Attached files

file filename
8-K - CURRENT REPORT ON FORM 8-K - COLUMBIA BANKING SYSTEM, INC.d8k.htm

Exhibit 99.1

LOGO

FOR IMMEDIATE RELEASE

April 27, 2011

Contacts:                     Melanie J. Dressel,

President and

Chief Executive Officer

(253) 305-1911

Gary R. Schminkey,

Executive Vice President

and Chief Financial Officer

(253) 305-1966

Columbia Banking System Announces Earnings for

First Quarter 2011 and Declares Increased Cash Dividend

Highlights for the Quarter

 

   

Net income of $5.8 million, or $0.15 per diluted common share

   

Declares cash dividend of $0.05 per common share, an increase of 67% from prior quarter

   

Very strong capital and liquidity measures

   

Exceptional core deposits at 91% of total deposits

   

Improving credit metrics: noncovered nonperforming assets decreased 9% from year-end 2010

TACOMA, Washington, April 27, 2011 — Columbia Banking System, Inc. (NASDAQ: COLB) (“Columbia”) today announced net income applicable to common shareholders of $5.8 million for the quarter ended March 31, 2011, compared to $6.8 million for the same quarter of 2010. On a diluted earnings per common share basis, net income was $0.15 for the first quarter compared with net income of $0.24 per share a year earlier.

The first quarter 2011 results included a $1.7 million expense to establish a clawback liability resulting from improved performance of the acquired loan portfolios. The first quarter 2010 earnings included a $9.8 million, net of tax, bargain purchase gain on the former American Marine Bank transaction. “Excluding the bargain purchase gain in 2010 and the first quarter 2011 expense to establish the clawback liability, which total $11.1 million net of tax, net income for the first quarter 2011 would have grown 336% over the prior year quarter,” said Melanie Dressel, President and Chief Executive Officer.


Due to the repayment of the Capital Purchase Program funds in the third quarter, 2010, net income applicable to common shareholders for the fourth quarter 2010 and beyond does not include preferred dividends paid to the United States Treasury.

Significant Influences on the Quarter Ended March 31, 2011

Impact of Acquired Loan Accounting

The following table illustrates the significant accounting entries associated with Columbia’s acquired loan portfolios:

 

(in thousands)   

Three Months Ended
March 30, 2011

Incremental accretion income over stated note rate

   $                    12,371

Change in FDIC loss sharing asset

   (14,774)

Claw back liability

   (1,700)

Pre-tax earnings impact

   $                    (4,103)
    

The incremental accretion income represents the amount of income recorded on the acquired loans above the contractual rate stated in the individual loan notes. The additional income stems from the discount established at the time these loan portfolios were acquired, and increases net interest income and the net interest margin. The change in the FDIC loss sharing asset recognizes the decreased amount that Columbia expects to collect from the FDIC under the terms of its loss sharing agreements due to lower expected losses on covered loans and other real estate owned. The change in FDIC loss sharing asset affects noninterest income, resulting in a reported noninterest loss for the current quarter.

The Columbia River Bank acquired loan portfolio is performing better than originally expected, requiring us to record a liability of $1.7 million through noninterest expense related to the clawback provisions contained within the Purchase and Assumption (“P&A”) agreement executed with the FDIC. Columbia’s P&A agreement requires the Company to reimburse the FDIC at the conclusion of the loss


share agreement period (the first quarter of 2020) a calculated amount if total losses on the acquired loan portfolios fail to reach a minimum threshold level. The $1.7 million recorded in the first quarter represents the net present value of management’s clawback liability estimate of $2.7 million. The claw back liability is evaluated at the individual portfolio level each quarter and adjusted upward or downward according to the total expected losses over the loss share period.

Capital

The Company’s total risk-based capital ratio at March 31, 2011 exceeded 25%, more than double the minimum of 10% required to be “well-capitalized” under applicable regulatory standards. Our additional capital over and above the 10% minimum was approximately $380 million at March 31, 2011. At the end of the first quarter 2011, our tangible common equity to tangible assets ratio stood at 14.25%, up from 14.0% at both December 31, 2010 and September 30, 2010, 13.7% at June 30, 2010, and 8.3% at March 31, 2010.

“Effective deployment of capital is one of our most meaningful opportunities this year,” stated Melanie Dressel. “Although the loan pipeline is improving, net loan growth is still weak as increases have been offset by the resolution of problem credits and contractual runoff from existing credits. We are, however, externally focused on attracting new relationships to the Bank and continue to evaluate acquisition opportunities.”

Net Interest Margin

Columbia’s net interest margin increased to 5.80% in the first quarter of 2011, up from 4.78% for the same quarter last year. The net interest margin was positively impacted by the accretion income associated with the acquired loan portfolios. The incremental accretion income had an approximate impact of 1.38% on the first quarter’s net interest margin. The margin was tempered 0.03% by interest reversals of $276 thousand related to loans moving to nonaccrual status during the quarter. For the same period last year, the incremental accretion income had an approximate impact of 0.05% on the net interest margin, which was essentially offset by interest reversals of $364 thousand related to loans moving to nonaccrual status during the first quarter of 2010. Exclusive of the impact of the acquired loan portfolios and loans migrating to nonaccrual status, Columbia’s net interest margin has exhibited strong resiliency, in the 4.25% to 4.50% range, across a broad spectrum of interest rates.


Liquidity

Columbia’s liquidity ratio of approximately 50% for the quarter translates into over $2.1 billion of available funding for its general operations and to meet the needs of its customers. At March 31, 2011 cash and cash equivalents continue to remain at historically high levels. In an effort to diminish the negative impact of liquidity on earnings, Columbia has been actively investing in its securities portfolio. The focus of these investments has been on short-term, high quality instruments with certainty to their cash flows, with maturities laddered over a period of twelve to thirty-six months. From year end 2010, the securities portfolio has increased $121 million exclusive of mark-to-market valuation adjustments.

Balance Sheet

At March 31, 2011, Columbia’s total assets were $4.26 billion, an increase of 3% from $4.13 billion at March 31, 2010, and essentially unchanged from December 31, 2010. Total shareholders’ equity at March 31, 2011 was $714.1 million, an increase of 33% from $538.7 million at March 31, 2010, and a 1% increase from $706.9 million at December 31, 2010.

Loans not covered under the FDIC loss-sharing agreements (“noncovered loans”) were $1.88 billion at March 31, 2010, down 3% from $1.95 billion at March 31, 2010 and down 2% from $1.92 billion at the end of 2010. The decrease for the quarter was primarily centered in approximately $59 million, or 7%, in real estate loans and approximately $36 million, or 28%, in real estate construction loans.

Offsetting these decreases was the increase in commercial business lending, which was $782.6 million at March 31, 2011, up approximately $47 million from the same quarter last year. The noncovered loan portfolio continues to be diversified, with the intent to mitigate risk by minimizing concentration in any one segment. The portfolio includes 42% commercial business loans, 5% total real estate construction including commercial and residential, 3% one-to-four family residential real estate, and 9% consumer. Approximately 42% of the portfolio is commercial real estate, consisting of 58% income property and 42% owner occupied property. Net loans covered under the FDIC-loss sharing agreements (“covered loans”), which provide protection against credit risk, totaled $486.3 million at March 31, 2011, compared to $625.3 million for the same quarter last year and $517.1 million at December 31, 2010.


Total deposits were $3.34 billion at March 31, 2011, a slight decrease from $3.37 at March 31, 2010, and a slight increase from $3.33 billion at December 31, 2010. Core deposits, defined as demand, savings, money market accounts and certificates of deposit under $100,000, totaled $3.03 billion at March 31, 2011, comprising a robust 91% of total deposits. With the exception of CD’s less than $100,000 all categories of core deposits continued to grow, with the largest increase centered in demand and other non-interesting bearing accounts, up approximately $137 million since March 31, 2010.

“Loan growth continues to be evasive as the local economy slowly recovers,” Melanie Dressel noted. “Our loan pipeline is building, which could be an early indicator of improved economic conditions. We are seeing increased demand for fixed rate commercial loans, which is being met in our markets with terms and pricing that we believe are unwarranted. On a positive note, we are pleased that our interest-bearing demand, money market and savings accounts continue to grow as we strengthen existing customer relationships and develop new ones.”

Asset Quality

At March 31, 2011, nonperforming, noncovered assets were $114.7 million, down from $126.7 million at December 31, 2010 and $126.6 million at March 31, 2010. The $11.9 million decrease in nonperforming assets from the same quarter last year was primarily centered in the commercial business and 1-4 family residential construction portfolios, offset by an increase in nonperforming commercial real estate term loans. For the quarter, the bank added $11.7 million in new nonperforming assets, experienced net charge-offs of $5.7 million, and received payments of $9.2 million. We also reduced other real estate owned (OREO) by $7.2 million and returned $1.5 million of previously nonperforming loans back on accrual status.


The table below sets forth information regarding nonaccrual loans, restructured loans, total nonperforming loans and total nonperforming assets.

 

         March 31,    
2011
     December 31,
2010
 

(in thousands)

     

Nonaccrual noncovered loans:

     

Commercial business

     $ 23,898           $ 32,367     

Real estate:

     

One-to-four family residential

     3,184           2,996     

Commercial and five or more family residential real estate

     25,838           23,192     
                 

Total real estate

     29,022           26,188     

Real estate construction:

     

One-to-four family residential

     12,987           18,004     

Commercial and five or more family residential real estate

     7,073           7,584     
                 

Total real estate construction

     20,060           25,588     

Consumer

     5,712           5,020     
                 

Total nonaccrual loans

     78,692           89,163     

Restructured noncovered loans:

     

Commercial business

     116           -       

Commercial and five or more family residential real estate

     5,883           5,747     

One-to-four family residential construction

     740           758     
                 

Total restructured noncovered loans

     6,739           6,505     
                 

Total nonperforming noncovered loans

     85,431           95,668     

Noncovered real estate owned and other personal property owned

     29,315           30,991     
                 

Total nonperforming noncovered assets

     $         114,746           $         126,659     
                 

For the quarter ended March 31, 2011, net loan charge-offs were approximately $5.7 million, compared to $11.5 million for the same period a year ago, and $5.1 million during the fourth quarter of 2010. Net charge-offs were primarily centered in commercial business and residential construction loans.


The following table provides an analysis of the Company’s allowance for noncovered loan and lease losses at the dates and the periods indicated.

 

     Three Months Ended March 31,  
(in thousands)    2011     2010  

Beginning balance

     $ 60,993         $ 53,478    

Charge-offs:

    

  Commercial Business

     (3,371 )       (2,216 )  

  One-to-four family residential perm

     (448 )         

  Commercial and five or more family residential real estate perm

     (365 )       (2,484 )  

  One-to-four family residential construction

     (1,427 )       (4,662 )  

  Commercial and five or more family residential real estate construction

     (487 )       (2,353 )  

  Consumer

     (925 )       (1,139 )  
        

    Total charge-offs

     (7,023 )       (12,853 )  

Recoveries:

    

  Commercial Business

     105         523    

  One-to-four family residential perm

              

  Commercial and five or more family residential real estate perm

     73         38    

  One-to-four family residential construction

     1,104         767    

  Commercial and five or more family residential real estate construction

              

  Consumer

     63         27    
        

    Total recoveries

     1,345         1,356    
        

Net (charge-offs)/recoveries

     (5,678 )       (11,497 )  

Provision charged to expense

            15,000    
        

Ending balance

     $ 55,315         $ 56,981    
        

Total noncovered loans, net at end of period

     $ 1,884,553         $ 1,949,609    

Allowance for loan losses to period-end noncovered loans

     2.94%         2.92%    

For the first quarter of 2011, the company made no provision for noncovered loan losses, compared to $15.0 million for the comparable quarter last year, and $3.8 million for the quarter ending December 31, 2010. Management’s decision to make no provision for noncovered loan losses for the quarter was due to improving credit metrics and a contraction in the bank’s noncovered loan portfolio. The acquired loan portfolios were reviewed for credit deterioration and a net reduction of $422 thousand in provision was recorded, compared to provision expense of $5.6 million for the quarter ending December 31, 2010. Ms. Dressel commented, “Our provision decision is made quarterly, based on a detailed process to determine the adequacy and appropriateness of our allowance. Accordingly, one quarter should not necessarily signal a trend.”

The allowance for noncovered loan losses to noncovered period-end loans was 2.94% at March 31, 2011 compared to 3.18% and 2.92% at December 31, 2010 and March 31, 2010, respectively. Noncovered past due loans were $9.9 million at March 31, 2011, or 0.53%, of total non- covered loans compared to $10.4 million, or 0.55%, of total noncovered loans, as of December 31, 2010 and $16.4 million, or 0.84% of total loans, as of March 31, 2010.


First Quarter 2011 Earnings

Net Interest Income

Net interest income for the first quarter of 2011 was $50.4 million, an increase of $12.2 million from $38.3 million for the first quarter 2010, primarily due to the impact of the addition of the two acquired loan portfolios. Average interest-earning assets increased 8% to $3.63 billion in the first quarter of 2011, from $3.37 billion in the first quarter of 2010The yield on average interest-earning assets increased 75 basis points to 6.26% in the first quarter of 2011, from 5.51% in the first quarter of 2010. During the same period, average interest-bearing liabilities increased to $2.60 billion from $2.57 billion a year ago. The cost of average interest-bearing liabilities decreased 30 basis points to 0.65% in the first quarter of 2011 compared with 0.95% in the first quarter of 2010.

Noninterest Income

The Company recorded a noninterest loss for the first quarter 2011 of $5.4 million, compared to noninterest income of $18.5 million a year earlier. The decrease is primarily due to a $14.8 million change in the FDIC loss sharing asset for the quarter.

The table below illustrates the effect on noninterest income for the change in the FDIC loss sharing asset, and the gain on bank acquisition for the three months ended March 31, 2011 and 2010.

 

(in thousands)    Three Months Ended
March 31, 2011
    Three Months Ended
March 31, 2010
 

 

Noninterest Income (Loss)

   $ (5,419)       $ 18,473     

Change in FDIC Loss Sharing Asset

     14,774          -         

Bargain Purchase Gain

     -              (9,818)    

Noninterest Expense

Noninterest expense for the first quarter of 2011 was $37.3 million, an increase of 10% from $33.9 million a year earlier. The addition of operating expenses for the two 2010 FDIC acquisitions was the primary reason for the increase. The most significant increases were in compensation and employee benefits, occupancy, regulatory premiums, and other noninterest expense. The majority of the increase in


compensation and employee benefits resulted from the two FDIC assisted transactions and the addition of two new banking teams. The increase in occupancy expense is also a byproduct of the assisted transactions. Since obtaining ownership of the branch facilities at the end of the fourth quarter 2010, Columbia has been actively remediating deferred maintenance issues. Regulatory premiums have risen due to the increase in Columbia’s deposit base which is a result of both the acquisitions and organic growth. For the first quarter 2011, other noninterest expense increased $1.8 million from a year earlier, primarily due to the expense associated with the claw back liability of $1.7 million.

Organizational Update

Ms. Dressel said, “During the first quarter, we opened a new branch on Evergreen Way in Everett, Washington. This full-service location gives our customers access to commercial, private and personal banking, as well as treasury and wealth management services.”

Ms. Dressel continued, “As one of the strongest, well-capitalized community banks in the Pacific Northwest, we believe we are well positioned to take advantage of the opportunities we expect going forward. We will consider strategic acquisitions and continue to focus on organic growth as we position ourselves for further growth and profitability.”

Dividend

The Board of Directors announced that a quarterly cash dividend of $0.05 per share will be paid on May 25, 2011 to shareholders of record as of the close of business on May 11, 2011. This is an increase of 67% from $0.03 paid the prior quarter.

Conference Call

Columbia’s management will discuss the first quarter 2011 results on a conference call scheduled for Thursday, April 28, 2011 at 1:00 p.m. PDT (4:00 p.m. EDT). Interested parties may listen to this discussion by calling 1-866-378-3802; Conference ID code #59172268

A conference call replay will be available from approximately 4:00 p.m. PDT on April 28, 2011 through midnight PDT on May 3, 2011. The conference call replay can be accessed by dialing 1-800-642-1687 and entering Conference ID code #59172268.


Annual Meeting of Shareholders

Columbia Banking System’s Annual Meeting of Shareholders will be held at 1:00 PDT on April 27, 2011, at the William W. Philip Hall at the University of Washington Tacoma., 1900 Commerce Street, Tacoma, Washington 98402. The Hall is named in honor of William W. “Bill” Philip, who had a seminal role in establishing UW Tacoma, and was a co-founder of Columbia Bank.

Directions and parking information are available at www.tacoma.washington.edu/conference.

About Columbia

Headquartered in Tacoma, Washington, Columbia Banking System, Inc. is the holding company of Columbia State Bank, a Washington state-chartered full-service commercial bank which was awarded third place in the large employer category by Seattle Business Magazine’s 100 Best Companies to Work For 2010 and was designated one of Puget Sound Business Journal’s “Washington’s Best Workplaces 2010”.

Columbia Banking System has 85 banking offices, including 60 branches in Washington State and 25 branches in Oregon. Columbia Bank does business under the Bank of Astoria name in Astoria, Warrenton, Seaside, Cannon Beach, Manzanita and Tillamook in Oregon. More information about Columbia can be found on its website at www.columbiabank.com.

Source: Columbia Banking System, Inc.

# # #

Note Regarding Forward-Looking Statements

This news release includes forward looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, which management believes are a benefit to shareholders. These forward looking statements describe Columbia’s management’s expectations regarding future events and developments such as future operating results, growth in loans and deposits, continued success of Columbia’s style of banking and the strength of the local economy. The words “will,” “believe,” “expect,” “intend,” “should,” and “anticipate” and words of similar construction are intended in part to help identify forward looking statements. Future events are difficult to predict, and the expectations described above are necessarily subject to risk and uncertainty that may cause actual results to differ materially and adversely. In addition to discussions about risks and uncertainties set forth from time to time in Columbia’s filings with the Securities and Exchange Commission, available at the SEC’s website


at www.sec.gov and the Company’s website at www.columbiabank.com, including the “Risk Factors,” “Business” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” sections of our annual reports on Form 10-K and quarterly reports on Form 10-Q, factors that may cause actual results to differ materially from those contemplated by such forward-looking statements include, among others, the following: (1) local, national and international economic conditions may be less favorable than expected or have a more direct and pronounced effect on Columbia than expected and adversely affect Columbia’s ability to continue its internal growth at historical rates and maintain the quality of its earning assets; (2) changes in interest rates may reduce interest margins more than expected and negatively affect funding sources; (3) projected business increases following strategic expansion or opening or acquiring new branches may be lower than expected; (4) costs or difficulties related to the integration of acquisitions may be greater than expected; (5) competitive pressure among financial institutions may increase significantly; and (6) legislation or regulatory requirements or changes may adversely affect the businesses in which Columbia is engaged. We believe the expectations reflected in our forward-looking statements are reasonable, based on information available to us on the date hereof. However, given the described uncertainties and risks, we cannot guarantee our future performance or results of operations and you should not place undue reliance on these forward-looking statements. We undertake no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. The factors noted above and the risks and uncertainties described in our SEC filings should be considered when reading any forward-looking statements in this release.


FINANCIAL STATISTICS

      
Columbia Banking System, Inc.    Three Months Ended        
Unaudited    March 31,        
(in thousands except per share)    2011     2010        

Earnings

      

Net interest income

   $ 50,449      $ 38,274     

Provision for loan and lease losses, noncovered loans

   $ -        $ 15,000     

Noninterest income (loss)

   $ (5,419   $ 18,473     

Noninterest expense

   $ 37,346      $ 33,897     

Net income

   $ 5,779      $ 7,916     

Net income applicable to common shareholders

   $ 5,779      $ 6,809     

Per Common Share

      

Net income (basic)

   $ 0.15      $ 0.24     

Net income (diluted)

   $ 0.15      $ 0.24     

Averages

      

Total assets

   $ 4,268,348      $ 3,945,042     

Interest-earning assets

   $ 3,632,663      $ 3,368,241     

Loans, including covered loans

   $ 2,388,076      $ 2,440,415     

Securities

   $ 767,360      $ 710,648     

Deposits

   $ 3,306,168      $ 3,135,949     

Core deposits

   $ 2,989,825      $ 2,608,279     

Interest-bearing deposits

   $ 2,429,821      $ 2,395,562     

Interest-bearing liabilities

   $ 2,596,833      $ 2,571,588     

Noninterest-bearing deposits

   $ 876,347      $ 740,387     

Shareholders’ equity

   $ 710,282      $ 539,856     

Financial Ratios

      

Return on average assets

     0.55     0.81  

Return on average common equity

     3.30     5.93  

Average equity to average assets

     16.64     13.68  

Net interest margin

     5.80     4.78  

Efficiency ratio (tax equivalent)(1)

     73.33     67.03  
     March 31,     December 31,  

Period end

   2011     2010     2010  

Total assets

   $     4,264,319      $     4,133,812      $     4,256,363   

Covered assets

   $ 499,872      $ 634,443      $ 531,504   

Loans, excluding covered loans

   $     1,884,206      $     1,949,609      $     1,915,754   

Allowance for loan and lease losses

   $ 55,315      $ 56,981      $ 60,993   

Securities

   $ 906,096      $ 736,939      $ 781,774   

Deposits

   $     3,336,213      $     3,371,165      $     3,327,269   

Core deposits

   $     3,027,898      $     2,856,186      $     2,998,482   

Shareholders’ equity

   $ 714,083      $ 538,721      $ 706,878   

Book value per common share

   $ 18.09      $ 16.44      $ 17.97   

Nonperforming, noncovered assets

      

Nonaccrual loans

   $ 78,692      $ 105,565      $ 89,163   

Restructured loans accruing interest

     6,739        287        6,505   

Other real estate owned and other personal property owned

     29,315        20,726        30,991   
                        

Total nonperforming, noncovered assets

   $ 114,746      $ 126,578      $ 126,659   
                        

Nonperforming loans to period-end noncovered loans

     4.53%        5.43%        4.99%   

Nonperforming assets to period-end noncovered assets

     3.05%        3.62%        3.40%   

Allowance for loan and lease losses to period-end noncovered loans

     2.94%        2.92%        3.18%   

Allowance for loan and lease losses to nonperforming noncovered loans

     64.75%        53.83%        63.75%   

Allowance for loan and lease losses to nonperforming noncovered assets

     48.21%        45.02%        48.16%   

Net noncovered loan charge-offs

   $ 5,678     (2)    $ 11,497     (3)    $ 33,776     (4) 

 

(1) Noninterest expense, excluding net cost of operation of other real estate and FDIC clawback liability expense, divided by the sum of net interest income and noninterest income on a tax equivalent basis, excluding gain/loss on sale of investment securities, gain on bank acquisition, incremental accretion income on the acquired loan portfolio and the change in FDIC indemnification asset.
(2) For the three months ended March 31, 2011.
(3) For the three months ended March 31, 2010.
(4) For the twelve months ended December 31, 2010.


FINANCIAL STATISTICS

         

Columbia Banking System, Inc.

         
Unaudited    March 31,      December 31  
(in thousands)    2011      2010  

Loan Portfolio Composition

         

Noncovered loans:

         

    Commercial business

     $ 782,565        41.5%         $ 795,369        41.5%   

    Real Estate:

         

      One-to-four family residential

     50,545        2.7%         49,383        2.6%   

      Five or more family residential and commercial

     785,870        41.7%         794,329        41.5%   
                                 

        Total Real Estate

     836,415        44.4%         843,712        44.1%   

    Real Estate Construction:

         

      One-to-four family residential

     61,097        3.3%         67,961        3.5%   

      Five or more family residential and commercial

     30,072        1.6%         30,185        1.6%   
                                 

        Total Real Estate Construction

     91,169        4.9%         98,146        5.1%   

    Consumer

     177,218        9.4%         182,017        9.5%   
                                 

        Subtotal loans

     1,887,367        100.2%         1,919,244        100.2%   

    Less: Deferred loan fees

     (3,161     -0.2%         (3,490     -0.2%   
                                 

      Total noncovered loans, net of deferred fees

     1,884,206              100.0%         1,915,754              100.0%   
                     

    Less: Allowance for loan and lease losses

     (55,315        (60,993  
                     

      Noncovered loans, net

     1,828,891           1,854,761     

Covered loans, net of allowance for loan losses of ($5,633) and ($6,055), respectively

     486,345           517,061     
                     

Total loans, net

     $ 2,315,236           $ 2,371,822     
                     

    Loans held for sale

     $ 542           $ 754     
                     
      March 31,      December 31  
      2011      2010  

Deposit Composition

         

Core deposits:

         

    Demand and other non-interest bearing

     $ 892,751        26.8%         $ 895,671        26.9%   

    Interest bearing demand

     695,858        20.9%         672,307        20.2%   

    Money market

     935,236        28.0%         920,831        27.7%   

    Savings

     219,777        6.6%         210,995        6.3%   

    Certificates of deposit less than $100,000

     284,276        8.5%         298,678        9.0%   
                                 

      Total core deposits

     3,027,898        90.8%         2,998,482        90.0%   

Certificates of deposit greater than $100,000

     257,425        7.7%         266,708        8.0%   

Certificates of deposit insured by CDARS®

     50,375        1.5%         38,312        1.2%   

Wholesale certificates of deposit

     -        0.0%         23,155        0.7%   
                                 

    Subtotal

     3,335,698        100.0%         3,326,657        100.0%   

      Premium resulting from acquisition date fair value adjustment

     515           612     
                     

Total Deposits

     $ 3,336,213           $ 3,327,269     
                     


QUARTERLY FINANCIAL STATISTICS

  

        
Columbia Banking System, Inc.    Three Months Ended  
Unaudited    Mar 31     Dec 31      Sep 30      Jun 30      Mar 31  
(in thousands except per share)    2011     2010      2010      2010      2010  

Earnings

             

Net interest income

   $ 50,449      $ 38,816       $ 46,965       $ 40,732       $ 38,274   

Provision for loan and lease losses, noncovered loans

   $ -        $ 3,791       $ 9,000       $ 13,500       $ 15,000   

Noninterest income (loss)

   $ (5,419   $ 15,888       $ 5,183       $ 13,237       $ 18,473   

Noninterest expense

   $ 37,346      $ 34,985       $ 33,520       $ 34,745       $ 33,897   

Net income

   $ 5,779      $ 12,608       $ 5,204       $ 5,056       $ 7,916   

Net income applicable to common shareholders

   $ 5,779      $ 12,608       $ 2,474       $ 3,946       $ 6,809   

Per Common Share

             

Earnings (basic)

   $ 0.15      $ 0.32       $ 0.06       $ 0.11       $ 0.24   

Earnings (diluted)

   $ 0.15      $ 0.32       $ 0.06       $ 0.11       $ 0.24   

Book value

   $ 18.09      $ 17.97       $ 17.92       $ 17.83       $ 16.44   

Averages

             

Total assets

   $     4,268,348      $     4,354,890       $     4,360,913       $     4,327,894       $     3,945,042   

Interest-earning assets

   $     3,632,663      $     3,682,951       $     3,654,932       $     3,624,548       $     3,368,241   

Loans, including covered loans

   $     2,388,076      $     2,450,793       $     2,500,302       $     2,550,813       $     2,440,415   

Securities

   $ 767,360      $ 726,470       $ 715,201       $ 728,169       $ 710,648   

Deposits

   $     3,306,168      $     3,343,920       $     3,297,583       $     3,303,661       $     3,135,949   

Core deposits

   $     2,989,825      $     2,992,417       $ 2,887,044       $     2,820,378       $     2,608,279   

Interest-bearing deposits

   $     2,429,821      $     2,458,466       $ 2,467,763       $     2,487,757       $     2,395,562   

Interest-bearing liabilities

   $     2,596,833      $     2,627,804       $ 2,640,738       $     2,663,584       $     2,571,588   

Noninterest-bearing deposits

   $ 876,347      $ 885,454       $ 829,820       $ 815,904       $ 740,387   

Shareholders’ equity

   $ 710,282      $ 707,319       $ 739,155       $ 684,929       $ 539,856   

Financial Ratios

             

Return on average assets

     0.55%        1.15%         0.47%         0.47%         0.81%   

Return on average common equity

     3.30%        7.07%         1.39%         2.59%         5.93%   

Average equity to average assets

     16.64%        16.24%         16.95%         15.83%         13.68%   

Net interest margin

     5.80%        4.35%         5.24%         4.66%         4.78%   

Efficiency ratio (tax equivalent)

     73.33%        65.33%         68.33%         68.15%         67.03%   

Period end

             

Total assets

   $ 4,264,319      $ 4,256,363       $ 4,245,260       $ 4,289,115       $ 4,133,812   

Covered assets, net

   $ 499,872      $ 531,504       $ 577,817       $ 599,306       $ 634,443   

Noncovered loans

   $ 1,884,206      $ 1,915,754       $ 1,934,162       $ 1,945,972       $ 1,949,609   

Allowance for loan and lease losses

   $ 55,315      $ 60,993       $ 62,334       $ 59,748       $ 56,981   

Securities

   $ 906,096      $ 781,774       $ 710,649       $ 727,825       $ 736,939   

Deposits

   $ 3,336,213      $ 3,327,269       $ 3,306,886       $ 3,284,947       $ 3,371,165   

Core deposits

   $ 3,027,898      $ 2,998,482       $ 2,934,451       $ 2,831,319       $ 2,856,186   

Shareholders’ equity

   $ 714,083      $ 706,878       $ 704,692       $ 775,295       $ 538,721   

Nonperforming, noncovered assets

             

Nonaccrual loans

   $ 78,692      $ 89,163       $ 91,406       $ 108,409       $ 105,565   

Restructured loans accruing interest

     6,739        6,505         6,482         687         287   

Other real estate owned and other personal property owned

     29,315        30,991         23,259         22,814         20,726   
                               

Total nonperforming, noncovered assets

   $ 114,746      $ 126,659       $ 121,147       $ 131,910       $ 126,578   
                               

Nonperforming loans to period-end noncovered loans

     4.53%        4.99%         5.06%         5.61%         5.43%   

Nonperforming assets to period-end noncovered assets

     3.05%        3.40%         3.30%         3.57%         3.62%   

Allowance for loan and lease losses to period-end noncovered loans

     2.94%        3.18%         3.22%         3.07%         2.92%   

Allowance for loan and lease losses to nonperforming noncovered loans

     64.75%        63.75%         63.68%         54.77%         53.83%   

Allowance for loan and lease losses to nonperforming noncovered assets

     48.21%        48.16%         51.45%         45.29%         45.02%   

Net noncovered loan charge-offs

   $ 5,678      $ 5,132       $ 6,414       $ 10,733       $ 11,497   


CONSOLIDATED CONDENSED STATEMENTS OF INCOME

  

Columbia Banking System, Inc.    Three Months Ended  
(Unaudited)    March 31,  
(in thousands except per share)    2011     2010  
   

Interest Income

    

Loans

   $         47,429      $         36,947   

Taxable securities

     4,417        4,745   

Tax-exempt securities

     2,467        2,446   

Federal funds sold and deposits in banks

     298        149   
   

Total interest income

     54,611        44,287   

Interest Expense

    

Deposits

     3,079        4,941   

Federal Home Loan Bank advances

     694        705   

Long-term obligations

     251        249   

Other borrowings

     138        118   
   

Total interest expense

     4,162        6,013   
   

Net Interest Income

     50,449        38,274   

Provision for loan and lease losses

     -          15,000   

Provision for losses on covered loans

     (422     -     
   

Net interest income after provision

     50,871        23,274   

Noninterest Income (Loss)

    

Service charges and other fees

     6,288        5,424   

Gain on bank acquisition

     -          9,818   

Merchant services fees

     1,633        1,739   

Gain on sale of investment securities, net

     -          58   

Bank owned life insurance

     505        504   

Change in FDIC loss sharing asset

     (14,774     -     

Other

     929        930   
   

Total noninterest income (loss)

     (5,419     18,473   

Noninterest Expense

    

Compensation and employee benefits

     18,921        16,986   

Occupancy

     4,397        3,969   

Merchant processing

     883        1,100   

Advertising and promotion

     901        838   

Data processing and communications

     1,924        1,879   

Legal and professional fees

     1,413        1,498   

Taxes, licenses and fees

     865        564   

Regulatory premiums

     2,195        1,496   

Net cost of operation of other real estate

     (442     1,312   

Amortization of intangibles

     984        787   

Other

     5,305        3,468   
   

Total noninterest expense

     37,346        33,897   
   

Income before income taxes

     8,106        7,850   

Income tax expense (benefit)

     2,327        (66
   

Net Income

   $ 5,779      $ 7,916   
   

Net Income Applicable to Common Shareholders

   $ 5,779      $ 6,809   
   

Earnings per common share

    

Basic

   $ 0.15      $ 0.24   

Diluted

   $ 0.15      $ 0.24   

Dividends paid per common share

   $ 0.03      $ 0.01   

Weighted average number of common shares outstanding

     39,043        27,886   

Weighted average number of diluted common shares outstanding

     39,156        28,098   


CONSOLIDATED CONDENSED BALANCE SHEETS

  

        

Columbia Banking System, Inc.

           

(Unaudited)

               March 31,             December 31,   

(in thousands)

                       2011         2010   
ASSETS      

Cash and due from banks

         $ 74,973       $ 55,492   

Interest-earning deposits with banks

           401,355         458,638   
   

Total cash and cash equivalents

           476,328         514,130   

Securities available for sale at fair value (amortized cost of $864,653 and $743,928, respectively)

   

        888,188         763,866   

Federal Home Loan Bank stock at cost

           17,908         17,908   

Loans held for sale

           542         754   

Noncovered loans, net of deferred loan fees of ($3,161) and ($3,490), respectively

           1,884,206         1,915,754   

Less: allowance for loan and lease losses

           55,315         60,993   
   

Noncovered loans, net

           1,828,891         1,854,761   

Covered loans, net of allowance for loan losses of ($5,633) and ($6,055), respectively

   

        486,345         517,061   
   

Total loans, net

           2,315,236         2,371,822   

FDIC loss sharing asset

           193,053         205,991   

Interest receivable

           12,889         11,164   

Premises and equipment, net

           94,131         93,108   

Other real estate owned ($13,527 and $14,443 covered by Federal Deposit Insurance Corporation loss share, respectively)

   

        39,608         45,434   

Goodwill

           109,639         109,639   

Core deposit intangible, net

           17,712         18,696   

Other assets

           99,085         103,851   
   

Total Assets

         $ 4,264,319       $ 4,256,363   
   
LIABILITIES AND SHAREHOLDERS’ EQUITY         

Deposits:

           

Noninterest-bearing

         $ 892,751       $ 895,671   

Interest-bearing

           2,443,462         2,431,598   
   

Total deposits

           3,336,213         3,327,269   

Federal Home Loan Bank advances

           115,265         119,405   

Securities sold under agreements to repurchase

           25,000         25,000   

Other borrowings

           84         642   

Long-term subordinated debt

           25,752         25,735   

Other liabilities

           47,922         51,434   
   

Total liabilities

           3,550,236         3,549,485   

Commitments and contingent liabilities

           
         March 31,             December 31,         
     2011      2010                
           

Common Stock (no par value)

           

Authorized shares

     63,033         63,033         

Issued and outstanding

     39,481         39,338         577,588         576,905   

Retained earnings

           122,290         117,692   

Accumulated other comprehensive income

           14,205         12,281   
   

Total shareholders’ equity

           714,083         706,878   
   

Total Liabilities and Shareholders’ Equity

         $         4,264,319       $         4,256,363