible results with a
Liquidity position remains robust at
Net income | Operating net income 1 | Earnings per diluted common | Operating earnings per diluted |
CEO Commentary |
"Our third quarter results reflect our continued work and success as we strive toward top-quartile performance," said Clint Stein, President and CEO. "Our recurring expense run rate reflects a |
–Clint Stein, President and CEO of Columbia Banking System, Inc. |
_____________________________ |
1 "Non-GAAP" financial measure. See GAAP to Non-GAAP Reconciliation for additional information. |
3Q24 HIGHLIGHTS (COMPARED TO 2Q24) | ||
Net Interest | • Net interest income increased by | |
• Net interest margin was | ||
Non-Interest | • Non-interest income increased by | |
• Non-interest expense decreased by | ||
Credit Quality | • Net charge-offs were | |
• Provision expense of | ||
• Non-performing assets to total assets was | ||
Capital | • Estimated total risk-based capital ratio of | |
• Declared a quarterly cash dividend of | ||
Notable Items | • Realized | |
• Opened our second retail branch in |
3Q24 KEY FINANCIAL DATA | |||||
PERFORMANCE METRICS | 3Q24 | 2Q24 | 3Q23 | ||
Return on average assets | 1.12 % | 0.93 % | 1.02 % | ||
Return on average common | 11.36 % | 9.85 % | 11.07 % | ||
Return on average tangible | 16.34 % | 14.55 % | 16.93 % | ||
Operating return on average | 1.10 % | 1.08 % | 1.23 % | ||
Operating return on average | 11.15 % | 11.47 % | 13.40 % | ||
Operating return on average | 16.04 % | 16.96 % | 20.48 % | ||
Net interest margin | 3.56 % | 3.56 % | 3.91 % | ||
Efficiency ratio | 54.56 % | 59.02 % | 57.82 % | ||
Operating efficiency ratio, as | 53.89 % | 53.56 % | 51.26 % | ||
INCOME STATEMENT ($ in 000s, excl. per share data) | 3Q24 | 2Q24 | 3Q23 | ||
Net interest income | |||||
Provision for credit losses | |||||
Non-interest income | |||||
Non-interest expense | |||||
Pre-provision net revenue 1 | |||||
Operating pre-provision net | |||||
Earnings per common share - | |||||
Operating earnings per common | |||||
Dividends paid per share | |||||
BALANCE SHEET | 3Q24 | 2Q24 | 3Q23 | ||
Total assets | | | | ||
Loans and leases | | | | ||
Deposits | | | | ||
Book value per common share | |||||
Tangible book value per share 1 |
Organizational Update
Columbia Banking System, Inc. ("Columbia," the "Company," "we," or "our") completed an enterprise-wide evaluation of our operations during the first quarter of 2024. Cost savings identified through the comprehensive review were fully realized as of September 30, 2024, with a portion reserved to fund franchise reinvestment into 2025. Planned reinvestments, some of which have already occurred, include new talent additions, opening de novo locations in targeted growth markets within our existing footprint, and investments in products and technology that create operational efficiencies and revenue growth opportunities. During the third quarter, Columbia's primary subsidiary, Umpqua Bank ("
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 nine months ended September 30, 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 the nine months ended September 30, 2024 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
Columbia's net interest margin was
Columbia's cost of interest-bearing liabilities decreased 2 basis points from the prior quarter to
Non-interest Income
Non-interest income was
Non-interest Expense
Non-interest expense was
Balance Sheet
Total consolidated assets were
Gross loans and leases were
Customer deposit growth of
Credit Quality
The allowance for credit losses was
Net charge-offs were
_____________________________ |
2 "Non-GAAP" financial measure. See GAAP to Non-GAAP Reconciliation for additional information. |
Capital
Columbia's book value per common share was
Columbia's estimated total risk-based capital ratio was
Earnings Presentation and Conference Call Information
Columbia's Q3 2024 Earnings Presentation provides additional disclosure. A copy will be available on our investor relations page: www.columbiabankingsystem.com.
Columbia will host its third quarter 2024 earnings conference call on October 24, 2024, at 8:30 a.m. PT (11:30 a.m. ET). During the call, Columbia's management will provide an update on recent activities and discuss its third quarter 2024 financial results. Participants may register for the call using the link below 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/BIabbcdb79db7641c096e78119393cf06f
Join the audiocast: https://edge.media-server.com/mmc/p/rzbdb27z/
Access the replay through
About Columbia Banking System, Inc.
_____________________________ |
3 "Non-GAAP" financial measure. See GAAP to Non-GAAP Reconciliation for additional information. |
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
TABLE INDEX | |
Page | |
Consolidated Statements of Income | 7 |
Consolidated Balance Sheets | 8 |
Financial Highlights | 10 |
Loan & Lease Portfolio Balances and Mix | 11 |
Deposit Portfolio Balances and Mix | 13 |
Credit Quality - Non-performing Assets | 14 |
Credit Quality - Allowance for Credit Losses | 15 |
Consolidated Average Balance Sheets, Net Interest Income, and Yields/Rates | 17 |
Residential Mortgage Banking Activity | 19 |
GAAP to Non-GAAP Reconciliation | 21 |
Columbia Banking System, Inc. | |||||||||||||
Consolidated Statements of Income | |||||||||||||
(Unaudited) | |||||||||||||
Quarter Ended | % Change | ||||||||||||
($ in thousands, except per share data) | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | Seq. Quarter | Year | ||||||
Interest income: | |||||||||||||
Loans and leases | $ 588,603 | $ 583,874 | $ 575,044 | $ 577,741 | $ 569,670 | 1 % | 3 % | ||||||
Interest and dividends on investments: | |||||||||||||
Taxable | 76,074 | 78,828 | 75,017 | 78,010 | 80,066 | (3) % | (5) % | ||||||
Exempt from federal income tax | 6,855 | 6,904 | 6,904 | 6,966 | 6,929 | (1) % | (1) % | ||||||
Dividends | 2,681 | 2,895 | 3,707 | 4,862 | 4,941 | (7) % | (46) % | ||||||
Temporary investments and interest bearing deposits | 24,683 | 23,035 | 23,553 | 24,055 | 34,407 | 7 % | (28) % | ||||||
Total interest income | 698,896 | 695,536 | 684,225 | 691,634 | 696,013 | — % | — % | ||||||
Interest expense: | |||||||||||||
Deposits | 208,027 | 207,307 | 198,435 | 170,659 | 126,974 | — % | 64 % | ||||||
Securities sold under agreement to repurchase and | 1,121 | 1,515 | 1,266 | 1,226 | 1,220 | (26) % | (8) % | ||||||
Borrowings | 49,636 | 49,418 | 51,275 | 56,066 | 77,080 | — % | (36) % | ||||||
Junior and other subordinated debentures | 9,894 | 9,847 | 9,887 | 10,060 | 9,864 | — % | — % | ||||||
Total interest expense | 268,678 | 268,087 | 260,863 | 238,011 | 215,138 | — % | 25 % | ||||||
Net interest income | 430,218 | 427,449 | 423,362 | 453,623 | 480,875 | 1 % | (11) % | ||||||
Provision for credit losses | 28,769 | 31,820 | 17,136 | 54,909 | 36,737 | (10) % | (22) % | ||||||
Non-interest income: | |||||||||||||
Service charges on deposits | 18,549 | 18,503 | 16,064 | 17,349 | 17,410 | — % | 7 % | ||||||
Card-based fees | 14,591 | 14,681 | 13,183 | 14,593 | 15,674 | (1) % | (7) % | ||||||
Financial services and trust revenue | 5,083 | 5,396 | 4,464 | 3,011 | 4,651 | (6) % | 9 % | ||||||
Residential mortgage banking revenue, net | 6,668 | 5,848 | 4,634 | 4,212 | 7,103 | 14 % | (6) % | ||||||
Gain (loss) on sale of debt securities, net | 3 | (1) | 12 | 9 | 4 | nm | (25) % | ||||||
Gain (loss) on equity securities, net | 2,272 | 325 | (1,565) | 2,636 | (2,055) | nm | nm | ||||||
Gain (loss) on loan and lease sales, net | 161 | (1,516) | 221 | 1,161 | 1,871 | nm | (91) % | ||||||
BOLI income | 4,674 | 4,705 | 4,639 | 4,331 | 4,440 | (1) % | 5 % | ||||||
Other income (loss) | 14,158 | (3,238) | 8,705 | 18,231 | (5,117) | nm | nm | ||||||
Total non-interest income | 66,159 | 44,703 | 50,357 | 65,533 | 43,981 | 48 % | 50 % | ||||||
Non-interest expense: | |||||||||||||
Salaries and employee benefits | 147,268 | 145,066 | 154,538 | 157,572 | 159,041 | 2 % | (7) % | ||||||
Occupancy and equipment, net | 45,056 | 45,147 | 45,291 | 48,160 | 43,070 | — % | 5 % | ||||||
Intangible amortization | 29,055 | 29,230 | 32,091 | 33,204 | 29,879 | (1) % | (3) % | ||||||
FDIC assessments | 9,332 | 9,664 | 14,460 | 42,510 | 11,200 | (3) % | (17) % | ||||||
Merger and restructuring expense | 2,364 | 14,641 | 4,478 | 7,174 | 18,938 | (84) % | (88) % | ||||||
Other expenses | 38,283 | 35,496 | 36,658 | 48,556 | 42,019 | 8 % | (9) % | ||||||
Total non-interest expense | 271,358 | 279,244 | 287,516 | 337,176 | 304,147 | (3) % | (11) % | ||||||
Income before provision for income taxes | 196,250 | 161,088 | 169,067 | 127,071 | 183,972 | 22 % | 7 % | ||||||
Provision for income taxes | 50,068 | 40,944 | 44,987 | 33,540 | 48,127 | 22 % | 4 % | ||||||
Net income | $ 146,182 | $ 120,144 | $ 124,080 | $ 93,531 | $ 135,845 | 22 % | 8 % | ||||||
Weighted average basic shares outstanding | 208,545 | 208,498 | 208,260 | 208,083 | 208,070 | — % | — % | ||||||
Weighted average diluted shares outstanding | 209,454 | 209,011 | 208,956 | 208,739 | 208,645 | — % | — % | ||||||
Earnings per common share – basic | $ 0.70 | $ 0.58 | $ 0.60 | $ 0.45 | $ 0.65 | 21 % | 8 % | ||||||
Earnings per common share – diluted | $ 0.70 | $ 0.57 | $ 0.59 | $ 0.45 | $ 0.65 | 23 % | 8 % | ||||||
nm = Percentage changes greater than +/- |
Columbia Banking System, Inc. | ||||||
Consolidated Statements of Income | ||||||
(Unaudited) | ||||||
Nine Months Ended | % Change | |||||
($ in thousands, except per share data) | Sep 30, 2024 | Sep 30, 2023 | Year over | |||
Interest income: | ||||||
Loans and leases | $ 1,747,521 | $ 1,535,874 | 14 % | |||
Interest and dividends on investments: | ||||||
Taxable | 229,919 | 198,831 | 16 % | |||
Exempt from federal income tax | 20,663 | 17,143 | 21 % | |||
Dividends | 9,283 | 8,241 | 13 % | |||
Temporary investments and interest bearing deposits | 71,271 | 87,604 | (19) % | |||
Total interest income | 2,078,657 | 1,847,693 | 13 % | |||
Interest expense: | ||||||
Deposits | 613,769 | 290,995 | 111 % | |||
Securities sold under agreement to repurchase and federal funds purchased | 3,902 | 2,697 | 45 % | |||
Borrowings | 150,329 | 186,848 | (20) % | |||
Junior and other subordinated debentures | 29,628 | 27,605 | 7 % | |||
Total interest expense | 797,628 | 508,145 | 57 % | |||
Net interest income | 1,281,029 | 1,339,548 | (4) % | |||
Provision for credit losses | 77,725 | 158,290 | (51) % | |||
Non-interest income: | ||||||
Service charges on deposits | 53,116 | 48,176 | 10 % | |||
Card-based fees | 42,455 | 40,670 | 4 % | |||
Financial services and trust revenue | 14,943 | 10,460 | 43 % | |||
Residential mortgage banking revenue, net | 17,150 | 12,577 | 36 % | |||
Gain on sale of debt securities, net | 14 | 4 | 250 % | |||
Gain (loss) on equity securities, net | 1,032 | (336) | nm | |||
(Loss) gain on loan and lease sales, net | (1,134) | 3,253 | (135) % | |||
BOLI income | 14,018 | 11,293 | 24 % | |||
Other income | 19,625 | 12,297 | 60 % | |||
Total non-interest income | 161,219 | 138,394 | 16 % | |||
Non-interest expense: | ||||||
Salaries and employee benefits | 446,872 | 458,531 | (3) % | |||
Occupancy and equipment, net | 135,494 | 135,320 | 0 % | |||
Intangible amortization | 90,376 | 78,092 | 16 % | |||
FDIC assessments | 33,456 | 28,892 | 16 % | |||
Merger and restructuring expense | 21,483 | 164,485 | (87) % | |||
Other expenses | 110,437 | 110,204 | 0 % | |||
Total non-interest expense | 838,118 | 975,524 | (14) % | |||
Income before provision for income taxes | 526,405 | 344,128 | 53 % | |||
Provision for income taxes | 135,999 | 88,944 | 53 % | |||
Net income | $ 390,406 | $ 255,184 | 53 % | |||
Weighted average basic shares outstanding | 208,435 | 190,997 | 9 % | |||
Weighted average diluted shares outstanding | 209,137 | 191,546 | 9 % | |||
Earnings per common share – basic | $ 1.87 | $ 1.34 | 40 % | |||
Earnings per common share – diluted | $ 1.87 | $ 1.33 | 41 % | |||
nm = Percentage changes greater than +/- |
Columbia Banking System, Inc. | |||||||||||||
Consolidated Balance Sheets | |||||||||||||
(Unaudited) | |||||||||||||
% Change | |||||||||||||
($ in thousands, except per share data) | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | Seq. Quarter | Year | ||||||
Assets: | |||||||||||||
Cash and due from banks | $ 591,364 | $ 515,263 | $ 440,215 | $ 498,496 | $ 492,474 | 15 % | 20 % | ||||||
Interest-bearing cash and temporary | 1,519,658 | 1,553,568 | 1,760,902 | 1,664,038 | 1,911,221 | (2) % | (20) % | ||||||
Investment securities: | |||||||||||||
Equity and other, at fair value | 79,996 | 77,221 | 77,203 | 76,995 | 73,638 | 4 % | 9 % | ||||||
Available for sale, at fair value | 8,676,807 | 8,503,000 | 8,616,545 | 8,829,870 | 8,503,986 | 2 % | 2 % | ||||||
Held to maturity, at amortized cost | 2,159 | 2,203 | 2,247 | 2,300 | 2,344 | (2) % | (8) % | ||||||
Loans held for sale | 66,639 | 56,310 | 47,201 | 30,715 | 60,313 | 18 % | 10 % | ||||||
Loans and leases | 37,503,002 | 37,709,987 | 37,642,413 | 37,441,951 | 37,170,598 | (1) % | 1 % | ||||||
Allowance for credit losses on loans and leases | (420,054) | (418,671) | (414,344) | (440,871) | (416,560) | — % | 1 % | ||||||
Net loans and leases | 37,082,948 | 37,291,316 | 37,228,069 | 37,001,080 | 36,754,038 | (1) % | 1 % | ||||||
Restricted equity securities | 116,274 | 116,274 | 116,274 | 179,274 | 168,524 | — % | (31) % | ||||||
Premises and equipment, net | 338,107 | 337,842 | 336,869 | 338,970 | 337,855 | — % | — % | ||||||
Operating lease right-of-use assets | 106,224 | 108,278 | 113,833 | 115,811 | 114,220 | (2) % | (7) % | ||||||
Goodwill | 1,029,234 | 1,029,234 | 1,029,234 | 1,029,234 | 1,029,234 | — % | — % | ||||||
Other intangible assets, net | 513,303 | 542,358 | 571,588 | 603,679 | 636,883 | (5) % | (19) % | ||||||
Residential mortgage servicing rights, at fair | 101,919 | 110,039 | 110,444 | 109,243 | 117,640 | (7) % | (13) % | ||||||
Bank-owned life insurance | 691,160 | 686,485 | 682,293 | 680,948 | 648,232 | 1 % | 7 % | ||||||
Deferred tax asset, net | 286,432 | 361,773 | 356,031 | 347,203 | 469,841 | (21) % | (39) % | ||||||
Other assets | 706,375 | 756,319 | 735,058 | 665,740 | 673,372 | (7) % | 5 % | ||||||
Total assets | $ 51,908,599 | $ 52,047,483 | $ 52,224,006 | $ 52,173,596 | $ 51,993,815 | — % | — % | ||||||
Liabilities: | |||||||||||||
Deposits | |||||||||||||
Non-interest-bearing | $ 13,534,065 | $ 13,481,616 | $ 13,808,554 | $ 14,256,452 | $ 15,532,948 | — % | (13) % | ||||||
Interest-bearing | 27,980,623 | 28,041,656 | 27,897,606 | 27,350,568 | 26,091,420 | — % | 7 % | ||||||
Total deposits | 41,514,688 | 41,523,272 | 41,706,160 | 41,607,020 | 41,624,368 | — % | — % | ||||||
Securities sold under agreements to repurchase | 183,833 | 197,860 | 213,573 | 252,119 | 258,383 | (7) % | (29) % | ||||||
Borrowings | 3,650,000 | 3,900,000 | 3,900,000 | 3,950,000 | 3,985,000 | (6) % | (8) % | ||||||
Junior subordinated debentures, at fair value | 311,896 | 310,187 | 309,544 | 316,440 | 331,545 | 1 % | (6) % | ||||||
Junior and other subordinated debentures, at | 107,725 | 107,781 | 107,838 | 107,895 | 107,952 | — % | — % | ||||||
Operating lease liabilities | 121,298 | 123,082 | 129,240 | 130,576 | 129,845 | (1) % | (7) % | ||||||
Other liabilities | 745,331 | 908,629 | 900,406 | 814,512 | 924,560 | (18) % | (19) % | ||||||
Total liabilities | 46,634,771 | 47,070,811 | 47,266,761 | 47,178,562 | 47,361,653 | (1) % | (2) % | ||||||
Shareholders' equity: | |||||||||||||
Common stock | 5,812,237 | 5,807,041 | 5,802,322 | 5,802,747 | 5,798,167 | — % | — % | ||||||
Accumulated deficit | (304,525) | (374,687) | (418,946) | (467,571) | (485,576) | (19) % | (37) % | ||||||
Accumulated other comprehensive loss | (233,884) | (455,682) | (426,131) | (340,142) | (680,429) | (49) % | (66) % | ||||||
Total shareholders' equity | 5,273,828 | 4,976,672 | 4,957,245 | 4,995,034 | 4,632,162 | 6 % | 14 % | ||||||
Total liabilities and shareholders' equity | $ 51,908,599 | $ 52,047,483 | $ 52,224,006 | $ 52,173,596 | $ 51,993,815 | — % | — % | ||||||
Common shares outstanding at period end | 209,532 | 209,459 | 209,370 | 208,585 | 208,575 | — % | — % |
Columbia Banking System, Inc. | ||||||||||||||
Financial Highlights | ||||||||||||||
(Unaudited) | ||||||||||||||
Quarter Ended | % Change | |||||||||||||
Sep 30, | Jun 30, | Mar 31, | Dec 31, | Sep 30, | Seq. | Year over | ||||||||
Per Common Share Data: | ||||||||||||||
Dividends | $ 0.36 | $ 0.36 | $ 0.36 | $ 0.36 | $ 0.36 | — % | — % | |||||||
Book value | $ 25.17 | $ 23.76 | $ 23.68 | $ 23.95 | $ 22.21 | 6 % | 13 % | |||||||
Tangible book value (1) | $ 17.81 | $ 16.26 | $ 16.03 | $ 16.12 | $ 14.22 | 10 % | 25 % | |||||||
Performance Ratios: | ||||||||||||||
Efficiency ratio (2) | 54.56 % | 59.02 % | 60.57 % | 64.81 % | 57.82 % | (4.46) | (3.26) | |||||||
Non-interest expense to average assets (1) | 2.08 % | 2.16 % | 2.22 % | 2.58 % | 2.28 % | (0.08) | (0.20) | |||||||
Return on average assets ("ROAA") | 1.12 % | 0.93 % | 0.96 % | 0.72 % | 1.02 % | 0.19 | 0.10 | |||||||
Pre-provision net revenue ("PPNR") ROAA (1) | 1.72 % | 1.49 % | 1.44 % | 1.39 % | 1.65 % | 0.23 | 0.07 | |||||||
Return on average common equity | 11.36 % | 9.85 % | 10.01 % | 7.90 % | 11.07 % | 1.51 | 0.29 | |||||||
Return on average tangible common equity (1) | 16.34 % | 14.55 % | 14.82 % | 12.19 % | 16.93 % | 1.79 | (0.59) | |||||||
Performance Ratios - Operating: (1) | ||||||||||||||
Operating efficiency ratio, as adjusted (1), (2), (5), (6) | 53.89 % | 53.56 % | 56.97 % | 57.31 % | 51.26 % | 0.33 | 2.63 | |||||||
Operating non-interest expense to average assets (1) | 2.05 % | 2.03 % | 2.14 % | 2.25 % | 2.10 % | 0.02 | (0.05) | |||||||
Operating ROAA (1), (6) | 1.10 % | 1.08 % | 1.04 % | 0.89 % | 1.23 % | 0.02 | (0.13) | |||||||
Operating PPNR ROAA (1), (6) | 1.69 % | 1.70 % | 1.55 % | 1.62 % | 1.94 % | (0.01) | (0.25) | |||||||
Operating return on average common equity (1), (6) | 11.15 % | 11.47 % | 10.89 % | 9.81 % | 13.40 % | (0.32) | (2.25) | |||||||
Operating return on average tangible common equity (1), (6) | 16.04 % | 16.96 % | 16.12 % | 15.14 % | 20.48 % | (0.92) | (4.44) | |||||||
Average Balance Sheet Yields, Rates, & Ratios: | ||||||||||||||
Yield on loans and leases | 6.22 % | 6.20 % | 6.13 % | 6.13 % | 6.08 % | 0.02 | 0.14 | |||||||
Yield on earning assets (2) | 5.78 % | 5.80 % | 5.69 % | 5.75 % | 5.65 % | (0.02) | 0.13 | |||||||
Cost of interest bearing deposits | 2.95 % | 2.97 % | 2.88 % | 2.54 % | 2.01 % | (0.02) | 0.94 | |||||||
Cost of interest bearing liabilities | 3.29 % | 3.31 % | 3.25 % | 3.02 % | 2.72 % | (0.02) | 0.57 | |||||||
Cost of total deposits | 1.99 % | 2.01 % | 1.92 % | 1.63 % | 1.23 % | (0.02) | 0.76 | |||||||
Cost of total funding (3) | 2.32 % | 2.34 % | 2.27 % | 2.05 % | 1.81 % | (0.02) | 0.51 | |||||||
Net interest margin (2) | 3.56 % | 3.56 % | 3.52 % | 3.78 % | 3.91 % | — | (0.35) | |||||||
Average interest bearing cash / Average interest earning assets | 3.74 % | 3.51 % | 3.56 % | 3.64 % | 5.17 % | 0.23 | (1.43) | |||||||
Average loans and leases / Average interest earning assets | 77.91 % | 78.27 % | 77.87 % | 78.04 % | 75.64 % | (0.36) | 2.27 | |||||||
Average loans and leases / Average total deposits | 90.42 % | 90.61 % | 90.41 % | 89.91 % | 90.63 % | (0.19) | (0.21) | |||||||
Average non-interest bearing deposits / Average total deposits | 32.52 % | 32.54 % | 33.29 % | 35.88 % | 38.55 % | (0.02) | (6.03) | |||||||
Average total deposits / Average total funding (3) | 90.25 % | 90.15 % | 90.09 % | 90.02 % | 86.66 % | 0.10 | 3.59 | |||||||
Select Credit & Capital Ratios: | ||||||||||||||
Non-performing loans and leases to total loans and leases | 0.44 % | 0.41 % | 0.38 % | 0.30 % | 0.28 % | 0.03 | 0.16 | |||||||
Non-performing assets to total assets | 0.32 % | 0.30 % | 0.28 % | 0.22 % | 0.20 % | 0.02 | 0.12 | |||||||
Allowance for credit losses to loans and leases | 1.17 % | 1.16 % | 1.16 % | 1.24 % | 1.18 % | 0.01 | (0.01) | |||||||
Total risk-based capital ratio (4) | 12.5 % | 12.2 % | 12.0 % | 11.9 % | 11.6 % | 0.30 | 0.90 | |||||||
Common equity tier 1 risk-based capital ratio (4) | 10.3 % | 10.0 % | 9.8 % | 9.6 % | 9.5 % | 0.30 | 0.80 |
(1) | See GAAP to Non-GAAP Reconciliation. |
(2) | Tax-exempt interest was adjusted to a taxable equivalent basis using a |
(3) | Total funding = Total deposits + Total borrowings. |
(4) | Estimated holding company ratios. |
(5) | The operating efficiency ratio was adjusted in the first quarter of 2024 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. |
(6) | Non-interest expense adjustments were revised subsequent to the Company's reporting of its earnings results for the period 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. |
Columbia Banking System, Inc. | ||||||
Financial Highlights | ||||||
(Unaudited) | ||||||
Nine Months Ended | % Change | |||||
Sep 30, 2024 | Sep 30, 2023 | Year over Year | ||||
Per Common Share Data: | ||||||
Dividends | $ 1.08 | $ 1.07 | 0.93 % | |||
Performance Ratios: | ||||||
Efficiency ratio (2) | 57.99 % | 65.87 % | (7.88) | |||
Non-interest expense to average assets (1) | 2.15 % | 2.68 % | (0.53) | |||
Return on average assets | 1.00 % | 0.70 % | 0.30 | |||
PPNR ROAA (1) | 1.55 % | 1.38 % | 0.17 | |||
Return on average common equity | 10.42 % | 7.77 % | 2.65 | |||
Return on average tangible common equity (1) | 15.27 % | 11.21 % | 4.06 | |||
Performance Ratios - Operating: (1) | ||||||
Operating efficiency ratio, as adjusted (1), (2), (4), (5) | 54.80 % | 52.70 % | 2.10 | |||
Operating non-interest expense to average assets (1) | 2.07 % | 2.21 % | (0.14) | |||
Operating ROAA (1), (5) | 1.07 % | 1.11 % | (0.04) | |||
Operating PPNR ROAA (1), (5) | 1.65 % | 1.91 % | (0.26) | |||
Operating return on average common equity (1), (5) | 11.17 % | 12.34 % | (1.17) | |||
Operating return on average tangible common equity (1), (5) | 16.36 % | 17.80 % | (1.44) | |||
Average Balance Sheet Yields, Rates, & Ratios: | ||||||
Yield on loans and leases | 6.18 % | 5.88 % | 0.30 | |||
Yield on earning assets (2) | 5.76 % | 5.46 % | 0.30 | |||
Cost of interest bearing deposits | 2.93 % | 1.68 % | 1.25 | |||
Cost of interest bearing liabilities | 3.28 % | 2.38 % | 0.90 | |||
Cost of total deposits | 1.97 % | 1.02 % | 0.95 | |||
Cost of total funding (3) | 2.31 % | 1.56 % | 0.75 | |||
Net interest margin (2) | 3.55 % | 3.96 % | (0.41) | |||
Average interest bearing cash / Average interest earning assets | 3.61 % | 5.05 % | (1.44) | |||
Average loans and leases / Average interest earning assets | 78.02 % | 76.91 % | 1.11 | |||
Average loans and leases / Average total deposits | 90.48 % | 91.42 % | (0.94) | |||
Average non-interest bearing deposits / Average total deposits | 32.78 % | 39.28 % | (6.50) | |||
Average total deposits / Average total funding (3) | 90.16 % | 87.53 % | 2.63 | |||
(1) | See GAAP to Non-GAAP Reconciliation. |
(2) | Tax-exempt interest was adjusted to a taxable equivalent basis using a |
(3) | Total funding = Total deposits + Total borrowings. |
(4) | The operating efficiency ratio was adjusted in the first quarter of 2024 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. |
(5) | Non-interest expense adjustments were revised subsequent to the Company's reporting of its earnings results for the period 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. |
Columbia Banking System, Inc. | |||||||||||||
Loan & Lease Portfolio Balances and Mix | |||||||||||||
(Unaudited) | |||||||||||||
Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | % Change | ||||||||
($ in thousands) | Amount | Amount | Amount | Amount | Amount | Seq. | Year | ||||||
Loans and leases: | |||||||||||||
Commercial real estate: | |||||||||||||
Non-owner occupied term, net | $ 6,391,806 | $ 6,407,351 | $ 6,557,768 | $ 6,482,940 | $ 6,490,638 | — % | (2) % | ||||||
Owner occupied term, net | 5,210,485 | 5,230,511 | 5,231,676 | 5,195,605 | 5,235,227 | — % | — % | ||||||
Multifamily, net | 5,779,737 | 5,868,848 | 5,828,960 | 5,704,734 | 5,684,495 | (2) % | 2 % | ||||||
Construction & development, net | 1,988,923 | 1,946,693 | 1,728,652 | 1,747,302 | 1,669,918 | 2 % | 19 % | ||||||
Residential development, net | 244,579 | 269,106 | 284,117 | 323,899 | 354,922 | (9) % | (31) % | ||||||
Commercial: | |||||||||||||
Term, net | 5,429,209 | 5,559,548 | 5,544,450 | 5,536,765 | 5,437,915 | (2) % | — % | ||||||
Lines of credit & other, net | 2,640,669 | 2,558,633 | 2,491,557 | 2,430,127 | 2,353,548 | 3 % | 12 % | ||||||
Leases & equipment finance, net | 1,670,427 | 1,701,943 | 1,706,759 | 1,729,512 | 1,728,991 | (2) % | (3) % | ||||||
Residential: | |||||||||||||
Mortgage, net | 5,944,734 | 5,992,163 | 6,128,884 | 6,157,166 | 6,121,838 | (1) % | (3) % | ||||||
Home equity loans & lines, net | 2,017,336 | 1,982,786 | 1,950,421 | 1,938,166 | 1,899,948 | 2 % | 6 % | ||||||
Consumer & other, net | 185,097 | 192,405 | 189,169 | 195,735 | 193,158 | (4) % | (4) % | ||||||
Total loans and leases, net of deferred fees and | $ 37,503,002 | $ 37,709,987 | $ 37,642,413 | $ 37,441,951 | $ 37,170,598 | (1) % | 1 % | ||||||
Loans and leases mix: | |||||||||||||
Commercial real estate: | |||||||||||||
Non-owner occupied term, net | 17 % | 17 % | 17 % | 17 % | 17 % | ||||||||
Owner occupied term, net | 14 % | 14 % | 14 % | 14 % | 14 % | ||||||||
Multifamily, net | 15 % | 15 % | 15 % | 15 % | 15 % | ||||||||
Construction & development, net | 5 % | 5 % | 5 % | 5 % | 4 % | ||||||||
Residential development, net | 1 % | 1 % | 1 % | 1 % | 1 % | ||||||||
Commercial: | |||||||||||||
Term, net | 15 % | 15 % | 15 % | 15 % | 15 % | ||||||||
Lines of credit & other, net | 7 % | 6 % | 6 % | 6 % | 6 % | ||||||||
Leases & equipment finance, net | 4 % | 5 % | 5 % | 5 % | 5 % | ||||||||
Residential: | |||||||||||||
Mortgage, net | 16 % | 16 % | 16 % | 16 % | 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) | |||||||||||||
Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | % Change | ||||||||
($ in thousands) | Amount | Amount | Amount | Amount | Amount | Seq. | Year over | ||||||
Deposits: | |||||||||||||
Demand, non-interest bearing | $ 13,534,065 | $ 13,481,616 | $ 13,808,554 | $ 14,256,452 | $ 15,532,948 | 0 % | (13) % | ||||||
Demand, interest bearing | 8,444,424 | 8,195,284 | 8,095,211 | 8,044,432 | 6,898,831 | 3 % | 22 % | ||||||
Money market | 11,351,066 | 10,927,813 | 10,822,498 | 10,324,454 | 10,349,217 | 4 % | 10 % | ||||||
Savings | 2,450,924 | 2,508,598 | 2,640,060 | 2,754,113 | 3,018,706 | (2) % | (19) % | ||||||
Time | 5,734,209 | 6,409,961 | 6,339,837 | 6,227,569 | 5,824,666 | (11) % | (2) % | ||||||
Total | $ 41,514,688 | $ 41,523,272 | $ 41,706,160 | $ 41,607,020 | $ 41,624,368 | — % | — % | ||||||
Total core deposits (1) | $ 37,774,870 | $ 37,159,069 | $ 37,436,569 | $ 37,423,402 | $ 37,597,830 | 2 % | 0 % | ||||||
Deposit mix: | |||||||||||||
Demand, non-interest bearing | 33 % | 33 % | 34 % | 34 % | 37 % | ||||||||
Demand, interest bearing | 20 % | 20 % | 19 % | 19 % | 17 % | ||||||||
Money market | 27 % | 26 % | 26 % | 25 % | 25 % | ||||||||
Savings | 6 % | 6 % | 6 % | 7 % | 7 % | ||||||||
Time | 14 % | 15 % | 15 % | 15 % | 14 % | ||||||||
Total | 100 % | 100 % | 100 % | 100 % | 100 % |
(1) Core deposits are defined as total deposits less time deposits greater than |
Columbia Banking System, Inc. | ||||||||||||||
Credit Quality – Non-performing Assets | ||||||||||||||
(Unaudited) | ||||||||||||||
Quarter Ended | % Change | |||||||||||||
($ in thousands) | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | Seq. | Year over | |||||||
Non-performing assets: (1) | ||||||||||||||
Loans and leases on non-accrual status: | ||||||||||||||
Commercial real estate, net | $ 37,332 | $ 37,584 | $ 39,736 | $ 28,689 | $ 26,053 | (1) % | 43 % | |||||||
Commercial, net | 61,464 | 54,986 | 58,960 | 45,682 | 44,341 | 12 % | 39 % | |||||||
Total loans and leases on non-accrual status | 98,796 | 92,570 | 98,696 | 74,371 | 70,394 | 7 % | 40 % | |||||||
Loans and leases past due 90+ days and accruing: (2) | ||||||||||||||
Commercial real estate, net | 136 | — | 253 | 870 | 71 | nm | 92 % | |||||||
Commercial, net | 6,012 | 5,778 | 10,733 | 8,232 | 8,606 | 4 % | (30) % | |||||||
Residential, net (2) | 59,961 | 54,525 | 31,916 | 29,102 | 25,180 | 10 % | 138 % | |||||||
Consumer & other, net | 317 | 220 | 437 | 326 | 240 | 44 % | 32 % | |||||||
Total loans and leases past due 90+ days and | 66,426 | 60,523 | 43,339 | 38,530 | 34,097 | 10 % | 95 % | |||||||
Total non-performing loans and leases (1), (2) | 165,222 | 153,093 | 142,035 | 112,901 | 104,491 | 8 % | 58 % | |||||||
Other real estate owned | 2,395 | 2,839 | 1,762 | 1,036 | 1,170 | (16) % | 105 % | |||||||
Total non-performing assets (1), (2) | $ 167,617 | $ 155,932 | $ 143,797 | $ 113,937 | $ 105,661 | 7 % | 59 % | |||||||
Loans and leases past due 31-89 days | $ 67,310 | $ 85,998 | $ 109,673 | $ 85,235 | $ 82,918 | (22) % | (19) % | |||||||
Loans and leases past due 31-89 days to total loans and | 0.18 % | 0.23 % | 0.29 % | 0.23 % | 0.22 % | (0.05) | (0.04) | |||||||
Non-performing loans and leases to total loans and | 0.44 % | 0.41 % | 0.38 % | 0.30 % | 0.28 % | 0.03 | 0.16 | |||||||
Non-performing assets to total assets (1), (2) | 0.32 % | 0.30 % | 0.28 % | 0.22 % | 0.20 % | 0.02 | 0.12 | |||||||
nm = Percentage changes greater than +/- |
(1) | Non-accrual and 90+ days past due loans include government guarantees of |
(2) | Excludes certain mortgage loans guaranteed by GNMA, which Columbia has the unilateral right to repurchase but has not done so, totaling |
Columbia Banking System, Inc. | ||||||||||||||
Credit Quality – Allowance for Credit Losses | ||||||||||||||
(Unaudited) | ||||||||||||||
Quarter Ended | % Change | |||||||||||||
($ in thousands) | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | Seq. | Year over | |||||||
Allowance for credit losses on loans and leases (ACLLL) | ||||||||||||||
Balance, beginning of period | $ 418,671 | $ 414,344 | $ 440,871 | $ 416,560 | $ 404,603 | 1 % | 3 % | |||||||
Provision for credit losses on loans and leases | 30,498 | 34,760 | 17,476 | 53,183 | 35,082 | (12) % | (13) % | |||||||
Charge-offs | ||||||||||||||
Commercial real estate, net | — | (585) | (161) | (629) | — | nm | nm | |||||||
Commercial, net | (32,645) | (33,561) | (47,232) | (31,949) | (26,629) | (3) % | 23 % | |||||||
Residential, net | (936) | (504) | (490) | (89) | (206) | 86 % | 354 % | |||||||
Consumer & other, net | (1,395) | (1,551) | (1,870) | (1,841) | (1,884) | (10) % | (26) % | |||||||
Total charge-offs | (34,976) | (36,201) | (49,753) | (34,508) | (28,719) | (3) % | 22 % | |||||||
Recoveries | ||||||||||||||
Commercial real estate, net | 44 | 551 | 358 | 35 | 31 | (92) % | 42 % | |||||||
Commercial, net | 5,258 | 4,198 | 4,732 | 4,414 | 4,901 | 25 % | 7 % | |||||||
Residential, net | 143 | 411 | 170 | 781 | 156 | (65) % | (8) % | |||||||
Consumer & other, net | 416 | 608 | 490 | 406 | 506 | (32) % | (18) % | |||||||
Total recoveries | 5,861 | 5,768 | 5,750 | 5,636 | 5,594 | 2 % | 5 % | |||||||
Net (charge-offs) recoveries | ||||||||||||||
Commercial real estate, net | 44 | (34) | 197 | (594) | 31 | nm | 42 % | |||||||
Commercial, net | (27,387) | (29,363) | (42,500) | (27,535) | (21,728) | (7) % | 26 % | |||||||
Residential, net | (793) | (93) | (320) | 692 | (50) | nm | nm | |||||||
Consumer & other, net | (979) | (943) | (1,380) | (1,435) | (1,378) | 4 % | (29) % | |||||||
Total net charge-offs | (29,115) | (30,433) | (44,003) | (28,872) | (23,125) | (4) % | 26 % | |||||||
Balance, end of period | $ 420,054 | $ 418,671 | $ 414,344 | $ 440,871 | $ 416,560 | 0 % | 1 % | |||||||
Reserve for unfunded commitments | ||||||||||||||
Balance, beginning of period | $ 19,928 | $ 22,868 | $ 23,208 | $ 21,482 | $ 19,827 | (13) % | 1 % | |||||||
(Recapture) provision for credit losses on unfunded | (1,729) | (2,940) | (340) | 1,726 | 1,655 | (41) % | (204) % | |||||||
Balance, end of period | 18,199 | 19,928 | 22,868 | 23,208 | 21,482 | (9) % | (15) % | |||||||
Total Allowance for credit losses (ACL) | $ 438,253 | $ 438,599 | $ 437,212 | $ 464,079 | $ 438,042 | 0 % | — % | |||||||
Net charge-offs to average loans and leases (annualized) | 0.31 % | 0.32 % | 0.47 % | 0.31 % | 0.25 % | (0.01) | 0.06 | |||||||
Recoveries to gross charge-offs | 16.76 % | 15.93 % | 11.56 % | 16.33 % | 19.48 % | 0.83 | (2.72) | |||||||
ACLLL to loans and leases | 1.12 % | 1.11 % | 1.10 % | 1.18 % | 1.12 % | 0.01 | — | |||||||
ACL to loans and leases | 1.17 % | 1.16 % | 1.16 % | 1.24 % | 1.18 % | 0.01 | (0.01) | |||||||
nm = Percentage changes greater than +/- |
Columbia Banking System, Inc. | |||||||
Credit Quality – Allowance for Credit Losses | |||||||
(Unaudited) | |||||||
Nine Months Ended | % Change | ||||||
($ in thousands) | Sep 30, 2024 | Sep 30, 2023 | Year over Year | ||||
Allowance for credit losses on loans and leases (ACLLL) | |||||||
Balance, beginning of period | $ 440,871 | $ 301,135 | 46 % | ||||
Initial ACL recorded for PCD loans acquired during the period | — | 26,492 | (100) % | ||||
Provision for credit losses on loans and leases (1) | 82,734 | 156,796 | (47) % | ||||
Charge-offs | |||||||
Commercial real estate, net | (746) | (174) | 329 % | ||||
Commercial, net | (113,438) | (77,913) | 46 % | ||||
Residential, net | (1,930) | (458) | 321 % | ||||
Consumer & other, net | (4,816) | (3,921) | 23 % | ||||
Total charge-offs | (120,930) | (82,466) | 47 % | ||||
Recoveries | |||||||
Commercial real estate, net | 953 | 298 | 220 % | ||||
Commercial, net | 14,188 | 12,470 | 14 % | ||||
Residential, net | 724 | 342 | 112 % | ||||
Consumer & other, net | 1,514 | 1,493 | 1 % | ||||
Total recoveries | 17,379 | 14,603 | 19 % | ||||
Net (charge-offs) recoveries | |||||||
Commercial real estate, net | 207 | 124 | 67 % | ||||
Commercial, net | (99,250) | (65,443) | 52 % | ||||
Residential, net | (1,206) | (116) | nm | ||||
Consumer & other, net | (3,302) | (2,428) | 36 % | ||||
Total net charge-offs | (103,551) | (67,863) | 53 % | ||||
Balance, end of period | $ 420,054 | $ 416,560 | 1 % | ||||
Reserve for unfunded commitments | |||||||
Balance, beginning of period | $ 23,208 | $ 14,221 | 63 % | ||||
Initial ACL recorded for unfunded commitments acquired during the period | — | 5,767 | (100) % | ||||
Recapture for credit losses on unfunded commitments | (5,009) | 1,494 | (435) % | ||||
Balance, end of period | 18,199 | 21,482 | (15) % | ||||
Total Allowance for credit losses (ACL) | $ 438,253 | $ 438,042 | 0 % | ||||
Net charge-offs to average loans and leases (annualized) | 0.37 % | 0.26 % | 0.11 | ||||
Recoveries to gross charge-offs | 14.37 % | 17.71 % | (3.34) | ||||
nm = Percentage changes greater than +/- |
(1) For the nine months ended September 30, 2023, the provision for credit losses on loans and leases includes |
Columbia Banking System, Inc. | |||||||||||||||||
Consolidated Average Balance Sheets, Net Interest Income, and Yields/Rates | |||||||||||||||||
(Unaudited) | |||||||||||||||||
Quarter Ended | |||||||||||||||||
September 30, 2024 | June 30, 2024 | September 30, 2023 | |||||||||||||||
($ in thousands) | Average | Interest | Average | Average | Interest | Average | Average | Interest | Average | ||||||||
INTEREST-EARNING ASSETS: | |||||||||||||||||
Loans held for sale | $ 67,764 | $ 1,122 | 6.62 % | $ 101,516 | $ 1,628 | 6.42 % | $ 199,855 | $ 1,741 | 3.49 % | ||||||||
Loans and leases (1) | 37,543,561 | 587,481 | 6.22 % | 37,663,396 | 582,246 | 6.20 % | 37,050,518 | 567,929 | 6.08 % | ||||||||
Taxable securities | 7,943,391 | 78,755 | 3.97 % | 7,839,202 | 81,723 | 4.17 % | 8,356,165 | 85,007 | 4.07 % | ||||||||
Non-taxable securities (2) | 828,362 | 7,821 | 3.78 % | 825,030 | 7,889 | 3.82 % | 844,417 | 8,085 | 3.83 % | ||||||||
Temporary investments and | 1,802,396 | 24,683 | 5.45 % | 1,688,602 | 23,035 | 5.49 % | 2,530,150 | 34,407 | 5.40 % | ||||||||
Total interest-earning assets (1), (2) | 48,185,474 | 5.78 % | 48,117,746 | 5.80 % | 48,981,105 | 5.65 % | |||||||||||
Goodwill and other intangible assets | 1,559,696 | 1,588,239 | 1,684,093 | ||||||||||||||
Other assets | 2,263,847 | 2,275,570 | 2,346,163 | ||||||||||||||
Total assets | $ 52,009,017 | $ 51,981,555 | $ 53,011,361 | ||||||||||||||
INTEREST-BEARING LIABILITIES: | |||||||||||||||||
Interest-bearing demand deposits | $ 8,312,685 | $ 57,237 | 2.74 % | $ 8,147,516 | $ 53,890 | 2.66 % | $ 6,578,849 | $ 25,209 | 1.52 % | ||||||||
Money market deposits | 11,085,499 | 77,948 | 2.80 % | 10,849,259 | 76,466 | 2.83 % | 10,249,028 | 50,039 | 1.94 % | ||||||||
Savings deposits | 2,480,170 | 1,085 | 0.17 % | 2,555,458 | 929 | 0.15 % | 3,109,779 | 1,253 | 0.16 % | ||||||||
Time deposits | 6,140,692 | 71,757 | 4.65 % | 6,488,923 | 76,022 | 4.71 % | 5,184,089 | 50,473 | 3.86 % | ||||||||
Total interest-bearing deposits | 28,019,046 | 208,027 | 2.95 % | 28,041,156 | 207,307 | 2.97 % | 25,121,745 | 126,974 | 2.01 % | ||||||||
Repurchase agreements and federal | 194,805 | 1,121 | 2.29 % | 224,973 | 1,515 | 2.71 % | 268,444 | 1,220 | 1.80 % | ||||||||
Borrowings | 3,873,913 | 49,636 | 5.10 % | 3,900,000 | 49,418 | 5.10 % | 5,603,207 | 77,080 | 5.46 % | ||||||||
Junior and other subordinated debentures | 417,393 | 9,894 | 9.43 % | 417,329 | 9,847 | 9.49 % | 420,582 | 9,864 | 9.30 % | ||||||||
Total interest-bearing liabilities | 32,505,157 | 3.29 % | 32,583,458 | 3.31 % | 31,413,978 | 2.72 % | |||||||||||
Non-interest-bearing deposits | 13,500,235 | 13,526,483 | 15,759,720 | ||||||||||||||
Other liabilities | 885,033 | 963,375 | 970,688 | ||||||||||||||
Total liabilities | 46,890,425 | 47,073,316 | 48,144,386 | ||||||||||||||
Common equity | 5,118,592 | 4,908,239 | 4,866,975 | ||||||||||||||
Total liabilities and shareholders' | $ 52,009,017 | $ 51,981,555 | $ 53,011,361 | ||||||||||||||
NET INTEREST INCOME (2) | |||||||||||||||||
NET INTEREST SPREAD (2) | 2.49 % | 2.49 % | 2.93 % | ||||||||||||||
NET INTEREST INCOME TO EARNING | 3.56 % | 3.56 % | 3.91 % |
(1) | Non-accrual loans and leases are included in the average balance. |
(2) | Tax-exempt income was adjusted to a tax equivalent basis at a |
Columbia Banking System, Inc. | |||||||||||
Consolidated Average Balance Sheets, Net Interest Income, and Yields/Rates | |||||||||||
(Unaudited) | |||||||||||
Nine Months Ended | |||||||||||
September 30, 2024 | September 30, 2023 | ||||||||||
($ in thousands) | Average | Interest | Average | Average | Interest | Average | |||||
INTEREST-EARNING ASSETS: | |||||||||||
Loans held for sale | $ 66,614 | $ 3,275 | 6.56 % | $ 100,753 | $ 3,222 | 4.26 % | |||||
Loans and leases (1) | 37,601,142 | 1,744,246 | 6.18 % | 34,765,319 | 1,532,652 | 5.88 % | |||||
Taxable securities | 7,954,491 | 239,202 | 4.01 % | 7,336,862 | 207,072 | 3.76 % | |||||
Non-taxable securities (2) | 834,887 | 23,596 | 3.77 % | 717,064 | 20,163 | 3.75 % | |||||
Temporary investments and interest-bearing cash | 1,737,501 | 71,271 | 5.48 % | 2,283,461 | 87,604 | 5.13 % | |||||
Total interest-earning assets (1), (2) | 48,194,635 | $ 2,081,590 | 5.76 % | 45,203,459 | $ 1,850,713 | 5.46 % | |||||
Goodwill and other intangible assets | 1,588,916 | 1,345,833 | |||||||||
Other assets | 2,241,239 | 2,159,775 | |||||||||
Total assets | $ 52,024,790 | $ 48,709,067 | |||||||||
INTEREST-BEARING LIABILITIES: | |||||||||||
Interest-bearing demand deposits | $ 8,165,718 | $ 162,505 | 2.66 % | $ 5,829,737 | $ 52,301 | 1.20 % | |||||
Money market deposits | 10,849,807 | 226,911 | 2.79 % | 9,857,001 | 123,980 | 1.68 % | |||||
Savings deposits | 2,574,318 | 2,729 | 0.14 % | 3,032,653 | 2,686 | 0.12 % | |||||
Time deposits | 6,344,727 | 221,624 | 4.67 % | 4,371,643 | 112,028 | 3.43 % | |||||
Total interest-bearing deposits | 27,934,570 | 613,769 | 2.93 % | 23,091,034 | 290,995 | 1.68 % | |||||
Repurchase agreements and federal funds purchased | 217,067 | 3,902 | 2.40 % | 277,896 | 2,697 | 1.30 % | |||||
Borrowings | 3,898,175 | 150,329 | 5.15 % | 4,726,335 | 186,848 | 5.29 % | |||||
Junior and other subordinated debentures | 419,409 | 29,628 | 9.44 % | 414,855 | 27,605 | 8.90 % | |||||
Total interest-bearing liabilities | 32,469,221 | $ 797,628 | 3.28 % | 28,510,120 | $ 508,145 | 2.38 % | |||||
Non-interest-bearing deposits | 13,622,319 | 14,937,028 | |||||||||
Other liabilities | 928,597 | 872,370 | |||||||||
Total liabilities | 47,020,137 | 44,319,518 | |||||||||
Common equity | 5,004,653 | 4,389,549 | |||||||||
Total liabilities and shareholders' equity | $ 52,024,790 | $ 48,709,067 | |||||||||
NET INTEREST INCOME (2) | $ 1,283,962 | $ 1,342,568 | |||||||||
NET INTEREST SPREAD (2) | 2.48 % | 3.08 % | |||||||||
NET INTEREST INCOME TO EARNING ASSETS OR NET INTEREST | 3.55 % | 3.96 % | |||||||||
(1) | Non-accrual loans and leases are included in the average balance. |
(2) | Tax-exempt income was adjusted to a tax equivalent basis at a |
Columbia Banking System, Inc. | |||||||||||||
Residential Mortgage Banking Activity | |||||||||||||
(Unaudited) | |||||||||||||
Quarter Ended | % Change | ||||||||||||
($ in thousands) | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | Seq. | Year over | ||||||
Residential mortgage banking revenue: | |||||||||||||
Origination and sale | $ 5,225 | $ 3,452 | $ 2,920 | $ 2,686 | $ 2,442 | 51 % | 114 % | ||||||
Servicing | 6,012 | 5,952 | 6,021 | 5,966 | 8,887 | 1 % | (32) % | ||||||
Change in fair value of MSR asset: | |||||||||||||
Changes due to collection/realization of expected | (3,127) | (3,183) | (3,153) | (3,215) | (4,801) | (2) % | (35) % | ||||||
Changes due to valuation inputs or assumptions | (6,540) | 1,238 | 3,117 | (6,251) | 5,308 | nm | (223) % | ||||||
MSR hedge gain (loss) | 5,098 | (1,611) | (4,271) | 5,026 | (4,733) | nm | nm | ||||||
Total | $ 6,668 | $ 5,848 | $ 4,634 | $ 4,212 | $ 7,103 | 14 % | (6) % | ||||||
Closed loan volume for-sale | $ 161,094 | $ 140,875 | $ 86,903 | $ 87,033 | $ 103,333 | 14 % | 56 % | ||||||
Gain on sale margin | 3.24 % | 2.45 % | 3.36 % | 3.09 % | 2.36 % | 0.79 | 0.88 | ||||||
Residential mortgage servicing rights: | |||||||||||||
Balance, beginning of period | $ 110,039 | $ 110,444 | $ 109,243 | $ 117,640 | $ 172,929 | — % | (36) % | ||||||
Additions for new MSR capitalized | 1,547 | 1,540 | 1,237 | 920 | 1,658 | — % | (7) % | ||||||
Sale of MSR assets | — | — | — | 149 | (57,454) | nm | nm | ||||||
Change in fair value of MSR asset: | |||||||||||||
Changes due to collection/realization of expected | (3,127) | (3,183) | (3,153) | (3,215) | (4,801) | (2) % | (35) % | ||||||
Changes due to valuation inputs or assumptions | (6,540) | 1,238 | 3,117 | (6,251) | 5,308 | nm | (223) % | ||||||
Balance, end of period | $ 101,919 | $ 110,039 | $ 110,444 | $ 109,243 | $ 117,640 | (7) % | (13) % | ||||||
Residential mortgage loans serviced for others | $ 8,175,664 | $ 8,240,950 | (2) % | (3) % | |||||||||
MSR as % of serviced portfolio | 1.28 % | 1.36 % | 1.37 % | 1.34 % | 1.43 % | (0.08) | (0.15) | ||||||
nm = Percentage changes greater than +/- |
Columbia Banking System, Inc. | |||||
Residential Mortgage Banking Activity | |||||
(Unaudited) | |||||
Nine Months Ended | % Change | ||||
($ in thousands) | Sep 30, 2024 | Sep 30, 2023 | Year over | ||
Residential mortgage banking revenue: | |||||
Origination and sale | $ 11,597 | $ 9,195 | 26 % | ||
Servicing | 17,985 | 27,451 | (34) % | ||
Change in fair value of MSR asset: | |||||
Changes due to collection/realization of expected cash flows over time | (9,463) | (14,479) | (35) % | ||
Changes due to valuation inputs or assumptions | (2,185) | 129 | nm | ||
MSR hedge loss | (784) | (9,719) | (92) % | ||
Total | $ 17,150 | $ 12,577 | 36 % | ||
Closed loan volume for-sale | $ 388,872 | $ 354,535 | 10 % | ||
Gain on sale margin | 2.98 % | 2.59 % | 0.39 | ||
Residential mortgage servicing rights: | |||||
Balance, beginning of period | $ 109,243 | $ 185,017 | (41) % | ||
Additions for new MSR capitalized | 4,324 | 4,427 | (2) % | ||
Sale of MSR assets | — | (57,454) | nm | ||
Change in fair value of MSR asset: | |||||
Changes due to collection/realization of expected cash flows over time | (9,463) | (14,479) | (35) % | ||
Changes due to valuation inputs or assumptions | (2,185) | 129 | nm | ||
Balance, end of period | $ 101,919 | $ 117,640 | (13) % | ||
nm = Percentage changes greater than +/- |
Non-GAAP Financial Measures
In addition to results presented in accordance with generally accepted accounting principles in
Columbia Banking System, Inc. | |||||||||||||||
GAAP to Non-GAAP Reconciliation | |||||||||||||||
(Unaudited) | |||||||||||||||
Quarter Ended | % Change | ||||||||||||||
($ in thousands, except per share data) | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | Seq. | Year | ||||||||
Total shareholders' equity | a | $ 5,273,828 | $ 4,976,672 | $ 4,957,245 | $ 4,995,034 | $ 4,632,162 | 6 % | 14 % | |||||||
Less: Goodwill | 1,029,234 | 1,029,234 | 1,029,234 | 1,029,234 | 1,029,234 | — % | — % | ||||||||
Less: Other intangible assets, net | 513,303 | 542,358 | 571,588 | 603,679 | 636,883 | (5) % | (19) % | ||||||||
Tangible common shareholders' equity | b | $ 3,731,291 | $ 3,405,080 | $ 3,356,423 | $ 3,362,121 | $ 2,966,045 | 10 % | 26 % | |||||||
Total assets | c | $ 51,908,599 | $ 52,047,483 | $ 52,224,006 | $ 52,173,596 | $ 51,993,815 | — % | — % | |||||||
Less: Goodwill | 1,029,234 | 1,029,234 | 1,029,234 | 1,029,234 | 1,029,234 | — % | — % | ||||||||
Less: Other intangible assets, net | 513,303 | 542,358 | 571,588 | 603,679 | 636,883 | (5) % | (19) % | ||||||||
Tangible assets | d | $ 50,366,062 | $ 50,475,891 | $ 50,623,184 | $ 50,540,683 | $ 50,327,698 | — % | — % | |||||||
Common shares outstanding at period end | e | 209,532 | 209,459 | 209,370 | 208,585 | 208,575 | — % | — % | |||||||
Total shareholders' equity to total assets ratio | a / c | 10.16 % | 9.56 % | 9.49 % | 9.57 % | 8.91 % | 0.60 | 1.25 | |||||||
Tangible common equity to tangible assets ratio | b / d | 7.41 % | 6.75 % | 6.63 % | 6.65 % | 5.89 % | 0.66 | 1.52 | |||||||
Book value per common share | a / e | $ 25.17 | $ 23.76 | $ 23.68 | $ 23.95 | $ 22.21 | 6 % | 13 % | |||||||
Tangible book value per common share | b / e | $ 17.81 | $ 16.26 | $ 16.03 | $ 16.12 | $ 14.22 | 10 % | 25 % |
Columbia Banking System, Inc. | |||||||||||||||
GAAP to Non-GAAP Reconciliation - Continued | |||||||||||||||
(Unaudited) | |||||||||||||||
Quarter Ended | % Change | ||||||||||||||
($ in thousands) | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | Seq. | Year | ||||||||
Non-Interest Income Adjustments | |||||||||||||||
Gain (loss) on sale of debt securities, net | $ 3 | $ (1) | $ 12 | $ 9 | $ 4 | nm | (25) % | ||||||||
Gain (loss) on equity securities, net | 2,272 | 325 | (1,565) | 2,636 | (2,055) | nm | nm | ||||||||
(Loss) gain on swap derivatives | (3,596) | 424 | 1,197 | (8,042) | 5,700 | nm | (163) % | ||||||||
Change in fair value of certain loans held for | 9,365 | (10,114) | (2,372) | 19,354 | (19,247) | nm | nm | ||||||||
Change in fair value of MSR due to valuation inputs | (6,540) | 1,238 | 3,117 | (6,251) | 5,308 | nm | (223) % | ||||||||
MSR hedge gain (loss) | 5,098 | (1,611) | (4,271) | 5,026 | (4,733) | nm | nm | ||||||||
Total non-interest income adjustments | a | $ 6,602 | $ (9,739) | $ (3,882) | $ 12,732 | $ (15,023) | nm | nm | |||||||
Non-Interest Expense Adjustments | |||||||||||||||
Merger and restructuring expense | $ 2,364 | $ 14,641 | $ 4,478 | $ 7,174 | $ 18,938 | (84) % | (88) % | ||||||||
Exit and disposal costs | 631 | 1,218 | 1,272 | 2,791 | 4,017 | (48) % | (84) % | ||||||||
FDIC special assessment (2) | — | 884 | 4,848 | 32,923 | — | (100) % | nm | ||||||||
Total non-interest expense adjustments | b | $ 2,995 | $ 16,743 | $ 10,598 | $ 42,888 | $ 22,955 | (82) % | (87) % | |||||||
Net interest income | c | $ 430,218 | $ 427,449 | $ 423,362 | $ 453,623 | $ 480,875 | 1 % | (11) % | |||||||
Non-interest income (GAAP) | d | $ 66,159 | $ 44,703 | $ 50,357 | $ 65,533 | $ 43,981 | 48 % | 50 % | |||||||
Less: Non-interest income adjustments | a | (6,602) | 9,739 | 3,882 | (12,732) | 15,023 | (168) % | (144) % | |||||||
Operating non-interest income (non-GAAP) | e | $ 59,557 | $ 54,442 | $ 54,239 | $ 52,801 | $ 59,004 | 9 % | 1 % | |||||||
Revenue (GAAP) | f=c+d | $ 496,377 | $ 472,152 | $ 473,719 | $ 519,156 | $ 524,856 | 5 % | (5) % | |||||||
Operating revenue (non-GAAP) | g=c+e | $ 489,775 | $ 481,891 | $ 477,601 | $ 506,424 | $ 539,879 | 2 % | (9) % | |||||||
Non-interest expense (GAAP) | h | $ 271,358 | $ 279,244 | $ 287,516 | $ 337,176 | $ 304,147 | (3) % | (11) % | |||||||
Less: Non-interest expense adjustments | b | (2,995) | (16,743) | (10,598) | (42,888) | (22,955) | (82) % | (87) % | |||||||
Operating non-interest expense (non-GAAP) | i | $ 268,363 | $ 262,501 | $ 276,918 | $ 294,288 | $ 281,192 | 2 % | (5) % | |||||||
Net income (GAAP) | j | $ 146,182 | $ 120,144 | $ 124,080 | $ 93,531 | $ 135,845 | 22 % | 8 % | |||||||
Provision for income taxes | 50,068 | 40,944 | 44,987 | 33,540 | 48,127 | 22 % | 4 % | ||||||||
Income before provision for income taxes | 196,250 | 161,088 | 169,067 | 127,071 | 183,972 | 22 % | 7 % | ||||||||
Provision for credit losses | 28,769 | 31,820 | 17,136 | 54,909 | 36,737 | (10) % | (22) % | ||||||||
Pre-provision net revenue (PPNR) (non-GAAP) | k | 225,019 | 192,908 | 186,203 | 181,980 | 220,709 | 17 % | 2 % | |||||||
Less: Non-interest income adjustments | a | (6,602) | 9,739 | 3,882 | (12,732) | 15,023 | (168) % | (144) % | |||||||
Add: Non-interest expense adjustments | b | 2,995 | 16,743 | 10,598 | 42,888 | 22,955 | (82) % | (87) % | |||||||
Operating PPNR (non-GAAP) | l | $ 221,412 | $ 219,390 | $ 200,683 | $ 212,136 | $ 258,687 | 1 % | (14) % | |||||||
Net income (GAAP) | j | $ 146,182 | $ 120,144 | $ 124,080 | $ 93,531 | $ 135,845 | 22 % | 8 % | |||||||
Less: Non-interest income adjustments | a | (6,602) | 9,739 | 3,882 | (12,732) | 15,023 | (168) % | (144) % | |||||||
Add: Non-interest expense adjustments | b | 2,995 | 16,743 | 10,598 | 42,888 | 22,955 | (82) % | (87) % | |||||||
Tax effect of adjustments | 902 | (6,621) | (3,620) | (7,539) | (9,482) | nm | nm | ||||||||
Operating net income (non-GAAP) | m | $ 143,477 | $ 140,005 | $ 134,940 | $ 116,148 | $ 164,341 | 2 % | (13) % | |||||||
nm = Percentage changes greater than +/- |
Columbia Banking System, Inc. | |||||||||||||||
GAAP to Non-GAAP Reconciliation - Continued | |||||||||||||||
(Unaudited) | |||||||||||||||
Quarter Ended | % Change | ||||||||||||||
($ in thousands, except per share data) | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | Seq. | Year | ||||||||
Average assets | n | $ 52,009,017 | $ 51,981,555 | $ 52,083,973 | $ 53,011,361 | — % | (2) % | ||||||||
Less: Average goodwill and other intangible assets, | 1,559,696 | 1,588,239 | 1,619,134 | 1,652,282 | 1,684,093 | (2) % | (7) % | ||||||||
Average tangible assets | o | $ 50,449,321 | $ 50,393,316 | $ 50,464,839 | $ 51,327,268 | — % | (2) % | ||||||||
Average common shareholders' equity | p | $ 5,118,592 | $ 4,908,239 | $ 4,985,875 | $ 4,695,736 | $ 4,866,975 | 4 % | 5 % | |||||||
Less: Average goodwill and other intangible assets, | 1,559,696 | 1,588,239 | 1,619,134 | 1,652,282 | 1,684,093 | (2) % | (7) % | ||||||||
Average tangible common equity | q | $ 3,558,896 | $ 3,320,000 | $ 3,366,741 | $ 3,043,454 | $ 3,182,882 | 7 % | 12 % | |||||||
Weighted average basic shares outstanding | r | 208,545 | 208,498 | 208,260 | 208,083 | 208,070 | — % | — % | |||||||
Weighted average diluted shares outstanding | s | 209,454 | 209,011 | 208,956 | 208,739 | 208,645 | — % | — % | |||||||
Select Per-Share & Performance Metrics | |||||||||||||||
Earnings-per-share - basic | j / r | $ 0.70 | $ 0.58 | $ 0.60 | $ 0.45 | $ 0.65 | 21 % | 8 % | |||||||
Earnings-per-share - diluted | j / s | $ 0.70 | $ 0.57 | $ 0.59 | $ 0.45 | $ 0.65 | 23 % | 8 % | |||||||
Efficiency ratio (1) | h / f | 54.56 % | 59.02 % | 60.57 % | 64.81 % | 57.82 % | (4.46) | (3.26) | |||||||
Non-interest expense to average assets | h / n | 2.08 % | 2.16 % | 2.22 % | 2.58 % | 2.28 % | (0.08) | (0.20) | |||||||
Return on average assets | j / n | 1.12 % | 0.93 % | 0.96 % | 0.72 % | 1.02 % | 0.19 | 0.10 | |||||||
Return on average tangible assets | j / o | 1.15 % | 0.96 % | 0.99 % | 0.74 % | 1.05 % | 0.19 | 0.10 | |||||||
PPNR return on average assets | k / n | 1.72 % | 1.49 % | 1.44 % | 1.39 % | 1.65 % | 0.23 | 0.07 | |||||||
Return on average common equity | j / p | 11.36 % | 9.85 % | 10.01 % | 7.90 % | 11.07 % | 1.51 | 0.29 | |||||||
Return on average tangible common equity | j / q | 16.34 % | 14.55 % | 14.82 % | 12.19 % | 16.93 % | 1.79 | (0.59) | |||||||
Operating Per-Share & Performance Metrics | |||||||||||||||
Operating earnings-per-share - basic (2) | m / r | $ 0.69 | $ 0.67 | $ 0.65 | $ 0.56 | $ 0.79 | 3 % | (13) % | |||||||
Operating earnings-per-share - diluted (2) | m / s | $ 0.69 | $ 0.67 | $ 0.65 | $ 0.56 | $ 0.79 | 3 % | (13) % | |||||||
Operating efficiency ratio, as adjusted (1), (2), (3) | u / y | 53.89 % | 53.56 % | 56.97 % | 57.31 % | 51.26 % | 0.33 | 2.63 | |||||||
Operating non-interest expense to average assets | i / n | 2.05 % | 2.03 % | 2.14 % | 2.25 % | 2.10 % | 0.02 | (0.05) | |||||||
Operating return on average assets (2) | m / n | 1.10 % | 1.08 % | 1.04 % | 0.89 % | 1.23 % | 0.02 | (0.13) | |||||||
Operating return on average tangible assets (2) | m / o | 1.13 % | 1.12 % | 1.08 % | 0.92 % | 1.27 % | 0.01 | (0.14) | |||||||
Operating PPNR return on average assets (2) | l / n | 1.69 % | 1.70 % | 1.55 % | 1.62 % | 1.94 % | (0.01) | (0.25) | |||||||
Operating return on average common equity (2) | m / p | 11.15 % | 11.47 % | 10.89 % | 9.81 % | 13.40 % | (0.32) | (2.25) | |||||||
Operating return on average tangible common | m / q | 16.04 % | 16.96 % | 16.12 % | 15.14 % | 20.48 % | (0.92) | (4.44) |
(1) | Tax-exempt interest was adjusted to a taxable equivalent basis using a |
(2) | Non-interest expense adjustments were revised subsequent to the Company's reporting of its earnings results for the period 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 was adjusted in the first quarter of 2024 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) | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | Seq. | Year | ||||||||
Non-interest expense (GAAP) | h | $ 271,358 | $ 279,244 | $ 287,516 | $ 337,176 | $ 304,147 | (3) % | (11) % | |||||||
Less: Non-interest expense adjustments | b | (2,995) | (16,743) | (10,598) | (42,888) | (22,955) | (82) % | (87) % | |||||||
Operating non-interest expense (non-GAAP) | i | 268,363 | 262,501 | 276,918 | 294,288 | 281,192 | 2 % | (5) % | |||||||
Less: B&O taxes | t | (3,248) | (3,183) | (3,223) | (2,727) | (3,275) | 2 % | (1) % | |||||||
Operating non-interest expense, excluding B&O | u | $ 265,115 | $ 259,318 | $ 273,695 | $ 291,561 | $ 277,917 | 2 % | (5) % | |||||||
Net interest income (tax equivalent) (1) | v | $ 431,184 | $ 428,434 | $ 424,344 | $ 454,730 | $ 482,031 | 1 % | (11) % | |||||||
Non-interest income (GAAP) | d | 66,159 | 44,703 | 50,357 | 65,533 | 43,981 | 48 % | 50 % | |||||||
Add: BOLI tax equivalent adjustment (1) | w | 1,248 | 1,291 | 1,809 | 1,182 | 1,178 | (3) % | 6 % | |||||||
Total Revenue, excluding BOLI tax equivalent | x | 498,591 | 474,428 | 476,510 | 521,445 | 527,190 | 5 % | (5) % | |||||||
Less: Non-interest income adjustments | a | (6,602) | 9,739 | 3,882 | (12,732) | 15,023 | (168) % | (144) % | |||||||
Total Adjusted Operating Revenue, excluding BOLI | y | $ 491,989 | $ 484,167 | $ 480,392 | $ 508,713 | $ 542,213 | 2 % | (9) % | |||||||
Efficiency ratio (1) | h / f | 54.56 % | 59.02 % | 60.57 % | 64.81 % | 57.82 % | (4.46) | (3.26) | |||||||
Operating efficiency ratio, as adjusted (non-GAAP) (1), (2), (3) | u / y | 53.89 % | 53.56 % | 56.97 % | 57.31 % | 51.26 % | 0.33 | 2.63 |
(1) | Tax-exempt income was adjusted to a taxable equivalent basis using a |
(2) | Non-interest expense adjustments were revised subsequent to the Company's reporting of its earnings results for the period 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 was adjusted in the first quarter of 2024 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) | |||||||
Nine Months Ended | % Change | ||||||
($ in thousands) | Sep 30, 2024 | Sep 30, 2023 | Year over Year | ||||
Non-Interest Income Adjustments | |||||||
Gain on sale of debt securities, net | $ 14 | $ 4 | 250 % | ||||
Gain (loss) on equity securities, net | 1,032 | (336) | nm | ||||
(Loss) gain on swap derivatives | (1,975) | 3,445 | (157) % | ||||
Change in fair value of certain loans held for investment | (3,121) | (16,724) | (81) % | ||||
Change in fair value of MSR due to valuation inputs or assumptions | (2,185) | 129 | nm | ||||
MSR hedge loss | (784) | (9,719) | (92) % | ||||
Total non-interest income adjustments | a | $ (7,019) | $ (23,201) | (70) % | |||
Non-Interest Expense Adjustments | |||||||
Merger and restructuring expense | $ 21,483 | $ 164,485 | (87) % | ||||
Exit and disposal costs | 3,121 | 7,427 | (58) % | ||||
FDIC special assessment (2) | 5,732 | — | nm | ||||
Total non-interest expense adjustments | b | $ 30,336 | $ 171,912 | (82) % | |||
Net interest income | c | $ 1,281,029 | $ 1,339,548 | (4) % | |||
Non-interest income (GAAP) | d | $ 161,219 | $ 138,394 | 16 % | |||
Less: Non-interest income adjustments | a | 7,019 | 23,201 | (70) % | |||
Operating non-interest income (non-GAAP) | e | $ 168,238 | $ 161,595 | 4 % | |||
Revenue (GAAP) | f=c+d | $ 1,442,248 | $ 1,477,942 | (2) % | |||
Operating revenue (non-GAAP) | g=c+e | $ 1,449,267 | $ 1,501,143 | (3) % | |||
Non-interest expense (GAAP) | h | $ 838,118 | $ 975,524 | (14) % | |||
Less: Non-interest expense adjustments | b | (30,336) | (171,912) | (82) % | |||
Operating non-interest expense (non-GAAP) | i | $ 807,782 | $ 803,612 | 1 % | |||
Net income (GAAP) | j | $ 390,406 | $ 255,184 | 53 % | |||
Provision for income taxes | 135,999 | 88,944 | 53 % | ||||
Income before provision for income taxes | 526,405 | 344,128 | 53 % | ||||
Provision for credit losses | 77,725 | 158,290 | (51) % | ||||
Pre-provision net revenue (PPNR) (non-GAAP) | k | 604,130 | 502,418 | 20 % | |||
Less: Non-interest income adjustments | a | 7,019 | 23,201 | (70) % | |||
Add: Non-interest expense adjustments | b | 30,336 | 171,912 | (82) % | |||
Operating PPNR (non-GAAP) | l | $ 641,485 | $ 697,531 | (8) % | |||
Net income (GAAP) | j | $ 390,406 | $ 255,184 | 53 % | |||
Less: Non-interest income adjustments | a | 7,019 | 23,201 | (70) % | |||
Add: Non-interest expense adjustments | b | 30,336 | 171,912 | (82) % | |||
Tax effect of adjustments | (9,339) | (45,028) | (79) % | ||||
Operating net income (non-GAAP) | m | $ 418,422 | $ 405,269 | 3 % | |||
nm = Percentage changes greater than +/- | |||||||
Average assets | n | $ 52,024,790 | $ 48,709,067 | 7 % | |||
Less: Average goodwill and other intangible assets, net | 1,588,916 | 1,345,833 | 18 % | ||||
Average tangible assets | o | $ 50,435,874 | $ 47,363,234 | 6 % | |||
Average common shareholders' equity | p | $ 5,004,653 | $ 4,389,549 | 14 % | |||
Less: Average goodwill and other intangible assets, net | 1,588,916 | 1,345,833 | 18 % | ||||
Average tangible common equity | q | $ 3,415,737 | $ 3,043,716 | 12 % | |||
Weighted average basic shares outstanding | r | 208,435 | 190,997 | 9 % | |||
Weighted average diluted shares outstanding | s | 209,137 | 191,546 | 9 % | |||
Select Per-Share & Performance Metrics | |||||||
Earnings-per-share - basic | j / r | $ 1.87 | $ 1.34 | 40 % | |||
Earnings-per-share - diluted | j / s | $ 1.87 | $ 1.33 | 41 % | |||
Efficiency ratio (1) | h / f | 57.99 % | 65.87 % | (7.88) | |||
Non-interest expense to average assets | h/n | 2.15 % | 2.68 % | (0.53) | |||
Return on average assets | j / n | 1.00 % | 0.70 % | 0.30 | |||
Return on average tangible assets | j / o | 1.03 % | 0.72 % | 0.31 | |||
PPNR return on average assets | k/n | 1.55 % | 1.38 % | 0.17 | |||
Return on average common equity | j / p | 10.42 % | 7.77 % | 2.65 | |||
Return on average tangible common equity | j / q | 15.27 % | 11.21 % | 4.06 | |||
Operating Per-Share & Performance Metrics | |||||||
Operating earnings-per-share - basic (2) | m / r | $ 2.01 | $ 2.12 | (5) % | |||
Operating earnings-per-share - diluted (2) | m / s | $ 2.00 | $ 2.12 | (6) % | |||
Operating efficiency ratio, as adjusted (1), (2), (3) | u / y | 54.80 % | 52.70 % | 2.10 | |||
Operating non-interest expense to average assets | i/n | 2.07 % | 2.21 % | (0.14) | |||
Operating return on average assets (2) | m / n | 1.07 % | 1.11 % | (0.04) | |||
Operating return on average tangible assets (2) | m / o | 1.11 % | 1.14 % | (0.03) | |||
Operating PPNR return on average assets (2) | l / n | 1.65 % | 1.91 % | (0.26) | |||
Operating return on average common equity (2) | m / p | 11.17 % | 12.34 % | (1.17) | |||
Operating return on average tangible common equity (2) | m / q | 16.36 % | 17.80 % | (1.44) |
(1) | Tax-exempt interest was adjusted to a taxable equivalent basis using a |
(2) | Non-interest expense adjustments were revised subsequent to the Company's reporting of its earnings results for the period 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 was adjusted in the first quarter of 2024 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) | |||||||
Nine Months Ended | % change | ||||||
($ in thousands) | Sep 30, 2024 | Sep 30, 2023 | Year over Year | ||||
Non-interest expense (GAAP) | h | $ 838,118 | $ 975,524 | (14) % | |||
Less: Non-interest expense adjustments | b | (30,336) | (171,912) | (82) % | |||
Operating non-interest expense (non-GAAP) | i | 807,782 | 803,612 | 1 % | |||
Less: B&O taxes | t | (9,654) | (9,051) | 7 % | |||
Operating non-interest expense, excluding B&O taxes (non-GAAP) | u | $ 798,128 | $ 794,561 | — % | |||
Net interest income (tax equivalent) (1) | v | $ 1,283,962 | $ 1,342,568 | (4) % | |||
Non-interest income (GAAP) | d | 161,219 | 138,394 | 16 % | |||
Add: BOLI tax equivalent adjustment (1) | w | 4,348 | 3,495 | 24 % | |||
Total Revenue, excluding BOLI tax equivalent adjustments (tax equivalent) | x | 1,449,529 | 1,484,457 | (2) % | |||
Less: Non-interest income adjustments | a | 7,019 | 23,201 | (70) % | |||
Total Adjusted Operating Revenue, excluding BOLI tax equivalent adjustments (tax equivalent) (non-GAAP) | y | $ 1,456,548 | $ 1,507,658 | (3) % | |||
Efficiency ratio (1) | h /f | 57.99 % | 65.87 % | (7.88) | |||
Operating efficiency ratio, as adjusted (non-GAAP) (1), (2), (3) | u / y | 54.80 % | 52.70 % | 2.10 |
(1) | Tax-exempt income was adjusted to a taxable equivalent basis using a |
(2) | Non-interest expense adjustments were revised subsequent to the Company's reporting of its earnings results for the period 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 was adjusted in the first quarter of 2024 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) | Sep 30, | Jun 30, | Mar 31, | Dec 31, | Sep 30, 2023 | Seq. | Year over | ||||||||
Loans and leases interest income | a | $ 587,481 | $ 582,246 | $ 574,519 | $ 577,092 | $ 567,929 | 1 % | 3 % | |||||||
Less: Acquired loan accretion - rate related (2), (3) | b | 21,963 | 24,942 | 23,482 | 26,914 | 28,963 | (12) % | (24) % | |||||||
Less: Acquired loan accretion - credit related (3) | c | 4,127 | 4,835 | 5,119 | 5,430 | 6,370 | (15) % | (35) % | |||||||
Adjusted loans and leases interest income | d=a-b-c | $ 561,391 | $ 552,469 | $ 545,918 | $ 544,748 | $ 532,596 | 2 % | 5 % | |||||||
Taxable securities interest income | e | $ 78,755 | $ 81,723 | $ 78,724 | $ 82,872 | $ 85,007 | (4) % | (7) % | |||||||
Less: Acquired taxable securities accretion - rate related | f | 35,359 | 40,120 | 31,527 | 34,290 | 39,219 | (12) % | (10) % | |||||||
Adjusted Taxable securities interest income | g=e-f | $ 43,396 | $ 41,603 | $ 47,197 | $ 48,582 | $ 45,788 | 4 % | (5) % | |||||||
Non-taxable securities interest income (1) | h | $ 7,821 | $ 7,889 | $ 7,886 | $ 8,073 | $ 8,085 | (1) % | (3) % | |||||||
Less: Acquired non-taxable securities accretion - rate related | i | 2,241 | 2,256 | 2,270 | 2,309 | 2,288 | (1) % | (2) % | |||||||
Adjusted Taxable securities interest income (1) | j=h-i | $ 5,580 | $ 5,633 | $ 5,616 | $ 5,764 | $ 5,797 | (1) % | (4) % | |||||||
Interest income (1) | k | $ 699,862 | $ 696,521 | $ 685,207 | $ 692,741 | $ 697,169 | — % | — % | |||||||
Less: Acquired loan and securities accretion - rate related (3) | l=b+f+i | 59,563 | 67,318 | 57,279 | 63,513 | 70,470 | (12) % | (15) % | |||||||
Less: Acquired loan accretion - credit related (3) | c | 4,127 | 4,835 | 5,119 | 5,430 | 6,370 | (15) % | (35) % | |||||||
Adjusted interest income (1) | m=k-l-c | $ 636,172 | $ 624,368 | $ 622,809 | $ 623,798 | $ 620,329 | 2 % | 3 % | |||||||
Interest-bearing deposits interest expense | n | $ 208,027 | $ 207,307 | $ 198,435 | $ 170,659 | $ 126,974 | — % | 64 % | |||||||
Less: Acquired deposit accretion | o | — | — | — | (187) | (373) | nm | nm | |||||||
Adjusted interest-bearing deposits interest expense | p=n-o | $ 208,027 | $ 207,307 | $ 198,435 | $ 170,846 | $ 127,347 | — % | 63 % | |||||||
Interest expense | q | $ 268,678 | $ 268,087 | $ 260,863 | $ 238,011 | $ 215,138 | — % | 25 % | |||||||
Less: Acquired interest-bearing liabilities accretion (2) | r | (57) | (57) | (57) | (244) | (430) | — % | (87) % | |||||||
Adjusted interest expense | s=q-r | $ 268,735 | $ 268,144 | $ 260,920 | $ 238,255 | $ 215,568 | — % | 25 % | |||||||
Net Interest Income (1) | t | $ 431,184 | $ 428,434 | $ 424,344 | $ 454,730 | $ 482,031 | 1 % | (11) % | |||||||
Less: Acquired loan, securities, and interest-bearing | u=l-r | 59,620 | 67,375 | 57,336 | 63,757 | 70,900 | (12) % | (16) % | |||||||
Less: Acquired loan accretion - credit related (3) | c | 4,127 | 4,835 | 5,119 | 5,430 | 6,370 | (15) % | (35) % | |||||||
Adjusted net interest income (1) | v=t-u-c | $ 367,437 | $ 356,224 | $ 361,889 | $ 385,543 | $ 404,761 | 3 % | (9) % | |||||||
Average loans and leases | aa | 37,543,561 | 37,663,396 | 37,597,101 | 37,333,310 | 37,050,518 | — % | 1 % | |||||||
Average taxable securities | ab | 7,943,391 | 7,839,202 | 8,081,003 | 7,903,053 | 8,356,165 | 1 % | (5) % | |||||||
Average non-taxable securities | ac | 828,362 | 825,030 | 851,342 | 809,551 | 844,417 | — % | (2) % | |||||||
Average interest-earning assets | ad | 48,185,474 | 48,117,746 | 48,280,787 | 47,838,229 | 48,981,105 | — % | (2) % | |||||||
Average interest-bearing deposits | ae | 28,019,046 | 28,041,156 | 27,742,579 | 26,622,343 | 25,121,745 | 0 % | 12 % | |||||||
Average interest-bearing liabilities | af | 32,505,157 | 32,583,458 | 32,318,653 | 31,226,600 | 31,413,978 | 0 % | 3 % | |||||||
nm = Percentage changes greater than +/- |
(1) | Tax-exempt interest was adjusted to a taxable equivalent basis using a |
(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) | Sep 30, | Jun 30, | Mar 31, | Dec 31, | Sep 30, | Seq. | Year over | ||||||||
Average yield on loans and leases | a / aa | 6.22 % | 6.20 % | 6.13 % | 6.13 % | 6.08 % | 0.02 | 0.14 | |||||||
Less: Acquired loan accretion - rate related (2),(3) | b / aa | 0.23 % | 0.27 % | 0.25 % | 0.29 % | 0.31 % | (0.04) | (0.08) | |||||||
Less: Acquired loan accretion - credit related (3) | c / aa | 0.04 % | 0.05 % | 0.05 % | 0.06 % | 0.07 % | (0.01) | (0.03) | |||||||
Adjusted average yield on loans and leases | d / aa | 5.95 % | 5.88 % | 5.83 % | 5.78 % | 5.70 % | 0.07 | 0.25 | |||||||
Average yield on taxable securities | e / ab | 3.97 % | 4.17 % | 3.90 % | 4.19 % | 4.07 % | (0.20) | (0.10) | |||||||
Less: Acquired taxable securities accretion - rate related | f / ab | 1.77 % | 2.06 % | 1.57 % | 1.72 % | 1.86 % | (0.29) | (0.09) | |||||||
Adjusted average yield on taxable securities | g / ab | 2.20 % | 2.11 % | 2.33 % | 2.47 % | 2.21 % | 0.09 | (0.01) | |||||||
Average yield on non-taxable securities (1) | h / ac | 3.78 % | 3.82 % | 3.71 % | 3.99 % | 3.83 % | (0.04) | (0.05) | |||||||
Less: Acquired non-taxable securities accretion - rate related | i / ac | 1.08 % | 1.10 % | 1.07 % | 1.13 % | 1.07 % | (0.02) | 0.01 | |||||||
Adjusted yield on non-taxable securities (1) | j / ac | 2.70 % | 2.72 % | 2.64 % | 2.86 % | 2.76 % | (0.02) | (0.06) | |||||||
Average yield on interest-earning assets (1) | k / ad | 5.78 % | 5.80 % | 5.69 % | 5.75 % | 5.65 % | (0.02) | 0.13 | |||||||
Less: Acquired loan and securities accretion - rate related (3) | l / ad | 0.49 % | 0.56 % | 0.48 % | 0.53 % | 0.57 % | (0.07) | (0.08) | |||||||
Less: Acquired loan accretion - credit related (3) | c / ad | 0.04 % | 0.04 % | 0.04 % | 0.05 % | 0.05 % | — | (0.01) | |||||||
Adjusted average yield on interest-earning assets (1) | m / ad | 5.25 % | 5.20 % | 5.17 % | 5.17 % | 5.03 % | 0.05 | 0.22 | |||||||
Average rate on interest-bearing deposits | n / ae | 2.95 % | 2.97 % | 2.88 % | 2.54 % | 2.01 % | (0.02) | 0.94 | |||||||
Less: Acquired deposit accretion | o / ae | — % | — % | — % | — % | (0.01) % | — | 0.01 | |||||||
Adjusted average rate on interest-bearing deposits | p / ae | 2.95 % | 2.97 % | 2.88 % | 2.54 % | 2.02 % | (0.02) | 0.93 | |||||||
Average rate on interest-bearing liabilities | q / af | 3.29 % | 3.31 % | 3.25 % | 3.02 % | 2.72 % | (0.02) | 0.57 | |||||||
Less: Acquired interest-bearing liabilities accretion (2) | r / af | — % | — % | — % | — % | (0.01) % | — | 0.01 | |||||||
Adjusted average rate on interest-bearing liabilities | s / af | 3.29 % | 3.31 % | 3.25 % | 3.02 % | 2.73 % | (0.02) | 0.56 | |||||||
Net interest margin (1) | t / ad | 3.56 % | 3.56 % | 3.52 % | 3.78 % | 3.91 % | — | (0.35) | |||||||
Less: Acquired loan, securities, and interest-bearing liabilities | u / ad | 0.49 % | 0.56 % | 0.48 % | 0.53 % | 0.58 % | (0.07) | (0.09) | |||||||
Less: Acquired loan accretion - credit related (3) | c / ad | 0.04 % | 0.04 % | 0.04 % | 0.05 % | 0.05 % | — | (0.01) | |||||||
Adjusted net interest margin (1) | v / ad | 3.03 % | 2.96 % | 3.00 % | 3.20 % | 3.28 % | 0.07 | (0.25) | |||||||
(1) | Tax-exempt interest was adjusted to a taxable equivalent basis using a |
(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. |
Columbia Banking System, Inc. | |||||||
GAAP to Non-GAAP Reconciliation - Continued | |||||||
(Unaudited) | |||||||
Nine Months Ended | |||||||
($ in thousands) | Sep 30, 2024 | Sep 30, 2023 | Year over | ||||
Loans and leases interest income | a | $ 1,744,246 | $ 1,532,652 | 14 % | |||
Less: Acquired loan accretion - rate related (2), (3) | b | 70,387 | 71,343 | (1) % | |||
Less: Acquired loan accretion - credit related (3) | c | 14,081 | 17,276 | (18) % | |||
Adjusted loans and leases interest income | d=a-b-c | $ 1,659,778 | $ 1,444,033 | 15 % | |||
Taxable securities interest income | e | $ 239,202 | $ 207,072 | 16 % | |||
Less: Acquired taxable securities accretion - rate related | f | 107,006 | 89,376 | 20 % | |||
Adjusted Taxable securities interest income | g=e-f | $ 132,196 | $ 117,696 | 12 % | |||
Non-taxable securities interest income (1) | h | $ 23,596 | $ 20,163 | 17 % | |||
Less: Acquired non-taxable securities accretion - rate related | i | 6,767 | 5,463 | 24 % | |||
Adjusted Taxable securities interest income (1) | j=h-i | $ 16,829 | $ 14,700 | 14 % | |||
Interest income (1) | k | $ 2,081,590 | $ 1,850,713 | 12 % | |||
Less: Acquired loan and securities accretion - rate related (3) | l=b+f+i | 184,160 | 166,182 | 11 % | |||
Less: Acquired loan accretion - credit related (3) | c | 14,081 | 17,276 | (18) % | |||
Adjusted interest income (1) | m=k-l-c | $ 1,883,349 | $ 1,667,255 | 13 % | |||
Interest-bearing deposits interest expense | n | $ 613,769 | $ 290,995 | 111 % | |||
Less: Acquired deposit accretion | o | — | (746) | nm | |||
Adjusted interest-bearing deposits interest expense | p=n-o | $ 613,769 | $ 291,741 | 110 % | |||
Interest expense | q | $ 797,628 | $ 508,145 | 57 % | |||
Less: Acquired interest-bearing liabilities accretion (2) | r | (171) | (917) | (81) % | |||
Adjusted interest expense | s=q-r | $ 797,799 | $ 509,062 | 57 % | |||
Net Interest Income (1) | t | $ 1,283,962 | $ 1,342,568 | (4) % | |||
Less: Acquired loan, securities, and interest-bearing liabilities accretion - rate related (3) | u=l-r | 184,331 | 167,099 | 10 % | |||
Less: Acquired loan accretion - credit related (3) | c | 14,081 | 17,276 | (18) % | |||
Adjusted net interest income (1) | v=t-u-c | $ 1,085,550 | $ 1,158,193 | (6) % | |||
Average loans and leases | aa | 37,601,142 | 34,765,319 | 8 % | |||
Average taxable securities | ab | 7,954,491 | 7,336,862 | 8 % | |||
Average non-taxable securities | ac | 834,887 | 717,064 | 16 % | |||
Average interest-earning assets | ad | 48,194,635 | 45,203,459 | 7 % | |||
Average interest-bearing deposits | ae | 27,934,570 | 23,091,034 | 21 % | |||
Average interest-bearing liabilities | af | 32,469,221 | 28,510,120 | 14 % | |||
nm = Percentage changes greater than +/- |
(1) | Tax-exempt interest was adjusted to a taxable equivalent basis using a |
(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) | |||||||
Nine Months Ended | |||||||
($ in thousands) | Sep 30, 2024 | Sep 30, 2023 | Year over | ||||
Average yield on loans and leases | a / aa | 6.18 % | 5.88 % | 0.30 | |||
Less: Acquired loan accretion - rate related (2),(3) | b / aa | 0.25 % | 0.27 % | (0.02) | |||
Less: Acquired loan accretion - credit related (3) | c / aa | 0.05 % | 0.07 % | (0.02) | |||
Adjusted average yield on loans and leases | d / aa | 5.88 % | 5.54 % | 0.34 | |||
Average yield on taxable securities | e / ab | 4.01 % | 3.76 % | 0.25 | |||
Less: Acquired taxable securities accretion - rate related | f / ab | 1.80 % | 1.63 % | 0.17 | |||
Adjusted average yield on taxable securities | g / ab | 2.21 % | 2.13 % | 0.08 | |||
Average yield on non-taxable securities (1) | h / ac | 3.77 % | 3.75 % | 0.02 | |||
Less: Acquired non-taxable securities accretion - rate related | i / ac | 1.08 % | 1.02 % | 0.06 | |||
Adjusted yield on non-taxable securities (1) | j / ac | 2.69 % | 2.73 % | (0.04) | |||
Average yield on interest-earning assets (1) | k / ad | 5.76 % | 5.46 % | 0.30 | |||
Less: Acquired loan and securities accretion - rate related (3) | l / ad | 0.51 % | 0.49 % | 0.02 | |||
Less: Acquired loan accretion - credit related (3) | c / ad | 0.04 % | 0.05 % | (0.01) | |||
Adjusted average yield on interest-earning assets (1) | m / ad | 5.21 % | 4.92 % | 0.29 | |||
Average rate on interest-bearing deposits | n / ae | 2.93 % | 1.68 % | 1.25 | |||
Less: Acquired deposit accretion | o / ae | — % | — % | — | |||
Adjusted average rate on interest-bearing deposits | p / ae | 2.93 % | 1.68 % | 1.25 | |||
Average rate on interest-bearing liabilities | q / af | 3.28 % | 2.38 % | 0.90 | |||
Less: Acquired interest-bearing liabilities accretion (2) | r / af | — % | — % | — | |||
Adjusted average rate on interest-bearing liabilities | s / af | 3.28 % | 2.38 % | 0.90 | |||
Net interest margin (1) | t / ad | 3.55 % | 3.96 % | (0.41) | |||
Less: Acquired loan, securities, and interest-bearing liabilities accretion - rate related (3) | u / ad | 0.51 % | 0.49 % | 0.02 | |||
Less: Acquired loan accretion - credit related (3) | c / ad | 0.04 % | 0.05 % | (0.01) | |||
Adjusted net interest margin (1) | v / ad | 3.00 % | 3.42 % | (0.42) |
(1) | Tax-exempt interest was adjusted to a taxable equivalent basis using a |
(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-third-quarter-2024-results-302285303.html
SOURCE Columbia Banking System, Inc.
FAQ
What was Columbia Banking System's (COLB) earnings per share in Q3 2024?
What was COLB's net interest margin in Q3 2024?
How much did Columbia Banking System (COLB) reduce its costs over 18 months?