Try our mobile app
Notable Items for First Quarter 2022
TACOMA, Wash., April 21, 2022 /PRNewswire/ -- Clint Stein, President and Chief Executive Officer of Columbia Banking System, Inc. ("Columbia", "we" or "us") and Columbia Bank (the "Bank") (NASDAQ: COLB), said today upon the release of Columbia's first quarter 2022 earnings, "We achieved robust loan and deposit growth during the first quarter, which is traditionally our slowest. Our credit metrics remain stellar, and our balance sheet is well-positioned for the expected continued rise in interest rates." He continued, "During the quarter our team completed the Bank of Commerce Holdings integration and is ready for the close of our merger with Umpqua Holdings. I am proud of what our bankers continue to accomplish and remain exceedingly optimistic for our future."
Balance Sheet
Total assets at March 31, 2022 were $20.96 billion, an increase of $18.6 million from the linked quarter. Loans were $10.76 billion, up $117.7 million from December 31, 2021, mainly attributable to loan originations of $464.2 million partially offset by loan payments. Total Paycheck Protection Program ("PPP") loans decreased from $184.1 million at December 31, 2021 to $83.2 million at March 31, 2022. The remaining PPP loans balance consisted of $9.1 million from the first round in 2020 and $74.1 million from the second round in 2021. Debt securities in total were $7.73 billion, a decrease of $329.5 million from $8.06 billion at December 31, 2021 substantially driven by fair value movement related to the available-for-sale portfolio. Total deposits at March 31, 2022 were $18.30 billion, an increase of $289.1 million from December 31, 2021. The deposit mix remained fairly consistent from December 31, 2021 with 48% noninterest-bearing and 52% interest-bearing.
Chris Merrywell, Columbia's Executive Vice President and Chief Operating Officer, stated, "We have been successful in retaining existing and attracting new bankers in all of our markets, which generated loan production of $464.2 million, a new non-PPP first-quarter record. This, combined with increased account retention, translated into excellent loan and deposit growth during the first quarter, which typically is our seasonally lowest." He continued, "Our pipelines remain strong which is an extension of the purposeful investment in our people and our products."
Income Statement
Net Interest Income
Net interest income for the first quarter of 2022 was $146.2 million, an increase of $677 thousand from the linked quarter and an increase of $22.2 million from the prior-year period. The increase from the linked quarter was primarily due to higher interest income related to increased yield on the securities portfolio substantially driven by lower premium amortization. Also contributing was lower interest expense resulting from the $35.0 million repayment of subordinated debentures in the prior quarter. The increase in net interest income from the prior-year period was mainly due to an increase in interest income for loans and securities, which was a result of higher average balances partially related to the Bank of Commerce acquisition. For additional information regarding net interest income, see the "Net Interest Margin" section and the "Average Balances and Rates" tables.
Provision for Credit Losses
Columbia recorded a $7.8 million recapture for credit losses for the first quarter of 2022 compared to an $11.1 million provision for the linked quarter and a net provision recapture of $800 thousand for the comparable quarter in 2021. The recapture for credit losses recorded in the current quarter was due to credit quality improvement.
Noninterest Income
Noninterest income was $24.2 million for the first quarter of 2022, a decrease of $60 thousand from the linked quarter and an increase of $1.0 million from the first quarter of 2021. The decrease compared to the linked quarter was primarily due to lower loan fees and mortgage banking revenue partially offset by financial services and trust revenue and other noninterest income including a gain on the sale of loans of $868 thousand. The increase in noninterest income during the first quarter of 2022 compared to the same quarter in 2021 was mainly due to increases associated with other noninterest income, financial services and trust revenue and card revenue offset by lower mortgage banking revenue due to lower overall mortgage production and decreased premium on loan sales attributed to the higher rate environment.
Noninterest Expense
Total noninterest expense for the first quarter of 2022 was $105.1 million, an increase of $2.4 million compared to the fourth quarter of 2021. Total acquisition-related expenses for the quarter were $7.1 million, which compares to the linked quarter of $11.8 million. Taking this into consideration, the largest contributor to the increase in noninterest expense for the current quarter is related to compensation and employee benefits that can be attributed to higher 401k and payroll tax expenses, which are typically elevated in the first quarter. The increase was also attributable to a $500 thousand provision for unfunded loan commitments recorded in the current quarter compared to a $2.0 million recapture recorded for the linked quarter. Higher data processing and software expenses partially offset by lower professional services expense were also drivers of the current quarter increase. Compared to the first quarter of 2021, noninterest expense increased $21.5 million, mostly attributable to an increase in compensation and employee benefits. This increase was due to our acquisition of Bank of Commerce in the fourth quarter of 2021 and the prior-year period having substantial labor costs capitalized related to PPP loan originations. Increased acquisition-related expenses related to legal and professional fees, occupancy and data processing and software also contributed to the increase from the prior-year period.
The provision for unfunded loan commitments, a component of other noninterest expense, for the periods indicated are as follows:
Three Months Ended | ||||||
March 31, | December 31, | March 31, | ||||
2022 | 2021 | 2021 | ||||
(in thousands) | ||||||
Provision (recapture) for unfunded loan commitments | $ 500 | $ (2,000) | $ 1,500 | |||
Net Interest Margin
Columbia's net interest margin (tax equivalent) for the first quarter of 2022 was 3.12%, an increase of 7 basis points from the linked quarter and a decrease of 19 basis points from the prior-year period. The increase in the net interest margin (tax equivalent) compared to the linked quarter was primarily due to higher yields on securities driven by substantially lower premium amortization. A stronger earning assets mix with a lower ratio of low-yield interest-earning deposits with banks was also a contributing factor to the improved net interest margin. The average cost of total deposits for both the current quarter and linked quarter was 4 basis points. The decrease in the net interest margin (tax equivalent) compared to the prior-year period was driven by lower average rates on loans in the current period. For additional information regarding net interest margin, see the "Average Balances and Rates" tables.
Columbia's operating net interest margin (tax equivalent)[1] was 3.15% for the first quarter of 2022, an increase of 7 basis points from the linked quarter and a decrease of 15 basis points compared to the prior-year period. The increase in the operating net interest margin for the first quarter of 2022 compared to the linked quarter and the decrease compared to the prior-year period were due to the items noted in the preceding paragraph.
The following table highlights the yield on our PPP loans for the periods indicated:
Three Months Ended | ||||||
March 31, | December 31, | March 31, | ||||
2022 | 2021 | 2021 | ||||
Paycheck Protection Program loans | (dollars in thousands) | |||||
Interest income | $ 2,462 | $ 4,876 | $ 9,097 | |||
Average balance | $ 119,548 | $ 282,542 | $ 828,051 | |||
Yield | 8.35 % | 6.85 % | 4.46 % | |||
Asset Quality
At March 31, 2022, nonperforming assets to total assets decreased to 0.09% compared to 0.11% at December 31, 2021. Total nonperforming assets decreased $5.6 million from the linked quarter, primarily due to decreases in commercial real estate, commercial business and one-to-four family residential real estate nonaccrual loans.
The following table sets forth information regarding nonaccrual loans and total nonperforming assets:
March 31, 2022 | December 31, 2021 | |||
(in thousands) | ||||
Nonaccrual loans: | ||||
Commercial loans: | ||||
Commercial real estate | $ 939 | $ 1,872 | ||
Commercial business | 10,201 | 13,321 | ||
Agriculture | 5,053 | 5,396 | ||
Consumer loans: | ||||
One-to-four family residential real estate | 1,236 | 2,433 | ||
Other consumer | 12 | 19 | ||
Total nonaccrual loans | 17,441 | 23,041 | ||
OREO and other personal property owned | 381 | 381 | ||
Total nonperforming assets | $ 17,822 | $ 23,422 | ||
Nonperforming assets to total loans were 0.16% and 0.22% at March 31, 2022 and December 31, 2021, respectively.
The following table provides an analysis of the Company's allowance for credit losses:
Three Months Ended | ||||||
March 31, | December 31, | March 31, | ||||
2022 | 2021 | 2021 | ||||
(in thousands) | ||||||
Beginning balance | $ 155,578 | $ 142,785 | $ 149,140 | |||
Initial ACL recorded for PCD loans acquired during the period | — | 2,616 | — | |||
Charge-offs: | ||||||
Commercial loans: | ||||||
Commercial real estate | — | (728) | — | |||
Commercial business | (1,632) | (871) | (3,339) | |||
Agriculture | (23) | (200) | — | |||
Consumer loans: | ||||||
One-to-four family residential real estate | — | (24) | — | |||
Other consumer | (246) | (355) | (127) | |||
Total charge-offs | (1,901) | (2,178) | (3,466) | |||
Recoveries: | ||||||
Commercial loans: | ||||||
Commercial real estate | 14 | 63 | 36 | |||
Commercial business | 291 | 446 | 3,214 | |||
Agriculture | 125 | 332 | 12 | |||
Construction | 8 | 18 | 46 | |||
Consumer loans: | ||||||
One-to-four family residential real estate | 294 | 150 | 51 | |||
Other consumer | 340 | 246 | 61 | |||
Total recoveries | 1,072 | 1,255 | 3,420 | |||
Net charge-offs | (829) | (923) | (46) | |||
Provision (recapture) for credit losses | (7,800) | 11,100 | (800) | |||
Ending balance | $ 146,949 | $ 155,578 | $ 148,294 | |||
The allowance for credit losses to period-end loans was 1.37% at March 31, 2022 compared to 1.46% at December 31, 2021. Excluding PPP loans, the allowance for credit losses to period-end loans[2] was 1.38% at March 31, 2022 compared to 1.49% at December 31, 2021.
Organizational Update
Umpqua Merger
Integration planning related to the combination with Umpqua Holdings Corporation, which was announced on October 12, 2021, is moving along smoothly under the guidance of an Integration Office co-led by executives from both companies. Shareholders overwhelmingly approved the merger at separate meetings in late January, and we are awaiting regulatory approvals. "Once approvals are granted, we intend to move swiftly towards increasing our capacity and depth of services for the combined client-base," said Clint Stein. "Associates from both companies have been planning and sharing their expertise to ensure a smooth post-closing experience for our clients."
Cash Dividend Announcement
Columbia will pay a regular cash dividend of $0.30 per common share on May 18, 2022 to shareholders of record as of the close of business on May 4, 2022.
Conference Call Information
Columbia's management will discuss the first quarter 2022 financial results on a conference call scheduled for Thursday, April 21, 2022 at 11:00 a.m. Pacific Time (2:00 p.m. ET). Interested parties may join the live-streamed event by using the site:
https://edge.media-server.com/mmc/p/tsvpyaax
The conference call can also be accessed on Thursday, April 21, 2022 at 11:00 a.m. Pacific Time (2:00 p.m. ET) by calling 833-301-1160; Conference ID password: 1141605.
A replay of the call will be accessible beginning Friday, April 22, 2022 using the link below:
https://edge.media-server.com/mmc/p/tsvpyaax
About Columbia
Headquartered in Tacoma, Washington, Columbia Banking System, Inc. (NASDAQ: COLB) is the holding company of Columbia Bank, a Washington state-chartered full-service commercial bank with locations throughout Washington, Oregon, Idaho and California. The bank has been named one of Puget Sound Business Journal's "Washington's Best Workplaces," more than 10 times. Columbia was named on the Forbes 2022 list of "America's Best Banks" marking 11 consecutive years on the publication's list of top financial institutions.
More information about Columbia can be found on its website at www.columbiabank.com.
Note Regarding Forward-Looking Statements
This news release includes forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements include, but are not limited to, descriptions of Columbia's management's expectations regarding future events and developments such as future operating results, growth in loans and deposits, continued success of Columbia's style of banking and the strength of the local economy as well as the potential effects of the COVID-19 pandemic on Columbia's business, operations, financial performance and prospects. The words "will," "believe," "expect," "intend," "should," and "anticipate" or the negative of these words or words of similar construction are intended in part to help identify forward-looking statements. Future events are difficult to predict, and the expectations described above are necessarily subject to risks and uncertainties, many of which are outside our control, that may cause actual results to differ materially and adversely. In addition to discussions about risks and uncertainties set forth from time to time in Columbia's filings with the Securities and Exchange Commission (the "SEC"), available at the SEC's website at www.sec.gov and the Company's website at www.columbiabank.com, including the "Risk Factors," "Business" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" sections of our annual reports on Form 10-K and quarterly reports on Form 10-Q (as applicable), factors that may cause actual results to differ materially from those contemplated by such forward-looking statements include, among others, the following:
Additional factors that could cause results to differ materially from those described above can be found in Columbia's Annual Report on Form 10-K for the year ended December 31, 2021, which is on file with the SEC and available on Columbia's website, www.columbiabank.com, under the heading "Financial Information" and in other documents Columbia files with the SEC, and in Umpqua's Annual Report on Form 10-K for the year ended December 31, 2021, which is on file with the SEC and available on Umpqua's investor relations website, www.umpquabank.com, under the heading "Financials," and in other documents Umpqua files with the SEC.
We believe the expectations reflected in our forward-looking statements are reasonable, based on information available to us on the date hereof. However, given the described uncertainties and risks, we cannot guarantee our future performance or results of operations and you should not place undue reliance on these forward-looking statements which speak only as of the date hereof. Neither Columbia nor Umpqua assumes any obligation to update forward-looking statements to reflect circumstances or events that occur after the date the forward-looking statements were made or to reflect the occurrence of unanticipated events except as required by federal securities laws.
1 | Operating net interest margin (tax equivalent) is a non-GAAP financial measure. See the section titled "Non-GAAP Financial Measures" in this earnings release for the reconciliation of operating net interest margin (tax equivalent) to net interest margin. |
2 | Allowance for credit losses to period-end loans, excluding PPP loans is a non-GAAP financial measure. See the section titled "Non-GAAP Financial Measures" in this earnings release for the reconciliation of allowance for credit losses to period-end loans to allowance for credit losses to period-end loans, excluding PPP loans. |
Contacts: | Clint Stein, | Aaron James Deer, | |
President and | Executive Vice President and | ||
Chief Executive Officer | Chief Financial Officer | ||
Investor Relations | |||
253-471-4065 | |||
(COLB-ER) |
CONSOLIDATED BALANCE SHEETS | |||||||
Columbia Banking System, Inc. | |||||||
Unaudited | March 31, | December 31, | |||||
2022 | 2021 | ||||||
(in thousands) | |||||||
ASSETS | |||||||
Cash and due from banks | $ 225,141 | $ 153,414 | |||||
Interest-earning deposits with banks | 747,335 | 671,300 | |||||
Total cash and cash equivalents | 972,476 | 824,714 | |||||
Debt securities available for sale at fair value (amortized cost of $5,853,160 and $5,898,041, respectively) | 5,527,371 | 5,910,999 | |||||
Debt securities held to maturity at amortized cost (fair value of $2,038,037 and $2,122,606, respectively) | 2,202,437 | 2,148,327 | |||||
Equity securities | 13,425 | 13,425 | |||||
Federal Home Loan Bank ("FHLB") stock at cost | 10,280 | 10,280 | |||||
Loans held for sale | 4,271 | 9,774 | |||||
Loans, net of unearned income | 10,759,684 | 10,641,937 | |||||
Less: Allowance for credit losses | 146,949 | 155,578 | |||||
Loans, net | 10,612,735 | 10,486,359 | |||||
Interest receivable | 55,940 | 56,019 | |||||
Premises and equipment, net | 170,055 | 172,144 | |||||
Other real estate owned | 381 | 381 | |||||
Goodwill | 823,172 | 823,172 | |||||
Other intangible assets, net | 32,359 | 34,647 | |||||
Other assets | 539,056 | 455,092 | |||||
Total assets | $ 20,963,958 | $ 20,945,333 | |||||
LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||
Deposits: | |||||||
Noninterest-bearing | $ 8,790,138 | $ 8,856,714 | |||||
Interest-bearing | 9,509,075 | 9,153,401 | |||||
Total deposits | 18,299,213 | 18,010,115 | |||||
FHLB advances | 7,345 | 7,359 | |||||
Securities sold under agreements to repurchase | 44,212 | 86,013 | |||||
Subordinated debentures | 10,000 | 10,000 | |||||
Junior subordinated debentures | 10,310 | 10,310 | |||||
Other liabilities | 232,099 | 232,794 | |||||
Total liabilities | 18,603,179 | 18,356,591 | |||||
Commitments and contingent liabilities | |||||||
Shareholders' equity: | |||||||
March 31, | December 31, | ||||||
2022 | 2021 | ||||||
(in thousands) | |||||||
Preferred stock (no par value) | |||||||
Authorized shares | 2,000 | 2,000 | |||||
Common stock (no par value) | |||||||
Authorized shares | 115,000 | 115,000 | |||||
Issued | 80,828 | 80,695 | 1,931,076 | 1,930,187 | |||
Outstanding | 78,644 | 78,511 | |||||
Retained earnings | 728,314 | 694,227 | |||||
Accumulated other comprehensive income | (227,777) | 35,162 | |||||
Treasury stock at cost | 2,184 | 2,184 | (70,834) | (70,834) | |||
Total shareholders' equity | 2,360,779 | 2,588,742 | |||||
Total liabilities and shareholders' equity | $ 20,963,958 | $ 20,945,333 | |||||
CONSOLIDATED STATEMENTS OF INCOME | ||||||
Columbia Banking System, Inc. | Three Months Ended | |||||
Unaudited | March 31, | December 31, | March 31, | |||
2022 | 2021 | 2021 | ||||
Interest Income | (in thousands except per share amounts) | |||||
Loans | $ 107,103 | $ 110,575 | $ 100,315 | |||
Taxable securities | 37,162 | 33,654 | 22,816 | |||
Tax-exempt securities | 3,725 | 3,447 | 2,759 | |||
Deposits in banks | 295 | 360 | 152 | |||
Total interest income | 148,285 | 148,036 | 126,042 | |||
Interest Expense | ||||||
Deposits | 1,796 | 1,807 | 1,485 | |||
FHLB advances and Federal Reserve Bank ("FRB") borrowings | 71 | 74 | 72 | |||
Subordinated debentures | 144 | 561 | 468 | |||
Other borrowings | 74 | 71 | 23 | |||
Total interest expense | 2,085 | 2,513 | 2,048 | |||
Net Interest Income | 146,200 | 145,523 | 123,994 | |||
Provision (recapture) for credit losses | (7,800) | 11,100 | (800) | |||
Net interest income after provision (recapture) for credit losses | 154,000 | 134,423 | 124,794 | |||
Noninterest Income | ||||||
Deposit account and treasury management fees | 7,113 | 7,155 | 6,358 | |||
Card revenue | 4,967 | 5,108 | 3,733 | |||
Financial services and trust revenue | 4,632 | 3,877 | 3,381 | |||
Loan revenue | 3,193 | 4,977 | 7,369 | |||
Bank owned life insurance | 1,788 | 1,753 | 1,560 | |||
Other | 2,487 | 1,370 | 765 | |||
Total noninterest income | 24,180 | 24,240 | 23,166 | |||
Noninterest Expense | ||||||
Compensation and employee benefits | 63,079 | 64,169 | 51,736 | |||
Occupancy | 11,009 | 10,076 | 9,006 | |||
Data processing and software | 10,324 | 9,130 | 8,451 | |||
Legal and professional fees | 6,535 | 7,937 | 2,815 | |||
Amortization of intangibles | 2,288 | 2,376 | 1,924 | |||
Business and Occupation ("B&O") taxes | 1,589 | 1,571 | 1,259 | |||
Advertising and promotion | 726 | 1,357 | 760 | |||
Regulatory premiums | 1,536 | 1,481 | 1,105 | |||
Net cost (benefit) of operation of other real estate owned | 10 | 14 | (63) | |||
Other | 7,957 | 4,511 | 6,566 | |||
Total noninterest expense | 105,053 | 102,622 | 83,559 | |||
Income before income taxes | 73,127 | 56,041 | 64,401 | |||
Provision for income taxes | 15,605 | 13,130 | 12,548 | |||
Net Income | $ 57,522 | $ 42,911 | $ 51,853 | |||
Earnings per common share | ||||||
Basic | $ 0.74 | $ 0.55 | $ 0.73 | |||
Diluted | $ 0.74 | $ 0.55 | $ 0.73 | |||
Dividends declared per common share (1) | $ 0.30 | $ — | $ 0.28 | |||
Weighted average number of common shares outstanding | 77,925 | 77,784 | 70,869 | |||
Weighted average number of diluted common shares outstanding | 78,083 | 77,977 | 71,109 | |||
__________ | |
(1) | The dividend based on third quarter earnings was declared on September 30, 2021. As a result, there were two dividend declarations made during the third quarter of 2021 and none during the three months ended December 31, 2021. |
FINANCIAL STATISTICS | ||||||
Columbia Banking System, Inc. | Three Months Ended | |||||
Unaudited | March 31, | December 31, | March 31, | |||
2022 | 2021 | 2021 | ||||
Earnings | (dollars in thousands except per share amounts) | |||||
Net interest income | $ 146,200 | $ 145,523 | $ 123,994 | |||
Provision (recapture) for credit losses | $ (7,800) | $ 11,100 | $ (800) | |||
Noninterest income | $ 24,180 | $ 24,240 | $ 23,166 | |||
Noninterest expense | $ 105,053 | $ 102,622 | $ 83,559 | |||
Acquisition-related expense (included in noninterest expense) | $ 7,057 | $ 11,812 | $ — | |||
Net income | $ 57,522 | $ 42,911 | $ 51,853 | |||
Per Common Share | ||||||
Earnings (basic) | $ 0.74 | $ 0.55 | $ 0.73 | |||
Earnings (diluted) | $ 0.74 | $ 0.55 | $ 0.73 | |||
Book value | $ 30.02 | $ 32.97 | $ 31.71 | |||
Tangible book value per common share (1) | $ 19.14 | $ 22.05 | $ 20.69 | |||
Averages | ||||||
Total assets | $ 20,955,666 | $ 20,857,983 | $ 16,891,682 | |||
Interest-earning assets | $ 19,266,644 | $ 19,186,398 | $ 15,419,371 | |||
Loans | $ 10,665,242 | $ 10,545,172 | $ 9,586,984 | |||
Securities, including debt securities, equity securities and FHLB stock | $ 8,010,607 | $ 7,693,659 | $ 5,230,304 | |||
Deposits | $ 18,097,872 | $ 17,935,311 | $ 14,212,616 | |||
Interest-bearing deposits | $ 9,402,040 | $ 9,147,184 | $ 7,121,300 | |||
Interest-bearing liabilities | $ 9,495,579 | $ 9,255,214 | $ 7,217,471 | |||
Noninterest-bearing deposits | $ 8,695,832 | $ 8,788,127 | $ 7,091,316 | |||
Shareholders' equity | $ 2,535,376 | $ 2,584,110 | $ 2,346,593 | |||
Financial Ratios | ||||||
Return on average assets | 1.10 % | 0.82 % | 1.23 % | |||
Return on average common equity | 9.08 % | 6.64 % | 8.84 % | |||
Return on average tangible common equity (1) | 14.14 % | 10.36 % | 13.73 % | |||
Average equity to average assets | 12.10 % | 12.39 % | 13.89 % | |||
Shareholders' equity to total assets | 11.26 % | 12.36 % | 13.12 % | |||
Tangible common shareholders' equity to tangible assets (1) | 7.49 % | 8.62 % | 8.97 % | |||
Net interest margin (tax equivalent) | 3.12 % | 3.05 % | 3.31 % | |||
Efficiency ratio (tax equivalent) (2) | 60.75 % | 59.57 % | 55.90 % | |||
Operating efficiency ratio (tax equivalent) (1) | 55.42 % | 51.48 % | 55.30 % | |||
Noninterest expense ratio | 2.01 % | 1.97 % | 1.98 % | |||
Core noninterest expense ratio (1) | 1.87 % | 1.74 % | 1.98 % | |||
March 31, | December 31, | |||||
Period-end | 2022 | 2021 | ||||
Total assets | $ 20,963,958 | $ 20,945,333 | ||||
Loans, net of unearned income | $ 10,759,684 | $ 10,641,937 | ||||
Allowance for credit losses | $ 146,949 | $ 155,578 | ||||
Securities, including debt securities, equity securities and FHLB stock | $ 7,753,513 | $ 8,083,031 | ||||
Deposits | $ 18,299,213 | $ 18,010,115 | ||||
Shareholders' equity | $ 2,360,779 | $ 2,588,742 | ||||
Nonperforming assets | ||||||
Nonaccrual loans | $ 17,441 | $ 23,041 | ||||
Other real estate owned ("OREO") and other personal property owned ("OPPO") | 381 | 381 | ||||
Total nonperforming assets | $ 17,822 | $ 23,422 | ||||
Nonperforming loans to period-end loans | 0.16 % | 0.22 % | ||||
Nonperforming assets to period-end assets | 0.09 % | 0.11 % | ||||
Allowance for credit losses to period-end loans | 1.37 % | 1.46 % | ||||
Net loan charge-offs (for the three months ended) | $ 829 | $ 923 | ||||
__________ | |
(1) | This is a non-GAAP measure. See section titled "Non-GAAP Financial Measures" on the last three pages of this earnings release for a reconciliation to the most comparable GAAP measure. |
(2) | Noninterest expense divided by the sum of net interest income on a tax equivalent basis and noninterest income on a tax equivalent basis. |
QUARTERLY FINANCIAL STATISTICS | ||||||||||
Columbia Banking System, Inc. | Three Months Ended | |||||||||
Unaudited | March 31, | December 31, | September 30, | June 30, | March 31, | |||||
2022 | 2021 | 2021 | 2021 | 2021 | ||||||
Earnings | (dollars in thousands except per share amounts) | |||||||||
Net interest income | $ 146,200 | $ 145,523 | $ 132,540 | $ 125,462 | $ 123,994 | |||||
Provision (recapture) for credit losses | $ (7,800) | $ 11,100 | $ — | $ (5,500) | $ (800) | |||||
Noninterest income | $ 24,180 | $ 24,240 | $ 23,958 | $ 22,730 | $ 23,166 | |||||
Noninterest expense | $ 105,053 | $ 102,622 | $ 90,007 | $ 84,116 | $ 83,559 | |||||
Acquisition-related expense (included in noninterest expense) | $ 7,057 | $ 11,812 | $ 2,192 | $ 510 | $ — | |||||
Net income | $ 57,522 | $ 42,911 | $ 53,017 | $ 55,039 | $ 51,853 | |||||
Per Common Share | ||||||||||
Earnings (basic) | $ 0.74 | $ 0.55 | $ 0.75 | $ 0.77 | $ 0.73 | |||||
Earnings (diluted) | $ 0.74 | $ 0.55 | $ 0.74 | $ 0.77 | $ 0.73 | |||||
Book value | $ 30.02 | $ 32.97 | $ 32.38 | $ 32.52 | $ 31.71 | |||||
Averages | ||||||||||
Total assets | $ 20,955,666 | $ 20,857,983 | $ 18,330,109 | $ 17,670,480 | $ 16,891,682 | |||||
Interest-earning assets | $ 19,266,644 | $ 19,186,398 | $ 16,820,771 | $ 16,176,328 | $ 15,419,371 | |||||
Loans | $ 10,665,242 | $ 10,545,172 | $ 9,526,052 | $ 9,664,169 | $ 9,586,984 | |||||
Securities, including debt securities, equity securities and FHLB stock | $ 8,010,607 | $ 7,693,659 | $ 6,545,134 | $ 5,914,838 | $ 5,230,304 | |||||
Deposits | $ 18,097,872 | $ 17,935,311 | $ 15,642,250 | $ 15,059,406 | $ 14,212,616 | |||||
Interest-bearing deposits | $ 9,402,040 | $ 9,147,184 | $ 7,821,949 | $ 7,530,372 | $ 7,121,300 | |||||
Interest-bearing liabilities | $ 9,495,579 | $ 9,255,214 | $ 7,920,146 | $ 7,618,629 | $ 7,217,471 | |||||
Noninterest-bearing deposits | $ 8,695,832 | $ 8,788,127 | $ 7,820,301 | $ 7,529,034 | $ 7,091,316 | |||||
Shareholders' equity | $ 2,535,376 | $ 2,584,110 | $ 2,364,149 | $ 2,312,779 | $ 2,346,593 | |||||
Financial Ratios | ||||||||||
Return on average assets | 1.10 % | 0.82 % | 1.16 % | 1.25 % | 1.23 % | |||||
Return on average common equity | 9.08 % | 6.64 % | 8.97 % | 9.52 % | 8.84 % | |||||
Average equity to average assets | 12.10 % | 12.39 % | 12.90 % | 13.09 % | 13.89 % | |||||
Shareholders' equity to total assets | 11.26 % | 12.36 % | 12.49 % | 12.95 % | 13.12 % | |||||
Net interest margin (tax equivalent) | 3.12 % | 3.05 % | 3.17 % | 3.16 % | 3.31 % | |||||
Period-end | ||||||||||
Total assets | $ 20,963,958 | $ 20,945,333 | $ 18,602,462 | $ 18,013,477 | $ 17,335,116 | |||||
Loans, net of unearned income | $ 10,759,684 | $ 10,641,937 | $ 9,521,385 | $ 9,693,116 | $ 9,676,318 | |||||
Allowance for credit losses | $ 146,949 | $ 155,578 | $ 142,785 | $ 142,988 | $ 148,294 | |||||
Securities, including debt securities, equity securities and FHLB stock | $ 7,753,513 | $ 8,083,031 | $ 6,930,782 | $ 6,238,486 | $ 5,519,995 | |||||
Deposits | $ 18,299,213 | $ 18,010,115 | $ 15,953,399 | $ 15,345,432 | $ 14,767,466 | |||||
Shareholders' equity | $ 2,360,779 | $ 2,588,742 | $ 2,323,267 | $ 2,333,246 | $ 2,275,063 | |||||
Goodwill | $ 823,172 | $ 823,172 | $ 765,842 | $ 765,842 | $ 765,842 | |||||
Other intangible assets, net | $ 32,359 | $ 34,647 | $ 21,123 | $ 22,958 | $ 24,810 | |||||
Nonperforming assets | ||||||||||
Nonaccrual loans | $ 17,441 | $ 23,041 | $ 24,176 | $ 24,021 | $ 33,581 | |||||
OREO and OPPO | 381 | 381 | 381 | 381 | 521 | |||||
Total nonperforming assets | $ 17,822 | $ 23,422 | $ 24,557 | $ 24,402 | $ 34,102 | |||||
Nonperforming loans to period-end loans | 0.16 % | 0.22 % | 0.25 % | 0.25 % | 0.35 % | |||||
Nonperforming assets to period-end assets | 0.09 % | 0.11 % | 0.13 % | 0.14 % | 0.20 % | |||||
Allowance for credit losses to period-end loans | 1.37 % | 1.46 % | 1.50 % | 1.48 % | 1.53 % | |||||
Net loan charge-offs (recoveries) | $ 829 | $ 923 | $ 203 | $ (194) | $ 46 | |||||
LOAN PORTFOLIO COMPOSITION | ||||||||||
Columbia Banking System, Inc. | ||||||||||
Unaudited | March 31, | December 31, | September 30, | June 30, | March 31, | |||||
2022 | 2021 | 2021 | 2021 | 2021 | ||||||
Loan Portfolio Composition - Dollars | (dollars in thousands) | |||||||||
Commercial loans: | ||||||||||
Commercial real estate | $ 5,047,472 | $ 4,981,263 | $ 4,088,484 | $ 4,101,071 | $ 4,081,915 | |||||
Commercial business | 3,492,307 | 3,423,268 | 3,436,351 | 3,738,288 | 3,792,813 | |||||
Agriculture | 765,319 | 795,715 | 815,985 | 797,580 | 751,800 | |||||
Construction | 409,242 | 384,755 | 326,569 | 300,303 | 282,534 | |||||
Consumer loans: | ||||||||||
One-to-four family residential real estate | 1,003,157 | 1,013,908 | 823,877 | 724,151 | 735,314 | |||||
Other consumer | 42,187 | 43,028 | 30,119 | 31,723 | 31,942 | |||||
Total loans | 10,759,684 | 10,641,937 | 9,521,385 | 9,693,116 | 9,676,318 | |||||
Less: Allowance for credit losses | (146,949) | (155,578) | (142,785) | (142,988) | (148,294) | |||||
Total loans, net | $ 10,612,735 | $ 10,486,359 | $ 9,378,600 | $ 9,550,128 | $ 9,528,024 | |||||
Loans held for sale | $ 4,271 | $ 9,774 | $ 11,355 | $ 13,179 | $ 26,176 | |||||
March 31, | December 31, | September 30, | June 30, | March 31, | ||||||
Loan Portfolio Composition - Percentages | 2022 | 2021 | 2021 | 2021 | 2021 | |||||
Commercial loans: | ||||||||||
Commercial real estate | 46.9 % | 46.8 % | 42.9 % | 42.3 % | 42.2 % | |||||
Commercial business | 32.5 % | 32.2 % | 36.1 % | 38.6 % | 39.2 % | |||||
Agriculture | 7.1 % | 7.5 % | 8.6 % | 8.2 % | 7.8 % | |||||
Construction | 3.8 % | 3.6 % | 3.4 % | 3.1 % | 2.9 % | |||||
Consumer loans: | ||||||||||
One-to-four family residential real estate | 9.3 % | 9.5 % | 8.7 % | 7.5 % | 7.6 % | |||||
Other consumer | 0.4 % | 0.4 % | 0.3 % | 0.3 % | 0.3 % | |||||
Total loans | 100.0 % | 100.0 % | 100.0 % | 100.0 % | 100.0 % |
DEPOSIT COMPOSITION | ||||||||||
Columbia Banking System, Inc. | ||||||||||
Unaudited | ||||||||||
March 31, | December 31, | September 30, | June 30, | March 31, | ||||||
2022 | 2021 | 2021 | 2021 | 2021 | ||||||
Deposit Composition - Dollars | (dollars in thousands) | |||||||||
Demand and other noninterest-bearing | $ 8,790,138 | $ 8,856,714 | $ 7,971,680 | $ 7,703,325 | $ 7,424,472 | |||||
Money market | 3,501,723 | 3,525,299 | 3,076,833 | 2,950,063 | 2,913,689 | |||||
Interest-bearing demand | 2,103,053 | 1,999,407 | 1,646,816 | 1,525,360 | 1,512,808 | |||||
Savings | 1,637,451 | 1,617,546 | 1,416,376 | 1,388,241 | 1,282,151 | |||||
Interest-bearing public funds, other than certificates of deposit | 775,048 | 779,146 | 740,281 | 720,553 | 662,461 | |||||
Certificates of deposit, less than $250,000 | 239,863 | 249,120 | 190,402 | 193,080 | 198,568 | |||||
Certificates of deposit, $250,000 or more | 145,372 | 160,490 | 108,483 | 105,393 | 107,421 | |||||
Certificates of deposit insured by the CD Option of IntraFi Network Deposits | 32,608 | 35,611 | 26,835 | 24,409 | 25,929 | |||||
Brokered certificates of deposit | — | — | 5,000 | 5,000 | 5,000 | |||||
Reciprocal money market accounts | 1,073,405 | 786,046 | 770,693 | 730,008 | 634,967 | |||||
Subtotal | 18,298,661 | 18,009,379 | 15,953,399 | 15,345,432 | 14,767,466 | |||||
Valuation adjustment resulting from acquisition accounting | 552 | 736 | — | — | — | |||||
Total deposits | $ 18,299,213 | $ 18,010,115 | $ 15,953,399 | $ 15,345,432 | $ 14,767,466 | |||||
March 31, | December 31, | September 30, | June 30, | March 31, | ||||||
Deposit Composition - Percentages | 2022 | 2021 | 2021 | 2021 | 2021 | |||||
Demand and other noninterest-bearing | 48.1 % | 49.1 % | 50.0 % | 50.2 % | 50.4 % | |||||
Money market | 19.1 % | 19.6 % | 19.3 % | 19.2 % | 19.7 % | |||||
Interest-bearing demand | 11.5 % | 11.1 % | 10.3 % | 9.9 % | 10.2 % | |||||
Savings | 8.9 % | 9.0 % | 8.9 % | 9.0 % | 8.7 % | |||||
Interest-bearing public funds, other than certificates of deposit | 4.2 % | 4.3 % | 4.6 % | 4.7 % | 4.5 % | |||||
Certificates of deposit, less than $250,000 | 1.3 % | 1.4 % | 1.2 % | 1.3 % | 1.3 % | |||||
Certificates of deposit, $250,000 or more | 0.8 % | 0.9 % | 0.7 % | 0.7 % | 0.7 % | |||||
Certificates of deposit insured by the CD Option of IntraFi Network Deposits | 0.2 % | 0.2 % | 0.2 % | 0.2 % | 0.2 % | |||||
Reciprocal money market accounts | 5.9 % | 4.4 % | 4.8 % | 4.8 % | 4.3 % | |||||
Total | 100.0 % | 100.0 % | 100.0 % | 100.0 % | 100.0 % |
AVERAGE BALANCES AND RATES | ||||||||||||
Columbia Banking System, Inc. | ||||||||||||
Unaudited | ||||||||||||
Three Months Ended | Three Months Ended | |||||||||||
March 31, 2022 | March 31, 2021 | |||||||||||
Average Balances | Interest Earned / Paid | Average Rate | Average Balances | Interest Earned / Paid | Average Rate | |||||||
(dollars in thousands) | ||||||||||||
ASSETS | ||||||||||||
Loans, net (1)(2) | $ 10,665,242 | $ 108,181 | 4.11 % | $ 9,586,984 | $ 101,477 | 4.29 % | ||||||
Taxable securities | 7,217,844 | 37,162 | 2.09 % | 4,624,175 | 22,816 | 2.00 % | ||||||
Tax exempt securities (2) | 792,763 | 4,715 | 2.41 % | 606,129 | 3,492 | 2.34 % | ||||||
Interest-earning deposits with banks | 590,795 | 295 | 0.20 % | 602,083 | 152 | 0.10 % | ||||||
Total interest-earning assets | 19,266,644 | 150,353 | 3.16 % | 15,419,371 | 127,937 | 3.36 % | ||||||
Other earning assets | 302,865 | 242,684 | ||||||||||
Noninterest-earning assets | 1,386,157 | 1,229,627 | ||||||||||
Total assets | $ 20,955,666 | $ 16,891,682 | ||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||||
Money market accounts | $ 4,530,698 | $ 960 | 0.09 % | $ 3,450,750 | $ 699 | 0.08 % | ||||||
Interest-bearing demand | 2,024,757 | 374 | 0.07 % | 1,449,642 | 265 | 0.07 % | ||||||
Savings accounts | 1,632,369 | 77 | 0.02 % | 1,221,431 | 40 | 0.01 % | ||||||
Interest-bearing public funds, other than certificates of deposit | 776,965 | 288 | 0.15 % | 663,158 | 276 | 0.17 % | ||||||
Certificates of deposit | 437,251 | 97 | 0.09 % | 336,319 | 205 | 0.25 % | ||||||
Total interest-bearing deposits | 9,402,040 | 1,796 | 0.08 % | 7,121,300 | 1,485 | 0.08 % | ||||||
FHLB advances and FRB borrowings | 7,354 | 71 | 3.92 % | 7,408 | 72 | 3.94 % | ||||||
Subordinated debentures | 10,000 | 144 | 5.84 % | 35,072 | 468 | 5.41 % | ||||||
Other borrowings and interest-bearing liabilities | 76,185 | 74 | 0.39 % | 53,691 | 23 | 0.17 % | ||||||
Total interest-bearing liabilities | 9,495,579 | 2,085 | 0.09 % | 7,217,471 | 2,048 | 0.12 % | ||||||
Noninterest-bearing deposits | 8,695,832 | 7,091,316 | ||||||||||
Other noninterest-bearing liabilities | 228,879 | 236,302 | ||||||||||
Shareholders' equity | 2,535,376 | 2,346,593 | ||||||||||
Total liabilities & shareholders' equity | $ 20,955,666 | $ 16,891,682 | ||||||||||
Net interest income (tax equivalent) | $ 148,268 | $ 125,889 | ||||||||||
Net interest margin (tax equivalent) | 3.12 % | 3.31 % | ||||||||||
__________ | |
(1) | Nonaccrual loans have been included in the tables as loans carrying a zero yield. Amortized net deferred loan fees and net unearned discounts on acquired loans were included in the interest income calculations. The amortization of net deferred loan fees was $4.2 million and $8.3 million for the three months ended March 31, 2022 and 2021, respectively. The net incremental amortization on acquired loans was $350 thousand for the three months ended March 31, 2022 compared to net incremental accretion of $1.1 million for the three months ended March 31, 2021. |
(2) | Tax-exempt income is calculated on a tax equivalent basis. The tax equivalent yield adjustment to interest earned on loans was $1.1 million and $1.2 million for the three months ended March 31, 2022 and 2021, respectively. The tax equivalent yield adjustment to interest earned on tax exempt securities was $990 thousand and $733 thousand for the three months ended March 31, 2022 and 2021, respectively. |
AVERAGE BALANCES AND RATES | ||||||||||||
Columbia Banking System, Inc. | ||||||||||||
Unaudited | ||||||||||||
Three Months Ended | Three Months Ended | |||||||||||
March 31, 2022 | December 31, 2021 | |||||||||||
Average Balances | Interest Earned / Paid | Average Rate | Average Balances | Interest Earned / Paid | Average Rate | |||||||
(dollars in thousands) | ||||||||||||
ASSETS | ||||||||||||
Loans, net (1)(2) | $ 10,665,242 | $ 108,181 | 4.11 % | $ 10,545,172 | $ 111,709 | 4.20 % | ||||||
Taxable securities | 7,217,844 | 37,162 | 2.09 % | 6,934,477 | 33,654 | 1.93 % | ||||||
Tax exempt securities (2) | 792,763 | 4,715 | 2.41 % | 759,182 | 4,364 | 2.28 % | ||||||
Interest-earning deposits with banks | 590,795 | 295 | 0.20 % | 947,567 | 360 | 0.15 % | ||||||
Total interest-earning assets | 19,266,644 | 150,353 | 3.16 % | 19,186,398 | 150,087 | 3.10 % | ||||||
Other earning assets | 302,865 | 276,828 | ||||||||||
Noninterest-earning assets | 1,386,157 | 1,394,757 | ||||||||||
Total assets | $ 20,955,666 | $ 20,857,983 | ||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||||
Money market accounts | $ 4,530,698 | $ 960 | 0.09 % | $ 4,339,959 | $ 951 | 0.09 % | ||||||
Interest-bearing demand | 2,024,757 | 374 | 0.07 % | 1,967,559 | 376 | 0.08 % | ||||||
Savings accounts | 1,632,369 | 77 | 0.02 % | 1,593,434 | 78 | 0.02 % | ||||||
Interest-bearing public funds, other than certificates of deposit | 776,965 | 288 | 0.15 % | 787,395 | 252 | 0.13 % | ||||||
Certificates of deposit | 437,251 | 97 | 0.09 % | 458,837 | 150 | 0.13 % | ||||||
Total interest-bearing deposits | 9,402,040 | 1,796 | 0.08 % | 9,147,184 | 1,807 | 0.08 % | ||||||
FHLB advances and FRB borrowings | 7,354 | 71 | 3.92 % | 7,368 | 74 | 3.98 % | ||||||
Subordinated debentures | 10,000 | 144 | 5.84 % | 43,859 | 561 | 5.07 % | ||||||
Other borrowings and interest-bearing liabilities | 76,185 | 74 | 0.39 % | 56,803 | 71 | 0.50 % | ||||||
Total interest-bearing liabilities | 9,495,579 | 2,085 | 0.09 % | 9,255,214 | 2,513 | 0.11 % | ||||||
Noninterest-bearing deposits | 8,695,832 | 8,788,127 | ||||||||||
Other noninterest-bearing liabilities | 228,879 | 230,532 | ||||||||||
Shareholders' equity | 2,535,376 | 2,584,110 | ||||||||||
Total liabilities & shareholders' equity | $ 20,955,666 | $ 20,857,983 | ||||||||||
Net interest income (tax equivalent) | $ 148,268 | $ 147,574 | ||||||||||
Net interest margin (tax equivalent) | 3.12 % | 3.05 % | ||||||||||
__________ | |
(1) | Nonaccrual loans have been included in the tables as loans carrying a zero yield. Amortized net deferred loan fees and net unearned discounts on acquired loans were included in the interest income calculations. The amortization of net deferred loan fees was $4.2 million and $6.2 million for the three months ended March 31, 2022 and December 31, 2021, respectively. The net incremental amortization on acquired loans was $350 thousand for the three months ended March 31, 2022 compared to net incremental accretion of $16 thousand for the three months ended December 31, 2021. |
(2) | Tax-exempt income is calculated on a tax equivalent basis. The tax equivalent yield adjustment to interest earned on loans was $1.1 million for both the three months ended March 31, 2022 and December 31, 2021. The tax equivalent yield adjustment to interest earned on tax exempt securities was $990 thousand and $917 thousand for the three months ended March 31, 2022 and December 31, 2021, respectively. |
Non-GAAP Financial Measures
The Company considers its operating net interest margin (tax equivalent) and operating efficiency ratios to be useful measurements as they more closely reflect the ongoing operating performance of the Company. Despite the usefulness of the operating net interest margin (tax equivalent) and operating efficiency ratio to the Company, there are no standardized definitions for these metrics. As a result, the Company's calculations may not be comparable with those of other organizations. The Company encourages readers to consider its consolidated financial statements in their entirety and not to rely on any single financial measure.
The following tables reconcile the Company's calculation of the operating net interest margin (tax equivalent) and operating efficiency ratio:
Three Months Ended | ||||||
March 31, | December 31, | March 31, | ||||
2022 | 2021 | 2021 | ||||
Operating net interest margin non-GAAP reconciliation: | (dollars in thousands) | |||||
Net interest income (tax equivalent) (1) | $ 148,268 | $ 147,574 | $ 125,889 | |||
Adjustments to arrive at operating net interest income (tax equivalent): | ||||||
Premium amortization (discount accretion) on acquired loans | 350 | (16) | (1,055) | |||
Premium amortization on acquired securities | 1,031 | 1,278 | 520 | |||
Operating net interest income (tax equivalent) (1) | $ 149,649 | $ 148,836 | $ 125,354 | |||
Average interest earning assets | $ 19,266,644 | $ 19,186,398 | $ 15,419,371 | |||
Net interest margin (tax equivalent) (1) | 3.12 % | 3.05 % | 3.31 % | |||
Operating net interest margin (tax equivalent) (1) | 3.15 % | 3.08 % | 3.30 % | |||
Three Months Ended | ||||||
March 31, | December 31, | March 31, | ||||
2022 | 2021 | 2021 | ||||
Operating efficiency ratio non-GAAP reconciliation: | (dollars in thousands) | |||||
Noninterest expense (numerator A) | $ 105,053 | $ 102,622 | $ 83,559 | |||
Adjustments to arrive at operating noninterest expense: | ||||||
Acquisition-related expenses | (7,057) | (11,812) | — | |||
Net benefit (cost) of operation of OREO and OPPO | (10) | (14) | 73 | |||
Loss on asset disposals | (29) | (10) | (6) | |||
B&O taxes | (1,589) | (1,571) | (1,259) | |||
Operating noninterest expense (numerator B) | $ 96,368 | $ 89,215 | $ 82,367 | |||
Net interest income (tax equivalent) (1) | $ 148,268 | $ 147,574 | $ 125,889 | |||
Noninterest income | 24,180 | 24,240 | 23,166 | |||
Bank owned life insurance tax equivalent adjustment | 475 | 466 | 415 | |||
Total revenue (tax equivalent) (denominator A) | $ 172,923 | $ 172,280 | $ 149,470 | |||
Operating net interest income (tax equivalent) (1) | $ 149,649 | $ 148,836 | $ 125,354 | |||
Adjustments to arrive at operating noninterest income (tax equivalent): | ||||||
Gain on asset disposals | (414) | (242) | — | |||
Operating noninterest income (tax equivalent) | 24,241 | 24,464 | 23,581 | |||
Total operating revenue (tax equivalent) (denominator B) | $ 173,890 | $ 173,300 | $ 148,935 | |||
Efficiency ratio (tax equivalent) (numerator A/denominator A) | 60.75 % | 59.57 % | 55.90 % | |||
Operating efficiency ratio (tax equivalent) (numerator B/denominator B) | 55.42 % | 51.48 % | 55.30 % | |||
__________ | |
(1) | Tax-exempt interest income has been adjusted to a tax equivalent basis. The amount of such adjustment was an addition to net interest income of $2.1 million for both the three months ended March 31, 2022 and December 31, 2021, respectively, and $1.9 million for the three months ended March 31, 2021. |
Non-GAAP Financial Measures - Continued
The Company also considers its core noninterest expense ratio to be a useful measurement as it more closely reflects the ongoing operating performance of the Company. Despite the usefulness of the core noninterest expense ratio to the Company, there is not a standardized definition for it, as a result, the Company's calculations may not be comparable with those of other organizations. The Company encourages readers to consider its consolidated financial statements in their entirety and not to rely on any single financial measure.
The following table reconciles the Company's calculation of the core noninterest expense ratio:
Three Months Ended | ||||||
March 31, | December 31, | March 31, | ||||
2022 | 2021 | 2021 | ||||
Core noninterest expense ratio non-GAAP reconciliation: | (dollars in thousands) | |||||
Noninterest expense (numerator A) | $ 105,053 | $ 102,622 | $ 83,559 | |||
Adjustments to arrive at core noninterest expense: | ||||||
Acquisition-related expenses | (7,057) | (11,812) | — | |||
Core noninterest expense (numerator B) | $ 97,996 | $ 90,810 | $ 83,559 | |||
Average assets (denominator) | $ 20,955,666 | $ 20,857,983 | $ 16,891,682 | |||
Noninterest expense ratio (numerator A/denominator) (1) | 2.01 % | 1.97 % | 1.98 % | |||
Core noninterest expense ratio (numerator B/denominator) | 1.87 % | 1.74 % | 1.98 % | |||
__________ | |
(1) | For the purpose of this ratio, interim noninterest expense has been annualized. |
(2) | For the purpose of this ratio, interim core noninterest expense has been annualized. |
The Company considers its pre-tax, pre-provision income to be a useful measurement in evaluating the earnings of the Company as it provides a method to assess income. Despite the usefulness of this measure to the Company, there is not a standardized definition for it. As a result, the Company's calculation may not always be comparable with those of other organizations. The Company encourages readers to consider its consolidated financial statements in their entirety and not to rely on any single financial measure.
The following table reconciles the Company's calculation of the pre-tax, pre-provision income:
Three Months Ended | ||||||
March 31, | December 31, | March 31, | ||||
2022 | 2021 | 2021 | ||||
Pre-tax, pre-provision income: | (in thousands) | |||||
Income before income taxes | $ 73,127 | $ 56,041 | $ 64,401 | |||
Provision (recapture) for credit losses | (7,800) | 11,100 | (800) | |||
Provision (recapture) for unfunded commitments | 500 | (2,000) | 1,500 | |||
B&O taxes | 1,589 | 1,571 | 1,259 | |||
Pre-tax, pre-provision income | $ 67,416 | $ 66,712 | $ 66,360 | |||
Non-GAAP Financial Measures - Continued
The Company considers its tangible common equity ratio and tangible book value per share ratio to be useful measurements in evaluating the capital adequacy of the Company as they provide a method to assess management's success in utilizing our tangible capital. Despite the usefulness of these ratios to the Company, there is not a standardized definition for these metrics. As a result, the Company's calculation may not always be comparable with those of other organizations. The Company encourages readers to consider its consolidated financial statements in their entirety and not to rely on any single financial measure.
The following table reconciles the Company's calculation of the tangible common equity ratio and tangible book value per share ratio:
March 31, | December 31, | March 31, | ||||
2022 | 2021 | 2021 | ||||
Tangible common equity ratio and tangible book value per common share non-GAAP reconciliation: | (dollars in thousands except per share amounts) | |||||
Shareholders' equity (numerator A) | $ 2,360,779 | $ 2,588,742 | $ 2,275,063 | |||
Adjustments to arrive at tangible common equity: | ||||||
Goodwill | (823,172) | (823,172) | (765,842) | |||
Other intangible assets, net | (32,359) | (34,647) | (24,810) | |||
Tangible common equity (numerator B) | $ 1,505,248 | $ 1,730,923 | $ 1,484,411 | |||
Total assets (denominator A) | $ 20,963,958 | $ 20,945,333 | $ 17,335,116 | |||
Adjustments to arrive at tangible assets: | ||||||
Goodwill | (823,172) | (823,172) | (765,842) | |||
Other intangible assets, net | (32,359) | (34,647) | (24,810) | |||
Tangible assets (denominator B) | $ 20,108,427 | $ 20,087,514 | $ 16,544,464 | |||
Shareholders' equity to total assets (numerator A/denominator A) | 11.26 % | 12.36 % | 13.12 % | |||
Tangible common shareholders' equity to tangible assets (numerator B/denominator B) | 7.49 % | 8.62 % | 8.97 % | |||
Common shares outstanding (denominator C) | 78,644 | 78,511 | 71,739 | |||
Book value per common share (numerator A/denominator C) | $ 30.02 | $ 32.97 | $ 31.71 | |||
Tangible book value per common share (numerator B/denominator C) | $ 19.14 | $ 22.05 | $ 20.69 | |||
The Company considers its ratio of allowance for credit losses to period-end loans, excluding PPP loans, to be a useful measurement in evaluating the adequacy of the amount of allowance for credit losses to loans of the Company, as PPP loans are guaranteed by the U.S. Small Business Administration and thus do not require the same amount of reserve for credit losses as do other loans. Despite the usefulness of this ratio to the Company, there is not a standardized definition for it. As a result, the Company's calculation may not always be comparable with those of other organizations. The Company encourages readers to consider its consolidated financial statements in their entirety and not to rely on any single financial measure.
The following table reconciles the Company's calculation of the allowance for credit losses to period-end loans, excluding PPP loans:
March 31, | December 31, | March 31, | ||||
2022 | 2021 | 2021 | ||||
Allowance coverage ratio non-GAAP reconciliation: | (dollars in thousands) | |||||
Allowance for credit losses ("ACL") (numerator) | $ 146,949 | $ 155,578 | $ 148,294 | |||
Total loans (denominator A) | 10,759,684 | 10,641,937 | 9,676,318 | |||
Less: PPP loans (0% Allowance) | 83,196 | 184,132 | 894,080 | |||
Total loans, net of PPP loans (denominator B) | $ 10,676,488 | $ 10,457,805 | $ 8,782,238 | |||
ACL to period end loans (numerator / denominator A) | 1.37 % | 1.46 % | 1.53 % | |||
ACL to period end loans, excluding PPP loans (numerator / denominator B) | 1.38 % | 1.49 % | 1.69 % | |||
Non-GAAP Financial Measures - Continued
The Company also considers its return on average tangible common equity ratio to be a useful measurement as it evaluates the Company's ongoing ability to generate returns for its common shareholders. By removing the impact of intangible assets and their related amortization and tax effects, the performance of the business can be evaluated, whether acquired or developed internally. Despite the usefulness of this ratio to the Company, there is not a standardized definition for it. As a result, the Company's calculation may not always be comparable with those of other organizations. The Company encourages readers to consider its consolidated financial statements in their entirety and not to rely on any single financial measure.
The following table reconciles the Company's calculation of the return on average tangible common shareholders' equity ratio:
Three Months Ended | ||||||
March 31, | December 31, | March 31, | ||||
2022 | 2021 | 2021 | ||||
Return on average tangible common equity non-GAAP reconciliation: | (dollars in thousands) | |||||
Net income (numerator A) | $ 57,522 | $ 42,911 | $ 51,853 | |||
Adjustments to arrive at tangible income applicable to common shareholders: | ||||||
Amortization of intangibles | 2,288 | 2,376 | 1,924 | |||
Tax effect on intangible amortization | (481) | (499) | (404) | |||
Tangible income applicable to common shareholders (numerator B) | $ 59,329 | $ 44,788 | $ 53,373 | |||
Average shareholders' equity (denominator A) | $ 2,535,376 | $ 2,584,110 | $ 2,346,593 | |||
Adjustments to arrive at average tangible common equity: | ||||||
Average intangibles | (857,031) | (854,985) | (791,714) | |||
Average tangible common equity (denominator B) | $ 1,678,345 | $ 1,729,125 | $ 1,554,879 | |||
Return on average common equity (numerator A/denominator A) (1) | 9.08 % | 6.64 % | 8.84 % | |||
Return on average tangible common equity (numerator B/denominator B) (2) | 14.14 % | 10.36 % | 13.73 % | |||
____________________ | |
(1) | For the purpose of this ratio, interim net income has been annualized. |
(2) | For the purpose of this ratio, interim tangible income applicable to common shareholders has been annualized. |
View original content to download multimedia:https://www.prnewswire.com/news-releases/columbia-banking-system-announces-first-quarter-2022-results-and-quarterly-cash-dividend-301529986.html
SOURCE Columbia Banking System, Inc.
