Companies:
10,652
total market cap:
$140.498 T
Sign In
๐บ๐ธ
EN
English
$ USD
โฌ
EUR
๐ช๐บ
โน
INR
๐ฎ๐ณ
ยฃ
GBP
๐ฌ๐ง
$
CAD
๐จ๐ฆ
$
AUD
๐ฆ๐บ
$
NZD
๐ณ๐ฟ
$
HKD
๐ญ๐ฐ
$
SGD
๐ธ๐ฌ
Global ranking
Ranking by countries
America
๐บ๐ธ United States
๐จ๐ฆ Canada
๐ฒ๐ฝ Mexico
๐ง๐ท Brazil
๐จ๐ฑ Chile
Europe
๐ช๐บ European Union
๐ฉ๐ช Germany
๐ฌ๐ง United Kingdom
๐ซ๐ท France
๐ช๐ธ Spain
๐ณ๐ฑ Netherlands
๐ธ๐ช Sweden
๐ฎ๐น Italy
๐จ๐ญ Switzerland
๐ต๐ฑ Poland
๐ซ๐ฎ Finland
Asia
๐จ๐ณ China
๐ฏ๐ต Japan
๐ฐ๐ท South Korea
๐ญ๐ฐ Hong Kong
๐ธ๐ฌ Singapore
๐ฎ๐ฉ Indonesia
๐ฎ๐ณ India
๐ฒ๐พ Malaysia
๐น๐ผ Taiwan
๐น๐ญ Thailand
๐ป๐ณ Vietnam
Others
๐ฆ๐บ Australia
๐ณ๐ฟ New Zealand
๐ฎ๐ฑ Israel
๐ธ๐ฆ Saudi Arabia
๐น๐ท Turkey
๐ท๐บ Russia
๐ฟ๐ฆ South Africa
>> All Countries
Ranking by categories
๐ All assets by Market Cap
๐ Automakers
โ๏ธ Airlines
๐ซ Airports
โ๏ธ Aircraft manufacturers
๐ฆ Banks
๐จ Hotels
๐ Pharmaceuticals
๐ E-Commerce
โ๏ธ Healthcare
๐ฆ Courier services
๐ฐ Media/Press
๐ท Alcoholic beverages
๐ฅค Beverages
๐ Clothing
โ๏ธ Mining
๐ Railways
๐ฆ Insurance
๐ Real estate
โ Ports
๐ผ Professional services
๐ด Food
๐ Restaurant chains
โ๐ป Software
๐ Semiconductors
๐ฌ Tobacco
๐ณ Financial services
๐ข Oil&Gas
๐ Electricity
๐งช Chemicals
๐ฐ Investment
๐ก Telecommunication
๐๏ธ Retail
๐ฅ๏ธ Internet
๐ Construction
๐ฎ Video Game
๐ป Tech
๐ฆพ AI
>> All Categories
ETFs
๐ All ETFs
๐๏ธ Bond ETFs
๏ผ Dividend ETFs
โฟ Bitcoin ETFs
โข Ethereum ETFs
๐ช Crypto Currency ETFs
๐ฅ Gold ETFs & ETCs
๐ฅ Silver ETFs & ETCs
๐ข๏ธ Oil ETFs & ETCs
๐ฝ Commodities ETFs & ETNs
๐ Emerging Markets ETFs
๐ Small-Cap ETFs
๐ Low volatility ETFs
๐ Inverse/Bear ETFs
โฌ๏ธ Leveraged ETFs
๐ Global/World ETFs
๐บ๐ธ USA ETFs
๐บ๐ธ S&P 500 ETFs
๐บ๐ธ Dow Jones ETFs
๐ช๐บ Europe ETFs
๐จ๐ณ China ETFs
๐ฏ๐ต Japan ETFs
๐ฎ๐ณ India ETFs
๐ฌ๐ง UK ETFs
๐ฉ๐ช Germany ETFs
๐ซ๐ท France ETFs
โ๏ธ Mining ETFs
โ๏ธ Gold Mining ETFs
โ๏ธ Silver Mining ETFs
๐งฌ Biotech ETFs
๐ฉโ๐ป Tech ETFs
๐ Real Estate ETFs
โ๏ธ Healthcare ETFs
โก Energy ETFs
๐ Renewable Energy ETFs
๐ก๏ธ Insurance ETFs
๐ฐ Water ETFs
๐ด Food & Beverage ETFs
๐ฑ Socially Responsible ETFs
๐ฃ๏ธ Infrastructure ETFs
๐ก Innovation ETFs
๐ Semiconductors ETFs
๐ Aerospace & Defense ETFs
๐ Cybersecurity ETFs
๐ฆพ Artificial Intelligence ETFs
Watchlist
Account
Columbia Banking System
COLB
#2141
Rank
$9.41 B
Marketcap
๐บ๐ธ
United States
Country
$31.49
Share price
0.77%
Change (1 day)
18.03%
Change (1 year)
๐ฆ Banks
๐ณ Financial services
Categories
Market cap
Revenue
Earnings
Price history
P/E ratio
P/S ratio
More
Price history
P/E ratio
P/S ratio
P/B ratio
Operating margin
EPS
Stock Splits
Dividends
Dividend yield
Shares outstanding
Fails to deliver
Cost to borrow
Total assets
Total liabilities
Total debt
Cash on Hand
Net Assets
Annual Reports (10-K)
Columbia Banking System
Quarterly Reports (10-Q)
Financial Year FY2018 Q3
Columbia Banking System - 10-Q quarterly report FY2018 Q3
Text size:
Small
Medium
Large
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
________________________________________________________
FORM 10-Q
________________________________________________________
(Mark One)
☒
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended
September 30, 2018
.
☐
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from to .
Commission File Number 0-20288
________________________________________________________
COLUMBIA BANKING SYSTEM, INC.
(Exact name of registrant as specified in its charter)
________________________________________________________
Washington
91-1422237
(State or other jurisdiction of
incorporation or organization)
(I.R.S. Employer
Identification Number)
1301 A Street
Tacoma, Washington
98402-2156
(Address of principal executive offices)
(Zip Code)
(253) 305-1900
(Registrant’s telephone number, including area code)
(Former name, former address and former fiscal year, if changed since last report)
________________________________________________________
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer
☒
Accelerated filer
☐
Non-accelerated filer
☐
Smaller reporting company
☐
Emerging growth company
☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes ☐ No ☒
The number of shares of common stock outstanding at October 31, 2018 was
73,257,775
.
TABLE OF CONTENTS
Page
PART I — FINANCIAL INFORMATION
Item 1.
Financial Statements (unaudited)
Consolidated Balance Sheets - September 30, 2018 and December 31, 2017
1
Consolidated Statements of Income - three and nine months ended September 30, 2018 and 2017
2
Consolidated Statements of Comprehensive Income - three and nine months ended September 30, 2018 and 2017
3
Consolidated Statements of Changes in Shareholders’ Equity - nine months ended September 30, 2018 and 2017
4
Consolidated Statements of Cash Flows - nine months ended September 30, 2018 and 2017
5
Notes to Unaudited Consolidated Financial Statements
7
Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
36
Item 3.
Quantitative and Qualitative Disclosures about Market Risk
55
Item 4.
Controls and Procedures
55
PART II — OTHER INFORMATION
Item 1.
Legal Proceedings
56
Item 1A.
Risk Factors
56
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
56
Item 3.
Defaults Upon Senior Securities
56
Item 4.
Mine Safety Disclosures
56
Item 5.
Other Information
56
Item 6.
Exhibits
57
Signatures
58
i
Table of Contents
PART I - FINANCIAL INFORMATION
Item 1. FINANCIAL STATEMENTS
CONSOLIDATED BALANCE SHEETS
Columbia Banking System, Inc.
(Unaudited)
September 30,
2018
December 31,
2017
ASSETS
(in thousands)
Cash and due from banks
$
220,706
$
244,615
Interest-earning deposits with banks
21,456
97,918
Total cash and cash equivalents
242,162
342,533
Debt securities available for sale at fair value
2,921,114
2,737,751
Equity securities at fair value
4,901
5,080
Federal Home Loan Bank stock at cost
16,640
10,440
Loans held for sale
5,275
5,766
Loans, net of unearned income
8,514,317
8,358,657
Less: allowance for loan and lease losses
83,787
75,646
Loans, net
8,430,530
8,283,011
Interest receivable
48,476
40,881
Premises and equipment, net
169,681
169,490
Other real estate owned
7,331
13,298
Goodwill
765,842
765,842
Other intangible assets, net
48,827
58,173
Other assets
295,817
284,621
Total assets
$
12,956,596
$
12,716,886
LIABILITIES AND SHAREHOLDERS’ EQUITY
Deposits:
Noninterest-bearing
$
5,250,222
$
5,081,901
Interest-bearing
5,353,735
5,450,184
Total deposits
10,603,957
10,532,085
Federal Home Loan Bank advances
166,536
11,579
Securities sold under agreements to repurchase
62,197
79,059
Subordinated debentures
35,508
35,647
Junior subordinated debentures
—
8,248
Other liabilities
107,003
100,346
Total liabilities
10,975,201
10,766,964
Commitments and contingent liabilities (Note 12)
Shareholders’ equity:
September 30,
2018
December 31,
2017
(in thousands)
Common stock (no par value)
Authorized shares
115,000
115,000
Issued and outstanding
73,260
73,020
1,640,140
1,634,705
Retained earnings
411,264
337,442
Accumulated other comprehensive loss
(70,009
)
(22,225
)
Total shareholders’ equity
1,981,395
1,949,922
Total liabilities and shareholders’ equity
$
12,956,596
$
12,716,886
See accompanying Notes to unaudited Consolidated Financial Statements.
1
Table of Contents
CONSOLIDATED STATEMENTS OF INCOME
Columbia Banking System, Inc.
(Unaudited)
Three Months Ended
Nine Months Ended
September 30,
September 30,
2018
2017
2018
2017
(in thousands except per share amounts)
Interest Income
Loans
$
109,748
$
78,641
$
318,187
$
228,340
Taxable securities
14,654
8,718
39,285
29,172
Tax-exempt securities
3,069
2,718
9,196
8,125
Deposits in banks
104
226
600
268
Total interest income
127,575
90,303
367,268
265,905
Interest Expense
Deposits
3,193
1,083
8,274
2,778
Federal Home Loan Bank advances
966
163
2,351
979
Subordinated debentures
468
—
1,404
—
Other borrowings
152
128
288
383
Total interest expense
4,779
1,374
12,317
4,140
Net Interest Income
122,796
88,929
354,951
261,765
Provision (recapture) for loan and lease losses
3,153
(648
)
12,980
5,304
Net interest income after provision (recapture) for loan and lease losses
119,643
89,577
341,971
256,461
Noninterest Income
Deposit account and treasury management fees
9,266
7,685
26,689
22,368
Card revenue
3,714
6,735
16,143
18,660
Financial services and trust revenue
2,975
2,645
8,924
8,520
Loan revenue
3,282
3,154
9,522
9,736
Merchant processing revenue
—
—
—
4,283
Bank owned life insurance
1,402
1,290
4,540
4,003
Investment securities losses, net
(62
)
—
(73
)
—
Change in FDIC loss-sharing asset
—
—
—
(447
)
Gain on sale of merchant card services portfolio
—
14,000
—
14,000
Other
442
1,558
2,109
4,938
Total noninterest income
21,019
37,067
67,854
86,061
Noninterest Expense
Compensation and employee benefits
49,419
39,983
148,938
119,201
Occupancy
8,321
8,085
27,718
22,853
Merchant processing expense
—
—
—
2,196
Advertising and promotion
1,472
969
4,523
2,923
Data processing
4,466
4,122
14,957
13,071
Legal and professional fees
4,695
2,880
12,103
9,196
Taxes, licenses and fees
1,562
1,505
4,547
3,494
Regulatory premiums
904
782
2,778
2,299
Net
cost of operati
on of other real estate owned
485
271
1,244
422
Amortization of intangibles
3,070
1,188
9,346
3,786
Other
8,447
7,752
27,317
25,949
Total noninterest expense
82,841
67,537
253,471
205,390
Income before income taxes
57,821
59,107
156,354
137,132
Income tax provision
11,406
18,338
28,220
40,032
Net Income
$
46,415
$
40,769
$
128,134
$
97,100
Earnings per common share
Basic
$
0.63
$
0.70
$
1.75
$
1.67
Diluted
$
0.63
$
0.70
$
1.75
$
1.67
Dividends declared per common share
$
0.26
$
0.22
$
0.74
$
0.66
Weighted average number of common shares outstanding
72,427
57,566
72,370
57,459
Weighted average number of diluted common shares outstanding
72,432
57,571
72,374
57,465
See accompanying Notes to unaudited Consolidated Financial Statements.
2
Table of Contents
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
Columbia Banking System, Inc.
(Unaudited)
Three Months Ended
September 30,
2018
2017
(in thousands)
Net income
$
46,415
$
40,769
Other comprehensive income (loss), net of tax:
Unrealized gain (loss) from securities:
Net unrealized holding gain (loss) from available for sale debt securities arising during the period, net of tax of
$4,2
86 and ($312)
(14,149
)
549
Net unrealized gain (loss) from securities, net of reclassification adjustment
(14,149
)
549
Pension plan liability adjustment:
Amortization of unrecognized net actuarial loss included in net periodic pension cost, net of tax of
($19)
and ($26)
61
46
Pension plan liability adjustment, net
61
46
Other comprehensive income (loss)
(14,088
)
595
Total comprehensive income
$
32,327
$
41,364
Nine Months Ended
September 30,
2018
2017
(in thousands)
Net income
$
128,134
$
97,100
Other comprehensive income (loss), net of tax
Unrealized gain (loss) from securities:
Net unrealized holding gain (loss) from available for sale debt securities arising during the period, net of tax of $14,554 and ($4,716)
(48,043
)
8,284
Reclassification adjustment of net gain from sale of available for sale debt securities included in income, net of ta
x o
f $25 and $0
(81
)
—
Net unrealized gain (loss) from securities, net of reclassification adjustment
(48,124
)
8,284
Pension plan liability adjustment:
Reduction in unfunded defined benefit plan liability during the period, net of tax of
$0 and
($2,622)
—
4,604
Amortization of unrecognized net actuarial loss included in net periodic pension cost, net of tax of (
$56)
and ($101)
183
178
Pension plan liability adjustment, net
183
4,782
Other comprehensive income (loss)
(47,941
)
13,066
Total comprehensive income
$
80,193
$
110,166
See accompanying Notes to unaudited Consolidated Financial Statements.
3
Table of Contents
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
Columbia Banking System, Inc.
(Unaudited)
Preferred Stock
Common Stock
Retained
Earnings
Accumulated
Other
Comprehensive
Income (Loss)
Total
Shareholders’
Equity
Number of
Shares
Amount
Number of
Shares
Amount
(in thousands)
Balance at January 1, 2018
—
$
—
73,020
$
1,634,705
$
337,442
$
(22,225
)
$
1,949,922
Adjustment to opening retained earnings pursuant to adoption of ASU 2016-01
—
—
—
—
(157
)
157
—
Net income
—
—
—
—
128,134
—
128,134
Other comprehensive loss
—
—
—
—
—
(47,941
)
(47,941
)
Issuance of common stock - stock option and other plans
—
—
45
1,857
—
—
1,857
Activity in deferred compensation plan
—
—
—
7
—
—
7
Issuance of common stock - restricted stock awards, net of canceled awards
—
—
257
6,231
—
—
6,231
Purchase and retirement of common stock
—
—
(62
)
(2,660
)
—
—
(2,660
)
Cash dividends declared on common stock
—
—
—
—
(54,155
)
—
(54,155
)
Balance at September 30, 2018
—
$
—
73,260
$
1,640,140
$
411,264
$
(70,009
)
$
1,981,395
Balance at January 1, 2017
9
$
2,217
58,042
$
995,837
$
271,957
$
(18,999
)
$
1,251,012
Adjustment to opening retained earnings pursuant to adoption of ASU 2016-09
—
—
—
184
(117
)
—
67
Net income
—
—
—
—
97,100
—
97,100
Other comprehensive income
—
—
—
—
—
13,066
13,066
Issuance of common stock - stock option and other plans
—
—
49
1,980
—
—
1,980
Issuance of common stock - restricted stock awards, net of canceled awards
—
—
238
5,915
—
—
5,915
Preferred stock conversion to common stock
(9
)
(2,217
)
102
2,217
—
—
—
Purchase and retirement of common stock
—
—
(55
)
(2,246
)
—
—
(2,246
)
Cash dividends declared on common stock
—
—
—
—
(38,466
)
—
(38,466
)
Balance at September 30, 2017
—
$
—
58,376
$
1,003,887
$
330,474
$
(5,933
)
$
1,328,428
See accompanying Notes to unaudited Consolidated Financial Statements.
4
Table of Contents
CONSOLIDATED STATEMENTS OF CASH FLOWS
Columbia Banking System, Inc.
(Unaudited)
Nine Months Ended September 30,
2018
2017
(in thousands)
Cash Flows From Operating Activities
Net income
$
128,134
$
97,100
Adjustments to reconcile net income to net cash provided by operating activities
Provision for loan and lease losses
12,980
5,304
Stock-based compensation expense
6,231
5,915
Depreciation, amortization and accretion
25,807
21,483
Investment securities losses, net
73
—
Net realized (gain) loss on sale of premises and equipment, loans held for investment and other assets
142
(189
)
Net realized loss on sale and valuation adjustments of other real estate owned
1,299
489
Gain on sale of merchant card services portfolio
—
(14,000
)
Gain on bank owned life insurance death benefit
—
(2,980
)
Termination of FDIC loss share agreements charge
—
2,409
Originations of loans held for sale
(103,614
)
(99,130
)
Proceeds from sales of loans held for sale
104,105
97,174
Net change in:
Interest receivable
(7,595
)
(6,089
)
Interest payable
618
(21
)
Other assets
(2,599
)
(4,406
)
Other liabilities
5,662
(2,624
)
Net cash provided by operating activities
171,243
100,435
Cash Flows From Investing Activities
Loans originated, net of principal collected
(168,382
)
(304,831
)
Purchases of:
Debt securities available for sale
(606,052
)
(130,906
)
Premises and equipment
(8,253
)
(4,380
)
Federal Home Loan Bank stock
(136,120
)
(92,040
)
Proceeds from:
FDIC reimbursement on loss-sharing asset
—
26
Sales of debt securities available for sale
32,330
—
Principal repayments and maturities of debt securities available for sale
311,956
200,470
Sales of premises and equipment and loans held for investment
14,956
12,157
Sale of merchant card services portfolio
—
14,000
Redemption of Federal Home Loan Bank stock
129,920
92,040
Sales of other real estate and other personal property owned
5,868
1,901
Bank owned life insurance death benefit
5,074
10,745
Payment to FDIC to terminate loss-sharing agreements
—
(4,666
)
Payments to FDIC related to loss-sharing asset
—
(210
)
Net cash used in investing activities
(418,703
)
(205,694
)
Cash Flows From Financing Activities
Net increase in deposits
72,151
282,336
Net decrease in sweep repurchase agreements
(16,862
)
(39,889
)
Proceeds from:
Federal Home Loan Bank advances
3,403,000
2,301,000
Federal Reserve Bank borrowings
5,010
10
Exercise of stock options
1,857
1,980
Payments for:
Repayment of Federal Home Loan Bank advances
(3,248,000
)
(2,301,000
)
Repayment of Federal Reserve Bank borrowings
(5,010
)
(10
)
Common stock dividends
(54,149
)
(38,466
)
Repayment of junior subordinated debentures
(8,248
)
—
Purchase and retirement of common stock
(2,660
)
(2,246
)
Net cash provided by financing activities
147,089
203,715
Increase (decrease) in cash and cash equivalents
(100,371
)
98,456
Cash and cash equivalents at beginning of period
342,533
224,238
Cash and cash equivalents at end of period
$
242,162
$
322,694
5
Table of Contents
CONSOLIDATED STATEMENTS OF CASH FLOWS, Continued
Columbia Banking System, Inc.
(Unaudited)
Nine Months Ended September 30,
2018
2017
(in thousands)
Supplemental Information:
Cash paid during the period for:
Interest
$
11,699
$
4,161
Income tax
$
12,768
$
37,701
Non-cash investing and financing activities
Loans transferred to other real estate owned
$
1,200
$
74
Premises and equipment expenditures incurred but not yet paid
$
464
$
—
Change in dividends payable on unvested shares included in other liabilities
$
6
$
—
See accompanying Notes to unaudited Consolidated Financial Statements.
6
Table of Contents
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
Columbia Banking System, Inc.
1.
Basis of Presentation, Significant Accounting Policies and Reclassifications
Basis of Presentation
The interim unaudited Consolidated Financial Statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and with instructions to Form 10-Q and Article 10 of Regulation S-X. The Consolidated Financial Statements include the accounts of Columbia Banking System, Inc. (“we”, “our”, “Columbia” or the “Company”) and its subsidiaries, including its wholly owned banking subsidiary Columbia State Bank (“Columbia Bank” or the “Bank”) and Columbia Trust Company (“Columbia Trust”). All intercompany transactions and accounts have been eliminated in consolidation. In the opinion of management, all adjustments (consisting only of normal recurring adjustments) considered necessary for a fair statement of the results for the interim periods presented have been included. The results of operations for the
nine
months ended
September 30, 2018
are not necessarily indicative of results to be anticipated for the year ending
December 31, 2018
. The accompanying interim unaudited Consolidated Financial Statements should be read in conjunction with the financial statements and related notes contained in the Company’s
2017
Annual Report on Form 10-K.
Significant Accounting Policies
The significant accounting policies used in preparation of our Consolidated Financial Statements are disclosed in our
2017
Annual Report on Form 10-K. There have not been any changes in our significant accounting policies compared to those contained in our
2017
Form 10-K disclosure for the year ended
December 31, 2017
.
Reclassifications
Certain amounts reported in prior periods have been reclassified in the Consolidated Financial Statements to conform to the current presentation. The reclassifications have no effect on net income or stockholders’ equity as previously reported.
2.
Accounting Pronouncements Recently Issued
In August 2018, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2018-15,
Customer’s Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement That is a Service Contract
. The amendments in this ASU align the requirements for capitalizing implementation costs incurred in a hosting arrangement that is a service contract with the requirements for capitalizing implementation costs incurred to develop or obtain internal-use software. The amendments also require the entity to expense the capitalized implementation costs of a hosting arrangement that is a service contract over the term of the hosting arrangement, including reasonably certain renewal periods.
The amendments in ASU 2018-15 are effective for fiscal years beginning after December 15, 2019 and interim periods within those fiscal years. Early adoption is permitted, including adoption in any interim period. The Company is assessing the impact that this guidance will have on its Consolidated Financial Statements.
In August 2016, the FASB issued ASU 2016-15,
Classification of Certain Cash Receipts and Cash Payments
. The amendments in this ASU provide specific guidance on several statement of cash flow classification issues to reduce diversity in practice. The amendments in ASU 2016-15 are effective for fiscal years beginning after December 15, 2017 and interim periods within those fiscal years. The Company has reclassified items in the Statement of Cash Flows for the
nine
months ended
September 30, 2017
to conform with its current presentation based on its adoption of ASU 2016-15.
In June 2016, the FASB issued ASU 2016-13,
Measurement of Credit Losses on Financial Instruments
. The amendments included in this ASU require an entity to reflect its current estimate of all expected credit losses for assets held at an amortized cost basis. For available for sale debt securities, credit losses will be measured in a manner similar to current GAAP, however, this ASU will require that credit losses be presented as an allowance rather than as a write-down. The amendments in ASU 2016-13 are effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years, and are required to be adopted through a modified retrospective approach, with a cumulative-effect adjustment to retained earnings as of the beginning of the first reporting period in which the ASU is effective.
7
Table of Contents
Currently, the Company cannot reasonably estimate the impact that adoption of ASU 2016-13 will have on its Consolidated Financial Statements; however, the impact may be significant. That assessment is based upon the fact that, unlike the incurred loss models in existing GAAP, the current expected credit loss (“CECL”) model in ASU 2016-13 does not specify a threshold for the recognition of an impairment allowance. Rather, the Company will recognize an impairment allowance equal to its estimate of lifetime expected credit losses, adjusted for prepayments, for in-scope financial instruments as of the end of the reporting period. Accordingly, the impairment allowance measured under the CECL model could increase significantly from the impairment allowance measured under the Company’s existing incurred loss model. The Company has engaged a third-party vendor to assist in the CECL calculation and has developed an internal governance framework to oversee the CECL implementation. Other significant CECL implementation matters being addressed by the Company include selecting loss estimation methodologies, identifying, sourcing and storing data, addressing data gaps, defining a reasonable and supportable forecast period, selecting historical loss information which will be reverted to, documenting the CECL estimation process, assessing the impact to internal controls over financial reporting, capital planning and seeking process approval from audit and regulatory stakeholders.
In February 2016, the FASB issued ASU 2016-02,
Leases
. The amendments included in this ASU create a new accounting model for both lessees and lessors. The new guidance requires lessees to recognize lease liabilities, initially measured as the present value of future lease payments, and corresponding right-of-use assets for all leases with lease terms greater than 12 months. This model differs from the current lease accounting model, which does not require such lease liabilities and corresponding right-of-use assets to be recorded for operating leases. The amendments in ASU 2016-02 must be adopted using the modified retrospective approach and will be effective for the first interim or annual period beginning after December 15, 2018. The FASB subsequently issued ASU 2018-11, which allows for an additional (optional) transition method. Early adoption is permitted. During 2017, the Company selected a third-party lease accounting application to assist in the implementation of this new guidance. Significant implementation matters to be addressed by the Company include assessing the impact to our internal controls over financial reporting and documenting the new lease accounting process. At September 30, 2018 the Company’s estimate of right-of-use assets and lease liabilities that would be recorded on its January 1, 2019 Consolidated Balance Sheet upon adoption of ASU 2016-02 was between
$40.0 million
and
$50.0 million
. This estimate may change depending on the Company’s lease activity. Additionally, the Company expects to recognize a cumulative effect adjustment upon adoption to increase the beginning balance of retained earnings as of January 1, 2019 for any remaining deferred gains on sale-leaseback transactions which occurred prior to the date of adoption. The Company had
$1.0 million
of deferred gains on sale-leaseback transactions as of September 30, 2018. We do not expect a material impact to our Consolidated Statement of Income as a result of this ASU.
In January 2016, the FASB issued ASU 2016-01,
Recognition and Measurement of Financial Assets and Financial Liabilities
. The amendments in ASU 2016-01 require all equity investments to be measured at fair value with changes in the fair value recognized through net income. The amendments in ASU 2016-01 also require an entity to present separately in other comprehensive income the portion of the total change in the fair value of a liability resulting from a change in the instrument-specific credit risk when the entity has elected to measure the liability at fair value in accordance with the fair value option for financial instruments. In addition, the amendments in this update eliminate the requirement to disclose the method(s) and significant assumptions used to estimate the fair value that is required to be disclosed for financial instruments measured at amortized cost on the balance sheet for public business entities. The amendments in ASU 2016-01 are effective for the first interim or annual period beginning after December 15, 2017. The Company adopted the amendments of ASU 2016-01 effective January 1, 2018 and recorded a cumulative effect adjustment of
$157 thousand
to retained earnings related to the unrealized holding losses on equity securities with readily determinable fair value included in accumulated other comprehensive loss. The Company also added a separate line item on the Consolidated Balance Sheet for equity securities at fair value and reclassified amounts previously included in securities available for sale at fair value to conform to current period presentation. In addition, as required by the ASU, the fair value disclosure for loans is computed using an exit price notion and deposits with no stated maturity are no longer included in the fair value disclosures in
Note 15, “Fair Value Accounting and Measurement.”
In May 2014, the FASB issued ASU 2014-09,
Revenue from Contracts with Customers
, which provides revenue recognition guidance that is intended to create greater consistency with respect to how and when revenue from contracts with customers is shown in the income statement. The guidance requires that revenue from contracts with customers be recognized when transfer of control over goods or services is passed to customers in the amount of consideration expected to be received. Subsequent Accounting Standard Updates have been issued clarifying the original pronouncement (ASU 2016-08, ASU 2016-10, ASU 2016-12 and ASU 2016-20). The majority of the Company’s revenue is comprised of interest income from financial assets, which is specifically outside the scope of ASU 2014-09.
8
Table of Contents
On January 1, 2018, we adopted the accounting guidance in ASU 2014-09 and all the related amendments (“Topic 606”) using the modified retrospective method for all contracts that have not been completed (i.e. open contracts). Therefore, the comparative information has not been adjusted and continues to be reported under Topic 605. There was no cumulative effect adjustment as of January 1, 2018, and there were no material changes to the timing or amount of revenue recognized for the nine months ended September 30, 2018; however, additional disclosures were incorporated in the footnotes upon adoption. See
Note 17, “Revenue from Contracts with Customers,”
for more information.
3.
Business Combinations
On
November 1, 2017
, the Company completed its acquisition of Pacific Continental Corporation (“Pacific Continental”) and its wholly-owned banking subsidiary Pacific Continental Bank. The Company acquired
100%
of the equity interests of Pacific Continental. The primary reasons for the acquisition were to expand in the Eugene, Oregon market and improve branch network efficiencies in the Seattle and Portland markets.
The assets acquired and liabilities assumed have been accounted for under the acquisition method of accounting. The assets and liabilities, both tangible and intangible, were recorded at their fair values as of the
November 1, 2017
acquisition date. The application of the acquisition method of accounting resulted in the recognition of goodwill of
$383.1 million
and a core deposit intangible of
$46.9 million
, or
2.34%
of core deposits. The goodwill represents the excess of the purchase price over the fair value of the net assets acquired. The goodwill is not deductible for income tax purposes.
The table below summarizes the amounts recognized as of the acquisition date for each major class of assets acquired and liabilities assumed:
November 1, 2017
(in thousands)
Merger consideration
$
637,103
Identifiable net assets acquired, at fair value
Assets acquired
Cash and cash equivalents
$
81,190
Investment securities
449,291
Federal Home Loan Bank stock
7,084
Loans
1,873,987
Interest receivable
7,827
Premises and equipment
27,343
Other real estate owned
10,279
Core deposit intangible
46,875
Other assets
50,638
Total assets acquired
2,554,514
Liabilities assumed
Deposits
(2,118,982
)
Federal Home Loan Bank advances
(101,127
)
Subordinated debentures
(35,678
)
Junior subordinated debentures
(14,434
)
Securities sold under agreements to repurchase
(1,617
)
Other liabilities
(28,653
)
Total liabilities assumed
(2,300,491
)
Total fair value of identifiable net assets
254,023
Goodwill
$
383,080
See
Note 8, “Goodwill and Other Intangible Assets,”
for further discussion of the accounting for goodwill and other intangible assets.
9
Table of Contents
The operating results of the Company reported herein include the operating results produced by the acquired assets and assumed liabilities for the period January 1,
2018
to
September 30, 2018
. Disclosure of the amount of Pacific Continental’s revenue and net income (excluding integration costs) included in Columbia’s Consolidated Statements of Income is impracticable due to the integration of the operations and accounting for this acquisition.
For illustrative purposes only, the following table presents certain unaudited pro forma information for the
nine
months ended
September 30, 2017
. This unaudited, estimated pro forma financial information was calculated as if Pacific Continental had been acquired as of the beginning of the year prior to the date of acquisition. This unaudited pro forma information combines the historical results of Pacific Continental with the Company’s consolidated historical results and includes certain adjustments reflecting the estimated impact of certain fair value adjustments for the respective periods. The pro forma information is not indicative of what would have occurred had the acquisition occurred as of the beginning of the year prior to the acquisition. In particular, no adjustments have been made to eliminate the impact of other-than-temporary impairment losses and losses recognized on the sale of securities that may not have been necessary had the investment securities been recorded at fair value as of the beginning of the year prior to the date of acquisition. The unaudited pro forma information does not consider any changes to the provision for credit losses resulting from recording loan assets at fair value. Additionally, Columbia expects to achieve further operating cost savings and other business synergies, including revenue growth as a result of the acquisition, which are not reflected in the pro forma amounts that follow. As a result, actual amounts would have differed from the unaudited pro forma information presented.
Unaudited Pro Forma
Nine Months Ended September 30,
2017
(in thousands except per share)
Total revenues (net interest income plus noninterest income)
$
432,060
Net income
$
122,410
Earnings per share - basic
$
1.70
Earnings per share - diluted
$
1.70
The following table shows the impact of the acquisition-related expenses related to the acquisition of Pacific Continental for the periods indicated to the various components of noninterest expense:
Three Months Ended September 30,
Nine Months Ended September 30,
2018
2017
2018
2017
(in thousands)
Noninterest Expense
Compensation and employee benefits
$
923
$
3
$
3,410
$
3
Occupancy
29
593
1,619
945
Advertising and promotion
—
184
534
201
Data processing
20
66
941
539
Legal and professional fees
102
157
893
1,587
Taxes, licenses and fees
—
—
—
3
Other
7
168
771
280
Total impact of acquisition-related costs to noninterest expense
$
1,081
$
1,171
$
8,168
$
3,558
10
Table of Contents
4.
Securities
The following table summarizes the amortized cost, gross unrealized gains and losses and the resulting fair value of debt securities available for sale:
Amortized
Cost
Gross
Unrealized
Gains
Gross
Unrealized
Losses
Fair Value
September 30, 2018
(in thousands)
U.S. government agency and government-sponsored enterprise mortgage-backed securities and collateralized mortgage obligations
$
1,997,736
$
295
$
(69,199
)
$
1,928,832
State and municipal securities
578,132
1,927
(12,241
)
567,818
U.S. government agency and government-sponsored enterprise securities
433,267
37
(9,087
)
424,217
U.S. government securities
251
—
(4
)
247
Total
$
3,009,386
$
2,259
$
(90,531
)
$
2,921,114
December 31, 2017
U.S. government agency and government-sponsored enterprise mortgage-backed securities and collateralized mortgage obligations
$
1,752,236
$
1,815
$
(27,326
)
$
1,726,725
State and municipal securities
593,940
6,023
(3,959
)
596,004
U.S. government agency and government-sponsored enterprise securities
416,894
642
(2,762
)
414,774
U.S. government securities
251
—
(3
)
248
Total
$
2,763,321
$
8,480
$
(34,050
)
$
2,737,751
The following table provides the proceeds and both gross realized gains and losses on sales of debt securities available for sale as well as other securities gains and losses for the periods indicated:
Three Months Ended
Nine Months Ended
September 30,
September 30,
2018
2017
2018
2017
(in thousands)
Proceeds from sales of debt securities available for sale
$
—
$
—
$
32,330
$
—
Gross realized gains from sales of debt securities available for sale
$
—
$
—
$
235
$
—
Gross realized losses from sales of debt securities available for sale
—
—
(129
)
—
Other securities losses, net (1)
(62
)
—
(179
)
—
Investment securities losses, net
$
(62
)
$
—
$
(73
)
$
—
__________
(1) Other securities losses, net includes net unrealized loss activity associated with equity securities. There were no sales of equity securities during the periods presented.
The scheduled contractual maturities of debt securities available for sale at
September 30, 2018
are presented as follows:
September 30, 2018
Amortized Cost
Fair Value
(in thousands)
Due within one year
$
126,071
$
126,253
Due after one year through five years
612,279
598,770
Due after five years through ten years
1,144,161
1,113,290
Due after ten years
1,126,875
1,082,801
Total debt securities available for sale
$
3,009,386
$
2,921,114
11
Table of Contents
The following table summarizes the carrying value of securities pledged as collateral to secure public deposits, borrowings and other purposes as permitted or required by law:
September 30, 2018
(in thousands)
Washington and Oregon State to secure public deposits
$
256,078
Federal Reserve Bank to secure borrowings
51,843
Other securities pledged
119,981
Total securities pledged as collateral
$
427,902
The following table shows the gross unrealized losses and fair value of the Company’s debt securities available for sale with unrealized losses that are not deemed to be other-than-temporarily impaired, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position at
September 30, 2018
and
December 31, 2017
:
Less than 12 Months
12 Months or More
Total
Fair
Value
Unrealized
Losses
Fair
Value
Unrealized
Losses
Fair
Value
Unrealized
Losses
September 30, 2018
(in thousands)
U.S. government agency and government-sponsored enterprise mortgage-backed securities and collateralized mortgage obligations
$
1,084,529
$
(26,966
)
$
834,985
$
(42,233
)
$
1,919,514
$
(69,199
)
State and municipal securities
333,523
(6,833
)
96,018
(5,408
)
429,541
(12,241
)
U.S. government agency and government-sponsored enterprise securities
300,519
(6,269
)
120,102
(2,818
)
420,621
(9,087
)
U.S. government securities
—
—
247
(4
)
247
(4
)
Total
$
1,718,571
$
(40,068
)
$
1,051,352
$
(50,463
)
$
2,769,923
$
(90,531
)
December 31, 2017
U.S. government agency and government-sponsored enterprise mortgage-backed securities and collateralized mortgage obligations
$
816,678
$
(6,710
)
$
717,211
$
(20,616
)
$
1,533,889
$
(27,326
)
State and municipal securities
220,019
(1,723
)
75,172
(2,236
)
295,191
(3,959
)
U.S. government agency and government-sponsored enterprise securities
184,046
(1,006
)
155,983
(1,756
)
340,029
(2,762
)
U.S. government securities
249
(3
)
—
—
249
(3
)
Total
$
1,220,992
$
(9,442
)
$
948,366
$
(24,608
)
$
2,169,358
$
(34,050
)
At
September 30, 2018
, there were
481
U.S. government agency and government-sponsored enterprise mortgage-backed securities and collateralized mortgage obligations securities in an unrealized loss position, of which
153
were in a continuous loss position for 12 months or more. The decline in fair value is attributable to changes in interest rates relative to where these investments fall within the yield curve and their individual characteristics. Because the Company does not intend to sell these securities nor does the Company consider it more likely than not that it will be required to sell these securities before the recovery of amortized cost basis, which may be upon maturity, the Company does not consider these investments to be other-than-temporarily impaired at
September 30, 2018
.
At
September 30, 2018
, there were
458
state and municipal government securities in an unrealized loss position, of which
92
were in a continuous loss position for 12 months or more. The unrealized losses on state and municipal securities were caused by interest rate changes or widening of market spreads subsequent to the purchase of the individual securities. Management monitors published credit ratings of these securities for adverse changes. As of
September 30, 2018
, none of the rated obligations of state and local government entities held by the Company had a below investment grade credit rating. Because the credit quality of these securities are investment grade and the Company does not intend to sell these securities nor does the Company consider it more likely than not that it will be required to sell these securities before the recovery of amortized cost basis, which may be upon maturity, the Company does not consider these investments to be other-than-temporarily impaired at
September 30, 2018
.
12
Table of Contents
At
September 30, 2018
, there were
54
U.S. government agency and government-sponsored enterprise securities in an unrealized loss position, of which
14
were in a continuous loss position for 12 months or more. The decline in fair value is attributable to changes in interest rates relative to where these investments fall within the yield curve and their individual characteristics. Because the Company does not currently intend to sell these securities nor does the Company consider it more likely than not that it will be required to sell these securities before the recovery of amortized cost basis, which may be upon maturity, the Company does not consider these investments to be other-than-temporarily impaired at
September 30, 2018
.
At
September 30, 2018
, there was
one
U.S. government security in an unrealized loss position, which was also in a continuous loss position for 12 months or more. The decline in fair value is attributable to changes in interest rates relative to where this investment falls within the yield curve and its individual characteristics. Because the Company does not currently intend to sell this security nor does the Company consider it more likely than not that it will be required to sell this security before the recovery of amortized cost basis, which may be upon maturity, the Company does not consider this investment to be other-than-temporarily impaired at
September 30, 2018
.
5.
Loans
The Company’s loan portfolio includes originated and purchased loans. Originated loans and purchased loans for which there was no evidence of credit deterioration at their acquisition date and it was probable that we would be able to collect all contractually required payments are referred to collectively as loans, excluding purchased credit impaired loans. Purchased loans for which there was, at acquisition date, evidence of credit deterioration since their origination and it was probable that we would be unable to collect all contractually required payments are referred to as purchased credit impaired loans, or “PCI loans.”
The following is an analysis of the loan portfolio by segment (net of unearned income):
September 30, 2018
December 31, 2017
Loans, excluding PCI loans
PCI Loans
Total
Loans, excluding PCI loans
PCI Loans
Total
(in thousands)
Commercial business
$
3,554,147
$
11,164
$
3,565,311
$
3,377,324
$
12,628
$
3,389,952
Real estate:
One-to-four family residential
232,924
8,356
241,280
188,396
12,395
200,791
Commercial and multifamily residential
3,786,615
66,748
3,853,363
3,825,739
75,594
3,901,333
Total real estate
4,019,539
75,104
4,094,643
4,014,135
87,989
4,102,124
Real estate construction:
One-to-four family residential
211,629
159
211,788
200,518
177
200,695
Commercial and multifamily residential
349,328
579
349,907
371,931
607
372,538
Total real estate construction
560,957
738
561,695
572,449
784
573,233
Consumer
327,863
8,930
336,793
334,190
11,269
345,459
Less: Net unearned income
(44,125
)
—
(44,125
)
(52,111
)
—
(52,111
)
Total loans, net of unearned income
8,418,381
95,936
8,514,317
8,245,987
112,670
8,358,657
Less: Allowance for loan and lease losses
(79,770
)
(4,017
)
(83,787
)
(68,739
)
(6,907
)
(75,646
)
Total loans, net
$
8,338,611
$
91,919
$
8,430,530
$
8,177,248
$
105,763
$
8,283,011
Loans held for sale
$
5,275
$
—
$
5,275
$
5,766
$
—
$
5,766
At
September 30, 2018
and
December 31, 2017
, the Company had no material foreign activities. Substantially all of the Company’s loans and unfunded commitments are geographically concentrated in its service areas within the states of Washington, Oregon and Idaho.
The Company has made loans to executive officers and directors of the Company and related interests. These loans are made on the same terms, including interest rates and collateral, as those prevailing at the time for comparable transactions with unrelated persons and do not involve more than the normal risk of collectability. The aggregate dollar amount of these loans was
$9.7 million
and
$10.0 million
at
September 30, 2018
and
December 31, 2017
, respectively. During the first
nine
months of
2018
, there were
$14 thousand
in advances and
$226 thousand
in repayments.
13
Table of Contents
At
September 30, 2018
and
December 31, 2017
,
$3.18 billion
and
$2.25 billion
of commercial and residential real estate loans were pledged as collateral on Federal Home Loan Bank of Des Moines (“FHLB”) borrowings and additional borrowing capacity. The Company has also pledged
$76.2 million
and
$70.2 million
of commercial loans to the Federal Reserve Bank for additional borrowing capacity at
September 30, 2018
and
December 31, 2017
, respectively.
The following is an analysis of nonaccrual loans as of
September 30, 2018
and
December 31, 2017
:
September 30, 2018
December 31, 2017
Recorded
Investment
Nonaccrual
Loans
Unpaid Principal
Balance
Nonaccrual
Loans
Recorded
Investment
Nonaccrual
Loans
Unpaid Principal
Balance
Nonaccrual
Loans
(in thousands)
Commercial business:
Secured
$
45,753
$
57,049
$
45,410
$
56,865
Unsecured
—
—
50
49
Real estate:
One-to-four family residential
501
508
785
1,182
Commercial & multifamily residential:
Commercial land
2,461
2,470
2,628
2,623
Income property
1,873
2,523
4,284
5,410
Owner occupied
6,678
6,992
7,029
7,270
Real estate construction:
One-to-four family residential:
Land and acquisition
318
318
25
26
Residential construction
—
—
1,829
1,828
Consumer
2,748
2,937
4,149
4,633
Total
$
60,332
$
72,797
$
66,189
$
79,886
14
Table of Contents
Loans, excluding purchased credit impaired loans
The following is an aging of the recorded investment of the loan portfolio as of
September 30, 2018
and
December 31, 2017
:
Current
Loans
30 - 59
Days
Past Due
60 - 89
Days
Past Due
Greater
than 90
Days Past
Due
Total
Past Due
Nonaccrual
Loans
Total Loans
September 30, 2018
(in thousands)
Commercial business:
Secured
$
3,365,159
$
7,141
$
2,258
$
—
$
9,399
$
45,753
$
3,420,311
Unsecured
117,801
1,118
—
—
1,118
—
118,919
Real estate:
One-to-four family residential
229,685
341
784
—
1,125
501
231,311
Commercial & multifamily residential:
Commercial land
278,777
—
—
—
—
2,461
281,238
Income property
1,880,405
3,339
2,073
—
5,412
1,873
1,887,690
Owner occupied
1,588,662
1,929
—
—
1,929
6,678
1,597,269
Real estate construction:
One-to-four family residential:
Land and acquisition
5,320
325
—
—
325
318
5,963
Residential construction
200,484
4,144
—
—
4,144
—
204,628
Commercial & multifamily residential:
Income property
253,470
—
166
—
166
—
253,636
Owner occupied
90,511
—
—
—
—
—
90,511
Consumer
322,085
1,788
284
—
2,072
2,748
326,905
Total
$
8,332,359
$
20,125
$
5,565
$
—
$
25,690
$
60,332
$
8,418,381
Current
Loans
30 - 59
Days
Past Due
60 - 89
Days
Past Due
Greater
than 90
Days Past
Due
Total
Past Due
Nonaccrual
Loans
Total Loans
December 31, 2017
(in thousands)
Commercial business:
Secured
$
3,185,321
$
2,530
$
2,400
$
—
$
4,930
$
45,410
$
3,235,661
Unsecured
123,524
100
501
—
601
50
124,175
Real estate:
One-to-four family residential
184,256
1,111
402
—
1,513
785
186,554
Commercial & multifamily residential:
Commercial land
292,680
92
—
581
673
2,628
295,981
Income property
1,898,655
2,426
971
—
3,397
4,284
1,906,336
Owner occupied
1,590,004
2,485
468
—
2,953
7,029
1,599,986
Real estate construction:
One-to-four family residential:
Land and acquisition
9,882
—
—
—
—
25
9,907
Residential construction
187,862
—
—
—
—
1,829
189,691
Commercial & multifamily residential:
Income property
293,028
—
—
—
—
—
293,028
Owner occupied
72,443
—
—
—
—
—
72,443
Consumer
325,928
1,446
702
—
2,148
4,149
332,225
Total
$
8,163,583
$
10,190
$
5,444
$
581
$
16,215
$
66,189
$
8,245,987
15
Table of Contents
The following is an analysis of impaired loans as of
September 30, 2018
and
December 31, 2017
:
Recorded Investment
of Loans
Collectively Measured
for Contingency
Provision
Recorded Investment
of Loans
Individually
Measured for
Specific
Impairment
Impaired Loans With
Recorded Allowance
Impaired Loans Without
Recorded Allowance
Recorded
Investment
Unpaid
Principal
Balance
Related
Allowance
Recorded
Investment
Unpaid
Principal
Balance
September 30, 2018
(in thousands)
Commercial business:
Secured
$
3,379,535
$
40,776
$
7,402
$
7,875
$
1,139
$
33,374
$
38,293
Unsecured
118,897
22
—
—
—
22
21
Real estate:
One-to-four family residential
230,915
396
337
606
8
59
256
Commercial & multifamily residential:
Commercial land
279,008
2,230
—
—
—
2,230
2,274
Income property
1,884,936
2,754
110
175
1
2,644
2,789
Owner occupied
1,587,550
9,719
3,274
4,693
71
6,445
6,692
Real estate construction:
One-to-four family residential:
Land and acquisition
5,963
—
—
—
—
—
—
Residential construction
204,628
—
—
—
—
—
—
Commercial & multifamily residential:
Income property
253,636
—
—
—
—
—
—
Owner occupied
86,461
4,050
—
—
—
4,050
4,050
Consumer
322,162
4,743
3,702
3,953
36
1,041
1,056
Total
$
8,353,691
$
64,690
$
14,825
$
17,302
$
1,255
$
49,865
$
55,431
Recorded Investment
of Loans
Collectively Measured
for Contingency
Provision
Recorded Investment
of Loans
Individually
Measured for
Specific
Impairment
Impaired Loans With
Recorded Allowance
Impaired Loans Without
Recorded Allowance
Recorded
Investment
Unpaid
Principal
Balance
Related
Allowance
Recorded
Investment
Unpaid
Principal
Balance
December 31, 2017
(in thousands)
Commercial business:
Secured
$
3,195,649
$
40,012
$
3,808
$
3,937
$
1,867
$
36,204
$
42,314
Unsecured
124,150
25
25
24
3
—
—
Real estate:
One-to-four family residential
185,659
895
867
1,408
103
28
337
Commercial & multifamily residential:
Commercial land
293,694
2,287
—
—
—
2,287
2,282
Income property
1,901,313
5,023
2,768
3,328
185
2,255
2,601
Owner occupied
1,591,298
8,688
77
80
3
8,611
10,077
Real estate construction:
One-to-four family residential:
Land and acquisition
9,907
—
—
—
—
—
—
Residential construction
188,481
1,210
—
—
—
1,210
1,210
Commercial & multifamily residential:
Income property
293,028
—
—
—
—
—
—
Owner occupied
68,393
4,050
—
—
—
4,050
4,050
Consumer
325,210
7,015
5,303
5,568
199
1,712
1,864
Total
$
8,176,782
$
69,205
$
12,848
$
14,345
$
2,360
$
56,357
$
64,735
16
Table of Contents
The following table provides additional information on impaired loans for the
three
and
nine
month periods indicated:
Three Months Ended September 30,
Nine Months Ended September 30,
2018
2017
2018
2017
Average Recorded
Investment
Impaired Loans
Interest Recognized
on
Impaired Loans
Average Recorded
Investment
Impaired Loans
Interest Recognized
on
Impaired Loans
Average Recorded
Investment
Impaired Loans
Interest Recognized
on
Impaired Loans
Average Recorded
Investment
Impaired Loans
Interest Recognized
on
Impaired Loans
(in thousands)
Commercial business:
Secured
$
43,805
$
2
$
22,395
$
2
$
43,055
$
43
$
15,349
$
25
Unsecured
444
—
—
—
234
1
—
—
Real estate:
One-to-four family residential
545
12
856
15
713
30
688
37
Commercial & multifamily residential:
Commercial land
2,246
26
2,549
—
2,407
26
2,026
—
Income property
2,443
34
4,214
21
3,367
96
4,137
27
Owner occupied
9,349
124
4,530
127
8,986
333
4,496
319
Real estate construction:
One-to-four family residential:
Land and acquisition
—
—
—
—
—
—
4
—
Residential construction
—
—
—
—
605
—
84
—
Commercial & multifamily residential:
Owner occupied
4,050
72
2,025
151
4,050
174
1,012
151
Consumer
5,646
44
6,054
58
6,135
110
5,712
105
Total
$
68,528
$
314
$
42,623
$
374
$
69,552
$
813
$
33,508
$
664
17
Table of Contents
The following is an analysis of loans classified as troubled debt restructurings (“TDR”) during the
three
and
nine
months ended
September 30, 2018
and
2017
:
Three months ended September 30, 2018
Three months ended September 30, 2017
Number of TDR Modifications
Pre-Modification
Outstanding
Recorded
Investment
Post-Modification
Outstanding
Recorded
Investment
Number of TDR Modifications
Pre-Modification
Outstanding
Recorded
Investment
Post-Modification
Outstanding
Recorded
Investment
(dollars in thousands)
Commercial business:
Secured
1
$
14,511
$
14,511
2
$
808
$
808
Real estate:
One-to-four family residential
—
—
—
2
201
201
Commercial and multifamily residential:
Income property
—
—
—
1
1,152
1,152
Owner occupied
—
—
—
1
78
78
Real estate construction:
Commercial and multifamily residential:
Owner occupied
—
—
—
1
4,050
4,050
Consumer
3
123
123
17
1,672
1,672
Total
4
$
14,634
$
14,634
24
$
7,961
$
7,961
Nine months ended September 30, 2018
Nine months ended September 30, 2017
Number of TDR Modifications
Pre-Modification
Outstanding
Recorded
Investment
Post-Modification
Outstanding
Recorded
Investment
Number of TDR Modifications
Pre-Modification
Outstanding
Recorded
Investment
Post-Modification
Outstanding
Recorded
Investment
(dollars in thousands)
Commercial business:
Secured
9
$
17,605
$
17,605
7
$
2,586
$
2,586
Real estate:
One-to-four family residential
—
—
—
3
583
583
Commercial and multifamily residential:
Income property
1
891
891
1
1,152
1,152
Owner occupied
—
—
—
1
78
78
Real estate construction:
Commercial and multifamily residential:
Owner occupied
—
—
—
1
4,050
4,050
Consumer
18
2,540
2,540
35
4,033
4,033
Total
28
$
21,036
$
21,036
48
$
12,482
$
12,482
The Company’s loans classified as TDR are loans that have been modified or the borrower has been granted special concessions due to financial difficulties that, if not for the challenges of the borrower, the Company would not otherwise consider. The TDR modifications or concessions are made to increase the likelihood that these borrowers with financial difficulties will be able to satisfy their debt obligations as amended. The concessions granted in the restructurings summarized in the table above largely consisted of maturity extensions, interest rate modifications or a combination of both. In limited circumstances, a reduction in the principal balance of the loan could also be made as a concession. Credit losses for loans classified as TDR are measured on the same basis as impaired loans. For impaired loans, an allowance is established when the collateral value less selling costs (or discounted cash flows or observable market price) of the impaired loan is lower than the recorded investment of that loan.
The Company had commitments to lend
$16.2 million
of additional funds on loans classified as TDR as of
September 30, 2018
. The Company had
$506 thousand
of such commitments at
December 31, 2017
. The Company did not have any loans modified as TDR that defaulted within 12 months of being modified as TDR during the
three
and
nine
months ended
September 30, 2018
and
2017
.
18
Table of Contents
Purchased Credit Impaired Loans
Purchased credit impaired (“PCI”) loans are accounted for under ASC 310-30 and initially measured at fair value based on expected future cash flows over the life of the loans. Loans that have common risk characteristics are aggregated into pools. The Company remeasures contractual and expected cash flows, at the pool-level, on a quarterly basis.
Contractual cash flows are calculated based upon the loan pool terms after applying a prepayment factor. Calculation of the applied prepayment factor for contractual cash flows is the same as described below for expected cash flows.
Inputs to the determination of expected cash flows include cumulative default and prepayment data as well as loss severity and recovery lag information. Cumulative default and prepayment data are calculated via a transition matrix, which utilizes probability values of a loan pool transitioning into a particular delinquency state (e.g. 0-30 days past due, 31 to 60 days, etc.) given its delinquency state at the remeasurement date. Loss severity factors are based upon either actual charge-off data within the loan pools or industry averages, and recovery lags are based upon the collateral within the loan pools.
The excess of cash flows expected to be collected over the initial fair value of purchased credit impaired loans is referred to as the accretable yield and is accreted into interest income over the estimated life of the acquired loans using the effective yield method. Other adjustments to the accretable yield include changes in the estimated remaining life of the acquired loans, changes in expected cash flows and changes of indices for acquired loans with variable interest rates.
The following is an analysis of our PCI loans, net of related allowance for losses and remaining valuation discounts as of
September 30, 2018
and
December 31, 2017
:
September 30, 2018
December 31, 2017
(in thousands)
Commercial business
$
11,603
$
13,753
Real estate:
One-to-four family residential
10,243
14,610
Commercial and multifamily residential
70,344
79,211
Total real estate
80,587
93,821
Real estate construction:
One-to-four family residential
159
177
Commercial and multifamily residential
552
595
Total real estate construction
711
772
Consumer
9,880
12,412
Subtotal of PCI loans
102,781
120,758
Less:
Valuation discount resulting from acquisition accounting
6,845
8,088
Allowance for loan losses
4,017
6,907
PCI loans, net of allowance for loan losses
$
91,919
$
105,763
The following table shows the changes in accretable yield for PCI loans for the
three
and
nine
months ended
September 30, 2018
and
2017
:
Three Months Ended September 30,
Nine Months Ended September 30,
2018
2017
2018
2017
(in thousands)
Balance at beginning of period
$
25,350
$
35,706
$
31,176
$
45,191
Accretion
(2,233
)
(2,766
)
(6,435
)
(9,830
)
Disposals
(221
)
—
(387
)
(158
)
Reclassifications from (to) nonaccretable difference
279
(892
)
(1,179
)
(3,155
)
Balance at end of period
$
23,175
$
32,048
$
23,175
$
32,048
19
Table of Contents
6.
Allowance for Loan and Lease Losses and Unfunded Commitments and Letters of Credit
We record an allowance for loan and lease losses (the “allowance”) to recognize management’s estimate of credit losses incurred in the loan portfolio at each balance sheet date. We have used the same methodology for allowance calculations during the
nine
months ended
September 30, 2018
and
2017
.
The following tables show a detailed analysis of the allowance for the
three
and
nine
months ended
September 30, 2018
and
2017
:
Beginning
Balance
Charge-offs
Recoveries
Provision (Recapture)
Ending
Balance
Specific
Reserve
General
Allocation
Three months ended September 30, 2018
(in thousands)
Commercial business:
Secured
$
40,350
$
(576
)
$
496
$
2,912
$
43,182
$
1,139
$
42,043
Unsecured
2,443
(30
)
51
(41
)
2,423
—
2,423
Real estate:
One-to-four family residential
461
—
21
(110
)
372
8
364
Commercial & multifamily residential:
Commercial land
3,278
—
8
(87
)
3,199
—
3,199
Income property
4,102
—
202
(292
)
4,012
1
4,011
Owner occupied
4,356
—
3
316
4,675
71
4,604
Real estate construction:
One-to-four family residential:
Land and acquisition
848
—
582
(742
)
688
—
688
Residential construction
4,572
—
1
660
5,233
—
5,233
Commercial & multifamily residential:
Income property
7,367
—
—
573
7,940
—
7,940
Owner occupied
2,299
—
—
138
2,437
—
2,437
Consumer
5,292
(277
)
266
(258
)
5,023
36
4,987
Purchased credit impaired
4,782
(1,208
)
945
(502
)
4,017
—
4,017
Unallocated
—
—
—
586
586
—
586
Total
$
80,150
$
(2,091
)
$
2,575
$
3,153
$
83,787
$
1,255
$
82,532
Beginning
Balance
Charge-offs
Recoveries
Provision (Recapture)
Ending
Balance
Specific
Reserve
General
Allocation
Nine months ended September 30, 2018
(in thousands)
Commercial business:
Secured
$
29,341
$
(8,741
)
$
2,536
$
20,046
$
43,182
$
1,139
$
42,043
Unsecured
2,000
(117
)
356
184
2,423
—
2,423
Real estate:
One-to-four family residential
701
—
389
(718
)
372
8
364
Commercial & multifamily residential:
Commercial land
4,265
—
92
(1,158
)
3,199
—
3,199
Income property
5,672
(223
)
901
(2,338
)
4,012
1
4,011
Owner occupied
5,459
—
19
(803
)
4,675
71
4,604
Real estate construction:
One-to-four family residential:
Land and acquisition
963
—
610
(885
)
688
—
688
Residential construction
3,709
—
6
1,518
5,233
—
5,233
Commercial & multifamily residential:
Income property
7,053
—
—
887
7,940
—
7,940
Owner occupied
4,413
—
—
(1,976
)
2,437
—
2,437
Consumer
5,163
(773
)
796
(163
)
5,023
36
4,987
Purchased credit impaired
6,907
(3,786
)
3,096
(2,200
)
4,017
—
4,017
Unallocated
—
—
—
586
586
—
586
Total
$
75,646
$
(13,640
)
$
8,801
$
12,980
$
83,787
$
1,255
$
82,532
20
Table of Contents
Beginning
Balance
Charge-offs
Recoveries
Provision (Recapture)
Ending
Balance
Specific
Reserve
General
Allocation
Three months ended September 30, 2017
(in thousands)
Commercial business:
Secured
$
39,539
$
(1,362
)
$
550
$
(969
)
$
37,758
$
—
$
37,758
Unsecured
1,147
—
138
(298
)
987
—
987
Real estate:
One-to-four family residential
628
—
40
3
671
26
645
Commercial & multifamily residential:
Commercial land
2,356
—
45
(97
)
2,304
—
2,304
Income property
6,854
—
9
241
7,104
25
7,079
Owner occupied
6,512
—
4
306
6,822
—
6,822
Real estate construction:
One-to-four family residential:
Land and acquisition
361
—
14
(83
)
292
—
292
Residential construction
1,377
—
6
(272
)
1,111
—
1,111
Commercial & multifamily residential:
Income property
985
—
—
279
1,264
—
1,264
Owner occupied
1,382
—
—
(87
)
1,295
—
1,295
Consumer
3,551
(263
)
343
42
3,673
51
3,622
Purchased credit impaired
8,061
(1,633
)
1,389
(473
)
7,344
—
7,344
Unallocated
231
—
—
760
991
—
991
Total
$
72,984
$
(3,258
)
$
2,538
$
(648
)
$
71,616
$
102
$
71,514
Beginning
Balance
Charge-offs
Recoveries
Provision (Recapture)
Ending
Balance
Specific
Reserve
General
Allocation
Nine months ended September 30, 2017
(in thousands)
Commercial business:
Secured
$
36,050
$
(6,071
)
$
3,750
$
4,029
$
37,758
$
—
$
37,758
Unsecured
960
(18
)
247
(202
)
987
—
987
Real estate:
One-to-four family residential
599
(460
)
380
152
671
26
645
Commercial & multifamily residential:
Commercial land
1,797
—
45
462
2,304
—
2,304
Income property
7,342
—
104
(342
)
7,104
25
7,079
Owner occupied
6,439
—
114
269
6,822
—
6,822
Real estate construction:
One-to-four family residential:
Land and acquisition
316
(14
)
61
(71
)
292
—
292
Residential construction
669
—
46
396
1,111
—
1,111
Commercial & multifamily residential:
Income property
404
—
—
860
1,264
—
1,264
Owner occupied
1,192
—
—
103
1,295
—
1,295
Consumer
3,534
(1,156
)
876
419
3,673
51
3,622
Purchased credit impaired
10,515
(5,372
)
3,737
(1,536
)
7,344
—
7,344
Unallocated
226
—
—
765
991
—
991
Total
$
70,043
$
(13,091
)
$
9,360
$
5,304
$
71,616
$
102
$
71,514
21
Table of Contents
Changes in the allowance for unfunded commitments and letters of credit, a component of “Other liabilities” in the Consolidated Balance Sheets, are summarized as follows:
Three Months Ended
Nine Months Ended
September 30,
September 30,
2018
2017
2018
2017
(in thousands)
Balance at beginning of period
$
3,680
$
3,555
$
3,130
$
2,705
Net changes in the allowance for unfunded commitments and letters of credit
275
(75
)
825
775
Balance at end of period
$
3,955
$
3,480
$
3,955
$
3,480
Risk Elements
The extension of credit in the form of loans or other credit products to individuals and businesses is one of our principal business activities. Our policies and applicable laws and regulations require risk analysis as well as ongoing portfolio and credit management. We manage our credit risk through lending limit constraints, credit review, approval policies and extensive, ongoing internal monitoring. We also manage credit risk through diversification of the loan portfolio by type of loan, type of industry and type of borrower and by limiting the aggregation of debt to a single borrower.
Risk ratings are reviewed and updated whenever appropriate, with more periodic reviews as the risk and dollar value of loss on the loan increases. In the event full collection of principal and interest is not reasonably assured, the loan is appropriately downgraded and, if warranted, placed on nonaccrual status even though the loan may be current as to principal and interest payments. Additionally, we assess whether an impairment of a loan warrants specific reserves or a write-down of the loan.
Pass rated loans are generally considered to have sufficient sources of repayment in order to repay the loan in full in accordance with all terms and conditions. Special Mention rated loans have potential weaknesses that, if left uncorrected, may result in deterioration of the repayment prospects for the asset or in the Company’s credit position at some future date. Loans with a risk rating of Substandard or worse are reviewed to assess the ability of our borrowers to service all interest and principal obligations and, as a result, the risk rating may be adjusted accordingly. Loans risk rated as Substandard reflect loans where a loss is possible if loan weaknesses are not corrected. Doubtful rated loans have a high probability of loss; however, the amount of loss has not yet been determined. Loss rated loans are considered uncollectable and when identified, are charged off.
22
Table of Contents
The following is an analysis of the credit quality of our loan portfolio, excluding PCI loans, as of
September 30, 2018
and
December 31, 2017
:
Pass
Special Mention
Substandard
Doubtful
Loss
Total
September 30, 2018
(in thousands)
Loans, excluding PCI loans:
Commercial business:
Secured
$
3,202,147
$
83,986
$
134,178
$
—
$
—
$
3,420,311
Unsecured
118,885
33
1
—
—
118,919
Real estate:
One-to-four family residential
229,704
—
1,607
—
—
231,311
Commercial and multifamily residential:
Commercial land
272,838
3,423
4,977
—
—
281,238
Income property
1,857,338
19,474
10,878
—
—
1,887,690
Owner occupied
1,532,093
27,182
37,994
—
—
1,597,269
Real estate construction:
One-to-four family residential:
Land and acquisition
5,645
—
318
—
—
5,963
Residential construction
204,628
—
—
—
—
204,628
Commercial and multifamily residential:
Income property
253,636
—
—
—
—
253,636
Owner occupied
86,461
—
4,050
—
—
90,511
Consumer
322,595
—
4,310
—
—
326,905
Total
$
8,085,970
$
134,098
$
198,313
$
—
$
—
8,418,381
Less:
Allowance for loan and lease losses
79,770
Loans, excluding PCI loans, net
$
8,338,611
Pass
Special Mention
Substandard
Doubtful
Loss
Total
December 31, 2017
(in thousands)
Loans, excluding PCI loans:
Commercial business:
Secured
$
3,049,031
$
64,600
$
122,030
$
—
$
—
$
3,235,661
Unsecured
123,621
—
554
—
—
124,175
Real estate:
One-to-four family residential
183,312
1,186
2,056
—
—
186,554
Commercial and multifamily residential:
Commercial land
283,673
5,204
7,104
—
—
295,981
Income property
1,857,832
17,181
31,323
—
—
1,906,336
Owner occupied
1,546,775
7,380
45,831
—
—
1,599,986
Real estate construction:
One-to-four family residential:
Land and acquisition
9,882
—
25
—
—
9,907
Residential construction
187,863
—
1,828
—
—
189,691
Commercial and multifamily residential:
Income property
293,028
—
—
—
—
293,028
Owner occupied
68,393
—
4,050
—
—
72,443
Consumer
323,129
—
9,096
—
—
332,225
Total
$
7,926,539
$
95,551
$
223,897
$
—
$
—
8,245,987
Less:
Allowance for loan and lease losses
68,739
Loans, excluding PCI loans, net
$
8,177,248
23
Table of Contents
The following is an analysis of the credit quality of our PCI loan portfolio as of
September 30, 2018
and
December 31, 2017
:
Pass
Special Mention
Substandard
Doubtful
Loss
Total
September 30, 2018
(in thousands)
PCI loans:
Commercial business:
Secured
$
9,732
$
—
$
947
$
—
$
—
$
10,679
Unsecured
824
—
100
—
—
924
Real estate:
One-to-four family residential
10,021
—
222
—
—
10,243
Commercial and multifamily residential:
Commercial land
10,583
—
—
—
—
10,583
Income property
20,444
—
1,898
—
—
22,342
Owner occupied
37,042
—
377
—
—
37,419
Real estate construction:
One-to-four family residential:
Land and acquisition
155
—
4
—
—
159
Residential construction
—
—
—
—
—
—
Commercial and multifamily residential:
Income property
552
—
—
—
—
552
Owner occupied
—
—
—
—
—
—
Consumer
9,638
—
242
—
—
9,880
Total
$
98,991
$
—
$
3,790
$
—
$
—
102,781
Less:
Valuation discount resulting from acquisition accounting
6,845
Allowance for loan losses
4,017
PCI loans, net
$
91,919
Pass
Special Mention
Substandard
Doubtful
Loss
Total
December 31, 2017
(in thousands)
PCI loans:
Commercial business:
Secured
$
11,918
$
—
$
723
$
—
$
—
$
12,641
Unsecured
1,045
—
67
—
—
1,112
Real estate:
One-to-four family residential
13,817
—
793
—
—
14,610
Commercial and multifamily residential:
Commercial land
9,460
349
—
—
—
9,809
Income property
25,981
—
35
—
—
26,016
Owner occupied
42,617
—
769
—
—
43,386
Real estate construction:
One-to-four family residential:
Land and acquisition
169
—
8
—
—
177
Residential construction
—
—
—
—
—
—
Commercial and multifamily residential:
Income property
595
—
—
—
—
595
Owner occupied
—
—
—
—
—
—
Consumer
11,705
—
707
—
—
12,412
Total
$
117,307
$
349
$
3,102
$
—
$
—
120,758
Less:
Valuation discount resulting from acquisition accounting
8,088
Allowance for loan losses
6,907
PCI loans, net
$
105,763
24
Table of Contents
7.
Other Real Estate Owned (“OREO”)
The following tables set forth activity in OREO for the
three
and
nine
months ended
September 30, 2018
and
2017
:
Three Months Ended September 30,
Nine Months Ended September 30,
2018
2017
2018
2017
(in thousands)
Balance, beginning of period
$
7,080
$
4,058
$
13,298
$
5,998
Transfers in
794
74
1,200
74
Valuation adjustments
(495
)
(138
)
(697
)
(364
)
Proceeds from sale of OREO property
(47
)
(182
)
(5,868
)
(1,901
)
Loss on sale of OREO, net
(1
)
(130
)
(602
)
(125
)
Balance, end of period
$
7,331
$
3,682
$
7,331
$
3,682
At
September 30, 2018
, there were
$60 thousand
in foreclosed residential real estate properties held as OREO and the recorded investment of consumer mortgage loans secured by residential real estate properties for which formal foreclosure proceedings were in process was
$736 thousand
.
8.
Goodwill and Other Intangible Assets
In accordance with the Intangibles – Goodwill and Other topic of the FASB ASC, goodwill is not amortized but is reviewed for potential impairment at the reporting unit level. Management analyzes its goodwill for impairment on an annual basis on July 31 and between annual tests in certain circumstances such as material adverse changes in legal, business, regulatory and economic factors. An impairment loss is recorded to the extent that the carrying amount of goodwill exceeds its implied fair value. The Company performed an annual impairment assessment as of July 31, 2018 and concluded that there was no impairment.
The core deposit intangible (“CDI”) is evaluated for impairment if events and circumstances indicate a possible impairment. The CDI is amortized on an accelerated basis over an estimated life of
10 years
.
The following table sets forth activity for goodwill and other intangible assets for the periods indicated:
Three Months Ended September 30,
Nine Months Ended September 30,
2018
2017
2018
2017
(in thousands)
Goodwill
Total goodwill (1)
$
765,842
$
382,762
$
765,842
$
382,762
Other intangible assets, net
Core deposit intangible:
Gross core deposit intangible balance at beginning of period
105,473
58,598
105,473
58,598
Accumulated amortization at beginning of period
(54,495
)
(44,484
)
(48,219
)
(41,886
)
Core deposit intangible, net at beginning of period
50,978
14,114
57,254
16,712
CDI current period amortization
(3,070
)
(1,188
)
(9,346
)
(3,786
)
Total core deposit intangible, net at end of period
47,908
12,926
47,908
12,926
Intangible assets not subject to amortization
919
919
919
919
Other intangible assets, net at end of period
48,827
13,845
48,827
13,845
Total goodwill and other intangible assets at end of period
$
814,669
$
396,607
$
814,669
$
396,607
__________
(1)
See Note 3, “Business Combinations,”
for additional information regarding goodwill and intangible assets recorded related to the acquisition of Pacific Continental on November 1, 2017.
25
Table of Contents
The following table provides the estimated future amortization expense of core deposit intangibles for the remaining
three
months ending
December 31, 2018
and the succeeding four years:
Amount
(in thousands)
Year ending December 31,
2018
$
2,890
2019
10,479
2020
8,724
2021
7,264
2022
5,880
9.
Subordinated Debentures
On November 1, 2017, with its acquisition of Pacific Continental, the Company assumed
$35.0 million
in aggregate principal amount of fixed-to-floating rate subordinated debentures (the “Notes”). The Notes are callable at par on June 30, 2021, have a stated maturity of June 30, 2026 and bear interest at a fixed annual rate of
5.875%
per year, from and including June 27, 2016, but excluding June 30, 2021. From and including June 30, 2021 through the maturity date or early redemption date, the interest rate will reset quarterly to an annual interest rate equal to the then-current three-month LIBOR plus
471.5
basis points.
10.
Junior Subordinated Debentures
On November 1, 2017, with its acquisition of Pacific Continental, the Company assumed
$14.4 million
of trust preferred obligations. The Company redeemed
$6.2 million
of these obligations during 2017. The remaining
$8.2 million
of obligations were redeemed in January 2018.
11.
Derivatives and Balance Sheet Offsetting
The Company periodically enters into certain commercial loan interest rate swap agreements in order to provide commercial loan customers the ability to convert from variable to fixed interest rates. Under these agreements, the Company enters into a variable-rate loan agreement with a customer in addition to a swap agreement. This swap agreement effectively converts the customer’s variable rate loan into a fixed rate. The Company then enters into a corresponding swap agreement with a third-party in order to offset its exposure on the variable and fixed components of the customer agreement. As the interest rate swap agreements with the customers and third parties are not designated as hedges under the Derivatives and Hedging topic of the FASB ASC, the instruments are marked to market in earnings. The notional amount of open interest rate swap agreements at
September 30, 2018
and
December 31, 2017
was
$368.1 million
and
$384.7 million
, respectively. During the three and
nine
months ended
September 30, 2018
, mark-to-market
gain
s of
$1 thousand
and
$9 thousand
, respectively, were recorded to “Other” noninterest expense. During the three and
nine
months ended
September 30, 2017
, mark-to-market
gain
s of
$6 thousand
and
$12 thousand
, respectively, were recorded to “Other” noninterest expense.
The following table presents the fair value of derivatives not designated as hedging instruments at
September 30, 2018
and
December 31, 2017
:
Asset Derivatives
Liability Derivatives
September 30, 2018
December 31, 2017
September 30, 2018
December 31, 2017
Balance Sheet
Location
Fair Value
Balance Sheet
Location
Fair Value
Balance Sheet
Location
Fair Value
Balance Sheet
Location
Fair Value
(in thousands)
Interest rate contracts
Other assets
$
10,479
Other assets
$
6,707
Other liabilities
$
10,478
Other liabilities
$
6,714
26
Table of Contents
The Company is party to interest rate contracts and repurchase agreements that are subject to enforceable master netting arrangements or similar agreements. Under these agreements, the Company may have the right to net settle multiple contracts with the same counterparty. The following tables show the gross interest rate swap agreements and repurchase agreements in the Consolidated Balance Sheets and the respective collateral received or pledged in the form of cash or other financial instruments, which are generally marketable securities. The collateral amounts in these tables are limited to the outstanding balances of the related asset or liability. Therefore, instances of overcollateralization are not shown.
Gross Amounts of Recognized Assets/Liabilities
Gross Amounts Offset in the Consolidated Balance Sheets
Net Amounts of Assets/Liabilities Presented in the Consolidated Balance Sheets
Gross Amounts Not Offset in the Consolidated Balance Sheets
Collateral Posted
Net Amount
September 30, 2018
(in thousands)
Assets
Interest rate contracts
$
10,479
$
—
$
10,479
$
—
$
10,479
Liabilities
Interest rate contracts
$
10,478
$
—
$
10,478
$
(9,595
)
$
883
Repurchase agreements
$
62,197
$
—
$
62,197
$
(62,197
)
$
—
December 31, 2017
Assets
Interest rate contracts
$
6,707
$
—
$
6,707
$
—
$
6,707
Liabilities
Interest rate contracts
$
6,714
$
—
$
6,714
$
(6,714
)
$
—
Repurchase agreements
$
79,059
$
—
$
79,059
$
(79,059
)
$
—
The following table presents the class of collateral pledged for repurchase agreements as well as the remaining contractual maturity of the repurchase agreements:
Remaining contractual maturity of the agreements
Overnight and continuous
Up to 30 days
30 - 90 days
Greater than 90 days
Total
September 30, 2018
(in thousands)
Class of collateral pledged for repurchase agreements
U.S. government agency and government-sponsored enterprise mortgage-backed securities and collateralized mortgage obligations
$
62,197
$
—
$
—
$
—
$
62,197
Gross amount of recognized liabilities for repurchase agreements
62,197
Amounts related to agreements not included in offsetting disclosure
$
—
The collateral utilized for the Company’s repurchase agreements is subject to market fluctuations as well as prepayments of principal. The Company monitors the risk of the fair value of its pledged collateral falling below acceptable amounts based on the type of the underlying repurchase agreement. The pledged collateral related to the Company’s
$62.2 million
sweep repurchase agreements, which mature on an overnight basis, is monitored on a daily basis as the underlying sweep accounts can have frequent transaction activity and the amount of pledged collateral is adjusted as necessary.
12.
Commitments and Contingent Liabilities
Lease Commitments:
The Company’s lease commitments consist primarily of leased locations under various non-cancellable operating leases that expire between
2018
and
2043
. The majority of the leases contain renewal options and provisions for increases in rental rates based on an agreed upon index or predetermined escalation schedule.
Financial Instruments with Off-Balance Sheet Risk:
In the normal course of business, the Company makes loan commitments (typically unfunded loans and unused lines of credit) and issues standby letters of credit to accommodate the financial needs of its customers. At
September 30, 2018
and
December 31, 2017
, the Company’s loan commitments amounted to
$2.50 billion
and
$2.62 billion
, respectively.
27
Table of Contents
Standby letters of credit commit the Company to make payments on behalf of customers under specified conditions. Historically, no significant losses have been incurred by the Company under standby letters of credit. Both arrangements have credit risk essentially the same as that involved in extending loans to customers and are subject to the Company’s normal credit policies, including collateral requirements, where appropriate. Standby letters of credit were
$41.8 million
and
$51.3 million
at
September 30, 2018
and
December 31, 2017
, respectively. In addition, commitments under commercial letters of credit used to facilitate customers’ trade transactions and other off-balance sheet liabilities amounted to
$104 thousand
and
$159 thousand
at
September 30, 2018
and
December 31, 2017
, respectively.
Legal Proceedings:
The Company and its subsidiaries are from time to time defendants in and are threatened with various legal proceedings arising from their regular business activities. Management, after consulting with legal counsel, is of the opinion that the ultimate liability, if any, resulting from these pending or threatened actions and proceedings will not have a material effect on the financial statements of the Company.
13.
Shareholders’ Equity
Dividends:
On
January 25, 2018
, the Company declared a regular quarterly cash dividend of
$0.22
per common share payable on
February 21, 2018
to shareholders of record at the close of business on
February 7, 2018
.
On
April 25, 2018
, the Company declared a regular quarterly cash dividend of
$0.26
per common share payable on
May 23, 2018
to shareholders of record at the close of business on
May 9, 2018
.
On
July 25, 2018
, the Company declared a regular quarterly cash dividend of
$0.26
per common share payable on
August 22, 2018
to shareholders of record at the close of business on
August 8, 2018
.
Subsequent to quarter end, on
October 25, 2018
, the Company declared a regular quarterly cash dividend of
$0.26
per common share and a special cash dividend of
$0.14
per common share payable on
November 21, 2018
to shareholders of record at the close of business on
November 7, 2018
.
The payment of cash dividends is subject to federal regulatory requirements for capital levels and other restrictions. In addition, the cash dividends paid by Columbia Bank to the Company are subject to both federal and state regulatory requirements.
28
Table of Contents
14.
Accumulated Other Comprehensive
Loss
The following table shows changes in accumulated other comprehensive income (loss) by component for the
three
and
nine
month periods ended
September 30, 2018
and
2017
:
Unrealized Gains and Losses on Available-for-Sale Securities (1)
Unrealized Gains and Losses on Pension Plan Liability (1)
Total (1)
Three months ended September 30, 2018
(in thousands)
Beginning balance
$
(53,597
)
$
(2,324
)
$
(55,921
)
Other comprehensive loss before reclassifications
(14,149
)
—
(14,149
)
Amounts reclassified from accumulated other comprehensive loss
—
61
61
Net current-period other comprehensive income (loss)
(14,149
)
61
(14,088
)
Ending balance
$
(67,746
)
$
(2,263
)
$
(70,009
)
Three months ended September 30, 2017
Beginning balance
$
(4,969
)
$
(1,559
)
$
(6,528
)
Other comprehensive income before reclassifications
549
—
549
Amounts reclassified from accumulated other comprehensive loss
—
46
46
Net current-period other comprehensive income
549
46
595
Ending balance
$
(4,420
)
$
(1,513
)
$
(5,933
)
Nine months ended September 30, 2018
Beginning balance
$
(19,779
)
$
(2,446
)
$
(22,225
)
Adjustment pursuant to adoption of ASU 2016-01
157
—
157
Other comprehensive loss before reclassifications
(48,043
)
—
(48,043
)
Amounts reclassified from accumulated other comprehensive loss
(81
)
183
102
Net current-period other comprehensive income (loss)
(48,124
)
183
(47,941
)
Ending balance
$
(67,746
)
$
(2,263
)
$
(70,009
)
Nine months ended September 30, 2017
Beginning balance
$
(12,704
)
$
(6,295
)
$
(18,999
)
Other comprehensive income before reclassifications
8,284
4,604
12,888
Amounts reclassified from accumulated other comprehensive loss
—
178
178
Net current-period other comprehensive income
8,284
4,782
13,066
Ending balance
$
(4,420
)
$
(1,513
)
$
(5,933
)
__________
(1) All amounts are net of tax. Amounts in parenthesis indicate debits.
29
Table of Contents
The following table shows details regarding the reclassifications from accumulated other comprehensive income (loss) for the
three
and
nine
month periods ended
September 30, 2018
and
2017
:
Amount Reclassified from Accumulated Other Comprehensive Income (Loss)
Three Months Ended September 30,
Nine Months Ended September 30,
Affected line Item in the Consolidated
2018
2017
2018
2017
Statement of Income
(in thousands)
Unrealized gains and losses on available-for-sale debt securities
Investment securities gains, net
$
—
$
—
$
106
$
—
Investment securities losses, net
—
—
106
—
Total before tax
—
—
(25
)
—
Income tax provision
$
—
$
—
$
81
$
—
Net of tax
Amortization of pension plan liability
Actuarial losses
$
(80
)
$
(72
)
$
(239
)
$
(279
)
Compensation and employee benefits
(80
)
(72
)
(239
)
(279
)
Total before tax
19
26
56
101
Income tax benefit
$
(61
)
$
(46
)
$
(183
)
$
(178
)
Net of tax
15.
Fair Value Accounting and Measurement
The Fair Value Measurements and Disclosures topic of the FASB ASC defines fair value, establishes a consistent framework for measuring fair value and expands disclosure requirements about fair value. We hold fixed and variable rate interest-bearing securities, investments in marketable equity securities and certain other financial instruments, which are carried at fair value. Fair value is determined based upon quoted prices when available or through the use of alternative approaches, such as matrix or model pricing, when market quotes are not readily accessible or available.
The valuation techniques are based upon observable and unobservable inputs. Observable inputs reflect market data obtained from independent sources, while unobservable inputs reflect our own market assumptions. These two types of inputs create the following fair value hierarchy:
Level 1 – Quoted prices for identical instruments in active markets that are accessible at the measurement date.
Level 2 – Quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model derived valuations whose inputs are observable or whose significant value drivers are observable.
Level 3 – Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable.
Fair values are determined as follows:
Securities at fair value are priced using a combination of market activity, industry recognized information sources, yield curves, discounted cash flow models and other factors. These fair value calculations are considered a Level 2 input method under the provisions of the Fair Value Measurements and Disclosures topic of the FASB ASC for all securities other than U.S. Treasury Notes and equity securities, which are considered a Level 1 input method.
Interest rate contract positions are valued in models, which use as their basis, readily observable market parameters and are classified within Level 2 of the valuation hierarchy.
30
Table of Contents
The following table sets forth the Company’s financial assets and liabilities that were accounted for at fair value on a recurring basis at
September 30, 2018
and
December 31, 2017
by level within the fair value hierarchy. Financial assets and liabilities are classified in their entirety based on the lowest level of input that is significant to the fair value measurement:
Fair value
Fair Value Measurements at Reporting Date Using
Level 1
Level 2
Level 3
September 30, 2018
(in thousands)
Assets
Debt securities available for sale:
U.S. government agency and government-sponsored enterprise mortgage-back securities and collateralized mortgage obligations
$
1,928,832
$
—
$
1,928,832
$
—
State and municipal debt securities
567,818
—
567,818
—
U.S. government agency and government-sponsored enterprise securities
424,217
—
424,217
—
U.S. government securities
247
247
—
—
Total debt securities available for sale
$
2,921,114
$
247
$
2,920,867
$
—
Equity securities
$
4,901
$
4,901
$
—
$
—
Other assets (Interest rate contracts)
$
10,479
$
—
$
10,479
$
—
Liabilities
Other liabilities (Interest rate contracts)
$
10,478
$
—
$
10,478
$
—
Fair value
Fair Value Measurements at Reporting Date Using
Level 1
Level 2
Level 3
December 31, 2017
(in thousands)
Assets
Debt securities available for sale:
U.S. government agency and government-sponsored enterprise mortgage-back securities and collateralized mortgage obligations
$
1,726,725
$
—
$
1,726,725
$
—
State and municipal debt securities
596,004
—
596,004
—
U.S. government agency and government-sponsored enterprise securities
414,774
—
414,774
—
U.S. government securities
248
248
—
—
Total debt securities available for sale
$
2,737,751
$
248
$
2,737,503
$
—
Equity securities
$
5,080
$
5,080
$
—
$
—
Other assets (Interest rate contracts)
$
6,707
$
—
$
6,707
$
—
Liabilities
Other liabilities (Interest rate contracts)
$
6,714
$
—
$
6,714
$
—
There were
no
transfers between Level 1 and Level 2 of the valuation hierarchy during the
nine
month periods ended
September 30, 2018
and
2017
. The Company recognizes transfers between levels of the valuation hierarchy based on the valuation level at the end of the reporting period.
31
Table of Contents
Nonrecurring Measurements
Certain assets and liabilities are measured at fair value on a nonrecurring basis after initial recognition such as loans measured for impairment and OREO. The following methods were used to estimate the fair value of each such class of financial instrument:
Impaired loans
—A loan is considered to be impaired when, based on current information and events, it is probable that the Company will be unable to collect all amounts due (both interest and principal) according to the contractual terms of the loan agreement. Impaired loans are measured based on the present value of expected future cash flows discounted at the loan’s effective interest rate, a loan’s observable market price, or the fair market value of the collateral less estimated costs to sell if the loan is a collateral-dependent loan. The impairment evaluations are performed in conjunction with the allowance process on a quarterly basis by officers in the Special Credits group, which reports to the Chief Credit Officer. The Real Estate Appraisal Services Department (“REASD”), which also reports to the Chief Credit Officer, is responsible for obtaining appraisals from third-parties or performing internal evaluations. If an appraisal is obtained from a third-party, the REASD reviews the appraisal to evaluate the adequacy of the appraisal report, including its scope, methods, accuracy and reasonableness.
Other real estate owned
—OREO is real property that the Bank has taken ownership of in partial or full satisfaction of a loan or loans. OREO is generally measured based on the property’s fair market value as indicated by an appraisal or a letter of intent to purchase. OREO is initially recorded at the fair value less estimated costs to sell. This amount becomes the property’s new basis. Any fair value adjustments based on the property’s fair value less estimated costs to sell at the date of acquisition are charged to the allowance, or in the event of a write-up without previous losses charged to the allowance, a credit to earnings is recorded. Management periodically reviews OREO in an effort to ensure the property is recorded at its fair value, net of estimated costs to sell. Any fair value adjustments subsequent to acquisition are charged or credited to earnings. The initial and subsequent evaluations are performed by officers in the Special Credits group, which reports to the Chief Credit Officer. The REASD obtains appraisals from third-parties for OREO and performs internal evaluations. If an appraisal is obtained from a third-party, the REASD reviews the appraisal to evaluate the adequacy of the appraisal report, including its scope, methods, accuracy and reasonableness.
The following tables set forth information related to the Company’s assets that were measured using fair value estimates on a nonrecurring basis during the current and prior year quarterly periods:
Fair value at
September 30, 2018
Fair Value Measurements at Reporting Date Using
Losses During the Three Months Ended
September 30, 2018
Losses During the Nine Months Ended
September 30, 2018
Level 1
Level 2
Level 3
(in thousands)
Impaired loans
$
14,616
$
—
$
—
$
14,616
$
1,208
$
1,208
OREO
1,240
—
—
1,240
445
445
$
15,856
$
—
$
—
$
15,856
$
1,653
$
1,653
Fair value at September 30, 2017
Fair Value Measurements at Reporting Date Using
Losses During the Three Months Ended
September 30, 2017
Losses During the Nine Months Ended September 30, 2017
Level 1
Level 2
Level 3
(in thousands)
Impaired loans
$
843
$
—
$
—
$
843
$
170
$
170
OREO
625
—
—
625
138
138
$
1,468
$
—
$
—
$
1,468
$
308
$
308
The losses on impaired loans disclosed above represent the amount of the specific reserve and/or charge-offs during the period applicable to loans held at period end. The amount of the specific reserve is included in the allowance for loan and lease losses. The losses on OREO disclosed above represent the write-downs taken at foreclosure that were charged to the allowance for loan and lease losses, as well as subsequent changes in any valuation allowances from updated appraisals that were recorded to earnings.
32
Table of Contents
Quantitative information about Level 3 fair value measurements
The range and weighted-average of the significant unobservable inputs used to fair value our Level 3 nonrecurring assets, along with the valuation techniques used, are shown in the following table:
Fair value at
September 30, 2018
Valuation Technique
Unobservable Input
Range (Weighted Average) (1)
(dollars in thousands)
Impaired loans - collateral-dependent (3)
$
14,616
Fair Market Value of Collateral
Adjustment to Stated Value
0.00% - 54.51% (6.66%)
OREO
$
1,240
Fair Market Value of Collateral
Adjustment to Appraisal Value
N/A (2)
(1) Discount applied to appraisal value or stated value (in the case of accounts receivable, fixed assets, and inventory).
(2) Quantitative disclosures are not provided for OREO because there were no adjustments made to the appraisal values.
(3) Collateral consists of accounts receivable, fixed assets, inventory, cash, real estate and state guarantee.
Fair value at September 30, 2017
Valuation Technique
Unobservable Input
Range (Weighted Average) (1)
(dollars in thousands)
Impaired loans - collateral-dependent (3)
$
715
Fair Market Value of Collateral
Adjustment to Stated Value
N/A (2)
Impaired loans - other (4)
$
128
Discounted Cash Flow
Discount Rate
7.75%
OREO
$
625
Fair Market Value of Collateral
Adjustment to Appraisal Value
N/A (2)
(1) Discount rate used in discounted cash flow valuation.
(2) Quantitative disclosures are not provided for collateral-dependent impaired loans and OREO because there were no adjustments made to the appraisal values or stated values during the current period.
(3) Collateral consists of government agency guarantee.
(4) As there was only one impaired loan remeasured using discounted cash flows, a range of discounts could not be provided.
33
Table of Contents
The following tables summarize carrying amounts and estimated fair values of selected financial instruments by level within the fair value hierarchy at
September 30, 2018
and
December 31, 2017
:
September 30, 2018
Carrying
Amount
Fair
Value
Level 1
Level 2
Level 3
(in thousands)
Assets
Cash and due from banks
$
220,706
$
220,706
$
220,706
$
—
$
—
Interest-earning deposits with banks
21,456
21,456
21,456
—
—
Debt securities available for sale
2,921,114
2,921,114
247
2,920,867
—
Equity securities
4,901
4,901
4,901
—
—
FHLB stock
16,640
16,640
—
16,640
—
Loans held for sale
5,275
5,275
—
5,275
—
Loans
8,430,530
8,425,433
—
—
8,425,433
Interest rate contracts
10,479
10,479
—
10,479
—
Liabilities
Time deposits
$
431,496
$
423,165
$
—
$
423,165
$
—
FHLB advances
166,536
166,999
—
166,999
—
Repurchase agreements
62,197
62,197
—
62,197
—
Subordinated debentures
35,508
35,001
—
35,001
—
Interest rate contracts
10,478
10,478
—
10,478
—
December 31, 2017
Carrying
Amount
Fair
Value
Level 1
Level 2
Level 3
(in thousands)
Assets
Cash and due from banks
$
244,615
$
244,615
$
244,615
$
—
$
—
Interest-earning deposits with banks
97,918
97,918
97,918
—
—
Debt securities available for sale
2,737,751
2,737,751
248
2,737,503
—
Equity securities
5,080
5,080
5,080
—
—
FHLB stock
10,440
10,440
—
10,440
—
Loans held for sale
5,766
5,766
—
5,766
—
Loans
8,283,011
8,055,817
—
—
8,055,817
Interest rate contracts
6,707
6,707
—
6,707
—
Liabilities
Time deposits
$
491,045
$
483,095
$
—
$
483,095
$
—
FHLB advances
11,579
12,281
—
12,281
—
Repurchase agreements
79,059
79,070
—
79,070
—
Subordinated debentures
35,647
35,895
—
35,895
—
Junior subordinated debentures
8,248
8,248
—
8,248
—
Interest rate contracts
6,714
6,714
—
6,714
—
34
Table of Contents
16.
Earnings per Common Share
The Company applies the two-class method of computing basic and diluted EPS. Under the two-class method, EPS is determined for each class of common stock and participating security according to dividends declared and participation rights in undistributed earnings. The Company issues restricted shares under share-based compensation plans and preferred shares which qualify as participating securities.
The following table sets forth the computation of basic and diluted earnings per share for the
three
and
nine
months ended
September 30, 2018
and
2017
:
Three Months Ended
Nine Months Ended
September 30,
September 30,
2018
2017
2018
2017
(in thousands except per share)
Basic EPS:
Net income
$
46,415
$
40,769
$
128,134
$
97,100
Less: Earnings allocated to participating securities:
Preferred shares
—
—
—
4
Nonvested restricted shares
504
558
1,413
1,325
Earnings allocated to common shareholders
$
45,911
$
40,211
$
126,721
$
95,771
Weighted average common shares outstanding
72,427
57,566
72,370
57,459
Basic earnings per common share
$
0.63
$
0.70
$
1.75
$
1.67
Diluted EPS:
Earnings allocated to common shareholders
$
45,911
$
40,211
$
126,721
$
95,771
Weighted average common shares outstanding
72,427
57,566
72,370
57,459
Dilutive effect of equity awards
5
5
4
6
Weighted average diluted common shares outstanding
72,432
57,571
72,374
57,465
Diluted earnings per common share
$
0.63
$
0.70
$
1.75
$
1.67
Potentially dilutive share options that were not included in the computation of diluted EPS because to do so would be anti-dilutive
—
12
5
13
17.
Revenue from Contracts with Customers
Revenue in the scope of Topic 606,
Revenue from Contracts with Customers
is measured based on the consideration specified in the contract with a customer and excludes amounts collected on behalf of third parties. The vast majority of the Company’s revenue is specifically outside the scope of Topic 606. For in-scope revenue, the following is a description of principal activities, separated by the timing of revenue recognition from which the Company generates its revenue from contracts with customers.
a.
Revenue earned at a point in time - Examples of revenue earned at a point in time are ATM transaction fees, wire transfer fees, overdraft fees, interchange fees and foreign exchange transaction fees. Revenue is primarily based on the number and type of transactions and is generally derived from transactional information accumulated by our systems and is recognized immediately as the transactions occur or upon providing the service to complete the customer’s transaction. The Company is the principal in each of these contracts, with the exception of interchange fees, in which case we are acting as the agent and record revenue net of expenses paid to the principal.
b.
Revenue earned over time - The Company earns revenue from contracts with customers in a variety of ways where the revenue is earned over a period of time - generally monthly. Examples of this type of revenue are deposit account maintenance fees, investment advisory fees, merchant revenue and safe deposit box fees. Revenue is generally derived from transactional information accumulated by our systems or those of third-parties and is recognized as the related transactions occur or services are rendered to the customer.
35
Table of Contents
The Company recognizes revenue from contracts with customers when it satisfies its performance obligations. The Company’s performance obligations are typically satisfied as services are rendered and our contracts generally do not include multiple performance obligations. As a result, there are no contract balances as payments and services are rendered simultaneously. Payment is generally collected at the time services are rendered, monthly or quarterly. Unsatisfied performance obligations at the report date are not material to our consolidated financial statements.
In certain cases, other parties are involved with providing products and services to our customers. If the Company is principal in the transaction (providing goods or services itself), revenues are reported based on the gross consideration received from the customer and any related expenses are reported gross in noninterest expense. If the Company is an agent in the transaction (arranging for another party to provide goods or services), the Company reports its net fee or commission retained as revenue.
Rebates, waivers and reversals are recorded as a reduction of the transaction price either when the revenue is recognized by the Company or at the time the rebate, waiver or reversal is earned by the customer.
Practical expedients
The Company applies the practical expedient in paragraph 606-10-32-18 and does not adjust the consideration from customers for the effects of a significant financing component if at contract inception the period between when the entity transfers the goods or services and when the customer pays for that good or service will be one year or less.
The Company pays sales commissions to its employees in accordance with certain incentive plans and in connection with obtaining certain contracts with customers. The Company applies the practical expedient in paragraph 340-40-25-4 and expenses such sales commissions when incurred if the amortization period of the asset the Company otherwise would have recognized is one year or less. Sales commissions are included in compensation and employee benefits expense.
For the Company’s contracts that have an original expected duration of one year or less, the Company uses the practical expedient in paragraph 606-10-50-14 and has not disclosed the amount of the transaction price allocated to unsatisfied performance obligations as of the end of each reporting period or when the Company expects to recognize this revenue.
Disaggregation of revenue
The following table shows the disaggregation of revenue from contracts with customers for the
three
and
nine
month periods ended
September 30, 2018
:
Three Months Ended September 30,
Nine Months Ended September 30,
2018
2018
(dollars in thousands)
Noninterest income:
Revenue from contracts with customers:
Deposit account and treasury management fees
$
9,266
$
26,689
Card revenue
3,714
16,143
Financial services and trust revenue
2,975
8,924
Total revenue from contracts with customers
15,955
51,756
Other sources of noninterest income
5,064
16,098
Total noninterest income
$
21,019
$
67,854
Item 2.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
This discussion should be read in conjunction with the unaudited Consolidated Financial Statements of Columbia Banking System, Inc. (referred to in this report as “we”, “our”, “Columbia” and “the Company”) and notes thereto presented elsewhere in this report and with the December 31,
2017
audited Consolidated Financial Statements and its accompanying notes included in our Annual Report on Form 10-K. In the following discussion, unless otherwise noted, references to increases or decreases in average balances in items of income and expense for a particular period and balances at a particular date refer to the comparison with corresponding amounts for the period or date one year earlier.
36
Table of Contents
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS
This quarterly report on Form 10-Q may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements include, but are not limited to, statements about our plans, objectives, expectations and intentions that are not historical facts, and statements identified by words such as “expects,” “anticipates,” “intends,” “plans,” “believes,” “should,” “projects,” “seeks,” “estimates” or the negative version of those words or other comparable words or phrases of a future or forward-looking nature. Forward-looking statements are based on current beliefs and expectations of management and are inherently subject to significant business, economic and competitive uncertainties and contingencies, many of which are beyond our control. In addition, forward-looking statements are subject to assumptions with respect to future business strategies and decisions that are subject to change. In addition to the factors set forth in the section titled “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in this report and the factors set forth in the section titled “Risk Factors” in the Company’s Form 10-K, the following factors, among others, could cause actual results to differ materially from the anticipated results expressed or implied by forward-looking statements:
•
national and global economic conditions could be less favorable than expected or could have a more direct and pronounced effect on us than expected and adversely affect our ability to continue internal growth and maintain the quality of our earning assets;
•
the markets where we operate and make loans could face challenges;
•
the risks presented by the economy, which could adversely affect credit quality, collateral values, including real estate collateral, investment values, liquidity and loan originations and loan portfolio delinquency rates;
•
the efficiencies and enhanced financial and operating performance we expect to realize from investments in personnel, acquisitions, and infrastructure may not be realized;
•
interest rate changes could significantly reduce net interest income and negatively affect funding sources;
•
projected business increases following strategic expansion could be lower than expected;
•
changes in the scope and cost of Federal Deposit Insurance Corporation (“FDIC”) insurance and other coverages;
•
the impact of acquired loans on our earnings;
•
changes in accounting principles, policies and guidelines applicable to bank holding companies and banking;
•
changes in laws and regulations affecting our businesses, including changes in the enforcement and interpretation of such laws and regulations by applicable governmental and regulatory agencies;
•
competition among financial institutions and nontraditional providers of financial services could increase significantly;
•
continued consolidation in the Northwest financial services industry resulting in the creation of larger financial institutions that may have greater resources could change the competitive landscape;
•
the goodwill we have recorded in connection with acquisitions could become impaired, which may have an adverse impact on our earnings and capital;
•
our ability to identify and address cyber-security risks, including security breaches, “denial of service attacks,” “hacking” and identity theft;
•
any material failure or interruption of our information and communications systems or inability to keep pace with technological changes;
•
our ability to effectively manage credit risk, interest rate risk, market risk, operational risk, legal risk, liquidity risk and regulatory and compliance risk;
•
the effect of geopolitical instability, including wars, conflicts and terrorist attacks;
•
our profitability measures could be adversely affected if we are unable to effectively manage our capital;
•
natural disasters, including earthquakes, tsunamis, flooding, fires and other unexpected events; and
•
the effects of any damage to our reputation resulting from developments related to any of the items identified above.
You should take into account that forward-looking statements speak only as of the date of this report. Given the described uncertainties and risks, we cannot guarantee our future performance or results of operations and you should not place undue reliance on forward-looking statements. We undertake no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required under federal securities laws.
37
Table of Contents
CRITICAL ACCOUNTING POLICIES
Management has identified the accounting policies related to the allowance for loan and lease losses (the “allowance”), business combinations and the valuation and recoverability of goodwill as critical to an understanding of our financial statements. These policies and related estimates are discussed in “Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations” under the headings “Allowance for Loan and Lease Losses,” “Business Combinations” and “Valuation and Recoverability of Goodwill” in our
2017
Annual Report on Form 10-K. There have not been any material changes in our critical accounting policies as compared to those disclosed in our
2017
Annual Report on Form 10-K.
RESULTS OF OPERATIONS
Our results of operations are dependent to a large degree on our net interest income. We also generate noninterest income from our broad range of products and services including treasury management, wealth management and debit and credit cards. Our operating expenses consist primarily of compensation and employee benefits, occupancy, data processing and legal and professional fees. Like most financial institutions, our interest income and cost of funds are affected significantly by general economic conditions, particularly changes in market interest rates, and by government policies and actions of regulatory authorities.
Earnings Summary
Comparison of current quarter to prior year period
The Company reported net income for the
third
quarter of
$46.4 million
or
$0.63
per diluted common share, compared to
$40.8 million
or
$0.70
per diluted common share for the
third
quarter of
2017
. Net interest income for the
three
months ended
September 30, 2018
was
$122.8 million
,
an increase
of
$33.9 million
from the prior year period. The
increase
was a result of higher interest income on loans primarily due to higher loan volumes from our acquisition of Pacific Continental and the rising rate environment. Noninterest income for the current quarter was
$21.0 million
,
a decrease
of
$16.0 million
from the prior year period. The
decrease
was primarily due to the one-time gain on the sale of the merchant card services portfolio in the third quarter of 2017 and lower card revenue as we became subject to the interchange fee cap imposed under the Dodd-Frank Wall Street Reform and Consumer Protection Act.
The provision for loan and lease losses for the
third
quarter of
2018
was
$3.2 million
compared to a recapture of
$648 thousand
during the
third
quarter of
2017
. The provision expense recorded in the
third
quarter of
2018
reflected a
$3.3 million
provision for loans, excluding PCI loans, and a
$502 thousand
provision recapture from PCI loans.
Total noninterest expense for the quarter ended
September 30, 2018
was
$82.8 million
,
an increase
from
$67.5 million
for the
third
quarter of
2017
. The
increase
from the prior year period was primarily due to higher compensation and benefits expense and intangible asset amortization expense in the current quarter as a result of the recent Pacific Continental acquisition.
Comparison of current year-to-date to prior year period
Net interest income for the
nine
months ended
September 30, 2018
was
$355.0 million
,
an increase
of
$93.2 million
from the prior year period. The
increase
was a result of higher interest income on loans primarily due to higher loan volumes from our acquisition of Pacific Continental and the rising rate environment. Noninterest income for the current period was
$67.9 million
,
a decrease
of
$18.2 million
from the prior year period. The
decrease
was primarily due to the previously noted sale of the merchant card services portfolio and lower card revenue as a result of the interchange fee cap.
The provision for loan and lease losses for the
nine
months ended
September 30, 2018
was
$13.0 million
compared to a provision of
$5.3 million
for the first
nine
months of
2017
. During the current year-to-date period, we recorded a large charge-off in our agricultural portfolio. The
$13.0 million
provision was due to recording a provision of
$15.2 million
for loans, excluding PCI loans, and a provision recapture of
$2.2 million
related to PCI loans.
Total noninterest expense for the
nine
months ended
September 30, 2018
was
$253.5 million
, a
23%
increase
from the prior year period. The
increase
from the prior year period was primarily driven by increased compensation and employee benefits expense and intangible asset amortization expense as a result of the recent Pacific Continental acquisition as well as
$4.61 million
higher acquisition-related expenses.
38
Table of Contents
Net Interest Income
The following table sets forth the average balances of all major categories of interest-earning assets and interest-bearing liabilities, the total dollar amounts of interest income on interest-earning assets and interest expense on interest-bearing liabilities, the average yield earned on interest-earning assets and average cost of interest-bearing liabilities by category and, in total, net interest income and net interest margin:
Three Months Ended September 30,
Three Months Ended September 30,
2018
2017
Average
Balances
Interest
Earned / Paid
Average
Rate
Average
Balances
Interest
Earned / Paid
Average
Rate
(dollars in thousands)
ASSETS
Loans, net (1)(2)
$
8,456,632
$
110,925
5.25
%
$
6,441,537
$
80,136
4.98
%
Taxable securities
2,336,405
14,654
2.51
%
1,784,407
8,718
1.95
%
Tax exempt securities (2)
513,090
3,885
3.03
%
451,828
4,181
3.70
%
Interest-earning deposits with banks
20,502
104
2.03
%
72,789
226
1.24
%
Total interest-earning assets
11,326,629
$
129,568
4.58
%
8,750,561
$
93,261
4.26
%
Other earning assets
228,332
173,611
Noninterest-earning assets
1,250,170
770,833
Total assets
$
12,805,131
$
9,695,005
LIABILITIES AND SHAREHOLDERS’ EQUITY
Certificates of deposit
$
440,196
$
544
0.49
%
$
382,299
$
92
0.10
%
Savings accounts
889,793
31
0.01
%
766,540
19
0.01
%
Interest-bearing demand
1,246,592
689
0.22
%
1,000,079
223
0.09
%
Money market accounts
2,799,719
1,929
0.28
%
2,051,662
749
0.15
%
Total interest-bearing deposits
5,376,300
3,193
0.24
%
4,200,580
1,083
0.10
%
Federal Home Loan Bank advances
167,531
966
2.31
%
33,687
163
1.94
%
Subordinated debentures
35,530
468
5.27
%
—
—
—
%
Other borrowings and interest-bearing liabilities
41,636
152
1.46
%
51,669
128
0.99
%
Total interest-bearing liabilities
5,620,997
$
4,779
0.34
%
4,285,936
$
1,374
0.13
%
Noninterest-bearing deposits
5,102,500
3,986,757
Other noninterest-bearing liabilities
98,317
98,518
Shareholders’ equity
1,983,317
1,323,794
Total liabilities & shareholders’ equity
$
12,805,131
$
9,695,005
Net interest income (tax equivalent)
$
124,789
$
91,887
Net interest margin (tax equivalent)
4.41
%
4.20
%
__________
(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 $2.5 million and $1.8 million for the three month periods ended
September 30, 2018
and
2017
, respectively. The incremental accretion income on acquired loans was
$3.2 million
and
$2.9 million
for the
three
months ended
September 30, 2018
and
2017
, respectively.
(2)
Tax-exempt income is calculated on a tax equivalent basis at a rate of 21% for 2018 and 35% for 2017. The tax equivalent yield adjustment to interest earned on loans was
$1.2 million
and
$1.5 million
for the
three
months ended
September 30, 2018
and
2017
, respectively. The tax equivalent yield adjustment to interest earned on tax exempt securities was
$816 thousand
and
$1.5 million
for the
three
month periods ended
September 30, 2018
and
2017
, respectively.
39
Table of Contents
The following table sets forth the average balances of all major categories of interest-earning assets and interest-bearing liabilities, the total dollar amounts of interest income on interest-earning assets and interest expense on interest-bearing liabilities, the average yield earned on interest-earning assets and average cost of interest-bearing liabilities by category and, in total, net interest income and net interest margin:
Nine Months Ended September 30,
Nine Months Ended September 30,
2018
2017
Average
Balances
Interest
Earned / Paid
Average
Rate
Average
Balances
Interest
Earned / Paid
Average
Rate
(dollars in thousands)
ASSETS
Loans, net (1)(2)
$
8,398,596
$
321,542
5.10
%
$
6,322,629
$
232,680
4.91
%
Taxable securities
2,202,497
39,285
2.38
%
1,835,693
29,172
2.12
%
Tax exempt securities (2)
518,128
11,640
3.00
%
451,636
12,500
3.69
%
Interest-earning deposits with banks
48,922
600
1.64
%
31,748
268
1.13
%
Total interest-earning assets
11,168,143
$
373,067
4.45
%
8,641,706
$
274,620
4.24
%
Other earning assets
222,570
174,898
Noninterest-earning assets
1,255,965
772,865
Total assets
$
12,646,678
$
9,589,469
LIABILITIES AND SHAREHOLDERS’ EQUITY
Certificates of deposit
$
461,236
$
1,619
0.47
%
$
389,260
$
282
0.10
%
Savings accounts
881,207
102
0.02
%
753,577
57
0.01
%
Interest-bearing demand
1,264,918
1,832
0.19
%
985,625
574
0.08
%
Money market accounts
2,783,498
4,721
0.23
%
2,019,278
1,865
0.12
%
Total interest-bearing deposits
5,390,859
8,274
0.20
%
4,147,740
2,778
0.09
%
Federal Home Loan Bank advances
150,054
2,351
2.09
%
103,369
979
1.26
%
Subordinated debentures
35,577
1,404
5.26
%
—
—
—
%
Other borrowings
43,453
288
0.88
%
54,577
383
0.94
%
Total interest-bearing liabilities
5,619,943
$
12,317
0.29
%
4,305,686
$
4,140
0.13
%
Noninterest-bearing deposits
4,969,037
3,889,065
Other noninterest-bearing liabilities
95,192
100,820
Shareholders’ equity
1,962,506
1,293,898
Total liabilities & shareholders’ equity
$
12,646,678
$
9,589,469
Net interest income (tax equivalent)
$
360,750
$
270,480
Net interest margin (tax equivalent)
4.31
%
4.17
%
__________
(1)
Nonaccrual loans have been included in the table as loans carrying a zero yield. Amortized net deferred loan fees and net unearned discounts on acquired loans were included in the interest income calculations. The amortization of net deferred loan fees was $6.8 million and $5.2 million for the
nine
months ended
September 30, 2018
and
2017
, respectively. The incremental accretion income on acquired loans was
$9.9 million
and
$10.0 million
for the
nine
months ended
September 30, 2018
and
2017
, respectively.
(2)
Tax-exempt income is calculated on a tax equivalent basis at a rate of 21% for 2018 and 35% for 2017. The tax equivalent yield adjustment to interest earned on loans was
$3.4 million
and
$4.3 million
for the
nine
months ended
September 30, 2018
and
2017
, respectively. The tax equivalent yield adjustment to interest earned on tax exempt securities was
$2.4 million
and
$4.4 million
for the
nine
months ended
September 30, 2018
and
2017
, respectively.
40
Table of Contents
The following table sets forth the total dollar amount of change in interest income and interest expense. The changes have been segregated for each major category of interest-earning assets and interest-bearing liabilities into amounts attributable to changes in volume and changes in rates. Changes attributable to the combined effect of volume and interest rates have been allocated proportionately to the changes due to volume and the changes due to interest rates:
Three Months Ended September 30, 2018
Compared to 2017
Increase (Decrease) Due to
Volume
Rate
Total
(in thousands)
Interest Income
Loans, net (1)
$
26,230
$
4,559
$
30,789
Taxable securities
3,096
2,840
5,936
Tax exempt securities (1)
523
(819
)
(296
)
Interest earning deposits with banks
(216
)
94
(122
)
Interest income
$
29,633
$
6,674
$
36,307
Interest Expense
Deposits:
Certificates of deposit
$
15
$
437
$
452
Savings accounts
4
8
12
Interest-bearing demand
67
399
466
Money market accounts
343
837
1,180
Total interest on deposits
429
1,681
2,110
Federal Home Loan Bank advances
766
37
803
Subordinated debentures
468
—
468
Other borrowings and interest-bearing liabilities
(17
)
41
24
Interest expense
$
1,646
$
1,759
$
3,405
__________
(1) For tax exempt loans and tax exempt securities, the amount of our tax equivalent adjustment for 2018 was impacted by the lower federal corporate tax rate. As a result, our tax equivalent adjustments for tax exempt loans and tax exempt securities were $1.2 million and $837 thousand lower, respectively, than they would have been utilizing the prior federal corporate tax rate. This change in federal corporate tax rate negatively impacted our current quarter net interest margin (tax equivalent) by 7 basis points.
41
Table of Contents
The following table sets forth the total dollar amount of change in interest income and interest expense. The changes have been segregated for each major category of interest-earning assets and interest-bearing liabilities into amounts attributable to changes in volume and changes in rates. Changes attributable to the combined effect of volume and interest rates have been allocated proportionately to the changes due to volume and the changes due to interest rates:
Nine Months Ended September 30, 2018
Compared to 2017
Increase (Decrease) Due to
Volume
Rate
Total
(in thousands)
Interest Income
Loans, net (1)
$
79,142
$
9,720
$
88,862
Taxable securities
6,272
3,841
10,113
Tax exempt securities (1)
1,688
(2,548
)
(860
)
Interest earning deposits with banks
181
151
332
Interest income
$
87,283
$
11,164
$
98,447
Interest Expense
Deposits:
Certificates of deposit
$
61
$
1,276
$
1,337
Savings accounts
11
34
45
Interest-bearing demand
202
1,056
1,258
Money market accounts
889
1,967
2,856
Total interest on deposits
1,163
4,333
5,496
Federal Home Loan Bank advances
560
812
1,372
Subordinated debentures
1,404
—
1,404
Other borrowings
(75
)
(20
)
(95
)
Interest expense
$
3,052
$
5,125
$
8,177
__________
(1) For tax exempt loans and tax exempt securities, the amount of our tax equivalent adjustment for 2018 was impacted by the lower federal corporate tax rate. As a result, our tax equivalent adjustments for tax exempt loans and tax exempt securities were $3.4 million and $2.5 million lower, respectively, than they would have been utilizing the prior federal corporate tax rate. This change in federal corporate tax rate negatively impacted our current year to date net interest margin (tax equivalent) by 7 basis points.
The following table shows the impact to interest income of incremental accretion income as well as the net interest margin and operating net interest margin for the periods presented:
Three Months Ended September 30,
Nine Months Ended September 30,
2018
2017
2018
2017
(dollars in thousands)
Incremental accretion income due to:
FDIC purchased credit impaired loans
$
585
$
972
$
1,240
$
3,842
Other acquired loans
2,643
1,903
8,703
6,207
Incremental accretion income
$
3,228
$
2,875
$
9,943
$
10,049
Net interest margin (tax equivalent)
4.41
%
4.20
%
4.31
%
4.17
%
Operating net interest margin
(tax equivalent) (1)
4.38
%
4.15
%
4.27
%
4.11
%
__________
(1) Operating net interest margin (tax equivalent) is a non-GAAP measurement. See
Non-GAAP measures section of Item 2, Management’s Discussion and Analysis
.
42
Table of Contents
Comparison of current quarter to prior year period
Net interest income for the
third
quarter of
2018
was
$122.8 million
,
up
from
$88.9 million
for the same quarter in
2017
. The
increase
was primarily due to higher average earning asset volumes stemming from the Pacific Continental acquisition and higher yields on earning assets due to the current rising rate environment. The Company’s net interest margin (tax equivalent)
increased
to
4.41%
in the
third
quarter of
2018
, from
4.20%
for the prior year period. This
increase
was due to higher yields on earning assets as described above offset by a 7 basis point reduction related to a lower federal corporate tax rate. The Company’s operating net interest margin (tax equivalent) (see footnote 1 in prior table)
increased
to
4.38%
from
4.15%
due to higher rates on interest earning assets, which more than offset the increase in rates on interest-bearing liabilities.
Comparison of current year-to-date to prior year period
Net interest income for the
nine
months ended
September 30, 2018
was
$355.0 million
,
an increase
of
36%
from
$261.8 million
for the prior year period. The
increase
in net interest income was primarily due to higher average earning asset volumes stemming from the Pacific Continental acquisition and the rising rate environment mentioned above. The Company’s net interest margin (tax equivalent)
increased
to
4.31%
for the first
nine
months of
2018
, from
4.17%
for the prior year period. The
increase
in the Company’s net interest margin (tax equivalent) was driven by higher earning asset volumes and higher earning asset yields, offset by a 7 basis point reduction due to the lower federal corporate tax rate. The Company’s operating net interest margin (tax equivalent) for the
nine
months ended
September 30, 2018
increased
to
4.27%
from
4.11%
also due to higher earning asset yields and volumes.
Provision for Loan and Lease Losses
Comparison of current quarter to prior year period
During the
third
quarter of
2018
, the Company recorded a
$3.2 million
net provision compared to a
$648 thousand
net recapture during the
third
quarter of
2017
. The
$3.2 million
net provision for loan and lease losses recorded during the current quarter was due to a provision expense of
$3.3 million
for loans, excluding PCI loans. partially offset by a provision recapture of
$502 thousand
for PCI loans. The
$3.3 million
provision for loans, excluding PCI loans, was mainly due to loan growth. The provision recapture recorded relating to PCI loans was due to the increase in the present value of expected future cash flows as remeasured during the current quarter, compared to the present value of expected future cash flows measured during the second quarter of 2018. The amount of provision was calculated in accordance with the Company’s methodology for determining the allowance, discussed in
Note 6 to the Consolidated Financial Statements in “Item 1. Financial Statements (unaudited)”
of this report.
Comparison of current year-to-date to prior year period
The provision for loan and lease losses for the
nine
months ended
September 30, 2018
was
$13.0 million
compared to
$5.3 million
during the same period in
2017
. The
$13.0 million
provision expense for loans recorded for the current year-to-date period included a provision of
$15.2 million
for loans, excluding PCI loans, partially offset by a provision recapture of
$2.2 million
related to PCI loans. The provision of
$15.2 million
related to loans, excluding PCI loans, was due to the combination of loan growth and net loan charge-offs experienced in the period. During the current year-to-date period, we recorded a large charge-off in our agricultural portfolio. The
$2.2 million
in provision recapture for PCI loans was primarily due to the increase in the present value of expected future cash flows as remeasured during the current period, compared to the present value of expected future cash flows at the end of
2017
, net of activity during the period. The amount of provision was calculated in accordance with the Company’s methodology for determining the allowance, discussed in
Note 6 to the Consolidated Financial Statements in “Item 1. Financial Statements (unaudited)”
of this report.
43
Table of Contents
Noninterest Income
The following table presents the significant components of noninterest income and the related dollar and percentage change from period to period:
Three Months Ended September 30,
Nine Months Ended September 30,
2018
2017
$ Change
% Change
2018
2017
$ Change
% Change
(dollars in thousands)
Deposit account and treasury management fees
$
9,266
$
7,685
$
1,581
21
%
$
26,689
$
22,368
$
4,321
19
%
Card revenue (1)
3,714
6,735
(3,021
)
(45
)%
16,143
18,660
(2,517
)
(13
)%
Financial services and trust revenue
2,975
2,645
330
12
%
8,924
8,520
404
5
%
Loan revenue
3,282
3,154
128
4
%
9,522
9,736
(214
)
(2
)%
Merchant processing revenue
—
—
—
—
%
—
4,283
(4,283
)
(100
)%
Bank owned life insurance
1,402
1,290
112
9
%
4,540
4,003
537
13
%
Investment securities losses, net
(62
)
—
(62
)
100
%
(73
)
—
(73
)
100
%
Change in FDIC loss-sharing asset
—
—
—
—
%
—
(447
)
447
(100
)%
Gain on sale of merchant card services portfolio
—
14,000
(14,000
)
(100
)%
—
14,000
(14,000
)
(100
)%
Other
442
1,558
(1,116
)
(72
)%
2,109
4,938
(2,829
)
(57
)%
Total noninterest income
$
21,019
$
37,067
$
(16,048
)
(43
)%
$
67,854
$
86,061
$
(18,207
)
(21
)%
__________
(1) Beginning in the first quarter of 2018 and pursuant to the adoption of new revenue recognition accounting guidance, interchange revenue, included in “Card revenue” above, is presented net of related payment card network expenses. For the three and
nine
months ended
September 30, 2018
, $1.3 million and $3.8 million, respectively, of such expenses were netted from “Card revenue.”
Comparison of current quarter to prior year period
Noninterest income was
$21.0 million
for the
third
quarter of
2018
, compared to
$37.1 million
for the same period in
2017
. The
decrease
was primarily due to the $14.0 million one-time gain on sale of the merchant card services portfolio in the third quarter of 2017 in addition to lower card revenue as we became subject to the interchange fee cap imposed under the Dodd-Frank Wall Street Reform and Consumer Protection Act as of July 1, 2018. As a result of the merchant card services portfolio sale, we now share with the buyer in merchant services revenue and include such amounts in “Card revenue.” For the current quarter, this net revenue share was $955 thousand, offset by payment card network expenses (see footnote 1 in prior table).
Comparison of current year-to-date to prior year period
For the
nine
months ended
September 30, 2018
, noninterest income was
$67.9 million
compared to
$86.1 million
for the same period in
2017
. The
decrease
was due to the previously noted sale of the merchant card services portfolio and lower card revenue offset by an increase in treasury management fees. For the current year period, the net revenue share of merchant services revenue included in “Card revenue” was $2.5 million.
44
Table of Contents
Noninterest Expense
The following table presents the significant components of noninterest expense and the related dollar and percentage change from period to period:
Three Months Ended September 30,
Nine Months Ended September 30,
2018
2017
$ Change
% Change
2018
2017
$ Change
% Change
(dollars in thousands)
Compensation and employee benefits
$
49,419
$
39,983
$
9,436
24
%
$
148,938
$
119,201
$
29,737
25
%
Occupancy
8,321
8,085
236
3
%
27,718
22,853
4,865
21
%
Merchant processing expense
—
—
—
—
%
—
2,196
(2,196
)
(100
)%
Advertising and promotion
1,472
969
503
52
%
4,523
2,923
1,600
55
%
Data processing
4,466
4,122
344
8
%
14,957
13,071
1,886
14
%
Legal and professional services
4,695
2,880
1,815
63
%
12,103
9,196
2,907
32
%
Taxes, license and fees
1,562
1,505
57
4
%
4,547
3,494
1,053
30
%
Regulatory premiums
904
782
122
16
%
2,778
2,299
479
21
%
Net cost of operation of other real estate owned
485
271
214
79
%
1,244
422
822
195
%
Amortization of intangibles
3,070
1,188
1,882
158
%
9,346
3,786
5,560
147
%
Other (1)
8,447
7,752
695
9
%
27,317
25,949
1,368
5
%
Total noninterest expense
$
82,841
$
67,537
$
15,304
23
%
$
253,471
$
205,390
$
48,081
23
%
__________
(1) In the first quarter of 2018, there was a change to net presentation of interchange revenue pursuant to the adoption of new revenue recognition accounting guidance on January 1, 2018. As a result, card revenue for the three and
nine
month periods ended
September 30, 2018
includes $1.3 million and $3.8 million, respectively, of payment card network expenses that would have historically been presented in other noninterest expense.
The following table shows the impact of the acquisition-related expenses for the periods indicated to the various components of noninterest expense:
Three Months Ended
Nine Months Ended
September 30,
September 30,
2018
2017
2018
2017
(in thousands)
Acquisition-related expenses:
Compensation and employee benefits
$
923
$
3
$
3,410
$
3
Occupancy
29
593
1,619
945
Advertising and promotion
—
184
534
201
Data processing
20
66
941
539
Legal and professional fees
102
157
893
1,587
Taxes, licenses and fees
—
—
—
3
Other
7
168
771
280
Total impact of acquisition-related expense to noninterest expense
$
1,081
$
1,171
$
8,168
$
3,558
Comparison of current quarter to prior year period
Total noninterest expense for the
third
quarter of
2018
was
$82.8 million
,
an increase
of
$15.3 million
from the prior year period. The
increase
was due to higher compensation and benefits expense in the current quarter and an increase in amortization of intangibles, both a result of the recent Pacific Continental acquisition.
45
Table of Contents
Comparison of current year-to-date to prior year period
For the
nine
months ended
September 30, 2018
, noninterest expense was
$253.5 million
,
an increase
of
$48.1 million
, or
23%
, from
$205.4 million
a year earlier. The
increase
from the prior year period was driven by higher compensation and employee benefits, an increase in amortization of intangibles as well as
$4.61 million
higher acquisition-related expenses, all as a result of the recent Pacific Continental acquisition.
Income Taxes
We recorded an income tax provision of
$11.4 million
for the
third
quarter of
2018
, compared to a provision of
$18.3 million
for the same period in
2017
, with effective tax rates of
20%
for the
third
quarter of
2018
and
31%
for the same period in
2017
. For the
nine
months ended
September 30, 2018
and
2017
, we recorded income tax provisions of
$28.2 million
and
$40.0 million
, respectively, with effective tax rates of
18%
for the current year and
29%
for the prior year period. The decrease in our effective tax rate was principally attributable to the enactment of the Tax Cuts and Jobs Act on December 22, 2017, which reduced the federal corporate tax rate to 21%. The prior year period’s effective tax rate reflected the then-enacted 35% corporate tax rate reduced by favorable tax attributes of certain earning assets and discrete tax benefits from share-based compensation. Our effective tax rate remains lower than the statutory tax rate due to tax-exempt income from municipal securities, bank owned life insurance and certain loan receivables. In addition, the current period’s rate reflects the tax benefit of discrete items such as share-based compensation. For additional information, please refer to the Company’s annual report on Form 10-K for the year ended
December 31, 2017
.
FINANCIAL CONDITION
Total assets were
$12.96 billion
at
September 30, 2018
,
an increase
of
$239.7 million
from
$12.72 billion
at
December 31, 2017
. Cash and cash equivalents
decreased
$100.4 million
. Loans
increased
$155.7 million
during the current year, which was primarily the result of increased loan production, offset by payments. Debt securities available for sale were
$2.92 billion
at
September 30, 2018
,
an increase
of
$183.4 million
from
December 31, 2017
. Total liabilities were
$10.98 billion
as of
September 30, 2018
,
an increase
of
$208.2 million
from
$10.77 billion
at
December 31, 2017
. The
increase
was primarily due to an increase in FLHB advances.
Investment Securities
At
September 30, 2018
, the Company’s investment portfolio primarily consisted of debt securities available for sale totaling
$2.92 billion
compared to
$2.74 billion
at
December 31, 2017
. The
increase
in the debt securities portfolio from year-end is due to $606.1 million in purchases, partially offset by $344.2 million in maturities, repayments and sales, a $62.7 million increase in net unrealized loss and $15.8 million in premium amortization. The average duration of our debt securities investment portfolio was approximately 4 years and 3 months at
September 30, 2018
. This duration takes into account calls, where appropriate, and consensus prepayment speeds.
The investment securities are used by the Company as a component of its balance sheet management strategies. From time-to-time, securities may be sold to reposition the portfolio in response to strategies developed by the Company’s asset liability management committee. In accordance with our investment strategy, management monitors market conditions with a view to realize gains on its available for sale securities portfolio when prudent.
The Company performs a quarterly assessment of the debt securities available for sale in its investment portfolio that have an unrealized loss to determine whether the decline in the fair value of these securities below their amortized cost basis is other-than-temporary. Impairment is considered other-than-temporary when it becomes probable that the Company will be unable to recover the entire amortized cost basis of its investment. The Company’s impairment assessment takes into consideration factors such as the length of time and the extent to which the market value has been less than cost, defaults or deferrals of scheduled interest or principal, external credit ratings and recent downgrades, internal assessment of credit quality, and whether the Company intends to sell the security and whether it is more likely than not it will be required to sell the security prior to recovery of its amortized cost basis. If a decline in fair value is judged to be other-than-temporary, the cost basis of the individual security is written down to fair value which then becomes the new cost basis. The new cost basis is not adjusted for subsequent recoveries in fair value.
When there are credit losses associated with an impaired debt security and the Company does not have the intent to sell the security and it is more likely than not that it will not have to sell the security before recovery of its cost basis, the Company will separate the amount of the impairment into the amount that is credit-related and the amount related to non-credit factors. The credit-related impairment is recognized in earnings and the non-credit-related impairment is recognized in accumulated other comprehensive income.
46
Table of Contents
At
September 30, 2018
, the market value of debt securities available for sale had a net unrealized loss of
$88.3 million
compared to a net unrealized loss of
$25.6 million
at
December 31, 2017
. The change in valuation was the result of fluctuations in market interest rates during the
nine
months ended
September 30, 2018
. At
September 30, 2018
, the Company had
$2.77 billion
of debt securities available for sale with gross unrealized losses of
$90.5 million
; however, we did not consider these investment securities to be other-than-temporarily impaired.
The following table sets forth our securities portfolio by type for the dates indicated:
September 30, 2018
December 31, 2017
(in thousands)
Debt securities available for sale:
U.S. government agency and government-sponsored enterprise mortgage-backed securities and collateralized mortgage obligations
$
1,928,832
$
1,726,725
State and municipal securities
567,818
596,004
U.S. government agency and government-sponsored enterprise securities
424,217
414,774
U.S. government securities
247
248
Total debt securities available for sale
$
2,921,114
$
2,737,751
Equity securities
4,901
5,080
Total investment securities
$
2,926,015
$
2,742,831
For further information on our investment portfolio, see
Note 4 of the Consolidated Financial Statements in “Item 1. Financial Statements (unaudited)”
of this report.
Credit Risk Management
The extension of credit in the form of loans or other credit substitutes to individuals and businesses is one of our principal commerce activities. Our policies, applicable laws, and regulations require risk analysis as well as ongoing portfolio and credit management. We manage our credit risk through lending limit constraints, credit review, approval policies, and extensive, ongoing internal monitoring. We also manage credit risk through diversification of the loan portfolio by type of loan, type of industry and type of borrower and by limiting the aggregation of debt to a single borrower.
In analyzing our existing portfolio, we review our consumer and residential loan portfolios by their performance as a pool of loans, since no single loan is individually significant or judged by its risk rating, size or potential risk of loss. In contrast, the monitoring process for the commercial business, real estate construction, and commercial real estate portfolios includes periodic reviews of individual loans with risk ratings assigned to each loan and performance judged on a loan-by-loan basis.
We review these loans to assess the ability of our borrowers to service all interest and principal obligations and, as a result, the risk rating may be adjusted accordingly. In the event that full collection of principal and interest is not reasonably assured, the loan is appropriately downgraded and, if warranted, placed on nonaccrual status even though the loan may be current as to principal and interest payments. Additionally, we assess whether an impairment of a loan warrants specific reserves or a write-down of the loan. For additional discussion on our methodology in managing credit risk within our loan portfolio, see the
“Allowance for Loan and Lease Losses”
section in this Management’s Discussion and Analysis and Note 1 to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data” of the Company’s
2017
Annual Report on Form 10-K.
Loan policies, credit quality criteria, portfolio guidelines and other controls are established under the guidance of our Chief Credit Officer and approved, as appropriate, by the Board of Directors. Credit Administration, together with the management loan committee, has the responsibility for administering the credit approval process. As another part of its control process, we use an internal credit review and examination function to provide reasonable assurance that loans and commitments are made and maintained as prescribed by our credit policies. This includes a review of documentation when the loan is initially extended and subsequent examination to ensure continued performance and proper risk assessment.
47
Table of Contents
Loan Portfolio Analysis
Our wholly owned banking subsidiary Columbia State Bank is a full service commercial bank, which originates a wide variety of loans, and focuses its lending efforts on originating commercial business and commercial real estate loans.
The following table sets forth the Company’s loan portfolio by type of loan for the dates indicated:
September 30, 2018
% of Total
December 31, 2017
% of Total
(dollars in thousands)
Commercial business
$
3,554,147
41.7
%
$
3,377,324
40.4
%
Real estate:
One-to-four family residential
232,924
2.7
%
188,396
2.3
%
Commercial and multifamily residential
3,786,615
44.5
%
3,825,739
45.8
%
Total real estate
4,019,539
47.2
%
4,014,135
48.1
%
Real estate construction:
One-to-four family residential
211,629
2.5
%
200,518
2.4
%
Commercial and multifamily residential
349,328
4.1
%
371,931
4.4
%
Total real estate construction
560,957
6.6
%
572,449
6.8
%
Consumer
327,863
3.9
%
334,190
4.0
%
Purchased credit impaired
95,936
1.1
%
112,670
1.3
%
Subtotal
8,558,442
100.5
%
8,410,768
100.6
%
Less: Net unearned income
(44,125
)
(0.5
)%
(52,111
)
(0.6
)%
Loans, net of unearned income (before Allowance for Loan and Lease Losses)
$
8,514,317
100.0
%
$
8,358,657
100.0
%
Loans held for sale
$
5,275
$
5,766
Total loans
increased
$155.7 million
from year-end
2017
primarily the result of organic loan production, partially offset by principal pay downs. The loan portfolio continues to be diversified, with the intent to mitigate risk by monitoring concentration in any one sector. The
$44.1 million
in unearned income recorded at
September 30, 2018
was comprised of $27.5 million in net purchase discounts and $16.6 million in net deferred loan fees. The
$52.1 million
in unearned income recorded at
December 31, 2017
consisted of $36.3 million in net purchase discounts and $15.8 million in net deferred loan fees.
The following table provides additional detail related to the net discount of acquired and purchased loans, excluding PCI loans, by acquisition:
September 30, 2018
December 31, 2017
Acquisition:
(in thousands)
Pacific Continental
$
19,807
$
24,556
Intermountain
2,565
3,892
West Coast
5,183
7,995
Other
(12
)
(134
)
Total net discount at period end
$
27,543
$
36,309
Commercial Loans:
We are committed to providing competitive commercial lending in our primary market areas. Management expects a continued focus within its commercial lending products and to emphasize, in particular, relationship banking with businesses and business owners.
Real Estate Loans:
One-to-four family residential loans are secured by properties located within our primary market areas and, typically, have loan-to-value ratios of 80% or lower at origination. Our underwriting standards for commercial and multifamily residential loans generally require that the loan-to-value ratio for these loans not exceed 75% of appraised value, cost, or discounted cash flow value, as appropriate, and that commercial properties maintain debt coverage ratios (net operating income divided by annual debt servicing) of 1.2 or better. However, underwriting standards can be influenced by competition and other factors. We endeavor to maintain the highest practical underwriting standards while balancing the need to remain competitive in our lending practices.
48
Table of Contents
Real Estate Construction Loans:
We originate a variety of real estate construction loans. Underwriting guidelines for these loans vary by loan type but include loan-to-value limits, term limits and loan advance limits, as applicable. Our underwriting guidelines for commercial and multifamily residential real estate construction loans generally require that the loan-to-value ratio not exceed 75% and stabilized debt coverage ratios (net operating income divided by annual debt servicing) of 1.2 or better. As noted above, underwriting standards can be influenced by competition and other factors. However, we endeavor to maintain the highest practical underwriting standards while balancing the need to remain competitive in our lending practices.
Consumer Loans:
Consumer loans include automobile loans, boat and recreational vehicle financing, home equity and home improvement loans and miscellaneous personal loans.
Foreign Loans:
The Company has no material foreign activities. Substantially all of the Company’s loans and unfunded commitments are geographically concentrated in its service areas within the states of Washington, Oregon and Idaho.
Purchased Credit Impaired Loans:
PCI loans are comprised of loans and loan commitments acquired in connection with the 2011 FDIC-assisted acquisitions of First Heritage Bank and Summit Bank, as well as the 2010 FDIC-assisted acquisitions of Columbia River Bank and American Marine Bank. PCI loans are generally accounted for under ASC Topic 310-30,
Loans and Debt Securities Acquired with Deteriorated Credit Quality
(“ASC 310-30”).
For additional information on our loan portfolio, including amounts pledged as collateral on borrowings, see
Note 4 to the Consolidated Financial Statements in “Item 1. Financial Statements (unaudited)”
of this report.
Nonperforming Assets
Nonperforming assets consist of: (i) nonaccrual loans, which generally are loans placed on a nonaccrual basis when the loan becomes past due 90 days or when there are otherwise serious doubts about the collectability of principal or interest within the existing terms of the loan, (ii) OREO and (iii) other personal property owned, if applicable.
The following table sets forth, at the dates indicated, information with respect to our nonaccrual loans and total nonperforming assets:
September 30, 2018
December 31, 2017
(in thousands)
Nonperforming assets
Nonaccrual loans:
Commercial business
$
45,753
$
45,460
Real estate:
One-to-four family residential
501
785
Commercial and multifamily residential
11,012
13,941
Total real estate
11,513
14,726
Real estate construction:
One-to-four family residential
318
1,854
Consumer
2,748
4,149
Total nonaccrual loans
60,332
66,189
Other real estate owned and other personal property owned
7,415
13,298
Total nonperforming assets
$
67,747
$
79,487
Loans, net of unearned income
$
8,514,317
$
8,358,657
Total assets
$
12,956,596
$
12,716,886
Nonperforming loans to period end loans
0.71
%
0.79
%
Nonperforming assets to period end assets
0.52
%
0.63
%
49
Table of Contents
At
September 30, 2018
, nonperforming assets were
$67.7 million
, compared to
$79.5 million
at
December 31, 2017
. Nonperforming assets
decreased
$11.7 million
during the
nine
months ended
September 30, 2018
. This decrease was primarily due to $6.5 million in OREO sales and a $5.9 million decrease in nonaccrual loans. For further information on OREO, see
Note 7 of the Consolidated Financial Statements in “Item 1. Financial Statements (unaudited)”
of this report.
Allowance for Loan and Lease Losses
The allowance for loan and lease losses (“ALLL”) is an accounting estimate of incurred credit losses in our loan portfolio at the balance sheet date. The provision for loan and lease losses is the expense recognized in the Consolidated Statements of Income to adjust the allowance to the levels deemed appropriate by management, as measured by the Company’s credit loss estimation methodologies. The allowance for unfunded commitments and letters of credit is maintained at a level believed by management to be sufficient to absorb estimated probable losses related to these unfunded credit facilities at the balance sheet date.
At
September 30, 2018
, our allowance was
$83.8 million
, or
0.98%
of total loans (excluding loans held for sale). This compares with an allowance of
$75.6 million
, or
0.91%
of total loans (excluding loans held for sale) at
December 31, 2017
and an allowance of
$71.6 million
or
1.10%
of total loans (excluding loans held for sale) at
September 30, 2017
.
50
Table of Contents
The following table provides an analysis of the Company’s allowance for loans at the dates and the periods indicated:
Three Months Ended September 30,
Nine Months Ended September 30,
2018
2017
2018
2017
(in thousands)
Beginning balance, loans excluding PCI loans
$
75,368
$
64,923
$
68,739
$
59,528
Beginning balance, PCI loans
4,782
8,061
6,907
10,515
Beginning balance
80,150
72,984
75,646
70,043
Charge-offs:
Commercial business
(606
)
(1,362
)
(8,858
)
(6,089
)
One-to-four family residential
—
—
—
(460
)
Commercial and multifamily residential
—
—
(223
)
—
One-to-four family residential construction
—
—
—
(14
)
Consumer
(277
)
(263
)
(773
)
(1,156
)
PCI loans
(1,208
)
(1,633
)
(3,786
)
(5,372
)
Total charge-offs
(2,091
)
(3,258
)
(13,640
)
(13,091
)
Recoveries:
Commercial business
547
688
2,892
3,997
One-to-four family residential
21
40
389
380
Commercial and multifamily residential
213
58
1,012
263
One-to-four family residential construction
583
20
616
107
Consumer
266
343
796
876
PCI loans
945
1,389
3,096
3,737
Total recoveries
2,575
2,538
8,801
9,360
Net recoveries (charge-offs)
484
(720
)
(4,839
)
(3,731
)
Provision (recapture) for loan and lease losses, loans excluding PCI loans
3,655
(175
)
15,180
6,840
Recapture for loan and lease losses, PCI loans
(502
)
(473
)
(2,200
)
(1,536
)
Provision (recapture) for loan and lease losses
3,153
(648
)
12,980
5,304
Ending balance, loans excluding PCI loans
79,770
64,272
79,770
64,272
Ending balance, PCI loans
4,017
7,344
4,017
7,344
Ending balance
$
83,787
$
71,616
$
83,787
$
71,616
Total loans, net at end of period, excluding loans held of sale
$
8,514,317
$
6,512,006
$
8,514,317
$
6,512,006
Allowance for loan and lease losses to period-end loans
0.98
%
1.10
%
0.98
%
1.10
%
Allowance for unfunded commitments and letters of credit
Beginning balance
$
3,680
$
3,555
$
3,130
$
2,705
Net changes in the allowance for unfunded commitments and letters of credit
275
(75
)
825
775
Ending balance
$
3,955
$
3,480
$
3,955
$
3,480
51
Table of Contents
Liquidity and Sources of Funds
Our primary sources of funds are customer deposits. Additionally, we utilize advances from the FHLB of Des Moines (“FHLB”), the Federal Reserve Bank of San Francisco (“FRB”), and sweep repurchase agreements to supplement our funding needs. These funds, together with loan repayments, loan sales, retained earnings, equity and other borrowed funds are used to make loans, to acquire securities and other assets and to fund continuing operations.
In addition, we have a shelf registration statement on file with the Securities and Exchange Commission registering an unspecified amount of any combination of debt or equity securities, depositary shares, purchase contracts, units and warrants in one or more offerings. Specific information regarding the terms of and the securities being offered will be provided at the time of any offering. Proceeds from any future offerings are expected to be used for general corporate purposes, including, but not limited to, the repayment of debt, repurchasing or redeeming outstanding securities, working capital, funding future acquisitions or other purposes identified at the time of any offering.
Deposit Activities
Our deposit products include a wide variety of transaction accounts, savings accounts and time deposit accounts. Core deposits (demand deposit, savings, money market accounts and certificates of deposit less than $250,000)
increased
$45.1 million
from year-end
2017
.
We have established a branch system to serve our consumer and business depositors. In addition, management’s strategy for funding asset growth is to make use of brokered and other wholesale deposits on an as-needed basis. The Company participates in the Certificate of Deposit Account Registry Service (CDARS
®
) program. CDARS
®
is a network that allows participating banks to offer extended FDIC deposit insurance coverage on time deposits. The Company also participates in a similar program to offer extended FDIC deposit insurance coverage on money market accounts. These extended deposit insurance programs are generally available only to existing customers and are not used as a means of generating additional liquidity. At
September 30, 2018
, brokered and other wholesale deposits (excluding public deposits) totaled
$429.4 million
, or
4.0%
of total deposits, compared to
$392.9 million
or
3.7%
at year-end
2017
. These deposits have varied maturities.
The following table sets forth the Company’s deposit base by type of product for the dates indicated:
September 30, 2018
December 31, 2017
Balance
% of
Total
Balance
% of
Total
(dollars in thousands)
Core deposits:
Demand and other noninterest-bearing
$
5,250,222
49.5
%
$
5,081,901
48.2
%
Interest-bearing demand
1,260,543
11.9
%
1,265,212
12.0
%
Money market
2,413,185
22.8
%
2,543,712
24.2
%
Savings
908,945
8.6
%
861,941
8.2
%
Certificates of deposit, less than $250,000
251,792
2.4
%
286,791
2.7
%
Total core deposits
10,084,687
95.2
%
10,039,557
95.3
%
Certificates of deposit, $250,000 or more
90,387
0.9
%
100,399
1.0
%
Certificates of deposit insured by CDARS
®
23,841
0.2
%
25,374
0.2
%
Brokered certificates of deposit
65,476
0.6
%
78,481
0.7
%
Reciprocal money market accounts
340,044
3.1
%
289,031
2.8
%
Subtotal
10,604,435
100.0
%
10,532,842
100.0
%
Discount resulting from acquisition date fair value adjustment
(478
)
(757
)
Total deposits
$
10,603,957
$
10,532,085
52
Table of Contents
Borrowings
We rely on FHLB advances and FRB borrowings as another source of both short and long-term funding. FHLB advances and FRB borrowings are secured by investment securities, and residential, commercial and commercial real estate loans. At
September 30, 2018
, we had FHLB advances of
$166.5 million
compared to
$11.6 million
at
December 31, 2017
.
We also utilize wholesale and retail repurchase agreements to supplement our funding sources. Our wholesale repurchase agreements are secured by mortgage-backed securities. At
September 30, 2018
and
December 31, 2017
, we had deposit customer sweep-related repurchase agreements of
$62.2 million
and $54.1 million, respectively, which mature on a daily basis.
Management anticipates we will continue to rely on FHLB advances, FRB borrowings and wholesale and retail repurchase agreements in the future and we will use those funds primarily to make loans and purchase securities.
Contractual Obligations, Commitments & Off-Balance Sheet Arrangements
We are party to many contractual financial obligations, including repayment of borrowings, operating and equipment lease payments, off-balance sheet commitments to extend credit and investments in affordable housing partnerships. At
September 30, 2018
, we had commitments to extend credit of
$2.55 billion
compared to
$2.67 billion
at
December 31, 2017
.
Capital Resources
Shareholders’ equity at
September 30, 2018
was
$1.98 billion
, essentially unchanged from
December 31, 2017
. Shareholders’ equity was
15%
of total period-end assets at both
September 30, 2018
and
December 31, 2017
.
Regulatory Capital
In July 2013, the federal bank regulators approved the New Capital Rules (as discussed in our
2017
Annual Report on Form 10-K, “Item 1. Business—Supervision and Regulation and —Regulatory Capital Requirements”), which implement the Basel III capital framework and various provisions of the Dodd-Frank Act. We and the Bank were required to comply with these rules as of January 1, 2015, subject to the phase-in of certain provisions. We believe that, as of
September 30, 2018
, we and the Bank would meet all capital adequacy requirements under the New Capital Rules on a fully phased-in basis as if all such requirements were then in effect.
FDIC regulations set forth the qualifications necessary for a bank to be classified as “well-capitalized,” primarily for assignment of FDIC insurance premium rates. Failure to qualify as “well-capitalized” can negatively impact a bank’s ability to expand and to engage in certain activities. The Company and the Bank qualified as “well-capitalized” at
September 30, 2018
and
December 31, 2017
.
The following table presents the capital ratios and the capital conservation buffer, as applicable, for the Company and its banking subsidiary at
September 30, 2018
and
December 31, 2017
:
Company
Columbia Bank
September 30, 2018
December 31, 2017
September 30, 2018
December 31, 2017
Common equity tier 1 (CET1) risk-based capital ratio
12.4399
%
11.7421
%
12.6699
%
12.0133
%
Tier 1 risk-based capital ratio
12.4399
%
11.8196
%
12.6699
%
12.0133
%
Total risk-based capital ratio
13.6815
%
12.9796
%
13.5540
%
12.8123
%
Leverage ratio
10.2418
%
10.9611
%
10.4320
%
10.8186
%
Capital conservation buffer
5.6815
%
4.9796
%
5.5540
%
4.8123
%
Stock Repurchase Program
On September 27, 2017, the Board of Directors approved a stock repurchase program. The program authorizes the Company to repurchase up to 2.9 million shares of our outstanding common stock. The Company intends to purchase the shares from time to time in the open market or in private transactions, under conditions which allow such repurchases to be accretive to earnings per share while maintaining capital ratios that exceed the guidelines for a well-capitalized financial institution.
53
Table of Contents
Non-GAAP Financial Measures
The Company considers operating net interest margin (tax equivalent) to be a useful measurement as it more closely reflects the ongoing operating performance of the Company. Additionally, presentation of the operating net interest margin allows readers to compare certain aspects of the Company’s net interest margin to other organizations that may not have had significant acquisitions. Despite the usefulness of the operating net interest margin (tax equivalent) to the Company, there is no standardized definition for it and, as a result, the Company’s calculations may not be comparable with other organizations. The Company encourages readers to consider its Consolidated Financial Statements in their entirety and not to rely on any single financial measure.
The following table reconciles the Company’s calculation of the operating net interest margin (tax equivalent) to the net interest margin (tax equivalent) for the periods indicated:
Three Months Ended September 30,
Nine Months Ended September 30,
2018
2017
2018
2017
Operating net interest margin non-GAAP reconciliation:
(dollars in thousands)
Net interest income (tax equivalent) (1)
$
124,789
$
91,887
$
360,750
$
270,480
Adjustments to arrive at operating net interest income (tax equivalent):
Incremental accretion income on FDIC purchased credit impaired loans
(585
)
(972
)
(1,240
)
(3,842
)
Incremental accretion income on other acquired loans
(2,643
)
(1,903
)
(8,703
)
(6,207
)
Premium amortization on acquired securities
1,859
1,527
6,065
4,658
Interest reversals on nonaccrual loans
477
311
1,147
1,323
Operating net interest income (tax equivalent) (1)
$
123,897
$
90,850
$
358,019
$
266,412
Average interest earning assets
$
11,326,629
$
8,750,561
$
11,168,143
$
8,641,706
Net interest margin (tax equivalent) (1)
4.41
%
4.20
%
4.31
%
4.17
%
Operating net interest margin (tax equivalent) (1)
4.38
%
4.15
%
4.27
%
4.11
%
__________
(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
$2.0 million
and
$3.0 million
for the three months ended
September 30, 2018
and
2017
, respectively, and an addition to net interest income of
$5.8 million
and
$8.7 million
for the
nine
months ended
September 30, 2018
and
2017
. The amount of our tax equivalent adjustment for 2018 was impacted by the lower federal corporate tax rate. As a result, for the three and
nine
months ended
September 30, 2018
, our tax equivalent adjustments for tax exempt loans was lower by $1.2 million and $3.4 million, respectively, and tax exempt securities was lower by $837 thousand and $2.5 million, respectively, than they would have been utilizing the prior federal corporate tax rate. This change in federal corporate tax rate negatively impacted both our current quarter and current year-to-date net interest margin (tax equivalent) by 7 basis points.
54
Table of Contents
Item 3.
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
A number of measures are used to monitor and manage interest rate risk, including income simulations and interest sensitivity (gap) analysis. An income simulation model is the primary tool used to assess the direction and magnitude of changes in net interest income resulting from changes in interest rates. Basic assumptions in the model include prepayment speeds on mortgage-related assets, cash flows and maturities of other investment securities, loan and deposit volumes and pricing. These assumptions are inherently subjective and, as a result, the model cannot precisely estimate net interest income or precisely predict the impact of higher or lower interest rates on net interest income. Actual results will differ from simulated results due to timing, magnitude and frequency of interest rate changes and changes in market conditions and management strategies, among other factors. At
September 30, 2018
, based on the measures used to monitor and manage interest rate risk, there has not been a material change in the Company’s interest rate risk since
December 31, 2017
. For additional information, refer to Item 7 “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in the Company’s
2017
Annual Report on Form 10-K.
Item 4.
CONTROLS AND PROCEDURES
Evaluation of Disclosure Controls and Procedures
An evaluation was carried out under the supervision and with the participation of the Company’s management, including the Chief Executive Officer (“CEO”) and Chief Financial Officer (“CFO”), of the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934). Based on that evaluation, the CEO and CFO have concluded that as of the end of the period covered by this report, our disclosure controls and procedures are effective in ensuring that the information required to be disclosed by us in the reports we file or submit under the Securities Exchange Act of 1934 is (i) accumulated and communicated to our management (including the CEO and CFO) to allow timely decisions regarding required disclosure, and (ii) recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms.
Changes in Internal Control Over Financial Reporting
There was no change in our internal controls over financial reporting during our most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
55
Table of Contents
PART II - OTHER INFORMATION
Item 1.
LEGAL PROCEEDINGS
The Company and its subsidiaries are party to routine litigation arising in the ordinary course of business. Management believes that, based on information currently known to it, any liabilities arising from such litigation will not have a material adverse impact on the Company’s financial conditions, results of operations or cash flows.
Item 1A. RISK FACTORS
Refer to Item 1A of Part I of the Company’s Annual Report on Form 10-K for the year ended
December 31, 2017
for a discussion of risk factors relating to the Company’s business. The Company believes that there has been no material change in its risk factors as previously disclosed in the Company’s Form 10-K.
Item 2.
UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
(a)
Not applicable
(b)
Not applicable
(c)
The following table provides information about repurchases of common stock by the Company during the quarter ended
September 30, 2018
:
Period
Total Number of Common Shares Purchased (1)
Average Price Paid per Common Share
Total Number of Shares Purchased as Part of Publicly Announced Plan (2)
Maximum Number of Remaining Shares That May Yet Be Purchased Under the Plan (2)
7/1/2018 - 7/31/2018
75
$
42.52
—
2,900,000
8/1/2018 - 8/31/2018
162
42.27
—
2,900,000
9/1/2018 - 9/30/2018
576
39.93
—
2,900,000
813
$
40.63
—
(1)
Common shares repurchased by the Company during the quarter consisted of cancellation of 813 shares of common stock to pay the shareholders’ withholding taxes.
(2)
The repurchase plan, which was approved in 2017, authorized the Company to repurchase up to 2.9 million shares of its outstanding common stock.
Item 3.
DEFAULTS UPON SENIOR SECURITIES
None.
Item 4.
MINE SAFETY DISCLOSURES
Not applicable.
Item 5.
OTHER INFORMATION
None.
56
Table of Contents
Item 6.
EXHIBITS
10.1**+
Columbia State Bank Supplemental Executive Retirement Plan Agreement, by and between the Bank and Gregory A. Sigrist, effective July 25, 2018
10.2**+
Columbia State Bank Endorsement Method Split Dollar Agreement (SERP Benefit), by and between the Bank and Gregory A. Sigrist, effective July 25, 2018
10.3**+
Columbia State Bank Endorsement Method Split Dollar Agreement (Base Salary Benefit), by and between the Bank and Gregory A. Sigrist, effective July 25, 2018
10.4**+
First Amendment to Amended and Restated Employee Stock Purchase Plan of Columbia Banking System, Inc., dated as of September 26, 2018
31.1+
Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2+
Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32+
Certification Pursuant to 18 U.S.C. Section 1350, As Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101+
The following financial information from Columbia Banking System, Inc.’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2018 is formatted in XBRL: (i) the Unaudited Consolidated Balance Sheets, (ii) the Unaudited Consolidated Statements of Income, (iii) the Unaudited Consolidated Statements of Comprehensive Income, (iv) the Unaudited Consolidated Statements of Changes in Shareholders’ Equity, (v) the Unaudited Consolidated Statements of Cash Flows, and (vi) the Notes to Unaudited Consolidated Financial Statements.
** Management contract or compensatory plan or arrangement
+ Filed herewith
57
Table of Contents
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Company has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
COLUMBIA BANKING SYSTEM, INC.
Date:
November 6, 2018
By
/s/ HADLEY S. ROBBINS
Hadley S. Robbins
President and
Chief Executive Officer
(Principal Executive Officer)
Date:
November 6, 2018
By
/s/ GREGORY A. SIGRIST
Gregory A. Sigrist
Executive Vice President and
Chief Financial Officer
(Principal Financial Officer)
Date:
November 6, 2018
By
/s/ BROCK M. LAKELY
Brock M. Lakely
Senior Vice President and
Chief Accounting Officer
(Principal Accounting Officer)
58