COLUMBIA BANKING SYSTEM, INC. (COLB)
SIC breadcrumb: Finance, Insurance, And Real Estate > Depository Institutions > SIC 6022 State Commercial Banks
SEC company page: https://www.sec.gov/edgar/browse/?CIK=887343. Latest filing source: 0000887343-26-000088.
Informational only - descriptive public-record data, not investment advice.
Business
Read COLB's verbatim Item 1 Business section from its latest 10-K: Business.
Risk Factors
Read COLB's verbatim Item 1A Risk Factors from its latest 10-K: Risk Factors.
Selected Fundamentals
| Metric | Value | Unit | FY | Filed |
|---|---|---|---|---|
| Revenue | 2,916,000,000 | USD | 2025 | 2026-02-26 |
| Net income | 550,000,000 | USD | 2025 | 2026-02-26 |
| Assets | 66,832,000,000 | USD | 2025 | 2026-02-26 |
Financials
Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-02-26. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000887343.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 337,969,000 | 374,746,000 | 497,069,000 | 529,952,000 | 517,809,000 | 962,043,000 | 1,148,017,000 | 2,539,000,000 | 2,755,000,000 | 2,916,000,000 |
| Net income | 104,866,000 | 112,828,000 | 172,882,000 | 194,451,000 | 154,244,000 | 420,300,000 | 336,752,000 | 349,000,000 | 534,000,000 | 550,000,000 |
| Diluted EPS | 1.81 | 1.86 | 2.36 | 2.68 | 2.17 | 3.21 | 2.60 | 1.78 | 2.55 | 2.30 |
| Operating cash flow | 145,847,000 | 128,525,000 | 237,201,000 | 204,747,000 | 192,292,000 | 662,723,000 | 1,065,029,000 | 670,000,000 | 659,000,000 | 746,000,000 |
| Dividends paid | 88,677,000 | 51,308,000 | 83,440,000 | 101,911,000 | 95,509,000 | 183,734,000 | 182,273,000 | 270,000,000 | 300,000,000 | 335,000,000 |
| Share buybacks | 1,125,000 | 0.00 | 0.00 | 50,834,000 | 20,000,000 | 80,690,000 | 4,163,000 | 6,000,000 | 6,000,000 | 109,000,000 |
| Assets | 9,509,607,000 | 12,716,886,000 | 13,095,145,000 | 14,079,524,000 | 16,584,779,000 | 20,945,333,000 | 31,848,639,000 | 52,173,596,000 | 51,576,000,000 | 66,832,000,000 |
| Liabilities | 8,258,595,000 | 10,766,964,000 | 11,061,496,000 | 11,919,562,000 | 14,237,172,000 | 18,356,591,000 | 29,368,813,000 | 47,178,562,000 | 46,458,000,000 | 58,992,000,000 |
| Stockholders' equity | 1,251,012,000 | 1,949,922,000 | 2,033,649,000 | 2,159,962,000 | 2,347,607,000 | 2,588,742,000 | 2,479,826,000 | 4,995,034,000 | 5,118,000,000 | 7,840,000,000 |
| Cash and cash equivalents | 224,238,000 | 342,533,000 | 277,587,000 | 247,673,000 | 653,766,000 | 824,714,000 | 1,294,643,000 | 2,162,534,000 | 1,878,000,000 | 2,380,000,000 |
Ratios
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 31.03% | 30.11% | 34.78% | 36.69% | 29.79% | 43.69% | 29.33% | 13.75% | 19.38% | 18.86% |
| Return on equity | 8.38% | 5.79% | 8.50% | 9.00% | 6.57% | 16.24% | 13.58% | 6.99% | 10.43% | 7.02% |
| Return on assets | 1.10% | 0.89% | 1.32% | 1.38% | 0.93% | 2.01% | 1.06% | 0.67% | 1.04% | 0.82% |
| Liabilities / equity | 6.60 | 5.52 | 5.44 | 5.52 | 6.06 | 7.09 | 11.84 | 9.45 | 9.08 | 7.52 |
Industry Peer Context
Net margin peer context
ROE peer context
ROA peer context
Financial Charts
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000887343-26-000088; filed 2026-02-26. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000887343-26-000088; filed 2026-02-26. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000887343-26-000088; filed 2026-02-26. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000887343-26-000088; filed 2026-02-26. Concept: NetCashProvidedByUsedInOperatingActivities. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000887343-26-000088; filed 2026-02-26. Concept: PaymentsOfDividendsCommonStock. Source concepts: us-gaap:PaymentsOfDividendsCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000887343-26-000088; filed 2026-02-26. Concept: PaymentsForRepurchaseOfCommonStock. Source concepts: us-gaap:PaymentsForRepurchaseOfCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000887343-26-000088; filed 2026-02-26. Concept: Assets. Source concepts: us-gaap:Assets.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000887343-26-000088; filed 2026-02-26. Concept: Liabilities. Source concepts: us-gaap:Liabilities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000887343-26-000088; filed 2026-02-26. Concept: StockholdersEquity. Source concepts: us-gaap:StockholdersEquity.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000887343-26-000088; filed 2026-02-26. Concept: CashAndCashEquivalentsAtCarryingValue. Source concepts: us-gaap:CashAndCashEquivalentsAtCarryingValue.
Quarterly
Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-05-05. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000887343.json.
| Quarter | End Date | Revenue | Net Income | Diluted EPS | Method |
|---|---|---|---|---|---|
| 2011-Q1 | 2011-03-31 | 5,779,000 | reported discrete quarter | ||
| 2011-Q2 | 2011-06-30 | 8,632,000 | reported discrete quarter | ||
| 2011-Q3 | 2011-09-30 | 18,872,000 | reported discrete quarter | ||
| 2011-Q4 | 2011-12-31 | 14,754,000 | derived Q4 = FY annual - nine-month YTD | ||
| 2022-Q2 | 2022-06-30 | 0.75 | reported discrete quarter | ||
| 2022-Q3 | 2022-09-30 | 0.83 | reported discrete quarter | ||
| 2023-Q1 | 2023-03-31 | -0.09 | reported discrete quarter | ||
| 2023-Q2 | 2023-06-30 | 675,729,000 | 0.64 | reported discrete quarter | |
| 2023-Q3 | 2023-09-30 | 696,013,000 | 0.65 | reported discrete quarter | |
| 2023-Q4 | 2023-12-31 | 691,634,000 | derived Q4 = FY annual - nine-month YTD | ||
| 2024-Q1 | 2024-03-31 | 684,225,000 | 0.59 | reported discrete quarter | |
| 2024-Q2 | 2024-06-30 | 695,536,000 | 0.57 | reported discrete quarter | |
| 2024-Q3 | 2024-09-30 | 698,896,000 | 0.70 | reported discrete quarter | |
| 2024-Q4 | 2024-12-31 | 676,583,000 | derived Q4 = FY annual - nine-month YTD | ||
| 2025-Q1 | 2025-03-31 | 647,243,000 | 0.41 | reported discrete quarter | |
| 2025-Q2 | 2025-06-30 | 670,689,000 | 0.73 | reported discrete quarter | |
| 2025-Q3 | 2025-09-30 | 740,000,000 | 96,000,000 | 0.40 | reported discrete quarter |
| 2025-Q4 | 2025-12-31 | 858,000,000 | 214,000,000 | derived Q4 = FY annual - nine-month YTD | |
| 2026-Q1 | 2026-03-31 | 816,000,000 | 192,000,000 | 0.66 | reported discrete quarter |
Quarterly Charts
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0000887343-26-000135; filed 2026-05-05. Concept: InterestAndDividendIncomeOperating. Source concepts: us-gaap:InterestAndDividendIncomeOperating.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0000887343-26-000135; filed 2026-05-05. Concept: NetIncomeLossAvailableToCommonStockholdersBasic. Source concepts: us-gaap:NetIncomeLossAvailableToCommonStockholdersBasic.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0000887343-26-000135; filed 2026-05-05. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Macro Cross-References
- CPIAUCSL - Consumer Price Index for All Urban Consumers: All Items in U.S. City Average
- UNRATE - Unemployment Rate
- FEDFUNDS - Federal Funds Effective Rate
- CES0500000003 - Average Hourly Earnings of All Employees, Total Private
- DFEDTARU - Federal Funds Target Range - Upper Limit
- DFEDTARL - Federal Funds Target Range - Lower Limit
- DGS3MO - Market Yield on U.S. Treasury Securities at 3-Month Constant Maturity
- DGS2 - Market Yield on U.S. Treasury Securities at 2-Year Constant Maturity
- DGS10 - Market Yield on U.S. Treasury Securities at 10-Year Constant Maturity
- DGS30 - Market Yield on U.S. Treasury Securities at 30-Year Constant Maturity
- T10Y2Y - 10-Year Treasury Constant Maturity Minus 2-Year Treasury Constant Maturity
- CPILFESL - Consumer Price Index for All Urban Consumers: All Items Less Food and Energy
- CPIUFDSL - Consumer Price Index for All Urban Consumers: Food
- CPIENGSL - Consumer Price Index for All Urban Consumers: Energy
- CUSR0000SAH1 - Consumer Price Index for All Urban Consumers: Shelter
- PCEPI - Personal Consumption Expenditures: Chain-type Price Index
- PCEPILFE - Personal Consumption Expenditures Excluding Food and Energy: Chain-type Price Index
- PPIACO - Producer Price Index by Commodity: All Commodities
- T10YIE - 10-Year Breakeven Inflation Rate
- U6RATE - Total Unemployed, Plus All Marginally Attached Workers Plus Total Employed Part Time for Economic Reasons
- PAYEMS - All Employees, Total Nonfarm
- CIVPART - Labor Force Participation Rate
- EMRATIO - Employment-Population Ratio
- UNEMPLOY - Unemployed
- CE16OV - Employment Level
- ICSA - Initial Claims
- JTSJOL - Job Openings: Total Nonfarm
- JTSQUR - Quits: Total Nonfarm
- GDPC1 - Real Gross Domestic Product
- A191RL1Q225SBEA - Real Gross Domestic Product: Percent Change from Preceding Period
- INDPRO - Industrial Production: Total Index
- TCU - Capacity Utilization: Total Index
- HOUST - New Privately-Owned Housing Units Started: Total Units
- PERMIT - New Privately-Owned Housing Units Authorized in Permit-Issuing Places: Total Units
- RSAFS - Advance Retail Sales: Retail Trade
- PCE - Personal Consumption Expenditures
- DSPIC96 - Real Disposable Personal Income
- PSAVERT - Personal Saving Rate
- M2SL - M2
- BOPGSTB - U.S. International Trade in Goods and Services: Balance
- MSPUS - Median Sales Price of Houses Sold for the United States
- HSN1F - New One Family Houses Sold: United States
- RHORUSQ156N - Homeownership Rate in the United States
- TTLCONS - Total Construction Spending: Total Construction in the United States
- RRVRUSQ156N - Rental Vacancy Rate in the United States
- TOTALSL - Total Consumer Credit Owned and Securitized
- REVOLSL - Revolving Consumer Credit Owned and Securitized
- DRCCLACBS - Delinquency Rate on Credit Card Loans, All Commercial Banks
- GDP - Gross Domestic Product
- GPDI - Gross Private Domestic Investment
- GCE - Government Consumption Expenditures and Gross Investment
- PCEC - Personal Consumption Expenditures
- NETEXP - Net Exports of Goods and Services
- GFDEBTN - Federal Debt: Total Public Debt
- GFDEGDQ188S - Federal Debt: Total Public Debt as Percent of Gross Domestic Product
- FYFSD - Federal Surplus or Deficit
- FGRECPT - Federal Government Current Receipts
- FGEXPND - Federal Government: Current Expenditures
- MANEMP - All Employees, Manufacturing
- USCONS - All Employees, Construction
- USTRADE - All Employees, Retail Trade
- USFIRE - All Employees, Financial Activities
- USGOVT - All Employees, Government
- AWHAETP - Average Weekly Hours of All Employees, Total Private
- DGORDER - Manufacturers' New Orders: Durable Goods
- NEWORDER - Manufacturers' New Orders: Nondefense Capital Goods Excluding Aircraft
- BUSINV - Total Business Inventories
- EXPGS - Exports of Goods and Services
- IMPGS - Imports of Goods and Services
- IR - Import Price Index (End Use): All Commodities
- PPIFIS - Producer Price Index by Commodity: Final Demand
Latest quarter (10-Q)
Latest 10-Q source: 0000887343-26-000135.
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
Forward-Looking Statements
This Quarterly Report on Form 10-Q contains certain forward-looking statements, within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, which are intended to be covered by the safe harbor for "forward-looking statements" provided by the Private Securities Litigation Reform Act of 1995. These statements may include statements that expressly or implicitly predict future results, performance, or events. Statements other than statements of historical fact are forward-looking statements. You can find many of these statements by looking for words such as "anticipates," "expects," "believes," "estimates," "intends," "forecast," and words or phrases of similar meaning.
We make forward-looking statements including, but not limited to, statements about derivatives and hedging; the results and performance of models and economic assumptions used in our calculation of the ACL; projected sources of funds and the Company's liquidity position and deposit level and types; our securities portfolio; loan sales; adequacy of our ACL, including the RUC; provision for credit losses; non-performing loans and future losses; our CRE portfolio, its collectability and subsequent charge-offs; resolution of non-accrual loans; mortgage volumes and the impact of rate changes; the economic environment; inflation and interest rates generally; litigation; dividends; junior subordinated debentures; fair values of certain assets and liabilities, including MSR values and sensitivity analyses; tax rates; deposit pricing; and the effect of accounting pronouncements and changes in accounting methodology.
Forward-looking statements involve substantial risks and uncertainties, many of which are difficult to predict and are generally beyond our control. There are many factors that could cause actual results to differ materially from those contemplated by these forward-looking statements. Risks and uncertainties include those set forth in our filings with the Securities and Exchange Commission and the following factors that, among others, could cause actual results to differ materially from the anticipated results expressed or implied by forward-looking statements:
•changes in general economic, political, or industry conditions, and in conditions impacting the banking industry specifically;
•deterioration in economic conditions that could result in increased loan and lease losses, especially those risks associated with concentrations in real estate related loans;
•uncertainty in U.S. fiscal and monetary policy, including the interest rate policies of the Federal Reserve or the effects of any declines in housing and CRE prices, high or increasing unemployment rates, renewed inflation, or any recession or slowdown in economic growth particularly in the western United States;
•volatility and disruptions in global capital and credit markets;
•risks related to the acquisition of Pacific Premier including, among others, cost savings and any revenue or expense synergies from the acquisition may not be fully realized or may take longer than anticipated to be realized;
•the impact of proposed or imposed tariffs by the U.S. government and retaliatory tariffs proposed or imposed by U.S. trading partners that could have an adverse impact on customers;
•the impact of bank failures or adverse developments at other banks on general investor sentiment regarding the stability and liquidity of banks;
•changes in interest rates that could significantly reduce net interest income and negatively affect asset yields and valuations and funding sources, including impacts on prepayment speeds;
•competitive pressures among financial institutions and nontraditional providers of financial services, including on product pricing and services;
•continued consolidation in the financial services industry resulting in the creation of larger financial institutions that have greater resources;
•our ability to successfully, including on time and on budget, implement and sustain information technology product and system enhancements and operational initiatives;
•our ability to attract new deposits and loans and leases;
•our ability to retain deposits;
•our ability to achieve the efficiencies and enhanced financial and operating performance we expect to realize from investments in personnel, acquisitions, and infrastructure;
•the possibility that our recorded goodwill could become impaired, which may have an adverse impact on our earnings and capital;
•demand for financial services in our market areas;
42
Table of Contents
•stability, cost, and continued availability of borrowings and other funding sources, such as brokered and public deposits;
•changes in legal or regulatory requirements or the results of regulatory examinations that could increase expenses or restrict growth;
•changes in the scope and cost of FDIC insurance and other coverage;
•our ability to manage climate change concerns, related regulations, and potential impacts on the creditworthiness of our customers;
•our ability to recruit and retain key management and staff;
•our ability to raise capital or incur debt on reasonable terms;
•regulatory limits on the Bank's ability to pay dividends to the Company that could impact the timing and amount of dividends to shareholders;
•financial services reform and the impact of legislation and implementing regulations on our business operations, including our compliance costs, interest expense, and revenue;
•a breach or failure of our operational or security systems, or those of our third-party vendors, including as a result of cyber-attacks;
•success, impact, and timing of our business strategies, including market acceptance of any new products or services;
•the outcome of legal proceedings;
•our ability to effectively manage credit risk, interest rate risk, market risk, operational risk, legal risk, liquidity risk, and regulatory and compliance risk;
•the possibility that the anticipated benefits from ongoing initiatives to improve operational performance are not realized in the amounts or when expected if at all;
•economic forecast variables that are either materially worse or better than end of quarter projections and deterioration in the economy that exceeds current consensus estimates;
•the effect of geopolitical instability, including wars, conflicts, and terrorist attacks;
•natural disasters, including earthquakes, tsunamis, flooding, fires, pandemics, and other similarly unexpected events outside of our control;
•our ability to effectively manage problem credits;
•our ability to successfully negotiate with landlords or reconfigure facilities; and
•the effects of any damage to our reputation resulting from developments related to any of the items identified above.
There are many factors that could cause actual results to differ materially from those contemplated by these forward-looking statements. Forward-looking statements are made as of the date of this Quarterly Report on Form 10-Q. We undertake no obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise, except as required under federal securities laws. Readers should consider any forward-looking statements in light of this explanation, and we caution readers about relying on forward-looking statements.
General
Columbia Banking System, Inc. (referred to in this Quarterly Report on Form 10-Q as "we," "our," "the Company" and "Columbia") is a registered financial holding company, which wholly owns the Bank. FinPac, a commercial equipment leasing company, is a subsidiary of Columbia Bank.
Columbia Bank is an award-winning preeminent regional bank with offices in Arizona, California, Colorado, Idaho, Nevada, Oregon, Texas, Utah, and Washington. Columbia Bank combines the resources, sophistication, and expertise of a national bank with a commitment to deliver superior, personalized service. The bank supports consumers and businesses through a full suite of services, including retail and commercial banking, Small Business Administration lending, institutional and corporate banking, and equipment leasing. Columbia Bank customers also have access to comprehensive investment and wealth management expertise as well as healthcare and private banking through Columbia Wealth Management.
Along with its subsidiaries, the Company is subject to the regulations of state and federal agencies and undergoes regular examinations by these regulatory agencies.
43
Table of Contents
Executive Overview
Financial Performance
Comparison of current quarter to prior quarter
•Earnings per diluted common share was $0.66 for the three months ended March 31, 2026, as compared to $0.72 for the three months ended December 31, 2025. The decrease was primarily attributable to lower net interest income and non-interest income, as well as a higher provision for credit losses, partially offset by lower non-interest expense. The decrease in net interest income reflects the absence of the prior quarter's benefit from the time deposit premium amortization, as well as lower average interest-earning asset balances, partially offset by an improved mix of higher yielding loans and investment securities, as we continue to optimize our balance sheet. The decrease in non-interest expenses was largely driven by lower merger and restructuring expenses related to the acquisition of Pacific Premier.
•Net interest margin, on a tax-equivalent basis, was 3.96% for the three months ended March 31, 2026, as compared to 4.06% for the three months ended December 31, 2025. The decline primarily reflects the absence of the $12 million of time-deposit premium amortization associated with the Pacific Premier acquisition that benefited the prior quarter. Lower yields on loans and cash following reductions to the federal funds rate during the fourth quarter of 2025 were offset by lower deposit costs related to the rate reductions and continued improvement in the Company's funding mix, including a lower proportion of higher-cost brokered deposits. The average cost of interest-bearing deposits declined by 4 basis points to 2.04%, reflecting proactive deposit pricing actions and a favorable change in deposit mix. Overall, the cost of interest-bearing liabilities declined to 2.24%, a 3-basis-point decrease from the prior quarter.
•Non-interest income was $83 million for the three months ended March 31, 2026, as compared to $90 million for the three months ended December 31, 2025. Quarterly changes in fair value adjustments and MSR hedging activity, driven by interest-rate movements, resulted in a net fair-value gain of $2 million during the quarter, unchanged from the prior quarter. The remaining change in non-interest income primarily reflects lower swap, syndication, and international banking revenue following stronger levels of customer activity in the prior quarter.
•Non-interest expense was $394 million for the three months ended March 31, 2026, representing a decrease of $18 million as compared to the three months ended December 31, 2025. The decrease was primarily due to a $15 million reduction in merger and restructuring expenses, as well as the realization of acquisition-related cost savings with the Pacific Premier acquisition.
Comparison of current year-to-date to prior year period
•Earnings per diluted common share was $0.66 for the three months ended March 31, 2026, as compared to $0.41 for the three months ended March 31, 2025. The increase primarily reflects higher net income driven by the acquisition of Pacific Premier and continued improvements in our balance sheet's mix of assets and liabilities, partially offset by an increase in weighted-average diluted common shares outstanding following the issuance of shares in connection wi
[Excerpt truncated for page length; source filing is linked above.]
Latest 10-K MD&A
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
FORWARD-LOOKING STATEMENTS AND RISK FACTORS
See the discussion of forward-looking statements and risk factors in Part I Item 1 and Item 1A of this Annual Report on Form 10-K.
The following discussion and analysis of our financial condition and results of operations constitutes management's review of the factors that affected our financial and operating performance for the years ended December 31, 2025 and 2024. This discussion should be read in conjunction with the consolidated financial statements and notes thereto contained elsewhere in this Annual Report on Form 10-K. For a discussion of the year ended December 31, 2023, including a comparison to the year ended December 31, 2024, see Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations, on Registrant's Annual Report on Form 10-K for the year ended December 31, 2024, filed with the Securities and Exchange Commission on February 25, 2025.
40
Table of Contents
EXECUTIVE OVERVIEW
Acquisition of Pacific Premier
•On August 31, 2025, the Company completed its all-stock acquisition of Pacific Premier, the parent company of Pacific Premier Bank. Pursuant to the terms of the acquisition agreement, Pacific Premier stockholders received 0.9150 of a share of Columbia common stock for each share of Pacific Premier common stock they held. Systems conversion and branch consolidations are on track to be completed during the first quarter of 2026, supported by comprehensive cross-company teams led by Columbia's Integration Management Office. The acquisition rounds out our western footprint and strengthens our presence as a leading financial institution in the western United States. It also expands our product and service offerings, enabling us to deliver more comprehensive, needs-based financial solutions to both existing and prospective customers. For additional information regarding this acquisition, see Note 2 – Business Combinations and Note 9 – Goodwill and Other Intangible Assets in Item 8 of this Annual Report on Form 10-K.
Financial Performance
•Earnings per diluted common share were $2.30 for the year ended December 31, 2025, compared to $2.55 for the year ended December 31, 2024. The decrease was driven by an increase in weighted-average diluted common shares outstanding as common shares were issued in connection with the Pacific Premier acquisition. The impact was partially offset by an increase in net income.
•Net income was $550 million for the year ended December 31, 2025, compared to $534 million for the year ended December 31, 2024. The increase was driven by higher net interest income and non-interest income, partially offset by an increase in non-interest expense due to higher expenses related to the acquisition. In addition, provision for credit losses increased, primarily due to the initial provision for credit losses attributed to the acquired non-PCD loans and unfunded commitments.
•Net interest income was $2.0 billion for the year ended December 31, 2025, as compared to $1.7 billion for the year ended December 31, 2024. The increase was driven by a larger average balance sheet and the impact of four months as a combined company due to the Pacific Premier acquisition, as well as a decrease in interest expense due to lower interest rates and a favorable shift in our funding mix.
•Net interest margin, on a tax equivalent basis, was 3.83% for the year ended December 31, 2025, compared to 3.57% for the year ended December 31, 2024. The increase was due to a reduction in the cost of interest-bearing liabilities, partially offset by lower average yields on interest-earning assets. Net interest margin also benefited from a favorable shift in our funding mix, reflecting a higher contribution from lower-cost customer deposits and a lower contribution from higher-cost wholesale funding sources, like brokered deposits and term debt.
•Non-interest income was $298 million for the year ended December 31, 2025, compared to $211 million for the year ended December 31, 2024. The increase was driven by four months of combined operations following the Pacific Premier acquisition, as well as fair value adjustments. The impact of fair value adjustments and hedges resulted in a net fair value gain of $16 million related mainly to loans held for investment at fair value, gain on investment securities, and MSR hedging activity in 2025, compared to a net fair value loss of $13 million in 2024.
•Non-interest expense was $1.4 billion for the year ended December 31, 2025, compared to $1.1 billion for the year ended December 31, 2024. The increase was primarily driven by a $124 million increase in merger and restructuring expense to $148 million, primarily related to the Pacific Premier acquisition, four months of combined operations, higher salaries and employee benefits, increased occupancy costs, and a $55 million accrual for a legal settlement. The increase was partially offset by the partial recognition of cost savings related to the Pacific Premier acquisition later in 2025.
•Total loans and leases were $47.8 billion as of December 31, 2025, an increase of $10.1 billion, or 27%, compared to December 31, 2024. The increase in total loans and leases was driven by $11.4 billion in loans acquired through the Pacific Premier acquisition, partially offset by runoff in commercial development and below-market-rate transactional loans, as well as the transfer of $295 million in residential real estate loans to held-for-sale.
41
Table of Contents
•Total deposits were $54.2 billion as of December 31, 2025, an increase of $12.5 billion, or 30%, from December 31, 2024. The increase was primarily driven by the Pacific Premier acquisition, which contributed $14.5 billion of deposits, and organic increases from recent small business and retail deposit campaigns, partially offset by a reduction in brokered deposits.
•Total consolidated assets were $66.8 billion as of December 31, 2025, compared to $51.6 billion as of December 31, 2024. The increase was primarily driven by the acquisition of Pacific Premier, which contributed $11.4 billion in loans, $2.8 billion in investment securities, and $874 million in cash.
Credit Quality
•Non-performing assets were $200 million, or 0.30% of total assets, as of December 31, 2025, compared to $170 million, or 0.33% of total assets, as of December 31, 2024. Non-performing loans were $198 million, or 0.41% of total loans and leases, as of December 31, 2025, compared to $167 million, or 0.44% of total loans and leases, as of December 31, 2024. As of December 31, 2025, non-performing loans included $79 million in government guarantees. The increases in non-performing assets and loans primarily reflect assets acquired through the Pacific Premier acquisition.
•The ACL was $485 million, or 1.02% of loans and leases, as of December 31, 2025, an increase of $44 million, as compared to $441 million, or 1.17% of loans and leases, as of December 31, 2024. The change reflects loan growth from the Pacific Premier acquisition, updated economic forecasts incorporated into credit models, and includes $5 million related to PCD loans booked at closing, which did not impact earnings.
•Provision for credit losses was $150 million for the year ended December 31, 2025, compared to a provision for credit losses of $106 million in the prior year. The increase in the provision includes an initial provision of $70 million for acquired non-PCD loans and unfunded commitments, and changes in economic forecasts used in the ACL methodology. As a percentage of average outstanding loans and leases, the provision for credit losses for the year ended December 31, 2025 was 0.36%, as compared to 0.28% for the prior year.
Liquidity
•Total cash and cash equivalents were $2.4 billion as of December 31, 2025, an increase of $502 million from December 31, 2024. The increase was primarily driven by the acquisition of Pacific Premier, which contributed $874 million in cash. The Company manages its cash position as part of management's strategy to maintain a high-quality liquid asset position to support balance sheet flexibility, fund growth in lending and investment portfolios, and deleverage the balance sheet by decreasing debt and non-relationship deposit liabilities as economic conditions permit.
•Including secured off-balance sheet lines of credit, total available liquidity was $27.9 billion as of December 31, 2025, representing 42% of total assets, 51% of total deposits, and 141% of uninsured deposits.
Capital
•The Company's total risk-based capital ratio was 13.6% and its CET1 risk-based capital ratio was 11.8% as of December 31, 2025, as compared to 12.8% and 10.5%, respectively, as of December 31, 2024. In November 2025, the Company increased its quarterly dividend to $0.37 per common share, compared to $0.36 per common share previously.
•The Company paid cash dividends of $1.45 per common share during the year ended December 31, 2025, as compared to $1.44 in 2024.
•The Company repurchased 3.7 million common shares for a total of $100 million during the year ended December 31, 2025, under the new repurchase program, approved by Columbia's Board in October 2025, which authorizes the Company to repurchase up to $700 million of common stock through November 30, 2026. The timing and amount of common share repurchases will be at the discretion of senior management and subject to various factors, including, without limitation, Columbia’s capital position and financial performance, market conditions, and regulatory considerations. Our capital deployment strategy remains focused on supporting organic growth, maintaining strong regulatory ratios, and returning capital to shareholders through dividends and share repurchases.
42
Table of Contents
CRITICAL ACCOUNTING ESTIMATES
In preparing the consolidated financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the balance sheet and revenues and expenses for the period. Actual results could differ significantly from those estimates.
The consolidated financial statements are prepared in conformity with GAAP and follow general practices within the financial services industry, in which the Company operates. This preparation requires management to make estimates, assumptions, and judgments that affect the amounts reported in the financial statements and accompanying notes. These estimates, assumptions, and judgments are based on information available as of the date of the financial statements; accordingly, as this information changes, actual results could differ from the estimates, assumptions, and judgments reflected in the financial statements. Certain estimates inherently have a greater reliance on the use of assumptions and judgments and, as such, have a greater possibility of producing results that could be materially different than originally reported.
Management believes the ACL and business combination estimates are important to the portrayal of the Company's financial condition and results of operations and requires difficult, subjective, or complex judgments and, therefore, management considers them to be critical accounting estimates.
Allowance for Credit Losses
The ACL represents management's best estimate of lifetime credit losses for loans and leases and unfunded commitments. The ACL was $485 million at December 31, 2025 and $441 million at December 31, 2024.
Under CECL, Management has flexibility in selecting the methodology for estimating expected credit losses, which must be calculated over the asset’s contractual term, and adjusted for prepayments, utilizing quantitative and qualitative factors. Management uses complex models to forecast future economic conditions based on specific macroeconomic variables for each loan and lease portfolio.
The adequacy of the ACL is monitored regularly, considering factors such as: CECL model outputs; loan portfolio quality and risk ratings; economic conditions; loan concentrations and growth rates; past-due and non-performing trends; specific loss estimates for significant problem loans; historical charge-off and recovery experience. As of December 31, 2025, the Bank used Moody's Analytics' November 2025 consensus forecast to estimate the ACL.
To assess sensitivity, the Bank applied the Moody's Analytics' November 2025 S2 scenario, which predicts a 75% probability of better economic performance and a 25% probability of worse performance. For additional information related to the economic scenario, see Note 6 – Allowance for Credit Losses in Item 8 of this Annual Report on Form 10-K.
This scenario would result in a quantitative lifetime loss estimate approximately 1.4 times our modeled period-end ACL, an increase of approximately $147 million, without qualitative adjustments. This analysis pertains solely to the modeled credit loss estimate and does not encompass the overall period-end ACL, which incorporates qualitative adjustments.
The determination of the ACL considers both quantitative and qualitative factors. This sensitivity analysis does not necessarily reflect the nature and extent of future changes in the ACL or what the ACL would be under these economic circumstances. Instead, it highlights the impact of adverse macroeconomic changes on modeled loss estimates. The hypothetical determination does not incorporate management judgment or other qualitative factors that could be applied in the actual estimation of the ACL and does not imply any expected future deterioration in loss rates.
Since economic conditions and forecasts can change, and future events are inherently difficult to predict, the estimated credit losses on loans, and therefore the appropriateness of the ACL, could change significantly. It is challenging to estimate how changes in any single economic factor or input might affect the overall allowance, as many factors and inputs are considered. These changes may not occur at the same rate or be consistent across all product types. Additionally, improvements in one factor may offset deterioration in others.
For additional information related to the Company's ACL, see Note 1 – Summary of Significant Accounting Policies in Item 8 of this Annual Report on Form 10-K.
43
Table of Contents
Business Combinations
The Company accounts for business combinations using the acquisition method of accounting. Under this accounting method, the acquired company’s assets and liabilities are recorded at fair value at the date of the acquisition, except as provided for by the applicable accounting guidance, and the results of operations of the acquired company are combined with the acquiree’s results from the date of the acquisition forward. The difference between the purchase price and the fair value of the net assets acquired (including identifiable intangible assets) is recorded as goodwill. Management uses significant estimates and assumptions to value such items, including projected cash flows, repayment rates, default rates and losses assuming default, discount rates, and realizable collateral values. The ACL for PCD loans is recognized within acquisition accounting. The ACL for non-PCD assets is recognized as provision for credit losses in the same reporting period as the acquisition. Fair value adjustments are amortized or accreted into the statement of operations over the estimated life of the acquired assets or assumed liabilities. The purchase date valuations and any subsequent adjustments determine the amount of goodwill recognized in connection with the acquisition. The use of different assumptions could produce significantly different valuation results, which could have material positive or negative effects on our results of operations.
The determination of fair values is based on valuations using management’s assumptions of future growth rates, future attrition, discount rates, multiples of earnings or other relevant factors. In addition, the Company engages third-party specialists to assist in the development of fair values. Preliminary estimates of fair values may be adjusted for a period of time subsequent to the effective time of the acquisition if new information is obtained about facts and circumstances that existed as of the effective time of the acquisition that, if known, would have affected the measurement of the amounts recognized as of that date. Adjustments recorded during this period are recognized in the current reporting period. Management uses various valuation methodologies to estimate the fair value of these assets and liabilities and often involves a significant degree of judgment, particularly when liquid markets do not exist for the particular item being valued. Examples of such items include loans, deposits, identifiable intangible assets, and certain other assets and liabilities.
Changes in these factors, as well as downturns in economic or business conditions, could have a significant adverse impact on the carrying value of assets, including goodwill and liabilities, which could result in impairment losses affecting our financial statements as a whole and our banking subsidiary in which the goodwill is recorded.
RECENT ACCOUNTING PRONOUNCEMENTS
Information regarding Recent Accounting Pronouncements is included in Note 1 of the Notes to Consolidated Financial Statements in Item 8 of this Annual Report on Form 10-K.
RESULTS OF OPERATIONS
Columbia's financial results for any periods ended prior to August 31, 2025, the acquisition date for Pacific Premier, reflect Columbia's results only on a standalone basis. Accordingly, Columbia's reported financial results for the first eight months of 2025 reflect only Columbia's financial results through the closing of the acquisition. In addition, Columbia’s financial results for any periods ended prior to February 28, 2023, the closing date of the Company’s merger with UHC, reflect UHC’s results only on a standalone basis. Accordingly, Columbia’s reported financial results for the first two months of 2023 reflect only UHC’s financial results through the closing of the Company’s merger with UHC. As a result of these factors, Columbia's financial results for the years ended December 31, 2025 and December 31, 2023, may not be directly comparable to prior or future reported periods.
Comparison of current year to prior year
For the year ended December 31, 2025, the Company had net income of $550 million, compared to net income of $534 million for the same period in the prior year. The increase in net income was mainly attributable to increases in net interest income and non-interest income, partially offset by increases in non-interest expense and provision for credit losses. Net interest income increased $285 million primarily due to a larger average balance sheet for the year compared to the prior year, primarily due to the Pacific Premier acquisition and lower rates on interest-bearing liabilities, partially offset by lower average yields on interest-earning assets. Non-interest income increased $87 million, reflecting four months of combined operations following the acquisition. Non-interest expense increased $319 million primarily due to increases in merger and restructuring expenses, salaries and employee benefits, and occupancy and equipment, net, each of which was associated with the Pacific Premier acquisition, as well as a $55 million accrual for a legal settlement. The increase of $44 million in provision for credit losses was driven by the $70 million provision for credit losses attributed to the acquired non-PCD loans and unfunded commitments and includes $5 million related to Pacific Premier PCD loans booked at acquisition closing and updated economic forecasts incorporated into credit models.
44
Table of Contents
On August 31, 2025, Columbia completed its acquisition of Pacific Premier. Systems conversion and branch consolidations are on track to be completed during the first quarter of 2026. The Company expects to realize all related cost savings by June 30, 2026 and expects to stay within the original expected merger-related expense amount of $185 million for this acquisition.
The following table presents the return on average assets (GAAP), average common shareholders' equity (GAAP), and average tangible common shareholders' equity (non-GAAP) for the years ended December 31, 2025, 2024, and 2023. For each period presented, the table includes the calculated ratios based on reported net income. To the extent return on average common shareholders' equity is used to compare our performance with other financial institutions that do not have merger and acquisition-related intangible assets, we believe it is beneficial to also consider the return on average tangible common shareholders' equity. This measure is useful for evaluating the performance of a business as it calculates the return available to common shareholders without the impact of intangible assets and their related amortization. Return on average tangible common shareholders' equity is also used as part of our incentive compensation program for our executive officers. The return on average tangible common shareholders' equity is calculated by dividing net income by average shareholders' common equity less average goodwill and other intangible assets, net (excluding MSR). The return on average tangible common shareholders' equity is considered a non-GAAP financial measure and should be viewed in conjunction with the return on average common shareholders' equity.
Return on Average Assets, Common Shareholders' Equity and Tangible Common Shareholders' Equity
For the years ended December 31, 2025, 2024, and 2023:
| (in millions) | 2025 | 2024 | 2023 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Return on average assets | 0.97 | % | 1.03 | % | 0.70 | % | ||||
| Return on average common shareholders' equity | 8.98 | % | 10.55 | % | 7.81 | % | ||||
| Return on average tangible common shareholders' equity | 12.51 | % | 15.31 | % | 11.46 | % | ||||
| Calculation of average common tangible shareholders' equity: | ||||||||||
| Average common shareholders' equity | $ | 6,126 | $ | 5,060 | $ | 4,467 | ||||
| Less: average goodwill and other intangible assets, net | 1,729 | 1,574 | 1,423 | |||||||
| Average tangible common shareholders' equity | $ | 4,397 | $ | 3,486 | $ | 3,044 |
Additionally, management believes tangible common equity and the tangible common equity ratio are meaningful measures of capital adequacy. Columbia believes the exclusion of certain intangible assets in the computation of tangible common equity and the tangible common equity ratio provides a meaningful base for period-to-period and company-to-company comparisons, which management believes will assist investors in analyzing the operating results and capital of the Company. Tangible common equity is calculated as total shareholders' equity less goodwill and other intangible assets, net (excluding MSR). In addition, tangible assets are total assets less goodwill and other intangible assets, net (excluding MSR). The tangible common equity ratio is calculated as tangible common shareholders' equity divided by tangible assets. Tangible common equity and the tangible common equity ratio are considered non-GAAP financial measures and should be viewed in conjunction with total shareholders' equity and the total shareholders' equity ratio.
45
Table of Contents
The following table provides a reconciliation of ending shareholders' equity (GAAP) to ending tangible common equity (non-GAAP), and ending assets (GAAP) to ending tangible assets (non-GAAP) as of December 31, 2025 and 2024:
| (millions) | December 31, 2025 | December 31, 2024 | ||||
|---|---|---|---|---|---|---|
| Total shareholders' equity | $ | 7,840 | $ | 5,118 | ||
| Less: Goodwill | 1,482 | 1,029 | ||||
| Less: Other intangible assets, net | 712 | 484 | ||||
| Tangible common shareholders' equity | $ | 5,646 | $ | 3,605 | ||
| Total assets | $ | 66,832 | $ | 51,576 | ||
| Less: Goodwill | 1,482 | 1,029 | ||||
| Less: Other intangible assets, net | 712 | 484 | ||||
| Tangible assets | $ | 64,638 | $ | 50,063 | ||
| Total shareholders' equity to total assets ratio | 11.73 | % | 9.92 | % | ||
| Tangible common equity to tangible assets ratio | 8.73 | % | 7.20 | % |
Non-GAAP financial measures have inherent limitations, are not required to be uniformly applied, and are not reviewed or audited. Although we believe these non-GAAP financial measures are frequently used by stakeholders in the evaluation of a company, they have limitations as analytical tools, and should not be considered in isolation or as a substitute for analyses of results as reported under GAAP.
NET INTEREST INCOME
Net interest income for 2025 was $2.0 billion, an increase of $285 million, or 17%, compared to 2024. The increase was driven by a $161 million increase in interest income, largely reflective of the impact of four months as a combined company in the current period, as well as a $124 million decrease in interest expense mainly due to lower interest rates driven by the 75 basis point reduction in the federal funds rate in 2025, as well as a favorable shift in Columbia's funding mix during the year.
The net interest margin (net interest income as a percentage of average interest-earning assets) on a fully tax equivalent basis was 3.83% for 2025, as compared to 3.57% for 2024, an increase of 26 basis points. The increase for the year ended December 31, 2025 compared to the prior year was due to a reduction in the cost of interest-bearing liabilities, partially offset by lower yields on average loans and leases and cash. A favorable balance sheet mix shift to lower-cost customer deposits from higher-cost wholesale funding sources between periods contributed positively to net interest margin.
The average yields on loans and leases for 2025 and 2024 were 5.95% and 6.15%, respectively, a decrease of 20 basis points, primarily attributable to the lower interest rate environment during most of 2025, partially offset by the increase in average loans and leases related to the Pacific Premier acquisition as these balances were recorded at fair value as of August 31, 2025. The cost of interest-bearing liabilities was 2.61% for the year ended December 31, 2025, compared to 3.21% for the year ended December 31, 2024. The 60-basis point decrease was due primarily to reductions in the federal funds rate as compared to the prior period and a favorable shift in Columbia's funding mix. Our net interest income is affected by changes in the amount and mix of interest-earning assets and interest-bearing liabilities, as well as changes in the yields earned on interest-earning assets and rates paid on deposits and borrowed funds.
The Federal Reserve lowered the target for the federal funds rate by 0.25% in September, October, and December 2025, respectively, resulting in a decrease of 0.75% as compared to December 31, 2024. The 2025 reductions to the targeted federal funds rate followed decreases of 1.00% in the last quarter of 2024. Columbia's balance sheet remained in a slightly liability-sensitive position as of December 31, 2025. We expect customer deposit balance trends to be a driver of net interest margin performance, as we continue to target a lower funding contribution from wholesale sources, like brokered deposits and FHLB advances.
46
Table of Contents
The following table presents condensed average balance sheet information, together with interest income and yields on average interest-earning assets, and interest expense and rates paid on average interest-bearing liabilities for the years ended December 31, 2025, 2024, and 2023:
| 2025 | 2024 | 2023 | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | Average Balance | Interest Income or Expense | Average Yields or Rates | Average Balance | Interest Income or Expense | Average Yields or Rates | Average Balance | Interest Income or Expense | Average Yields or Rates | |||||||||||||||||||||||
| INTEREST-EARNING ASSETS: | ||||||||||||||||||||||||||||||||
| Loans held for sale | $ | 129 | $ | 8 | 5.98 | % | $ | 69 | $ | 4 | 6.50 | % | $ | 88 | $ | 4 | 4.42 | % | ||||||||||||||
| Loans and leases (1) | 41,198 | 2,450 | 5.95 | % | 37,585 | 2,316 | 6.15 | % | 35,413 | 2,110 | 5.95 | % | ||||||||||||||||||||
| Taxable securities | 8,543 | 353 | 4.14 | % | 7,929 | 317 | 4.00 | % | 7,480 | 290 | 3.88 | % | ||||||||||||||||||||
| Non-taxable securities (2) | 960 | 40 | 4.20 | % | 834 | 32 | 3.78 | % | 740 | 28 | 3.81 | % | ||||||||||||||||||||
| Temporary investments and interest-bearing cash | 1,659 | 71 | 4.26 | % | 1,696 | 90 | 5.32 | % | 2,147 | 111 | 5.20 | % | ||||||||||||||||||||
| Total interest-earning assets (1)(2) | 52,489 | 2,922 | 5.57 | % | 48,113 | 2,759 | 5.73 | % | 45,868 | 2,543 | 5.54 | % | ||||||||||||||||||||
| Goodwill and other intangible assets | 1,729 | 1,574 | 1,423 | |||||||||||||||||||||||||||||
| Other assets | 2,561 | 2,228 | 2,205 | |||||||||||||||||||||||||||||
| Total assets | $ | 56,779 | $ | 51,915 | $ | 49,496 | ||||||||||||||||||||||||||
| INTEREST-BEARING LIABILITIES: | ||||||||||||||||||||||||||||||||
| Interest-bearing demand deposits | $ | 9,391 | $ | 198 | 2.11 | % | $ | 8,266 | $ | 215 | 2.60 | % | $ | 6,280 | $ | 97 | 1.55 | % | ||||||||||||||
| Money market deposits | 13,483 | 319 | 2.37 | % | 10,998 | 300 | 2.73 | % | 9,963 | 185 | 1.86 | % | ||||||||||||||||||||
| Savings deposits | 2,365 | 3 | 0.13 | % | 2,529 | 3 | 0.13 | % | 2,994 | 3 | 0.11 | % | ||||||||||||||||||||
| Time deposits | 6,373 | 227 | 3.56 | % | 6,220 | 285 | 4.58 | % | 4,744 | 176 | 3.71 | % | ||||||||||||||||||||
| Total interest-bearing deposits | 31,612 | 747 | 2.36 | % | 28,013 | 803 | 2.87 | % | 23,981 | 461 | 1.93 | % | ||||||||||||||||||||
| Repurchase agreements and federal funds purchased | 190 | 4 | 2.11 | % | 212 | 5 | 2.30 | % | 270 | 4 | 1.45 | % | ||||||||||||||||||||
| Borrowings | 2,830 | 128 | 4.53 | % | 3,692 | 190 | 5.15 | % | 4,523 | 243 | 5.37 | % | ||||||||||||||||||||
| Junior and other subordinated debentures | 433 | 34 | 7.87 | % | 419 | 39 | 9.28 | % | 421 | 38 | 8.94 | % | ||||||||||||||||||||
| Total interest-bearing liabilities | 35,065 | 913 | 2.61 | % | 32,336 | 1,037 | 3.21 | % | 29,195 | 746 | 2.56 | % | ||||||||||||||||||||
| Non-interest-bearing deposits | 14,735 | 13,609 | 14,927 | |||||||||||||||||||||||||||||
| Other liabilities | 853 | 910 | 907 | |||||||||||||||||||||||||||||
| Total liabilities | 50,653 | 46,855 | 45,029 | |||||||||||||||||||||||||||||
| Common equity | 6,126 | 5,060 | 4,467 | |||||||||||||||||||||||||||||
| Total liabilities and shareholders' equity | $ | 56,779 | $ | 51,915 | $ | 49,496 | ||||||||||||||||||||||||||
| NET INTEREST INCOME (2) | $ | 2,009 | $ | 1,722 | $ | 1,797 | ||||||||||||||||||||||||||
| NET INTEREST SPREAD (2) | 2.96 | % | 2.52 | % | 2.98 | % | ||||||||||||||||||||||||||
| NET INTEREST INCOME TO EARNING ASSETS OR NET INTEREST MARGIN | 3.83 | % | 3.57 | % | 3.91 | % |
(1)Non-accrual loans and leases are included in the average balance.
(2)Tax-exempt income was adjusted to a tax equivalent basis at a 21% tax rate. The amount of such adjustment was an addition to recorded income of approximately $6 million, $4 million, and $4 million for the years ended December 31, 2025, 2024, and 2023, respectively.
47
Table of Contents
The following table sets forth a summary of the changes in tax equivalent net interest income due to changes in average asset and liability balances (volume) and changes in average rates (rate) for 2025 compared to 2024, as well as between 2024 and 2023. Changes in tax equivalent interest income and expense, which are not attributable specifically to either volume or rate, are allocated proportionately between both variances.
| 2025 compared to 2024 | 2024 compared to 2023 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Increase (decrease) in interest income and expense due to changes in | Increase (decrease) in interest income and expense due to changes in | |||||||||||||||||||||
| (in millions) | Volume | Rate | Total | Volume | Rate | Total | ||||||||||||||||
| Interest-earning assets: | ||||||||||||||||||||||
| Loans held for sale | $ | 4 | $ | — | $ | 4 | $ | (1) | $ | 1 | $ | — | ||||||||||
| Loans and leases | 219 | (85) | 134 | 133 | 73 | 206 | ||||||||||||||||
| Taxable securities | 24 | 12 | 36 | 18 | 9 | 27 | ||||||||||||||||
| Non-taxable securities (1) | 4 | 4 | 8 | 4 | — | 4 | ||||||||||||||||
| Temporary investments and interest-bearing cash | (2) | (17) | (19) | (24) | 3 | (21) | ||||||||||||||||
| Total interest-earning assets (1) | 249 | (86) | 163 | 130 | 86 | 216 | ||||||||||||||||
| Interest-bearing liabilities: | ||||||||||||||||||||||
| Interest-bearing demand deposits | 29 | (46) | (17) | 38 | 80 | 118 | ||||||||||||||||
| Money market | 67 | (48) | 19 | 21 | 94 | 115 | ||||||||||||||||
| Savings | — | — | — | (1) | 1 | — | ||||||||||||||||
| Time deposits | 7 | (65) | (58) | 62 | 47 | 109 | ||||||||||||||||
| Repurchase agreements | (1) | — | (1) | (1) | 2 | 1 | ||||||||||||||||
| Borrowings | (44) | (18) | (62) | (43) | (10) | (53) | ||||||||||||||||
| Junior subordinated debentures | 1 | (6) | (5) | — | 1 | 1 | ||||||||||||||||
| Total interest-bearing liabilities | 59 | (183) | (124) | 76 | 215 | 291 | ||||||||||||||||
| Net increase (decrease) in net interest income (1) | $ | 190 | $ | 97 | $ | 287 | $ | 54 | $ | (129) | $ | (75) |
(1) Tax-exempt income was adjusted to a tax equivalent basis at a 21% tax rate.
PROVISION FOR CREDIT LOSSES
The Company had a $150 million provision for credit losses for 2025, as compared to a $106 million provision for credit losses for 2024. The increase was driven by the $70 million provision for credit losses attributed to the acquired non-PCD loans and unfunded commitments. The increase was offset by loan portfolio runoff, credit migration trends, charge-off activity, and changes in the economic forecasts used in credit models. As a percentage of average outstanding loans and leases, the provision for credit losses recorded for 2025 was 0.36%, as compared to 0.28% for the prior period.
Net charge-offs were $111 million for 2025, or 0.27% of average loans and leases, compared to net charge-offs of $129 million, or 0.34% of average loans and leases, for 2024. Net charge-offs in the FinPac portfolio were $61 million for the year ended December 31, 2025, as compared to $88 million for the year ended December 31, 2024. Net charge-offs for the Bank were $50 million and $41 million for the years ended December 31, 2025 and 2024, respectively.
Typically, loans in non-accrual status will not have an ACL as they will be written down to their net realizable value or charged off. However, the net realizable value for homogeneous leases and equipment finance agreements are determined by the loss given default calculated by the CECL model, and therefore, homogeneous leases and equipment finance agreements on non-accrual will have an ACL amount until they become 181 days past due, at which time they are charged off. The non-accrual leases and equipment finance agreements of $19 million as of December 31, 2025 have a related ACL of $17 million, with the remaining loans written down to the estimated fair value of the collateral, less estimated costs to sell, and are expected to be resolved with no additional material loss, absent further decline in market prices.
48
Table of Contents
NON-INTEREST INCOME
The following table presents the key components of non-interest income and the related dollar and percentage change for the years ended December 31, 2025 and 2024:
| 2025 compared to 2024 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | 2025 | 2024 | Change Amount | Change Percent | ||||||||||
| Service charges on deposits | $ | 84 | $ | 72 | $ | 12 | 17 | % | ||||||
| Card-based fees | 58 | 57 | 1 | 2 | % | |||||||||
| Financial services and trust revenue | 35 | 20 | 15 | 75 | % | |||||||||
| Residential mortgage banking revenue, net | 31 | 24 | 7 | 29 | % | |||||||||
| Gain on investment securities, net | 6 | — | 6 | nm | ||||||||||
| Gain (loss) on loan and lease sales, net | 1 | (3) | 4 | nm | ||||||||||
| Gain (loss) on certain loans held for investment, at fair value | 11 | (10) | 21 | nm | ||||||||||
| Bank owned life insurance income | 25 | 19 | 6 | 32 | % | |||||||||
| Other income | 47 | 32 | 15 | 47 | % | |||||||||
| Total non-interest income | $ | 298 | $ | 211 | $ | 87 | 41 | % |
Service charges on deposits and financial services and trust revenue increased in 2025 compared to 2024. The increases reflect four months of combined operations following the acquisition of Pacific Premier, which contributed to higher transaction volumes and an expanded client base. In addition, the Pacific Premier acquisition significantly expanded the Company's wealth management platform with the addition of Pacific Premier's custodial trust business, which contributed to the 75% increase in financial services and trust revenue in 2025 compared to 2024.
Residential mortgage banking revenue increased in 2025 compared to 2024. The variance was due to a favorable shift in the hedged change in fair value of the MSR asset due to valuation inputs or assumptions, which drove a $7 million increase in residential mortgage banking revenue between periods. While there was an increase in the origination and sale of mortgages during 2025 when compared to 2024, it was partially offset by a decrease in servicing revenue, due to a decline in the balance of the residential serviced loan portfolio.
Gain (loss) on certain loans held for investment, at fair value, for 2025, compared to 2024, increased due to interest rate fluctuations between periods that resulted in a gain of $11 million in the current year, as compared to a loss of $10 million in the prior year.
Other income in 2025 compared to 2024 increased primarily due to a favorable change related to swap customer fee revenue and related income, resulting in a favorable change of $12 million combined.
49
Table of Contents
NON-INTEREST EXPENSE
The following table presents the key elements of non-interest expense and the related dollar and percentage change for the years ended December 31, 2025 and 2024:
| 2025 compared to 2024 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | 2025 | 2024 | Change Amount | Change Percent | ||||||||||
| Salaries and employee benefits | $ | 672 | $ | 589 | $ | 83 | 14 | % | ||||||
| Occupancy and equipment, net | 216 | 182 | 34 | 19 | % | |||||||||
| Communications | 14 | 14 | — | — | % | |||||||||
| Marketing | 15 | 11 | 4 | 36 | % | |||||||||
| Services | 57 | 53 | 4 | 8 | % | |||||||||
| Deposit costs | 24 | 8 | 16 | 200 | % | |||||||||
| FDIC assessments | 28 | 42 | (14) | (33) | % | |||||||||
| Intangible amortization | 127 | 119 | 8 | 7 | % | |||||||||
| Merger and restructuring expense | 148 | 24 | 124 | nm | ||||||||||
| Legal settlement | 55 | — | 55 | nm | ||||||||||
| Other expenses | 67 | 62 | 5 | 8 | % | |||||||||
| Total non-interest expense | $ | 1,423 | $ | 1,104 | $ | 319 | 29 | % |
Salaries and employee benefits increased in 2025 compared to 2024 primarily due to the acquisition of Pacific Premier and the associates that joined Columbia as a result. The year‑over‑year increase is consistent with our expectations and reflects the four-month impact of our larger associate base.
Occupancy and equipment, net increased in 2025 compared to 2024 primarily due to an increase in branch locations and software costs related to the acquisition of Pacific Premier. We remain on track to complete the systems conversion and branch consolidations related to the acquisition during the first quarter of 2026, and we expect to realize all related cost savings by June 2026.
Deposit costs increased in 2025 compared to 2024 primarily due to the acquisition of Pacific Premier, which expanded the Company's HOA banking business. Our HOA banking business contributes relatively low-cost deposits to our funding base and provides other business-generating opportunities. HOA deposit costs primarily reflect pricing arrangements with third-party entities that manage HOA accounts. These costs are variable and tied to account activity and transaction volume. This upward trend is expected to continue in 2026, as 2025 reflects only four months with the expanded business. HOA-related costs are expected to be $10 million per quarter.
FDIC assessments decreased in 2025 compared to 2024, primarily due to a $6 million reversal of prior FDIC special assessment expense accrual during the current period, compared to $6 million in additional FDIC special assessment expense accrual in 2024. The reversal reflects updated expectations of lower future payments under the FDIC’s special deposit insurance assessment. Excluding these special‑assessment impacts, deposit insurance expense remained relatively consistent between periods.
Merger and restructuring expense increased in 2025 compared to 2024, primarily due to costs associated with the acquisition of Pacific Premier. These expenses include severance and retention payments, professional service fees, systems conversion and integration activities, contract termination costs, facility consolidation, and other one‑time charges necessary to combine operations and align the merged organization. Refer to Note 2 – Business Combinations for the breakout of acquisition expenses.
Legal settlement increased in 2025 compared to 2024, due to the $55 million class action settlement finalized and funded in 2025.
50
Table of Contents
INCOME TAXES
Our consolidated effective tax rate for 2025 was 24.4%, compared to 25.7% for 2024. The 2025 effective tax rate differed from the federal statutory rate of 21% principally because of state taxes, net tax-exempt income on investment securities, non-deductible FDIC assessments, and tax credits and benefits arising from low-income housing investments. Refer to Note 25 – Income Taxes and Investment Tax Credits in Item 8 of this Annual Report on Form 10-K for more information about the Company's taxes.
51
Table of Contents
FINANCIAL CONDITION
CASH AND CASH EQUIVALENTS
Cash and cash equivalents were $2.4 billion as of December 31, 2025, compared to $1.9 billion as of December 31, 2024. The increase was driven by the interest-bearing cash acquired through the Pacific Premier acquisition. The Company manages its cash position within the broader liquidity framework designed to maintain a high‑quality liquid asset base, support balance sheet flexibility, fund growth across lending and investment activities, and reduce debt and other non‑deposit liabilities when market conditions are favorable.
INVESTMENT SECURITIES
The composition of our investment securities portfolio reflects management's investment strategy to maintain an appropriate level of liquidity while generating a relatively stable source of interest income. The investment securities portfolio serves as a vehicle for investing available funds, provides a source of liquidity (by pledging collateral or through repurchase agreements) and supplies collateral for certain public funds deposits.
Equity and other securities consist primarily of investments in fixed income mutual funds to support our CRA initiatives and securities invested in rabbi trusts for the benefit of certain current or former executives and employees, as required by the underlying agreements. Equity and other securities were $113 million at December 31, 2025, compared to $78 million as of December 31, 2024. The increase is primarily driven by a $31 million increase in non-trading equity, of which $17 million resulted from equity investments acquired in the Pacific Premier acquisition, and by a $4 million increase in rabbi trust assets.
Investment debt securities available for sale were $11.1 billion as of December 31, 2025, compared to $8.3 billion as of December 31, 2024. The increase was primarily attributable to $2.8 billion in securities acquired in the Pacific Premier acquisition, purchases of $2.4 billion in securities, and an increase of $319 million in fair value due to lower rates during the period. These increases were partially offset by $2.8 billion in proceeds, which included $1.8 billion of securities acquired as part of the Pacific Premier acquisition.
The following tables present the par value, amortized cost, and fair values of debt securities as available for sale and held to maturity investment debt securities portfolio by major type as of the dates presented:
| December 31, 2025 | December 31, 2024 | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | Current Par | Amortized Cost | Fair Value | % of Portfolio | Current Par | Amortized Cost | Fair Value | % of Portfolio | |||||||||||||||||||||
| Available for sale: | |||||||||||||||||||||||||||||
| U.S. Treasury and agencies | $ | 1,322 | $ | 1,332 | $ | 1,300 | 12 | % | $ | 1,486 | $ | 1,496 | $ | 1,423 | 17 | % | |||||||||||||
| Obligations of states and political subdivisions | 1,875 | 1,597 | 1,629 | 15 | % | 1,115 | 1,055 | 1,026 | 12 | % | |||||||||||||||||||
| Mortgage-backed securities and collateralized mortgage obligations | 9,051 | 8,447 | 8,183 | 73 | % | 6,701 | 6,307 | 5,826 | 71 | % | |||||||||||||||||||
| Total available for sale securities | $ | 12,248 | $ | 11,376 | $ | 11,112 | 100 | % | $ | 9,302 | $ | 8,858 | $ | 8,275 | 100 | % | |||||||||||||
| Held to maturity: | |||||||||||||||||||||||||||||
| Corporate and other securities | $ | 19 | $ | 18 | $ | 19 | 100 | % | $ | 3 | $ | 2 | $ | 3 | 100 | % | |||||||||||||
| Total held to maturity securities | $ | 19 | $ | 18 | $ | 19 | 100 | % | $ | 3 | $ | 2 | $ | 3 | 100 | % |
52
Table of Contents
The following table presents information regarding the amortized cost, fair value, average yield, and maturity structure of the debt securities portfolio as of December 31, 2025:
| (in millions) | Amortized Cost | Fair Value | Average Yield (1) | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Available for sale: | ||||||||||
| U.S. treasury and agencies | ||||||||||
| One year or less | $ | 291 | $ | 291 | 3.57 | % | ||||
| One to five years | 1,020 | 991 | 2.67 | % | ||||||
| Five to ten years | 21 | 18 | 2.60 | % | ||||||
| Total U.S. treasury and agencies | 1,332 | 1,300 | 2.87 | % | ||||||
| Obligations of states and political subdivisions | ||||||||||
| One year or less | 52 | 52 | 3.76 | % | ||||||
| One to five years | 204 | 205 | 3.70 | % | ||||||
| Five to ten years | 496 | 488 | 4.70 | % | ||||||
| Over ten years | 845 | 884 | 5.93 | % | ||||||
| Total obligations of states and political subdivisions | 1,597 | 1,629 | 4.82 | % | ||||||
| Other Securities | ||||||||||
| Mortgage-backed securities and collateralized mortgage obligations | 8,447 | 8,183 | 4.16 | % | ||||||
| Total available for sale securities | 11,376 | 11,112 | 4.11 | % | ||||||
| Held to maturity: | ||||||||||
| Corporate and other securities | ||||||||||
| Five to ten years | 1 | 1 | 1.33 | % | ||||||
| Over ten years | 17 | 18 | 2.73 | % | ||||||
| Total corporate and other securities | 18 | 19 | 2.67 | % | ||||||
| Total debt securities | $ | 11,394 | $ | 11,131 | 4.11 | % |
(1) The weighted average yields represent a projected yield to maturity given current cash flow projections for MBS/CMOs and is a yield to worst for callable securities. For adjustable MBS, the projected book yield represents the yield to maturity based on current index levels. Yields are calculated on an amortized cost basis and are stated on a federal tax equivalent basis of 21%.
The mortgage-related securities in the table above include both pooled mortgage-backed issues and high-quality collateralized mortgage obligation structures, with an average duration of 5.2 years. These securities generally provide a yield spread to U.S. Treasury or agency securities; however, the cash flows arising from them can be volatile due to refinance activity on the underlying mortgage loans.
We evaluate our investment securities on an ongoing basis for potential impairment. This review considers current market conditions, fair value in relationship to cost, the magnitude and duration of unrealized losses, changes in issuer credit ratings or credit trends, and other relevant factors. We also assess whether we intend to sell a security or if it is more likely than not that we will be required to sell the security before recovery of its amortized cost basis, which may be maturity.
As December 31, 2025, the available for sale investment portfolio had gross unrealized losses of $380 million, including $327 million of unrealized losses on mortgage-backed securities and collateralized mortgage obligations. The unrealized losses were primarily attributable to changes in market interest rates or the widening of market spreads subsequent to the initial purchase of these securities, rather than deterioration in credit quality. In the opinion of management, no ACL was considered necessary on these debt securities as of December 31, 2025.
RESTRICTED EQUITY SECURITIES
Restricted equity securities were $159 million and $150 million as of December 31, 2025 and 2024, respectively, the majority of which represents the Bank's investment in the FHLB. The increase reflects purchases of FHLB stock made to support higher levels of FHLB borrowing activity during the period. FHLB stock is carried at par and does not have a readily determinable fair value. Ownership of FHLB stock is restricted to the FHLB and member institutions, and shares may only be purchased or redeemed at par. As of December 31, 2025, the Bank's minimum required investment in FHLB stock was $154 million.
53
Table of Contents
LOANS AND LEASES
Total loans and leases outstanding as of December 31, 2025 were $47.8 billion, an increase of $10.1 billion compared to December 31, 2024. The increase was driven by $11.4 billion in loans acquired through the Pacific Premier acquisition, partially offset by runoff in commercial development and below-market-rate transactional loans, and the transfer of $295 million in residential mortgage loans held for sale. The loan to deposit ratio was 88% at December 31, 2025, compared to 90% at December 31, 2024.
The following table presents the concentration distribution of our loan and lease portfolio by major type as of December 31, 2025 and 2024:
| December 31, 2025 | December 31, 2024 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | Amount | % | Amount | % | |||||||||
| Commercial real estate | |||||||||||||
| Non-owner occupied term | $ | 8,206 | 17 | % | $ | 6,278 | 17 | % | |||||
| Owner occupied term | 7,314 | 15 | % | 5,270 | 14 | % | |||||||
| Multifamily | 10,281 | 22 | % | 5,804 | 15 | % | |||||||
| Construction & development | 1,707 | 4 | % | 1,983 | 5 | % | |||||||
| Residential development | 362 | 1 | % | 232 | 1 | % | |||||||
| Commercial | |||||||||||||
| Term | 6,713 | 14 | % | 5,538 | 15 | % | |||||||
| Lines of credit & other | 3,643 | 8 | % | 2,770 | 7 | % | |||||||
| Leases & equipment finance | 1,599 | 3 | % | 1,661 | 4 | % | |||||||
| Residential | |||||||||||||
| Mortgage | 5,624 | 12 | % | 5,933 | 16 | % | |||||||
| Home equity loans & lines | 2,149 | 4 | % | 2,032 | 5 | % | |||||||
| Consumer & other | 178 | — | % | 180 | 1 | % | |||||||
| Total, net of deferred fees and costs | $ | 47,776 | 100 | % | $ | 37,681 | 100 | % |
54
Table of Contents
The following table presents the maturity distribution of our loan and lease portfolios and the rate sensitivity of these loans to changes in interest rates as of December 31, 2025:
| By Maturity | Loans Over One Year by Rate Sensitivity | |||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | One Year or Less | One Through Five Years | Five Through 15 Years | Over 15 Years | Total | Fixed Rate | Floating/Adjustable Rate | |||||||||||||||||||
| Commercial real estate | ||||||||||||||||||||||||||
| Non-owner occupied term | $ | 760 | $ | 3,250 | $ | 3,940 | $ | 256 | $ | 8,206 | $ | 2,674 | $ | 4,772 | ||||||||||||
| Owner occupied term | 322 | 1,979 | 4,435 | 578 | 7,314 | 3,524 | 3,468 | |||||||||||||||||||
| Multifamily | 156 | 1,588 | 4,242 | 4,295 | 10,281 | 1,304 | 8,821 | |||||||||||||||||||
| Construction & development | 1,019 | 556 | 122 | 10 | 1,707 | 236 | 452 | |||||||||||||||||||
| Residential development | 250 | 111 | 1 | — | 362 | — | 112 | |||||||||||||||||||
| Commercial | ||||||||||||||||||||||||||
| Term | 2,496 | 2,207 | 1,819 | 191 | 6,713 | 2,548 | 1,669 | |||||||||||||||||||
| Lines of credit & other | 2,032 | 1,383 | 180 | 48 | 3,643 | 152 | 1,459 | |||||||||||||||||||
| Leases & equipment finance | 94 | 1,385 | 120 | — | 1,599 | 1,505 | — | |||||||||||||||||||
| Residential | ||||||||||||||||||||||||||
| Mortgage | 10 | 15 | 471 | 5,128 | 5,624 | 1,842 | 3,772 | |||||||||||||||||||
| Home equity loans & lines | 2 | 4 | 262 | 1,881 | 2,149 | 249 | 1,898 | |||||||||||||||||||
| Consumer & other | 97 | 69 | 11 | 1 | 178 | 38 | 43 | |||||||||||||||||||
| Total loans and leases | $ | 7,238 | $ | 12,547 | $ | 15,603 | $ | 12,388 | $ | 47,776 | $ | 14,072 | $ | 26,466 |
Loan Origination/Risk Management
The Bank has certain lending policies and procedures in place that are designed to maximize loan income within an acceptable level of risk. Management reviews and approves these policies and procedures on a regular basis. A reporting system supplements the review process by providing management with frequent reports related to loan production, loan quality, concentrations of credit, loan delinquencies and non-performing and potential problem loans. Diversification in the loan portfolio is a means of managing risk associated with fluctuations in economic conditions.
The Bank maintains an independent loan review department that reviews and validates the credit risk program on a periodic basis. Results of these reviews are presented to management and the appropriate committees of our board of directors. The loan review process evaluates that the risk identification and assessment decisions made by lenders and credit personnel are in line with our policies and procedures.
Commercial Real Estate and Commercial Loans
CRE and commercial loans are the largest classifications within earning assets, representing 43% and 20%, respectively, of average earning assets for the year ended December 31, 2025, as compared to 41% and 20%, respectively, for the year ended December 31, 2024. Delinquency and non-accrual loan movements during the period reflect an anticipated move toward a normalized credit environment following a phase of exceptional high credit quality. As of December 31, 2025, non-accrual loans in the CRE and commercial portfolios include $38 million in government guarantees, which offsets our credit exposure in those portfolios.
55
Table of Contents
Commercial Real Estate Loans
The CRE portfolio includes loans to developers and institutional sponsors supporting income-producing or for-sale CRE properties. We mitigate our risk on these loans by requiring collateral values that exceed the loan amount and underwriting the loan with projected cash flow in excess of the debt service requirement. CRE loans are underwritten after evaluating and understanding the borrower's ability to operate profitably and are viewed primarily as cash flow loans and secondarily as loans secured by real estate. CRE lending typically involves higher loan principal amounts and the repayment of these loans is generally largely dependent on the successful operation of the property securing the loan or the business conducted on the property securing the loan. CRE loans may be more adversely affected by conditions in the real estate markets or in the general economy. The properties securing the CRE portfolio are diverse in terms of type and geographic location. This diversity helps reduce the exposure to adverse economic events that affect any single market or industry.
Management monitors and evaluates CRE loans based on debt service coverage, collateral, and risk grade criteria. As a general rule, we avoid financing single-purpose projects unless other underwriting factors are present to help mitigate risk. Third-party experts are also utilized to provide insight and guidance about economic conditions and trends affecting market areas we serve. In addition, management tracks the level of owner-occupied CRE loans versus non-owner occupied loans. Owner-occupied real estate loans are based on cash flows from ongoing operations and the borrower must generally occupy more than 50% of rentable space or pay more than 50% of rents. At December 31, 2025, approximately 26% of the outstanding principal balance of our CRE loan portfolio, secured by owner-occupied properties.
As of December 31, 2025, the CRE loan portfolio was $27.9 billion, an increase of $8.3 billion compared to December 31, 2024, driven primarily by loans acquired through the Pacific Premier acquisition, partially offset by a reduction in transactional balances. CRE concentrations are managed with a goal of optimizing relationship-driven commercial loans, as well as geographic and business diversity, primarily in our footprint.
The following table provides detail on CRE loans by property type:
| December 31, 2025 | December 31, 2024 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | Outstanding | Non-accrual (1) | % of Non-accrual to Total CRE | Outstanding | Non-accrual (1) | % of Non-accrual to Total CRE | ||||||||||||||||
| CRE loans by property type: | ||||||||||||||||||||||
| Multifamily | $ | 11,448 | $ | — | — | % | $ | 7,312 | $ | — | — | % | ||||||||||
| Office | 3,619 | 15 | 0.05 | % | 2,874 | 10 | 0.05 | % | ||||||||||||||
| Industrial | 3,975 | 4 | 0.01 | % | 2,981 | 5 | 0.03 | % | ||||||||||||||
| Retail | 2,634 | 12 | 0.04 | % | 2,000 | 2 | 0.01 | % | ||||||||||||||
| Special Purpose | 1,958 | 5 | 0.02 | % | 1,317 | 15 | 0.08 | % | ||||||||||||||
| Hotel/Motel | 988 | 5 | 0.02 | % | 724 | — | — | % | ||||||||||||||
| Other | 3,248 | 9 | 0.02 | % | 2,359 | 7 | 0.03 | % | ||||||||||||||
| Total CRE loans | $ | 27,870 | $ | 50 | 0.18 | % | $ | 19,567 | $ | 39 | 0.20 | % |
(1) CRE non-accrual loans are inclusive of government guarantees of $21 million and $16 million as of December 31, 2025 and 2024, respectively.
56
Table of Contents
The following table provides detail on the geographic distribution of our CRE portfolio as of the periods indicated:
| December 31, 2025 | December 31, 2024 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | Amount | % of Total | Amount | % of Total | ||||||||||
| Southern California | $ | 9,147 | 32 | % | $ | 3,753 | 19 | % | ||||||
| Puget Sound | 4,049 | 15 | % | 3,712 | 19 | % | ||||||||
| Portland Metro | 3,013 | 11 | % | 2,644 | 14 | % | ||||||||
| Oregon Other | 2,952 | 11 | % | 2,909 | 15 | % | ||||||||
| Northern California (excluding the Bay Area) | 2,165 | 8 | % | 2,028 | 10 | % | ||||||||
| Bay Area | 1,847 | 7 | % | 1,404 | 7 | % | ||||||||
| Washington Other | 1,456 | 5 | % | 1,298 | 7 | % | ||||||||
| Other | 3,241 | 11 | % | 1,819 | 9 | % | ||||||||
| Total CRE loans | $ | 27,870 | 100 | % | $ | 19,567 | 100 | % |
Loans secured by multifamily properties, including construction, represented 24% and 19% of the total loan portfolio at December 31, 2025 and 2024, respectively. These assets continue to perform well due to demand for rental properties in our geographical footprint. Although management believes such concentrations have no more than the normal risk of collectability, a substantial decline in the economy in general, material increases in interest rates, changes in tax and rent control policies, tightening credit or refinancing markets, or a decline in real estate values in the Bank's primary geographic footprint in particular, could have an adverse impact on the repayment of these loans.
Loans secured by office properties, which are predominantly located in suburban markets, represented approximately 8% of our total loan portfolio at both December 31, 2025 and 2024, and were comprised of 53% non-owner occupied, 45% owner occupied, and 2% construction loans at December 31, 2025, compared to 57% non-owner occupied, 40% owner occupied, and 3% construction loans at December 31, 2024.
The following table provides detail on the geographic distribution of our CRE portfolio secured by office properties:
| December 31, 2025 | December 31, 2024 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | Amount | % of total | Amount | % of total | ||||||||||
| Southern California | $ | 1,135 | 31 | % | $ | 582 | 20 | % | ||||||
| Puget Sound | 551 | 15 | % | 579 | 20 | % | ||||||||
| Oregon Other | 467 | 13 | % | 460 | 16 | % | ||||||||
| Portland Metro | 386 | 11 | % | 345 | 12 | % | ||||||||
| Northern California (excluding the Bay Area) | 308 | 9 | % | 313 | 11 | % | ||||||||
| Bay Area | 179 | 5 | % | 166 | 6 | % | ||||||||
| Washington Other | 151 | 4 | % | 150 | 5 | % | ||||||||
| Other | 442 | 12 | % | 279 | 10 | % | ||||||||
| Total CRE loans | $ | 3,619 | 100 | % | $ | 2,874 | 100 | % |
Commercial Loans and Leases
Commercial loans are made to commercial customers for use in normal business operations to finance working capital needs, equipment purchases, or other projects. The Bank focuses on borrowers doing business within our geographic markets. Commercial loans are generally underwritten individually and secured with the assets of the company and/or the personal guarantee of the business owners. Underwriting standards are designed to promote relationship banking rather than transactional banking. Once it is determined that the borrower’s management possesses sound ethics and solid business acumen, current and projected cash flows are examined to determine the ability of the borrower to repay their obligations as agreed.
57
Table of Contents
Commercial loans and leases are primarily made based on the identified cash flows of the borrower and secondarily on the underlying collateral provided by the borrower. The cash flows of borrowers, however, may not be as expected and the collateral securing these loans may fluctuate in value. Most commercial loans and leases are secured by the assets being financed or other business assets such as accounts receivable or inventory and may incorporate a personal guarantee; however, some short-term loans may be made on an unsecured basis. In the case of loans secured by accounts receivable, the availability of funds for the repayment of these loans may be substantially dependent on the ability of the borrower to collect amounts due from its customers. As of December 31, 2025, commercial loans held in our loan portfolio were $12.0 billion, an increase of $2.0 billion compared to December 31, 2024, driven primarily by loans acquired through the Pacific Premier acquisition and an organic increase in commercial lines of credit.
Lease and equipment financing products are designed to address the diverse financing needs of small to large companies, primarily for the acquisition of equipment. The leases and equipment finance portfolio represented 13% and 17% of the commercial portfolio and 3% and 4% of the total loan portfolio as of December 31, 2025, and 2024, respectively. Net charge-offs in the FinPac lease portfolio were $61 million for the year ended December 31, 2025, as compared to $88 million for the year ended December 31, 2024. Net charge-offs were down approximately $1 million in the remaining commercial portfolio as compared to the prior year.
The following table provides detail on commercial loans by industry type:
| December 31, 2025 | December 31, 2024 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | Outstanding | Non-accrual (1) | % of Non-accrual to Total Commercial | Outstanding | Non-accrual (1) | % of Non-accrual to Total Commercial | ||||||||||||||||
| Agriculture | $ | 1,016 | $ | 22 | 0.18 | % | $ | 899 | $ | 7 | 0.07 | % | ||||||||||
| Contractors | 973 | 6 | 0.05 | % | 771 | 6 | 0.06 | % | ||||||||||||||
| Dentist | 629 | — | — | % | 680 | 1 | 0.01 | % | ||||||||||||||
| Finance/Insurance | 990 | — | — | % | 743 | — | — | % | ||||||||||||||
| Gaming | 547 | — | — | % | 828 | 2 | 0.02 | % | ||||||||||||||
| Healthcare | 545 | 2 | 0.02 | % | 471 | 2 | 0.02 | % | ||||||||||||||
| Manufacturing | 1,054 | 8 | 0.07 | % | 702 | 2 | 0.02 | % | ||||||||||||||
| Professional | 432 | 2 | 0.02 | % | 372 | 1 | 0.01 | % | ||||||||||||||
| Public Admin | 692 | — | — | % | 598 | — | — | % | ||||||||||||||
| Rental and Leasing | 688 | — | — | % | 640 | — | — | % | ||||||||||||||
| Retail | 397 | 9 | 0.08 | % | 283 | 15 | 0.15 | % | ||||||||||||||
| Support Services | 501 | 1 | 0.01 | % | 437 | 1 | 0.01 | % | ||||||||||||||
| Transportation/Warehousing | 765 | 8 | 0.07 | % | 764 | 12 | 0.12 | % | ||||||||||||||
| Wholesale | 909 | 3 | 0.03 | % | 743 | 3 | 0.03 | % | ||||||||||||||
| Other | 1,817 | 5 | 0.05 | % | 1,038 | 5 | 0.05 | % | ||||||||||||||
| Total commercial portfolio | $ | 11,955 | $ | 66 | 0.55 | % | $ | 9,969 | $ | 57 | 0.57 | % |
(1) Commercial non-accrual loans and leases are inclusive of government guarantees of $17 million and $25 million as of December 31, 2025 and 2024, respectively.
Residential Real Estate Loans
Residential real estate loans represent mortgage loans and lines of credit to consumers for the purchase or refinance of a residence. The properties securing our residential mortgage and home equity portfolios are primarily located within our geographic footprint. We originate first-lien residential home mortgages considered to be of prime quality. We generally hold variable-rate loans in our portfolio and sell conforming fixed-rate loans to third parties for which representations are made that the loans meet certain underwriting and collateral documentation standards.
The Bank underwrites all residential mortgage applications centrally, with a focus on higher quality borrowers. We do not originate residential mortgages that allow negative amortization or allow the borrower multiple payment options. Residential mortgages are originated based on a completed full appraisal during the credit underwriting process. The values are updated in compliance with applicable regulations to facilitate our portfolio management, as well as our workout and loss mitigation functions.
58
Table of Contents
As of December 31, 2025, residential real estate loans held in our loan portfolio were $7.8 billion, a decrease of $192 million as compared to December 31, 2024. The decrease was primarily attributable to the transfer of $295 million of residential mortgage loans to the held-for-sale portfolio, partially offset by expanding mortgage lines of credit and a small balance addition through the acquisition of Pacific Premier.
Consumer Loans
Consumer loans, including secured and unsecured personal loans, home equity and personal lines of credit, and motor vehicle loans, decreased $2 million to $178 million as of December 31, 2025, as compared to December 31, 2024. The decrease was due to normal business activity. Consumer loans are originated utilizing a credit scoring analysis to supplement the underwriting process. To monitor and manage consumer loan risk, policies and procedures are developed and modified, as needed, jointly by line and staff personnel. This activity, coupled with relatively small loan amounts that are spread across many individual borrowers, minimizes risk. Additionally, trend and outlook reports are reviewed by management on a regular basis.
59
Table of Contents
ASSET QUALITY AND NON-PERFORMING ASSETS
The Bank manages asset quality and controls credit risk through diversification of the loan and lease portfolio and the application of policies designed to promote sound underwriting and loan and lease monitoring practices. The Bank's Credit Quality Administration department monitors asset quality, establishing credit policies and procedures, and enforcing the consistent application of these policies and procedures across the Bank. Reviews of non-performing, past due, and larger credits are conducted to identify potential charges to the ACL and to assess the adequacy of the allowance. These reviews consider such factors as the financial strength of borrowers, collateral value, historical loss experience, portfolio growth, prevailing economic conditions, and other factors.
The following table summarizes our non-performing assets as of December 31, 2025 and 2024:
| (in millions) | December 31, 2025 | December 31, 2024 | |||||
|---|---|---|---|---|---|---|---|
| Non-performing assets: (1) | |||||||
| Loans and leases on non-accrual status | |||||||
| Commercial real estate | $ | 50 | $ | 39 | |||
| Commercial | 66 | 57 | |||||
| Total loans and leases on non-accrual status | 116 | 96 | |||||
| Loans and leases past due 90 days or more and accruing (2) | |||||||
| Commercial real estate | 2 | — | |||||
| Commercial | 8 | 5 | |||||
| Residential (2) | 72 | 66 | |||||
| Total loans and leases past due 90 days or more and accruing (2) | 82 | 71 | |||||
| Total non-performing loans and leases (1), (2) | 198 | 167 | |||||
| Other real estate owned | 2 | 3 | |||||
| Total non-performing assets (1), (2) | $ | 200 | $ | 170 | |||
| ACLLL | $ | 466 | $ | 425 | |||
| Reserve for unfunded commitments | 19 | 16 | |||||
| ACL | $ | 485 | $ | 441 | |||
| Asset quality ratios: | |||||||
| Non-performing assets to total assets (1), (2) | 0.30 | % | 0.33 | % | |||
| Non-performing loans and leases to total loans and leases (1), (2) | 0.41 | % | 0.44 | % | |||
| Non-accrual loans and leases to total loans and leases (2) | 0.24 | % | 0.26 | % | |||
| ACLLL to total loans and leases | 0.98 | % | 1.13 | % | |||
| ACL to total loans and leases | 1.02 | % | 1.17 | % | |||
| ACL to non-accrual loans and leases | 418 | % | 457 | % | |||
| ACL to total non-performing loans and leases | 245 | % | 264 | % |
(1) Non-accrual and 90+ days past due loans include government guarantees of $38 million and $41 million, respectively, as of December 31, 2025. As of December 31, 2024, non-accrual and 90+ days past due loans include government guarantees of $42 million and $32 million, respectively.
(2) Excludes certain mortgage loans guaranteed by GNMA, which the Bank has the unilateral right to repurchase but has not done so, totaling $3 million as of December 31, 2025 and $2 million at December 31, 2024.
As of December 31, 2025, there were approximately $193 million of loans and leases, or 0.40% of total loans and leases, modified due to borrowers experiencing financial difficulties, as compared to $110 million or 0.29% as of December 31, 2024. The modified loan and lease population is 85% current as of December 31, 2025, as compared to 84% in the prior year, reflecting the Bank's ongoing support for borrower's and disciplined risk management.
A decline in economic conditions and other factors could adversely impact individual borrowers or the loan portfolio in general. Accordingly, there can be no assurance that loans will not become 90 days or more past due, placed on non-accrual status, restructured, or transferred to other real estate owned in the future. As of December 31, 2025, there was an increase in non-performing loans as compared to December 31, 2024, which reflects balances added through the Pacific Premier acquisition and is overall representative of a more normalized credit environment.
60
Table of Contents
ALLOWANCE FOR CREDIT LOSSES
The ACL represents management's best estimate of lifetime credit losses for loans and leases and unfunded commitments. The ACL totaled $485 million as of December 31, 2025, an increase of $44 million from the $441 million as of December 31, 2024. The increase in the ACL during 2025 compared to 2024 reflects the addition of the Pacific Premier loan portfolio, which contributed to a $10.1 billion increase in total loans and leases held for investment. The ACL reflects $70 million provision for credit losses attributed to the acquired non-PCD loans and unfunded commitments and includes $5 million related to Pacific Premier PCD loans booked at acquisition closing and updated economic forecasts incorporated into credit models.
The following table shows the activity in the ACL for the years ended December 31, 2025 and 2024:
| (in millions) | 2025 | 2024 | |||||
|---|---|---|---|---|---|---|---|
| Allowance for credit losses on loans and leases | |||||||
| Balance, beginning of period | $ | 425 | $ | 441 | |||
| Initial ACL recorded for PCD loans acquired during the period | 5 | — | |||||
| Provision for credit losses on loans and leases | 147 | 113 | |||||
| Charge-offs: | |||||||
| Commercial real estate | (11) | (4) | |||||
| Commercial | (111) | (139) | |||||
| Residential | (2) | (2) | |||||
| Consumer & other | (5) | (6) | |||||
| Total loans charged-off | (129) | (151) | |||||
| Recoveries: | |||||||
| Commercial real estate | — | 1 | |||||
| Commercial | 16 | 18 | |||||
| Residential | — | 1 | |||||
| Consumer & other | 2 | 2 | |||||
| Total recoveries | 18 | 22 | |||||
| Net charge-offs: | |||||||
| Commercial real estate | (11) | (3) | |||||
| Commercial | (95) | (121) | |||||
| Residential | (2) | (1) | |||||
| Consumer & other | (3) | (4) | |||||
| Total net charge-offs | (111) | (129) | |||||
| Balance, end of period | $ | 466 | $ | 425 | |||
| Reserve for unfunded commitments | |||||||
| Balance, beginning of period | $ | 16 | $ | 23 | |||
| Provision (recapture) for credit losses on unfunded commitments | 3 | (7) | |||||
| Balance, end of period | 19 | 16 | |||||
| Total allowance for credit losses | $ | 485 | $ | 441 | |||
| As a percentage of average loans and leases (annualized): | |||||||
| Net charge-offs | 0.27 | % | 0.34 | % | |||
| Commercial real estate | 0.05 | % | 0.01 | % | |||
| Commercial | 0.90 | % | 1.24 | % | |||
| Residential | 0.03 | % | 0.01 | % | |||
| Consumer & other | 1.49 | % | 2.13 | % | |||
| Provision for credit losses | 0.36 | % | 0.28 | % | |||
| Recoveries as a percentage of charge-offs | 13.95 | % | 14.54 | % |
61
Table of Contents
The following table shows the change in the ACL from December 31, 2025 to December 31, 2024:
| (in millions) | December 31, 2024 | Initial ACL on PCD loans acquired during the period | 2025 Net Charge-Offs | Reserve (Release) Build | December 31, 2025 | % of Loans and Leases Outstanding | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial real estate | $ | 160 | $ | 4 | $ | (11) | $ | 55 | $ | 208 | 0.75 | % | |||||||||||
| Commercial | 226 | 1 | (95) | 101 | 233 | 1.95 | % | ||||||||||||||||
| Residential | 47 | — | (2) | (10) | 35 | 0.45 | % | ||||||||||||||||
| Consumer & other | 8 | — | (3) | 4 | 9 | 5.06 | % | ||||||||||||||||
| Total allowance for credit losses | $ | 441 | $ | 5 | $ | (111) | $ | 150 | $ | 485 | 1.02 | % | |||||||||||
| % of loans and leases outstanding | 1.17 | % | 1.02 | % |
To calculate the ACL, the CECL models use a forecast of future economic conditions and are dependent upon specific macroeconomic variables that are relevant to each of the Bank's loan and lease portfolios, as well as qualitative factors to address uncertainty not measured within the quantitative analysis. In estimating the December 31, 2025 ACL, the Bank used Moody's Analytics' November 2025 consensus economic forecast to project the variables used in the models and used upward qualitative overlays, mainly in the commercial portfolio, to align with the S2 scenario and to account for the transportation segment of the lease portfolio. The 2025 forecast is projecting higher unemployment rates with GDP growth and average federal funds rates trending lower. Refer to Note 6 – Allowance for Credit Losses in Item 8 of this Annual Report on Form 10-K for further information. Refer to Note 1 – Summary of Significant Accounting Policies in Item 8 of this Annual Report on Form 10-K for a description of the ACL methodology.
The models for calculating the ACL are sensitive to changes to economic variables, which could result in volatility as these assumptions change over time. We believe that the ACL as of December 31, 2025 is sufficient to absorb losses inherent in the loan and lease portfolio and in credit commitments outstanding as of that date based on the information available. If the economic conditions decline, the Bank may need additional provisions for credit losses in future periods.
The following table sets forth the allocation of the ACLLL and percent of loans and leases in each category to total loans and leases, net of deferred fees, as of December 31 for each of the last two years:
| December 31, 2025 | December 31, 2024 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | Amount | % | Amount | % | |||||||||
| Commercial real estate | $ | 198 | 59 | % | $ | 154 | 52 | % | |||||
| Commercial | 226 | 25 | % | 219 | 26 | % | |||||||
| Residential | 34 | 16 | % | 45 | 21 | % | |||||||
| Consumer & other | 8 | — | % | 7 | 1 | % | |||||||
| Allowance for credit losses on loans and leases | $ | 466 | 100 | % | $ | 425 | 100 | % |
RESIDENTIAL MORTGAGE SERVICING RIGHTS
The following table presents the key elements of our residential mortgage servicing rights asset as of December 31, 2025, 2024, and 2023:
| (in millions) | 2025 | 2024 | 2023 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Balance, beginning of period | $ | 108 | $ | 109 | $ | 185 | ||||
| Additions for new MSR capitalized | 7 | 6 | 5 | |||||||
| Sale of MSR assets | — | — | (57) | |||||||
| Changes in fair value: | ||||||||||
| Changes due to collection/realization of expected cash flows over time | (12) | (12) | (18) | |||||||
| Changes due to valuation inputs or assumptions (1) | (4) | 5 | (6) | |||||||
| Balance, end of period | $ | 99 | $ | 108 | $ | 109 |
(1) The changes in valuation inputs and assumptions principally reflect changes in discount rates and prepayment speeds, which are primarily affected by changes in interest rates.
62
Table of Contents
Information related to our serviced loan portfolio as of December 31, 2025 and 2024 were as follows:
| (in millions) | December 31, 2025 | December 31, 2024 | ||||
|---|---|---|---|---|---|---|
| Balance of loans serviced for others | $ | 7,755 | $ | 7,939 | ||
| MSR as a percentage of serviced loans | 1.28 | % | 1.36 | % |
Residential MSR are adjusted to fair value quarterly with the change recorded in residential mortgage banking revenue on the Consolidated Statements of Income. The value of servicing rights can fluctuate based on changes in interest rates and other factors. Generally, as interest rates decline and borrowers are able to take advantage of a refinance incentive, prepayments increase, and the total value of existing servicing rights declines as expectations of future servicing fee collections decline. Historically, the fair value of our residential MSR will increase as market rates for mortgage loans rise and decrease if market rates fall.
Due to changes to inputs in the valuation model including changes in discount rates and prepayment speeds, the fair value of the MSR asset decreased by $4 million for the year ended December 31, 2025, as compared to an increase of $5 million for the year ended December 31, 2024. The fair value of the MSR asset decreased by $12 million in 2025 and 2024, due to the passage of time, including the impact of regularly scheduled repayments, paydowns, and payoffs.
GOODWILL AND OTHER INTANGIBLE ASSETS
The Company had goodwill of $1.5 billion as of December 31, 2025, an increase of $453 million compared to the same period in 2024. In 2025, the Company recorded $453 million in goodwill related to its acquisition of Pacific Premier. Goodwill is recorded in connection with business combinations and represents the excess of the purchase price over the estimated fair value of the net assets acquired. Goodwill is reviewed for potential impairment annually, on October 31st, or more frequently if events or circumstances indicate a potential impairment. For the years ended December 31, 2025 and 2024, there were no goodwill impairment losses recognized.
As of December 31, 2025, we had other intangible assets of $712 million, as compared to $484 million as of December 31, 2024. As part of a business combination, the fair value of identifiable intangible assets such as core deposits, which includes all deposits except certificates of deposit, was recognized at the acquisition date. Intangible assets with definite useful lives are amortized to their estimated residual values over their respective estimated useful lives. The core deposit intangible assets recorded are amortized on an accelerated basis over a period of 10 years using the sum-of-the-years-digits method. Refer to Note 9 – Goodwill and Other Intangible Assets, for forecasted amortization expense for intangible assets as of December 31, 2025. Intangible assets are evaluated for impairment if events and circumstances indicate a possible impairment. No impairment losses have been recognized in the periods presented.
DEPOSITS
Total deposits were $54.2 billion as of December 31, 2025, an increase of $12.5 billion, or 30%, compared to December 31, 2024. The increase was primarily driven by the acquisition of Pacific Premier, as well as organic growth in customer deposits. The increase was partially offset by a decrease in brokered deposits, reflecting a strategic shift to utilize additional FHLB advances due to their more favorable interest rates as compared to brokered deposits, aligning with the Company's broader funding strategy.
63
Table of Contents
The following table presents the deposit balances by major category as of December 31, 2025 and 2024:
| December 31, 2025 | December 31, 2024 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | Amount | % | Amount | % | |||||||||
| By Type: | |||||||||||||
| Non-interest-bearing demand | $ | 17,419 | 32 | % | $ | 13,308 | 32 | % | |||||
| Interest-bearing demand | 10,763 | 20 | % | 8,476 | 20 | % | |||||||
| Money market | 17,013 | 31 | % | 11,475 | 27 | % | |||||||
| Savings | 2,442 | 5 | % | 2,360 | 6 | % | |||||||
| Time, $250,000 or less | 4,893 | 9 | % | 4,900 | 12 | % | |||||||
| Time, greater than $250,000 | 1,681 | 3 | % | 1,202 | 3 | % | |||||||
| Total deposits | $ | 54,211 | 100 | % | $ | 41,721 | 100 | % | |||||
| Total deposits (insured/uninsured): | |||||||||||||
| Insured deposits | $ | 34,428 | 64 | % | $ | 27,687 | 66 | % | |||||
| Uninsured deposits (1) | 19,783 | 36 | % | 14,034 | 34 | % | |||||||
| Total deposits | $ | 54,211 | 100 | % | $ | 41,721 | 100 | % |
(1) Represents estimated uninsured deposits as calculated based on the methodologies and assumptions used for the Bank's Call Report, which is prepared on an unconsolidated bank basis.
The following table presents total deposits by the categories shown below as of December 31, 2025 and 2024:
| (in millions) | December 31, 2025 | December 31, 2024 | |||||
|---|---|---|---|---|---|---|---|
| Customer deposits | $ | 48,758 | $ | 35,566 | |||
| Public deposits and administrative deposits | 3,098 | 3,124 | |||||
| Brokered | 2,355 | 3,031 | |||||
| Total deposits | $ | 54,211 | $ | 41,721 |
The following table presents the time deposits in excess of the FDIC insurance limit, which is currently $250,000, by time remaining until maturity as of December 31, 2025:
| (in millions) | Amount | |
|---|---|---|
| Three months or less | $ | 797 |
| Over three months through six months | 647 | |
| Over six months through twelve months | 215 | |
| Over twelve months | 22 | |
| Uninsured deposits, greater than $250,000 | $ | 1,681 |
The Company's total core deposits, which are deposits less time deposits greater than $250,000 and all brokered deposits, were $50.2 billion as of December 31, 2025, compared to $37.5 billion as of December 31, 2024. The Company's total brokered deposits were $2.4 billion or 4% of total deposits as of December 31, 2025, compared to $3.0 billion or 7% of total deposits as of December 31, 2024.
BORROWINGS
As of December 31, 2025, the Bank had outstanding securities sold under agreements to repurchase of $207 million, a decrease of $30 million from December 31, 2024. As of December 31, 2025 and 2024, the Bank had no outstanding federal funds purchased balances. As of December 31, 2025, the Bank had outstanding borrowings consisting of FHLB advances of $3.2 billion, an increase of $100 million as compared to December 31, 2024. This increase primarily reflected general liquidity management activities, including a strategic shift toward additional FHLB advances due to their more favorable interest rates relative to brokered deposits. The FHLB advances have fixed rates ranging from 3.85% to 4.06% and mature in 2026. FHLB advances are secured by loans secured by real estate.
64
Table of Contents
JUNIOR AND OTHER SUBORDINATED DEBENTURES
We had junior and other subordinated debentures with carrying values of $435 million and $439 million as of December 31, 2025 and 2024, respectively. The decrease in carrying value reflects normal amortization of issuance costs and discounts under the effective interest method, as well as the payoff of a $10 million subordinated debenture that matured in December 2025. The decrease was partially offset by a reduction in credit spreads, which lowered discount rates and increased fair values, as well as higher implied forward rates that boosted projected interest cash flows. These positive factors were partially offset by changes in the swap spot curve, which had a modest negative impact on fair value. As of December 31, 2025, substantially all of the junior subordinated debentures had interest rates that are adjustable on a quarterly basis, determined by a spread over three-month term SOFR.
LIQUIDITY AND SOURCES OF FUNDS
The principal objective of our liquidity management program is to maintain the Bank's ability to meet the day-to-day cash flow requirements of our customers, whether for withdrawals or credit facility draws to meet their cash needs. The Bank's liquidity strategy focuses on maintaining sufficient on-balance sheet liquidity to support balance sheet flexibility, fund growth in lending and investment portfolios, and deleverage non-deposit liabilities as economic conditions permit. As a result, the Company believes that it has adequate cash and access to borrowings to effectively manage through the current economic conditions and meet ongoing working capital and other needs. The Company continuously evaluates and maintains diverse liquidity sources to support future loan growth and manage borrowing sources.
The Bank regularly conducts liquidity stress testing to assess its ability to withstand adverse market conditions and unexpected funding needs. These stress tests evaluate the impact of various scenarios, including rapid deposit outflows, changes in collateral requirements for public deposits, and limited access to wholesale funding markets. Management uses the results to inform contingency planning, ensuring that sufficient liquidity is maintained to meet obligations under both normal and stressed conditions. The Bank’s diversified funding sources and substantial available liquidity provide resilience against potential disruptions. The Company also maintains a liquidity buffer and identified contingent sources to meet obligations independent of bank dividends under adverse scenarios.
We monitor sources and uses of funds daily to maintain an acceptable liquidity position. Public deposits, which represented 5% and 7% of total deposits at December 31, 2025 and 2024, respectively, require collateralization in excess of FDIC insurance, with requirements varying by state and institution. The amount of collateral required varies by state and may also vary by institution within each state, depending on the individual state's risk assessment of depository institutions. Changes in the pledging requirements for uninsured public deposits may require pledging additional collateral to secure these deposits, drawing on other sources of funds to finance the purchase of assets that would be available to be pledged to satisfy a pledging requirement, or could lead to the withdrawal of certain public deposits from the Bank.
The Banks’s diversified deposit base provides a sizable source of relatively stable and low-cost funding, while reducing the Bank’s reliance on wholesale markets. Total core deposits were $50.2 billion as of December 31, 2025, compared with $37.5 billion as of December 31, 2024. The Bank also has liquidity from excess bond collateral of $4.7 billion, further supporting liquidity. In addition to core deposits and the repayments and maturities of loans and investment securities, the Bank can access liquidity by selling securities under agreements to repurchase, issuing brokered certificates of deposit, or utilizing off-balance sheet funding sources.
The Bank maintains a substantial level of total available liquidity in the form of off-balance sheet funding sources from uncommitted lines of credit, advances from the FHLB, and the Federal Reserve Bank’s Discount Window. Availability of the uncommitted lines of credit is subject to federal funds balances available for loan and continued borrower eligibility. These lines are intended to support short-term liquidity needs, and the agreements may restrict consecutive day usage.
The following table presents total off-balance sheet liquidity as of the date presented:
| December 31, 2025 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (in millions) | Gross Availability | Utilization | Net Availability | |||||||
| FHLB lines | $ | 17,188 | $ | 3,379 | $ | 13,809 | ||||
| Federal Reserve Discount Window | 6,490 | — | 6,490 | |||||||
| Uncommitted lines of credit | 700 | — | 700 | |||||||
| Total off-balance sheet liquidity | $ | 24,378 | $ | 3,379 | $ | 20,999 |
65
Table of Contents
The following table presents total available liquidity as of the date presented:
| (in millions) | December 31, 2025 | |
|---|---|---|
| Total off-balance sheet liquidity | $ | 20,999 |
| Cash and cash equivalents, less reserve requirements | 2,204 | |
| Excess bond collateral | 4,680 | |
| Total available liquidity | $ | 27,883 |
The Company is a separate entity from the Bank and must provide for its own liquidity. Substantially all of the Company's revenues are derived from dividends declared and paid by the Bank, which are subject to statutory and regulatory limitations and require FDIC and Oregon Division of Financial Regulation approval for quarterly dividends from the Bank to the Company. In 2025, there were $495 million of dividends paid by the Bank to the Company.
Looking ahead, management expects the Bank's and the Company's liquidity positions to remain satisfactory during 2026, deposit balances may fluctuate due to pricing pressure or customers' behavior in the current economic environment. To support liquidity, the Bank may adjust deposit pricing, which could increase interest expense, or utilize more costly borrowings and other funding sources. The Bank will continue to monitor liquidity closely, conduct regular stress testing, and maintain contingency plans to address potential risks, including regulatory changes and market volatility.
Commitments and Other Contractual Obligations - The Company participates in many different contractual arrangements which may or may not be recorded on its balance sheet, under which the Company has an obligation to pay certain amounts, provide credit or liquidity enhancements, or provide market risk support. Our material contractual obligations are primarily for time deposits and borrowings. As of December 31, 2025, time deposits totaled $6.6 billion, of which $6.5 billion mature in one year or less. Total FHLB advances as of December 31, 2025 were $3.2 billion, all of which mature within one year. These arrangements also include off-balance sheet commitments to extend credit, letters of credit and various forms of guarantees. As of December 31, 2025, our loan commitments were $11.9 billion and letter of credit commitments were $427 million. A portion of the commitments will eventually result in funded loans and increase our profitability through net interest income when drawn and unused commitment fees prior to being drawn. Refer to Note 16 – Commitments and Contingencies and Related-Party Transactions in Item 8 of this Annual Report on Form 10-K for further information. Financing commitments, letters of credit and deferred purchase commitments are presented at contractual amounts and do not necessarily reflect future cash outflows as many are expected to expire unused or partially used.
CONCENTRATIONS OF CREDIT RISK
Information regarding Concentrations of Credit Risk is included in Notes 3, 5, and 16 of the Notes to Consolidated Financial Statements in Item 8 of this Annual Report on Form 10-K.
CAPITAL RESOURCES
Shareholders' equity as of December 31, 2025 was $7.8 billion, an increase of $2.7 billion from December 31, 2024. The increase in shareholders' equity during the year ended December 31, 2025 was driven by $2.4 billion related to the fair value of common shares issued in connection with the acquisition of Pacific Premier, net income of $550 million, and other comprehensive income of $229 million, partially offset by cash dividends paid and common shares repurchased of $339 million and $100 million, respectively, during the period.
The Federal Reserve Board has guidelines in place for risk-based capital requirements applicable to U.S. banks and bank/financial holding companies. These risk-based capital guidelines take into consideration risk factors, as defined by regulation, associated with various categories of assets, both on and off-balance sheet. Refer to the discussion of the capital adequacy requirements in Supervision and Regulation in Item 1 of this Annual Report on Form 10-K.
66
Table of Contents
Under the Basel III guidelines, capital strength is measured in three tiers, which are used in conjunction with risk-adjusted assets to determine the risk-based capital ratios. The guidelines require an 8% total risk-based capital ratio, of which 6% must be Tier 1 capital and 4.5% must be CET1. Our CET1 capital primarily includes shareholders' equity less certain deductions for goodwill and other intangibles, net of taxes, net unrealized gains (losses) on AFS securities, net of tax, net unrealized gains (losses) related to fair value of liabilities, net of tax, and certain deferred tax assets that arise from tax loss and credit carry-forwards, and totaled $6.1 billion as of December 31, 2025. Tier 1 capital is primarily comprised of CET1 capital, less certain additional deductions applied during the phase-in period, and totaled $6.1 billion as of December 31, 2025. Tier 2 capital components include all, or a portion of, the ACL in excess of Tier 1 statutory limits and combined trust preferred security debt issuances. The total of Tier 1 capital plus Tier 2 capital components is referred to as Total Risk-Based Capital and was $7.0 billion as of December 31, 2025.
A minimum leverage ratio is required in addition to the risk-based capital standards and is defined as period-end shareholders' equity, less accumulated other comprehensive income, goodwill, and deposit-based intangibles, divided by average assets as adjusted for goodwill and other intangible assets. Although a minimum leverage ratio of 4% is required for the highest-rated financial holding companies that are not undertaking significant expansion programs, the Federal Reserve may require a financial holding company to maintain a leverage ratio greater than 4% if it is experiencing or anticipating significant growth or is operating with less than well-diversified risks in the opinion of the Federal Reserve. The Federal Reserve uses the leverage and risk-based capital ratios to assess capital adequacy of banks and financial holding companies.
The following table sets forth the Company's and the Bank's capital ratios as of December 31, 2025 and 2024:
| Company | Bank | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2025 | 2024 | ||||||||
| CET1 risk-based capital ratio | 11.80 | % | 10.54 | % | 12.32 | % | 11.37 | % | |||
| Tier 1 risk-based capital ratio | 11.80 | % | 10.54 | % | 12.32 | % | 11.37 | % | |||
| Total risk-based capital ratio | 13.63 | % | 12.75 | % | 13.26 | % | 12.42 | % | |||
| Leverage ratio | 9.29 | % | 8.31 | % | 9.70 | % | 8.97 | % |
Basel III also requires all banking organizations to maintain a 2.50% capital conservation buffer above the minimum risk-based capital requirements to avoid certain limitations on capital distributions, stock repurchases, and discretionary bonus payments to executive officers. The capital conservation buffer is exclusively comprised of CET1 capital, and it applies to each of the three risk-based capital ratios but not to the leverage ratio. The CET1, Tier 1, and total capital ratio minimums inclusive of the capital conservation buffer were 7.00%, 8.50%, and 10.50%, respectively. As of December 31, 2025, the Company and Bank were in compliance with the capital conservation buffer requirements.
The most recent notification from the FDIC categorized the Bank as "well-capitalized" under the regulatory framework for prompt corrective action and management is not aware of any conditions or events since that notification that would change the Bank's regulatory capital category. As of December 31, 2025, all four of the capital ratios of the Bank exceeded the minimum ratios required by federal regulation. Management monitors these ratios on a regular basis to ensure that the Bank remains within regulatory guidelines.
The Company's dividend policy considers earnings, regulatory capital levels, the overall payout ratio, and expected asset growth to determine the amount of dividends declared, if any, on a quarterly basis. There is no assurance that future cash dividends on shares of common stock will be declared or increased. We cannot predict the extent of the economic decline that could result in inadequate earnings, regulatory restrictions and limitations, changes to our capital requirements, or a decision to increase capital by retention of earnings, that may result in the inability to pay dividends at previous levels, or at all.
During 2025, Columbia declared a cash dividend of $0.36 per share of common stock for the first three quarters and a cash dividend of $0.37 per share of common stock for the fourth quarter. These dividends were made pursuant to our existing dividend policy and in consideration of, among other things, earnings, regulatory capital levels, the overall payout ratio, and expected asset growth.
The payment of future cash dividends is at the discretion of our Board and subject to a number of factors, including results of operations, general business conditions, growth, financial condition, and other factors deemed relevant by the Board. Further, our ability to pay future cash dividends is subject to certain regulatory requirements and restrictions discussed in the Supervision and Regulation section in Item 1 of this Annual Report on Form 10-K.
67
Table of Contents
The following table presents cash dividends declared and dividend payout ratios (dividends declared per common share divided by basic earnings per common share) for the years ended December 31, 2025, 2024, and 2023:
| 2025 | 2024 | 2023 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Dividend declared per common share (1) | $ | 1.45 | $ | 1.44 | $ | 1.43 | ||||
| Dividend payout ratio | 63 | % | 56 | % | 80 | % |
(1) Periods prior to February 28, 2023 were restated in 2023 as a result of the adjustment to common shares outstanding based on the exchange ratio from the Company's merger with UHC of 0.5958.
As of December 31, 2025, the Company has authorization from its Board to repurchase of up to $700 million of shares of common stock. Authorization for such share repurchase program will expire on November 30, 2026. As of December 31, 2025, $600 million remained available to repurchase shares under this program. The Company repurchased 3.7 million common shares under the current repurchase plan as of December 31, 2025, but did not repurchase any shares during 2024. The timing and amount of future repurchases will depend upon the market price for our common stock, securities laws restricting repurchases, asset growth, earnings, our capital plan, and bank or bank holding company regulatory approvals. In addition, our stock plans provide that award holders may pay for the exercise price and tax withholdings in part or entirely by tendering previously held shares.
The Company is committed to managing capital to maintain strong protection for depositors and creditors and to expand capital return to its shareholders. The Company also manages its capital to exceed regulatory capital requirements for banking organizations. The regulatory capital requirements effective for the Company follow Basel III, with the Company being subject to calculating its capital adequacy as a percentage of risk-weighted assets under the standardized approach. All regulatory ratios exceeded regulatory "well-capitalized" requirements.
Management will continue to monitor capital adequacy in light of evolving regulatory requirements, economic conditions, and growth objectives. Potential risks include economic downturns, changes in regulatory capital standards, and shifts in asset growth or earnings that could impact the ability to pay dividends or repurchase shares. The Company’s capital planning process is designed to ensure sufficient capital is maintained to support operations, absorb losses, and meet regulatory expectations.
68
Table of Contents
MD&A history
Prior-year 10-K MD&A spans are extracted from SEC filings with the same bounded parser used for the latest filing. The latest 10-K appears above; prior years are below.
FY 2024 10-K MD&A
SEC filing source: 0000887343-25-000054.
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
FORWARD-LOOKING STATEMENTS AND RISK FACTORS
See the discussion of forward-looking statements and risk factors in Part I Item 1 and Item 1A of this Annual Report on Form 10-K.
The following discussion and analysis of our financial condition and results of operations constitutes management's review of the factors that affected our financial and operating performance for the years ended December 31, 2024 and 2023. This discussion should be read in conjunction with the consolidated financial statements and notes thereto contained elsewhere in this Annual Report on Form 10-K. For a discussion of the year ended December 31, 2022, including a comparison to the year ended December 31, 2023, see Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations, on Registrant's Annual Report on Form 10-K for the year ended December 31, 2023, filed with the Securities and Exchange Commission on February 27, 2024.
EXECUTIVE OVERVIEW
Financial Performance
•Earnings per diluted common share were $2.55 for the year ended December 31, 2024, compared to $1.78 for the year ended December 31, 2023. The increase for the year ended December 31, 2024, as compared to the prior year, was primarily driven by a decrease in non-interest expense due to lower expenses related to the Merger, as the majority were recognized in 2023. In addition, provision for credit losses decreased, primarily due to the initial provision for historical Columbia non-PCD loans that was recorded in the first quarter of 2023, as well as credit migration trends, charge-off activity, changes in the economic forecasts used in credit models, and a recalibration of the commercial CECL model in the first quarter of 2024. These favorable changes were partially offset by a decrease in net interest income.
•Net interest income was $1.7 billion for the year ended December 31, 2024, as compared to $1.8 billion for the year ended December 31, 2023. The decrease was primarily driven by higher rates on interest-bearing liabilities and a shift in the funding mix into higher-cost sources, partially offset by higher average yields on interest-earning assets and higher average balances.
•Net interest margin, on a tax equivalent basis, was 3.57% for the year ended December 31, 2024, compared to 3.91% for the year ended December 31, 2023. The decrease is primarily due to higher funding costs that reflect deposit repricing and a shift in product mix. This was partially offset by an increase in interest-earning asset yields given interest rate movements, with the most impactful average rate increase in the loan and leases category.
•Non-interest income was $211.0 million for the year ended December 31, 2024, compared to $203.9 million for the year ended December 31, 2023. The increase was partially due to a favorable change in the net fair value loss of the MSR asset as a result of a $15.9 million loss for the year ended December 31, 2024, compared to a net fair value loss of $28.5 million for the prior year. In addition, there were increases in many other non-interest income categories, largely due to the impact of a full year as a combined company compared to only ten months as a combined company for the prior year, as well as increasing fee-generating product traction with our customer base as we execute our Business Bank of Choice operating strategy. These favorable changes were partially offset by a decrease in other income of $8.0 million, largely driven by interest rate fluctuations impacting the fair value of certain loans held for investment, partially offset by the impact of rate fluctuations on swap derivatives.
•Non-interest expense was $1.1 billion for the year ended December 31, 2024, compared to $1.3 billion for the year ended December 31, 2023. This reflects a decrease in merger and restructuring expenses of $147.9 million and decreases in FDIC assessments, which was impacted by the $32.9 million special assessment expense that was incurred in 2023. Salaries and employee benefits also decreased, largely due a reduction in employees as a result of Merger synergies realized in 2023 and operational efficiency activities in 2024.
39
Table of Contents
•Total loans and leases were $37.7 billion as of December 31, 2024, an increase of $239.0 million, or 0.6%, compared to December 31, 2023. The increase in total loans and leases was primarily due to increases in the commercial and commercial real estate loan balances, partially offset by a decrease in residential balances. The increase was driven by commercial line utilization and new originations, partially offset by charge-offs and loan payoffs. Balances were also impacted by a decline in transactional multifamily and residential loans, which trended lower as we organically remix the portfolio into relationship-driven commercial loans.
•Total deposits were $41.7 billion as of December 31, 2024, an increase of $113.7 million, or 0.3%, from December 31, 2023. The increase was primarily due to an increase in customer deposits with the largest change being in the commercial customer balances, reflective of our Business Bank of Choice operating strategy. This was partially offset by a decrease in brokered deposits. The interest-bearing deposit mix increased mainly due to a migration from non-interest-bearing to interest-bearing accounts as customers seek higher rates in the current interest rate environment.
•Total consolidated assets were $51.6 billion as of December 31, 2024, compared to $52.2 billion as of December 31, 2023. The reduction is primarily due to decline in investment debt securities, driven by paydowns, calls, maturities, and a reduction in fair value given interest rate changes during the year. Additionally, there was a decrease in cash and cash equivalents, reflecting the deleveraging of wholesale borrowings. These reductions were partially offset by an increase in loans and leases, primarily driven by organic loan growth.
Credit Quality
•Non-performing assets increased to $169.6 million, or 0.33% of total assets, as of December 31, 2024, compared to $113.9 million, or 0.22% of total assets, as of December 31, 2023. Non-performing loans were $166.9 million, or 0.44% of total loans and leases, as of December 31, 2024, compared to $112.9 million, or 0.30% of total loans and leases, as of December 31, 2023. As of December 31, 2024, non-performing loans included $73.6 million in government guarantees. The rise in non-performing assets was mainly due to migration in our SBA portfolio, an owner-occupied commercial real estate property, and the end of certain COVID-related designations in the residential mortgage portfolio.
•The ACL was $440.8 million, or 1.17% of loans and leases, as of December 31, 2024, a decrease of $23.3 million, as compared to $464.1 million, or 1.24% of loans and leases, as of December 31, 2023. The change in the ACL was due to changes in the economic assumptions used in credit models, credit migration trends, and a recalibration of the commercial CECL model in the first quarter of 2024.
•The Company had a provision for credit losses of $105.9 million for the year ended December 31, 2024, compared to a provision for credit losses of $213.2 million in the prior year. The decrease in provision expense for the year ended December 31, 2024 as compared to the prior year was due to the prior year including an $88.4 million initial provision for historical Columbia non-PCD loans related to the Merger. This initial provision, as well as changes in the economic assumptions used in credit models and a recalibration of the commercial CECL model in the first quarter of 2024, contributed to the change when compared to the same period in the current year. As a percentage of average outstanding loans and leases, the provision for credit losses for the year ended December 31, 2024 was 0.28%, as compared to 0.60% for the prior year.
Liquidity
•Total cash and cash equivalents were $1.9 billion as of December 31, 2024, a decrease of $284.3 million from December 31, 2023. The Company manages its cash position as part of management's strategy to maintain a high-quality liquid asset position to support balance sheet flexibility, fund growth in lending and investment portfolios, and deleverage the balance sheet by decreasing debt and non-deposit liabilities as economic conditions permit.
•Including secured off-balance sheet lines of credit, total available liquidity was $18.0 billion as of December 31, 2024, representing 35% of total assets, 43% of total deposits, and 128% of estimated uninsured deposits.
Capital
•The Company's total risk-based capital ratio was 12.8% and its CET1 risk-based capital ratio was 10.5% as of December 31, 2024, as compared to 11.9% and 9.6%, respectively, as of December 31, 2023.
•The Company paid cash dividends of $1.44 per common share during the year ended December 31, 2024.
40
Table of Contents
California Wildfires
•Southern California has experienced unprecedented wildfires in recent years, which have impacted the Bank's customers and associates. While some of our businesses and associates have been directly affected by the damage, the response from our teams across the organization has been truly inspiring. As a company, we have established grant programs to support communities in the wake of disasters like wildfires. We actively collaborate with community organizations to aid in recovery efforts as they unfold. Our commitment to our communities, customers, and associates is unwavering, and we are dedicated to supporting, rebuilding, and restoring the communities affected by these devastating fires.
CRITICAL ACCOUNTING ESTIMATES
In preparing the consolidated financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the balance sheet and revenues and expenses for the period. Actual results could differ significantly from those estimates.
The consolidated financial statements are prepared in conformity with GAAP and follow general practices within the financial services industry, in which the Company operates. This preparation requires management to make estimates, assumptions, and judgments that affect the amounts reported in the financial statements and accompanying notes. These estimates, assumptions, and judgments are based on information available as of the date of the financial statements; accordingly, as this information changes, actual results could differ from the estimates, assumptions, and judgments reflected in the financial statements. Certain estimates inherently have a greater reliance on the use of assumptions and judgments and, as such, have a greater possibility of producing results that could be materially different than originally reported.
Management believes the ACL and goodwill estimates are important to the portrayal of the Company's financial condition and results of operations and requires difficult, subjective, or complex judgments and, therefore, management considers them to be critical accounting estimates.
Allowance for Credit Losses
The ACL represents management's best estimate of lifetime credit losses for loans and leases and unfunded commitments. The ACL was $440.8 million at December 31, 2024 and $464.1 million at December 31, 2023.
Under CECL, Management has flexibility in selecting the methodology for estimating expected credit losses, which must be calculated over the asset’s contractual term, and adjusted for prepayments, utilizing quantitative and qualitative factors. Management uses complex models to forecast future economic conditions based on specific macroeconomic variables for each loan and lease portfolio.
The adequacy of the ACL is monitored regularly, considering factors such as: CECL model outputs; loan portfolio quality and risk ratings; economic conditions; loan concentrations and growth rates; past-due and non-performing trends; specific loss estimates for significant problem loans; historical charge-off and recovery experience. As of December 31, 2024, the Bank used Moody's Analytics' November 2024 consensus forecast to estimate the ACL.
To assess sensitivity, the Bank applied the Moody's Analytics' November 2024 S2 scenario, which predicts a 75% probability of better economic performance and a 25% probability of worse performance. For additional information related to the economic scenario, see Note 6 – Allowance for Credit Losses in Item 8 of this Annual Report on Form 10-K.
This scenario would result in a quantitative lifetime loss estimate approximately 1.2 times our modeled period-end ACL, an increase of approximately $87 million, without qualitative adjustments. This analysis pertains solely to the modeled credit loss estimate and does not encompass the overall period-end ACL, which incorporates qualitative adjustments.
The determination of the ACL considers both quantitative and qualitative factors. This sensitivity analysis does not necessarily reflect the nature and extent of future changes in the ACL or what the ACL would be under these economic circumstances. Instead, it highlights the impact of adverse macroeconomic changes on modeled loss estimates. The hypothetical determination does not incorporate management judgment or other qualitative factors that could be applied in the actual estimation of the ACL and does not imply any expected future deterioration in loss rates.
41
Table of Contents
Since economic conditions and forecasts can change, and future events are inherently difficult to predict, the estimated credit losses on loans, and therefore the appropriateness of the ACL, could change significantly. It is challenging to estimate how changes in any single economic factor or input might affect the overall allowance, as many factors and inputs are considered. These changes may not occur at the same rate or be consistent across all product types. Additionally, improvements in one factor may offset deterioration in others.
For additional information related to the Company's ACL, see Note 1 – Summary of Significant Accounting Policies in Item 8 of this Annual Report on Form 10-K.
Goodwill
Goodwill is tested for impairment at the reporting unit level on an annual basis as of October 31 each year, and more frequently if events or circumstances indicate that there may be impairment. Goodwill impairment is determined by comparing the fair value of a reporting unit to its carrying amount. If the fair value of the reporting unit is less than its carrying value, the difference is the amount of impairment and goodwill is written down to the fair value of the reporting unit. The Company has a single reporting unit.
In testing goodwill, the Company may assess qualitative factors to determine whether it is more likely than not that the fair value of the reporting unit is less than its carrying amount. In this qualitative assessment, the Company evaluates events and circumstances which may include, but are not limited to: the general economic environment; banking industry and market conditions; a significant adverse change in legal factors; significant decline in our stock price and market capitalization; unanticipated competition; the testing for recoverability of a significant asset group within the reporting unit; and an adverse action or assessment by a regulator.
If the quantitative impairment test is required or the decision to bypass the qualitative assessment is elected, the Company performs the goodwill impairment test by comparing the fair value of a reporting unit with its carrying amount, including goodwill. The determination of the fair value of a reporting unit is a subjective process that involves the use of estimates and judgments about economic and industry factors and the growth and earnings prospects of the Bank. Variability in the market and changes in assumptions or subjective measurements used to estimate fair value are reasonably possible and may have a material impact on our consolidated financial statements or results of operations.
Based on the results of the annual goodwill impairment test, it was determined that no goodwill impairment charges were required as our single reporting unit’s fair value exceeded its carrying amount. The determination of the fair value is a subjective process that involves the use of estimates and judgments, particularly related to the appropriate discount rates and an applicable control premium. The Company determined the fair value utilizing average acquisition multiples as well as calculating its market capitalization based on the closing price of the Company’s stock at the measurement date, incorporating an additional control premium, and comparing this market-based fair value measurement to the aggregate fair value of the Company. The percentage at which the fair value exceeded the carrying value is approximately 25%. As of October 31, 2024, a decrease in market multiples and utilizing an average stock price for market capitalization would reduce estimated entity fair value by approximately $1 million and would not result in any impairment. As of December 31, 2024, we determined there were no events or circumstances which would more likely than not reduce the fair value of our reporting unit below its carrying amount.
RECENT ACCOUNTING PRONOUNCEMENTS
Information regarding Recent Accounting Pronouncements is included in Note 1 of the Notes to Consolidated Financial Statements in Item 8 of this Annual Report on Form 10-K.
RESULTS OF OPERATIONS
Columbia's financial results for any periods ended prior to February 28, 2023, the Merger Date, reflect UHC results only on a standalone basis. Accordingly, Columbia's reported financial results for the first quarter of 2023 reflect only UHC financial results through the closing of the Merger. As a result of these two factors, Columbia's financial results for the year ended December 31, 2023, may not be directly comparable to prior or future reported periods.
42
Table of Contents
Comparison of current year to prior year
For the year ended December 31, 2024, the Company had net income of $533.7 million, compared to net income of $348.7 million for the same period in the prior year. The increase in net income was mainly attributable to decreases in non-interest expense and provision for credit losses, partially offset by a decrease in net interest income. The $208.0 million decrease in non-interest expense was primarily due to a decrease in merger and restructuring expenses, as the majority of the merger expenses associated with the Merger were recognized in 2023. The decrease of $107.3 million in provision for credit losses was impacted by the initial provision of $88.4 million for historical Columbia non-PCD loans that was recorded in the first quarter of 2023, in addition to credit migration trends, charge-off activity, changes in the economic forecasts used in credit models, and the recalibration of the commercial CECL model in the first quarter of 2024. The decrease of $74.8 million in net interest income was due to higher rates on interest-bearing liabilities and a shift in the funding mix into higher-cost sources, partially offset by higher average yields on interest-earning assets and a larger average balance sheet for the year ended December 31, 2024. The Company paid down term debt and reduced brokered deposit balances during the year to continue to rebalance our funding sources in support of our liquidity management program and lower the cost of liabilities.
During the first quarter of 2024, the Company conducted an enterprise-wide evaluation of our operations, which resulted in consolidated positions and simplified reporting and organizational structures. As of December 31, 2024, the Company incurred $12.9 million in restructuring expenses, but achieved $82 million in annualized cost savings, or $70 million net of planned reinvestment associated with recent operational initiatives. The Company will continue to invest in customer-focused technology, experienced bankers, and strategic locations going forward. There are five branches slated to open in 2025, as well as technological enhancements that are targeted to create additional operational efficiencies and bring additional revenue opportunities to the Company in the future.
The following table presents the return on average assets (GAAP), average common shareholders' equity (GAAP), and average tangible common shareholders' equity (non-GAAP) for the years ended December 31, 2024, 2023, and 2022. For each period presented, the table includes the calculated ratios based on reported net income. To the extent return on average common shareholders' equity is used to compare our performance with other financial institutions that do not have merger and acquisition-related intangible assets, we believe it is beneficial to also consider the return on average tangible common shareholders' equity. This measure is useful for evaluating the performance of a business as it calculates the return available to common shareholders without the impact of intangible assets and their related amortization. Return on average tangible common shareholders' equity is also used as part of our incentive compensation program for our executive officers. The return on average tangible common shareholders' equity is calculated by dividing net income by average shareholders' common equity less average goodwill and other intangible assets, net (excluding MSR). The return on average tangible common shareholders' equity is considered a non-GAAP financial measure and should be viewed in conjunction with the return on average common shareholders' equity.
Return on Average Assets, Common Shareholders' Equity and Tangible Common Shareholders' Equity
For the years ended December 31, 2024, 2023, and 2022:
| (dollars in thousands) | 2024 | 2023 | 2022 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Return on average assets | 1.03 | % | 0.70 | % | 1.09 | % | ||||
| Return on average common shareholders' equity | 10.55 | % | 7.81 | % | 13.07 | % | ||||
| Return on average tangible common shareholders' equity | 15.31 | % | 11.46 | % | 13.11 | % | ||||
| Calculation of average common tangible shareholders' equity: | ||||||||||
| Average common shareholders' equity | $ | 5,060,365 | $ | 4,466,725 | $ | 2,575,577 | ||||
| Less: average goodwill and other intangible assets, net | 1,573,712 | 1,423,075 | 6,847 | |||||||
| Average tangible common shareholders' equity | $ | 3,486,653 | $ | 3,043,650 | $ | 2,568,730 |
43
Table of Contents
Additionally, management believes tangible common equity and the tangible common equity ratio are meaningful measures of capital adequacy. Columbia believes the exclusion of certain intangible assets in the computation of tangible common equity and the tangible common equity ratio provides a meaningful base for period-to-period and company-to-company comparisons, which management believes will assist investors in analyzing the operating results and capital of the Company. Tangible common equity is calculated as total shareholders' equity less goodwill and other intangible assets, net (excluding MSR). In addition, tangible assets are total assets less goodwill and other intangible assets, net (excluding MSR). The tangible common equity ratio is calculated as tangible common shareholders' equity divided by tangible assets. Tangible common equity and the tangible common equity ratio are considered non-GAAP financial measures and should be viewed in conjunction with total shareholders' equity and the total shareholders' equity ratio.
The following table provides a reconciliation of ending shareholders' equity (GAAP) to ending tangible common equity (non-GAAP), and ending assets (GAAP) to ending tangible assets (non-GAAP) as of December 31, 2024, and 2023:
| (dollars in thousands) | December 31, 2024 | December 31, 2023 | ||||
|---|---|---|---|---|---|---|
| Total shareholders' equity | $ | 5,118,224 | $ | 4,995,034 | ||
| Less: Goodwill | 1,029,234 | 1,029,234 | ||||
| Less: Other intangible assets, net | 484,248 | 603,679 | ||||
| Tangible common shareholders' equity | $ | 3,604,742 | $ | 3,362,121 | ||
| Total assets | $ | 51,576,397 | $ | 52,173,596 | ||
| Less: Goodwill | 1,029,234 | 1,029,234 | ||||
| Less: Other intangible assets, net | 484,248 | 603,679 | ||||
| Tangible assets | $ | 50,062,915 | $ | 50,540,683 | ||
| Total shareholders' equity to total assets ratio | 9.92 | % | 9.57 | % | ||
| Tangible common equity to tangible assets ratio | 7.20 | % | 6.65 | % |
Non-GAAP financial measures have inherent limitations, are not required to be uniformly applied, and are not reviewed or audited. Although we believe these non-GAAP financial measures are frequently used by stakeholders in the evaluation of a company, they have limitations as analytical tools, and should not be considered in isolation or as a substitute for analyses of results as reported under GAAP.
44
Table of Contents
NET INTEREST INCOME
Net interest income for 2024 was $1.7 billion, a decrease of $74.8 million, or 4%, compared to the same period in 2023. The decrease was due to higher rates on interest-bearing liabilities and a shift in the funding mix into higher-cost sources, partially offset by higher average yields on interest-earning assets and a larger average balance sheet for the year ended December 31, 2024 compared to the prior year, as a result of the Merger.
The net interest margin (net interest income as a percentage of average interest-earning assets) on a fully tax equivalent basis was 3.57% for 2024, as compared to 3.91% for 2023, a decrease of 34 basis points. This decrease for the year ended December 31, 2024 compared to the prior year was due to higher funding costs that reflect deposit repricing and a shift in product mix.
The yield on loans and leases for 2024 and 2023 was 6.15% and 5.95%, respectively, an increase of 20 basis points, primarily attributable to the higher interest rate environment during most of 2024. The cost of interest-bearing liabilities was 3.21% for the year ended December 31, 2024, compared to 2.56% for the year ended December 31, 2023. This increase of 65 basis points reflects a mix of higher-cost interest-bearing demand, money market, and time deposits and higher interest rates not offset by a reduction in borrowing and borrowing rates. Our net interest income is affected by changes in the amount and mix of interest-earning assets and interest-bearing liabilities, as well as changes in the yields earned on interest-earning assets and rates paid on deposits and borrowed funds.
The Federal Reserve lowered the target range for the federal funds rate by 0.50% in September 2024 and an additional 0.25% in both November and December 2024. During the January 2025 meeting, the Federal Reserve maintained the target rate at 4.25%-4.50%. Between March 2022 and July 2023, the Federal Reserve raised the target range for the federal funds rate by 5.25%. During that period, our net interest margin expanded as our balance sheet became increasingly profitable due to active rate increases by the Federal Reserve and the lagged impact to deposit pricing compared to earning asset repricing. After the Federal Reserve ceased increasing the federal funds rate, we experienced an increase in our funding costs that outpaced the increase in our earning asset yields, as our deposits continued to reprice higher and our funding base experienced a shift toward higher-cost sources as Federal Reserve actions reduced available liquidity within the banking industry. As a result, our net interest margin contracted during the latter half of 2023 due to the impact of higher funding costs and minimal change to the average yield on earning assets. Our net interest margin began to stabilize in the 3.5% to 3.6% range beginning in February 2024, following a comprehensive review related to how we evaluate and approve deposit pricing. Further, the impact of balance sheet composition changes and the higher interest rate environment shifted the interest rate sensitivity position of the balance sheet to a liability sensitive position as of December 31, 2024 from an asset sensitive position at the onset of the rising rate environment.
45
Table of Contents
The following table presents condensed average balance sheet information, together with interest income and yields on average interest-earning assets, and interest expense and rates paid on average interest-bearing liabilities for the years ended December 31, 2024, 2023, and 2022:
| 2024 | 2023 | 2022 | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Average Balance | Interest Income or Expense | Average Yields or Rates | Average Balance | Interest Income or Expense | Average Yields or Rates | Average Balance | Interest Income or Expense | Average Yields or Rates | |||||||||||||||||||||||
| INTEREST-EARNING ASSETS: | ||||||||||||||||||||||||||||||||
| Loans held for sale | $ | 69,348 | $ | 4,505 | 6.50 | % | $ | 87,675 | $ | 3,871 | 4.42 | % | $ | 208,141 | $ | 8,812 | 4.23 | % | ||||||||||||||
| Loans and leases (1) | 37,585,426 | 2,315,859 | 6.15 | % | 35,412,594 | 2,109,744 | 5.95 | % | 24,225,518 | 1,041,446 | 4.29 | % | ||||||||||||||||||||
| Taxable securities | 7,928,449 | 317,134 | 4.00 | % | 7,479,573 | 289,944 | 3.88 | % | 3,343,721 | 72,702 | 2.17 | % | ||||||||||||||||||||
| Non-taxable securities (2) | 833,915 | 31,499 | 3.78 | % | 740,376 | 28,236 | 3.81 | % | 216,943 | 6,669 | 3.07 | % | ||||||||||||||||||||
| Temporary investments and interest-bearing cash | 1,696,070 | 90,227 | 5.32 | % | 2,147,348 | 111,659 | 5.20 | % | 1,561,808 | 19,706 | 1.26 | % | ||||||||||||||||||||
| Total interest-earning assets (1)(2) | 48,113,208 | 2,759,224 | 5.73 | % | 45,867,566 | 2,543,454 | 5.54 | % | 29,556,131 | 1,149,335 | 3.88 | % | ||||||||||||||||||||
| Goodwill and other intangible assets | 1,573,712 | 1,423,075 | 6,847 | |||||||||||||||||||||||||||||
| Other assets | 2,228,134 | 2,205,678 | 1,254,418 | |||||||||||||||||||||||||||||
| Total assets | $ | 51,915,054 | $ | 49,496,319 | $ | 30,817,396 | ||||||||||||||||||||||||||
| INTEREST-BEARING LIABILITIES: | ||||||||||||||||||||||||||||||||
| Interest-bearing demand deposits | $ | 8,265,535 | $ | 214,869 | 2.60 | % | $ | 6,280,333 | $ | 97,162 | 1.55 | % | $ | 3,886,390 | $ | 8,185 | 0.21 | % | ||||||||||||||
| Money market deposits | 10,998,452 | 299,741 | 2.73 | % | 9,962,837 | 185,035 | 1.86 | % | 7,552,666 | 26,415 | 0.35 | % | ||||||||||||||||||||
| Savings deposits | 2,528,828 | 3,409 | 0.13 | % | 2,994,333 | 3,384 | 0.11 | % | 2,411,448 | 880 | 0.04 | % | ||||||||||||||||||||
| Time deposits | 6,219,996 | 284,787 | 4.58 | % | 4,743,615 | 176,073 | 3.71 | % | 1,743,988 | 12,715 | 0.73 | % | ||||||||||||||||||||
| Total interest-bearing deposits | 28,012,811 | 802,806 | 2.87 | % | 23,981,118 | 461,654 | 1.93 | % | 15,594,492 | 48,195 | 0.31 | % | ||||||||||||||||||||
| Repurchase agreements and federal funds purchased | 212,235 | 4,873 | 2.30 | % | 269,853 | 3,923 | 1.45 | % | 465,600 | 997 | 0.21 | % | ||||||||||||||||||||
| Borrowings | 3,691,530 | 190,241 | 5.15 | % | 4,522,656 | 242,914 | 5.37 | % | 226,665 | 8,920 | 3.94 | % | ||||||||||||||||||||
| Junior and other subordinated debentures | 419,459 | 38,918 | 9.28 | % | 421,195 | 37,665 | 8.94 | % | 399,568 | 19,889 | 4.98 | % | ||||||||||||||||||||
| Total interest-bearing liabilities | 32,336,035 | 1,036,838 | 3.21 | % | 29,194,822 | 746,156 | 2.56 | % | 16,686,325 | 78,001 | 0.47 | % | ||||||||||||||||||||
| Non-interest-bearing deposits | 13,608,946 | 14,927,443 | 11,053,921 | |||||||||||||||||||||||||||||
| Other liabilities | 909,708 | 907,329 | 501,573 | |||||||||||||||||||||||||||||
| Total liabilities | 46,854,689 | 45,029,594 | 28,241,819 | |||||||||||||||||||||||||||||
| Common equity | 5,060,365 | 4,466,725 | 2,575,577 | |||||||||||||||||||||||||||||
| Total liabilities and shareholders' equity | $ | 51,915,054 | $ | 49,496,319 | $ | 30,817,396 | ||||||||||||||||||||||||||
| NET INTEREST INCOME (2) | $ | 1,722,386 | $ | 1,797,298 | $ | 1,071,334 | ||||||||||||||||||||||||||
| NET INTEREST SPREAD (2) | 2.52 | % | 2.98 | % | 3.41 | % | ||||||||||||||||||||||||||
| NET INTEREST INCOME TO EARNING ASSETS OR NET INTEREST MARGIN | 3.57 | % | 3.91 | % | 3.62 | % |
(1)Non-accrual loans and leases are included in the average balance.
(2)Tax-exempt income was adjusted to a tax equivalent basis at a 21% tax rate. The amount of such adjustment was an addition to recorded income of approximately $4.0 million, $4.1 million, and $1.3 million for the years ended December 31, 2024, 2023, and 2022, respectively.
46
Table of Contents
The following table sets forth a summary of the changes in tax equivalent net interest income due to changes in average asset and liability balances (volume) and changes in average rates (rate) for 2024 compared to 2023, as well as between 2023 and 2022. Changes in tax equivalent interest income and expense, which are not attributable specifically to either volume or rate, are allocated proportionately between both variances.
| 2024 compared to 2023 | 2023 compared to 2022 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Increase (decrease) in interest income and expense due to changes in | Increase (decrease) in interest income and expense due to changes in | |||||||||||||||||||||
| (in thousands) | Volume | Rate | Total | Volume | Rate | Total | ||||||||||||||||
| Interest-earning assets: | ||||||||||||||||||||||
| Loans held for sale | $ | (926) | $ | 1,560 | $ | 634 | $ | (5,304) | $ | 363 | $ | (4,941) | ||||||||||
| Loans and leases | 132,620 | 73,495 | 206,115 | 581,254 | 487,044 | 1,068,298 | ||||||||||||||||
| Taxable securities | 17,763 | 9,427 | 27,190 | 133,038 | 84,204 | 217,242 | ||||||||||||||||
| Non-taxable securities (1) | 3,535 | (272) | 3,263 | 19,611 | 1,956 | 21,567 | ||||||||||||||||
| Temporary investments and interest-bearing cash | (23,954) | 2,522 | (21,432) | 9,861 | 82,092 | 91,953 | ||||||||||||||||
| Total interest-earning assets (1) | 129,038 | 86,732 | 215,770 | 738,460 | 655,659 | 1,394,119 | ||||||||||||||||
| Interest-bearing liabilities: | ||||||||||||||||||||||
| Interest-bearing demand deposits | 37,341 | 80,366 | 117,707 | 7,873 | 81,104 | 88,977 | ||||||||||||||||
| Money market | 20,869 | 93,837 | 114,706 | 10,935 | 147,685 | 158,620 | ||||||||||||||||
| Savings | (571) | 596 | 25 | 259 | 2,245 | 2,504 | ||||||||||||||||
| Time deposits | 62,111 | 46,603 | 108,714 | 48,352 | 115,006 | 163,358 | ||||||||||||||||
| Repurchase agreements | (719) | 1,669 | 950 | (810) | 3,736 | 2,926 | ||||||||||||||||
| Borrowings | (43,159) | (9,514) | (52,673) | 229,574 | 4,420 | 233,994 | ||||||||||||||||
| Junior subordinated debentures | (155) | 1,408 | 1,253 | 1,131 | 16,645 | 17,776 | ||||||||||||||||
| Total interest-bearing liabilities | 75,717 | 214,965 | 290,682 | 297,314 | 370,841 | 668,155 | ||||||||||||||||
| Net increase (decrease) in net interest income (1) | $ | 53,321 | $ | (128,233) | $ | (74,912) | $ | 441,146 | $ | 284,818 | $ | 725,964 |
(1) Tax-exempt income was adjusted to a tax equivalent basis at a 21% tax rate.
PROVISION FOR CREDIT LOSSES
The Company had a $105.9 million provision for credit losses for 2024, as compared to a $213.2 million provision for credit losses for 2023. The change was primarily driven by the $88.4 million initial provision for historical Columbia non-PCD loans that was recorded in the first quarter of 2023, in addition to credit migration trends, charge-off activity, and changes in the economic forecasts used in credit models. Additionally, during the first quarter of 2024, we recalibrated the commercial CECL model to be more reflective of the post-Merger loan portfolio after a full year operating as a combined organization. We believe the recalibrated model is more reflective of the quality of our underwriting and borrower profiles. As a percentage of average outstanding loans and leases, the provision for credit losses recorded for 2024 was 0.28%, as compared to 0.60% for the prior period.
Net charge-offs were $129.2 million for 2024, or 0.34% of average loans and leases, compared to net charge-offs of $96.7 million, or 0.27% of average loans and leases, for 2023. Net charge-offs in the FinPac portfolio were $87.6 million for the year ended December 31, 2024, as compared to $87.3 million for the year ended December 31, 2023. Net charge-offs for the Bank were $41.6 million and $9.4 million for the years ended December 31, 2024 and 2023, respectively. Net charge-offs for the Bank in 2024 reflect the transition to a more typical credit environment after a period of exceptional quality and a charge-off in the first quarter of 2024 centered in a single commercial credit.
47
Table of Contents
Typically, loans in non-accrual status will not have an ACL as they will be written down to their net realizable value or charged off. However, the net realizable value for homogeneous leases and equipment finance agreements are determined by the loss given default calculated by the CECL model, and therefore, homogeneous leases and equipment finance agreements on non-accrual will have an ACL amount until they become 181 days past due, at which time they are charged off. The non-accrual leases and equipment finance agreements of $21.0 million as of December 31, 2024 have a related ACL of $18.3 million, with the remaining loans written down to the estimated fair value of the collateral, less estimated costs to sell, and are expected to be resolved with no additional material loss, absent further decline in market prices.
NON-INTEREST INCOME
The following table presents the key components of non-interest income and the related dollar and percentage change for the years ended December 31, 2024 and 2023:
| 2024 compared to 2023 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2024 | 2023 | Change Amount | Change Percent | ||||||||||
| Service charges on deposits | $ | 71,517 | $ | 65,525 | $ | 5,992 | 9 | % | ||||||
| Card-based fees | 57,089 | 55,263 | 1,826 | 3 | % | |||||||||
| Financial services and trust revenue | 20,208 | 13,471 | 6,737 | 50 | % | |||||||||
| Residential mortgage banking revenue, net | 24,108 | 16,789 | 7,319 | 44 | % | |||||||||
| Gain on sale of debt securities, net | 24 | 13 | 11 | 85 | % | |||||||||
| (Loss) gain on equity securities, net | (392) | 2,300 | (2,692) | (117) | % | |||||||||
| (Loss) gain on loan and lease sales, net | (2,853) | 4,414 | (7,267) | (165) | % | |||||||||
| Bank owned life insurance income | 18,760 | 15,624 | 3,136 | 20 | % | |||||||||
| Other income | 22,505 | 30,528 | (8,023) | (26) | % | |||||||||
| Total non-interest income | $ | 210,966 | $ | 203,927 | $ | 7,039 | 3 | % |
Service charges on deposits, card-based fees, and financial services and trust revenue increased in 2024 compared to 2023. The increases reflect the impact of a full year as a combined company compared to only ten months as a combined company for the prior year period, as well as increasing fee-generating product traction with our customer base as we execute our Business Bank of Choice operating strategy. We continue to focus on generating sustainable core fee income with new and existing customers.
Residential mortgage banking revenue increased in 2024 compared to 2023. The variance was due to a favorable change in the net fair value loss of the MSR asset as a result of a $15.9 million loss for the year ended December 31, 2024, compared to a net fair value loss of $28.5 million for the same period in 2023, which is inclusive of MSR hedge losses of $8.6 million for the current year compared to $4.7 million in the prior year. While there was an increase in the origination and sale of mortgages during 2024 when compared to 2023, it was more than offset by a decrease in servicing revenue. The decrease in servicing revenue was expected for 2024 due to a reduction in the serviced loan portfolio size as result of the September 2023 sale of approximately one-third of the MSR portfolio. This sale was the result of strategic actions taken by the Company to restructure its mortgage business given the lower mortgage origination volume in the higher rate environment and focus on relationship banking that drives balanced growth in loans, deposits, and core fee income. These changes were intended to reduce expenses, limit the impact of fair value changes to the statement of income, and moderate portfolio mortgage growth.
(Loss) gain on loan and lease sales, net had an unfavorable change in 2024 compared to 2023, largely driven by lower volume of SBA loan sales combined with strategic sales of existing loans that had greater potential for charge-offs in the future.
Other income in 2024 compared to 2023 decreased primarily due to an unfavorable change of $13.1 million in the fair value of certain loans held for investment, as the impact of interest rate fluctuations resulted in a loss of $10.5 million in the current year as compared to a gain of $2.6 million in the prior year. The decrease was partially offset by the impact of rate fluctuations on swap derivatives with a gain in the current year compared to a loss in the prior year, resulting in a favorable change of $6.3 million.
48
Table of Contents
NON-INTEREST EXPENSE
The following table presents the key elements of non-interest expense and the related dollar and percentage change for the years ended December 31, 2024 and 2023:
| 2024 compared to 2023 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2024 | 2023 | Change Amount | Change Percent | ||||||||||
| Salaries and employee benefits | $ | 588,830 | $ | 616,103 | $ | (27,273) | (4) | % | ||||||
| Occupancy and equipment, net | 182,372 | 183,480 | (1,108) | (1) | % | |||||||||
| Communications | 13,871 | 16,252 | (2,381) | (15) | % | |||||||||
| Marketing | 11,036 | 11,399 | (363) | (3) | % | |||||||||
| Services | 57,614 | 57,641 | (27) | — | % | |||||||||
| FDIC assessments | 41,577 | 71,402 | (29,825) | (42) | % | |||||||||
| Intangible amortization | 119,431 | 111,296 | 8,135 | 7 | % | |||||||||
| Merger and restructuring expense | 23,713 | 171,659 | (147,946) | (86) | % | |||||||||
| Other expenses | 66,250 | 73,468 | (7,218) | (10) | % | |||||||||
| Total non-interest expense | $ | 1,104,694 | $ | 1,312,700 | $ | (208,006) | (16) | % |
Salaries and employee benefits decreased in 2024 compared to 2023 due primarily to a reduction in employees related to the merger synergies realized in 2023 and the additional operational efficiency activities in 2024, partially offset by the current year including a full year as a combined company, compared to only ten months during the year ended December 31, 2023.
FDIC assessments decreased in 2024 compared to 2023 due to the prior period including $32.9 million in expense related to the FDIC special assessment to replenish the DIF following bank closures in March 2023, whereas the current period includes $5.7 million in FDIC special assessment expense.
Merger and restructuring expense decreased in 2024 compared to 2023, with the largest drivers of the decrease being lower legal and professional fees and premises and equipment expense related to the Merger. Columbia closed the Merger and completed the core systems conversion during the first quarter of 2023. The decrease in Merger expenses was partially offset by $12.9 million in restructuring expenses during the year ended December 31, 2024.
INCOME TAXES
Our consolidated effective tax rate for 2024 was 25.7%, compared to 26.0% for 2023. The 2024 effective tax rate differed from the federal statutory rate of 21% principally because of state taxes, net tax-exempt income on investment securities, non-deductible FDIC assessments, and tax credits and benefits arising from low-income housing investments. Refer to Note 25 – Income Taxes in Item 8 of this Annual Report on Form 10-K for more information about the Company's taxes.
FINANCIAL CONDITION
CASH AND CASH EQUIVALENTS
Cash and cash equivalents were $1.9 billion as of December 31, 2024, compared to $2.2 billion at December 31, 2023. Excess cash was used to pay down borrowings, as well as to fund loan portfolio growth of $239.0 million.
INVESTMENT SECURITIES
The composition of our investment securities portfolio reflects management's investment strategy of maintaining an appropriate level of liquidity while providing a relatively stable source of interest income. The investment securities portfolio provides a vehicle for the investment of available funds, a source of liquidity (by pledging as collateral or through repurchase agreements) and collateral for certain public funds deposits.
Equity and other securities consist primarily of investments in fixed income mutual funds to support our CRA initiatives and securities invested in rabbi trusts for the benefit of certain current or former executives and employees as required by the underlying agreements. Equity and other securities were $78.1 million at December 31, 2024, compared to $77.0 million as of December 31, 2023.
49
Table of Contents
Investment debt securities available for sale were $8.3 billion as of December 31, 2024, compared to $8.8 billion as of December 31, 2023. The decrease was primarily due to paydowns, calls, and maturities of $552.4 million and a decrease of $150.8 million in fair value of investment securities available for sale, due to changes in market interest rates during the period, partially offset by net accretion and purchases, which have been focused on CRA qualifying investments.
The following tables present the par value, amortized cost, and fair values of debt securities as available for sale and held to maturity investment debt securities portfolio by major type as of the dates presented:
| December 31, 2024 | December 31, 2023 | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Current Par | Amortized Cost | Fair Value | % of Portfolio | Current Par | Amortized Cost | Fair Value | % of Portfolio | |||||||||||||||||||||
| Available for sale: | |||||||||||||||||||||||||||||
| U.S. Treasury and agencies | $ | 1,486,374 | $ | 1,495,542 | $ | 1,422,787 | 17 | % | $ | 1,546,374 | $ | 1,551,074 | $ | 1,478,392 | 17 | % | |||||||||||||
| Obligations of states and political subdivisions | 1,115,198 | 1,055,535 | 1,026,053 | 12 | % | 1,135,345 | 1,073,264 | 1,072,105 | 12 | % | |||||||||||||||||||
| Mortgage-backed securities and collateralized mortgage obligations | 6,701,037 | 6,307,252 | 5,825,775 | 71 | % | 7,103,633 | 6,638,439 | 6,279,373 | 71 | % | |||||||||||||||||||
| Total available for sale securities | $ | 9,302,609 | $ | 8,858,329 | $ | 8,274,615 | 100 | % | $ | 9,785,352 | $ | 9,262,777 | $ | 8,829,870 | 100 | % | |||||||||||||
| Held to maturity: | |||||||||||||||||||||||||||||
| Mortgage-backed securities and collateralized mortgage obligations | $ | 3,186 | $ | 2,101 | $ | 2,703 | 100 | % | $ | 3,564 | $ | 2,300 | $ | 3,025 | 100 | % | |||||||||||||
| Total held to maturity securities | $ | 3,186 | $ | 2,101 | $ | 2,703 | 100 | % | $ | 3,564 | $ | 2,300 | $ | 3,025 | 100 | % |
The following table presents information regarding the amortized cost, fair value, average yield, and maturity structure of the debt securities portfolio as of December 31, 2024:
| (dollars in thousands) | Amortized Cost | Fair Value | Average Yield (1) | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| U.S. treasury and agencies | ||||||||||
| One year or less | $ | 162,718 | $ | 162,819 | 4.15 | % | ||||
| One to five years | 1,302,294 | 1,234,259 | 2.86 | % | ||||||
| Five to ten years | 30,530 | 25,709 | 2.48 | % | ||||||
| Total U.S. treasury and agencies | 1,495,542 | 1,422,787 | 3.00 | % | ||||||
| Obligations of states and political subdivisions | ||||||||||
| One year or less | 72,079 | 71,807 | 4.11 | % | ||||||
| One to five years | 495,442 | 484,327 | 3.72 | % | ||||||
| Five to ten years | 283,013 | 266,894 | 3.90 | % | ||||||
| Over ten years | 205,001 | 203,025 | 5.31 | % | ||||||
| Total obligations of states and political subdivisions | 1,055,535 | 1,026,053 | 4.11 | % | ||||||
| Other Securities | ||||||||||
| Mortgage-backed securities and collateralized mortgage obligations | 6,309,353 | 5,828,478 | 3.83 | % | ||||||
| Total debt securities | $ | 8,860,430 | $ | 8,277,318 | 3.72 | % |
(1) The weighted average yields represent a projected yield to maturity given current cash flow projections for MBS/CMOs and is a yield to worst for callable securities. For adjustable MBS, the projected book yield represents the yield to maturity based on current index levels. Yields are calculated on an amortized cost basis and are stated on a federal tax equivalent basis of 21%.
50
Table of Contents
The mortgage-related securities in the table above include both pooled mortgage-backed issues and high-quality collateralized mortgage obligation structures, with an average duration of 5.1 years. These mortgage-related securities provide yield spread to U.S. Treasury or agency securities; however, the cash flows arising from them can be volatile due to refinancing of the underlying mortgage loans.
We review investment securities on an ongoing basis for the presence of impairment, taking into consideration current market conditions, fair value in relationship to cost, extent and nature of the change in fair value, issuer rating changes and trends, whether we intend to sell a security or if it is more likely than not that we will be required to sell the security before recovery of our amortized cost basis of the investment, which may be maturity, and other factors.
As December 31, 2024, the available for sale investment portfolio had gross unrealized losses of $591.5 million. Unrealized losses included unrealized losses on mortgage-backed securities and collateralized mortgage obligations of $485.4 million. The unrealized losses were primarily attributable to changes in market interest rates or the widening of market spreads subsequent to the initial purchase of these securities and are not attributable to changes in credit quality. In the opinion of management, no ACL was considered necessary on these debt securities as of December 31, 2024.
RESTRICTED EQUITY SECURITIES
Restricted equity securities were $150.0 million and $179.3 million as of December 31, 2024 and 2023, respectively, the majority of which represents the Bank's investment in the FHLB. The decrease is attributable to redemptions of FHLB stock due to decreased FHLB borrowing activity during the period. FHLB stock is carried at par and does not have a readily determinable fair value. Ownership of FHLB stock is restricted to the FHLB and member institutions, and can only be purchased and redeemed at par. As of December 31, 2024, the Bank's minimum required investment in FHLB stock was $149.5 million.
LOANS AND LEASES
Total loans and leases outstanding as of December 31, 2024 were $37.7 billion, an increase of $239.0 million compared to December 31, 2023. The increase was primarily attributable to organic loan growth of $538.6 million, partially offset by charge-offs of $151.2 million and loan sales of $148.5 million. The loan to deposit ratio as of both December 31, 2024 and 2023 was 90%.
The following table presents the concentration distribution of our loan and lease portfolio by major type as of December 31, 2024 and 2023:
| December 31, 2024 | December 31, 2023 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Amount | % | Amount | % | |||||||||
| Commercial real estate | |||||||||||||
| Non-owner occupied term, net | $ | 6,278,154 | 17 | % | $ | 6,482,940 | 17 | % | |||||
| Owner occupied term, net | 5,270,294 | 14 | % | 5,195,605 | 14 | % | |||||||
| Multifamily, net | 5,804,364 | 15 | % | 5,704,734 | 15 | % | |||||||
| Construction & development, net | 1,983,213 | 5 | % | 1,747,302 | 5 | % | |||||||
| Residential development, net | 231,647 | 1 | % | 323,899 | 1 | % | |||||||
| Commercial | |||||||||||||
| Term, net | 5,537,618 | 15 | % | 5,536,765 | 15 | % | |||||||
| Lines of credit & other, net | 2,769,643 | 7 | % | 2,430,127 | 6 | % | |||||||
| Leases & equipment finance, net | 1,660,835 | 4 | % | 1,729,512 | 5 | % | |||||||
| Residential | |||||||||||||
| Mortgage, net | 5,933,352 | 16 | % | 6,157,166 | 16 | % | |||||||
| Home equity loans & lines, net | 2,031,653 | 5 | % | 1,938,166 | 5 | % | |||||||
| Consumer & other, net | 180,128 | 1 | % | 195,735 | 1 | % | |||||||
| Total, net of deferred fees and costs | $ | 37,680,901 | 100 | % | $ | 37,441,951 | 100 | % |
51
Table of Contents
The following table presents the maturity distribution of our loan and lease portfolios and the rate sensitivity of these loans to changes in interest rates as of December 31, 2024:
| By Maturity | Loans Over One Year by Rate Sensitivity | |||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | One Year or Less | One Through Five Years | Five Through 15 Years | Over 15 Years | Total | Fixed Rate | Floating/Adjustable Rate | |||||||||||||||||||
| Commercial real estate | ||||||||||||||||||||||||||
| Non-owner occupied term, net | $ | 588,133 | $ | 2,426,756 | $ | 3,130,558 | $ | 132,707 | $ | 6,278,154 | $ | 2,071,358 | $ | 3,618,663 | ||||||||||||
| Owner occupied term, net | 214,045 | 1,426,072 | 3,249,581 | 380,596 | 5,270,294 | 2,570,931 | 2,485,318 | |||||||||||||||||||
| Multifamily, net | 59,516 | 645,334 | 1,262,313 | 3,837,201 | 5,804,364 | 975,762 | 4,769,086 | |||||||||||||||||||
| Construction & development, net | 1,142,259 | 662,042 | 159,779 | 19,133 | 1,983,213 | 189,805 | 651,149 | |||||||||||||||||||
| Residential development, net | 164,464 | 66,586 | 597 | — | 231,647 | 605 | 66,578 | |||||||||||||||||||
| Commercial | ||||||||||||||||||||||||||
| Term, net | 2,083,715 | 1,700,989 | 1,555,888 | 197,026 | 5,537,618 | 2,198,895 | 1,255,008 | |||||||||||||||||||
| Lines of credit & other, net | 1,685,284 | 864,211 | 172,096 | 48,052 | 2,769,643 | 152,780 | 931,579 | |||||||||||||||||||
| Leases & equipment finance, net | 96,475 | 1,403,072 | 161,288 | — | 1,660,835 | 1,564,360 | — | |||||||||||||||||||
| Residential | ||||||||||||||||||||||||||
| Mortgage, net | 2,270 | 4,284 | 506,134 | 5,420,664 | 5,933,352 | 2,038,941 | 3,892,141 | |||||||||||||||||||
| Home equity loans & lines, net | 2,709 | 5,507 | 320,457 | 1,702,980 | 2,031,653 | 305,270 | 1,723,674 | |||||||||||||||||||
| Consumer & other, net | 16,026 | 146,439 | 17,014 | 649 | 180,128 | 51,946 | 112,156 | |||||||||||||||||||
| Total loans and leases | $ | 6,054,896 | $ | 9,351,292 | $ | 10,535,705 | $ | 11,739,008 | $ | 37,680,901 | $ | 12,120,653 | $ | 19,505,352 |
Loan Origination/Risk Management
The Bank has certain lending policies and procedures in place that are designed to maximize loan income within an acceptable level of risk. Management reviews and approves these policies and procedures on a regular basis. A reporting system supplements the review process by providing management with frequent reports related to loan production, loan quality, concentrations of credit, loan delinquencies and non-performing and potential problem loans. Diversification in the loan portfolio is a means of managing risk associated with fluctuations in economic conditions.
The Bank maintains an independent loan review department that reviews and validates the credit risk program on a periodic basis. Results of these reviews are presented to management and the appropriate committees of our board of directors. The loan review process evaluates that the risk identification and assessment decisions made by lenders and credit personnel are in line with our policies and procedures.
Commercial Real Estate and Commercial Loans
Commercial real estate and commercial loans are the largest classifications within earning assets, representing 41% and 20%, respectively, of average earning assets for the year ended December 31, 2024, as compared to 40% and 20%, respectively, for the year ended December 31, 2023. The increase in commercial real estate and commercial loan balances between December 31, 2024 and December 31, 2023 was driven by commercial line utilization and new originations, partially offset by loan payoffs.
Delinquency and non-accrual loan movements during the period reflect an anticipated move toward a normalized credit environment following a phase of exceptional high credit quality. Non-performing loans as of December 31, 2024 included $73.6 million in government guarantees on the commercial real estate, commercial, and residential portfolios, which offsets our credit exposure in those portfolios.
52
Table of Contents
Commercial Real Estate Loans
The commercial real estate portfolio includes loans to developers and institutional sponsors supporting income-producing or for-sale commercial real estate properties. We mitigate our risk on these loans by requiring collateral values that exceed the loan amount and underwriting the loan with projected cash flow in excess of the debt service requirement. Commercial real estate loans are underwritten after evaluating and understanding the borrower's ability to operate profitably and are viewed primarily as cash flow loans and secondarily as loans secured by real estate. Commercial real estate lending typically involves higher loan principal amounts and the repayment of these loans is generally largely dependent on the successful operation of the property securing the loan or the business conducted on the property securing the loan. Commercial real estate loans may be more adversely affected by conditions in the real estate markets or in the general economy. The properties securing the commercial real estate portfolio are diverse in terms of type and geographic location. This diversity helps reduce the exposure to adverse economic events that affect any single market or industry.
Management monitors and evaluates commercial real estate loans based on debt service coverage, collateral, and risk grade criteria. As a general rule, we avoid financing single-purpose projects unless other underwriting factors are present to help mitigate risk. Third-party experts are also utilized to provide insight and guidance about economic conditions and trends affecting market areas we serve. In addition, management tracks the level of owner-occupied commercial real estate loans versus non-owner occupied loans. Owner-occupied real estate loans are based on cash flows from ongoing operations and the borrower must generally occupy more than 50% of rentable space or pay more than 50% of rents. At December 31, 2024, approximately 26.9% of the outstanding principal balance of our commercial real estate loan portfolio were secured by owner-occupied properties.
As of December 31, 2024, the commercial real estate loan portfolio was $19.6 billion, an increase of $113.2 million compared to December 31, 2023, driven by construction and development loan and line utilization, offset by loan payoffs. Commercial real estate concentrations are managed with a goal of optimizing relationship-driven commercial loans, as well as geographic and business diversity, primarily in our footprint.
The following table provides detail on commercial real estate loans by property type:
| December 31, 2024 | December 31, 2023 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | Outstanding | Non-accrual (1) | % of Total Commercial Real Estate | Outstanding | Non-accrual (1) | % of Total Commercial Real Estate | ||||||||||||||||
| Commercial real estate loans by property type: | ||||||||||||||||||||||
| Multifamily | $ | 7,311,500 | $ | — | — | % | $ | 6,978,498 | $ | — | — | % | ||||||||||
| Office | 2,873,561 | 10,304 | 0.05 | % | 2,980,240 | 13,335 | 0.07 | % | ||||||||||||||
| Industrial | 2,981,161 | 5,010 | 0.03 | % | 2,812,295 | 2,053 | 0.01 | % | ||||||||||||||
| Retail | 2,000,141 | 2,389 | 0.01 | % | 2,083,960 | 3,715 | 0.02 | % | ||||||||||||||
| Special Purpose | 1,317,463 | 14,751 | 0.08 | % | 1,348,343 | 4,566 | 0.03 | % | ||||||||||||||
| Hotel/Motel | 724,271 | 13 | — | % | 755,132 | 2,622 | 0.01 | % | ||||||||||||||
| Other | 2,359,575 | 6,865 | 0.03 | % | 2,496,012 | 2,398 | 0.01 | % | ||||||||||||||
| Total commercial real estate loans | $ | 19,567,672 | $ | 39,332 | 0.20 | % | $ | 19,454,480 | $ | 28,689 | 0.15 | % |
(1) Commercial real estate non-accrual loans are inclusive of government guarantees of $16.3 million and $7.7 million as of December 31, 2024 and 2023, respectively.
53
Table of Contents
The following table provides detail on the geographic distribution of our commercial real estate portfolio as of the periods indicated:
| December 31, 2024 | December 31, 2023 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | Amount | % of total | Amount | % of total | ||||||||||
| Southern California | $ | 3,752,705 | 19 | % | $ | 3,847,758 | 20 | % | ||||||
| Puget Sound | 3,712,306 | 19 | % | 3,700,923 | 19 | % | ||||||||
| Oregon Other | 2,908,835 | 15 | % | 2,795,472 | 14 | % | ||||||||
| Portland Metro | 2,643,814 | 14 | % | 2,774,515 | 14 | % | ||||||||
| Northern California (excluding the Bay Area) | 2,027,906 | 10 | % | 1,993,323 | 10 | % | ||||||||
| Bay Area | 1,404,444 | 7 | % | 1,419,485 | 7 | % | ||||||||
| Washington Other | 1,297,715 | 7 | % | 1,293,619 | 7 | % | ||||||||
| Other | 1,819,947 | 9 | % | 1,629,385 | 9 | % | ||||||||
| Total commercial real estate loans | $ | 19,567,672 | 100 | % | $ | 19,454,480 | 100 | % |
Loans secured by multifamily properties, including construction, represented 19% of the total loan portfolio at both December 31, 2024 and 2023. These assets continue to perform well due to demand for rental properties in our geographical footprint. Although management believes such concentrations have no more than the normal risk of collectability, a substantial decline in the economy in general, material increases in interest rates, changes in tax and rent control policies, tightening credit or refinancing markets, or a decline in real estate values in the Bank's primary geographic footprint in particular, could have an adverse impact on the repayment of these loans.
Loans secured by office properties, which are predominantly located in suburban markets, represented approximately 8% of our total loan portfolio at both December 31, 2024 and December 31, 2023, and were comprised of 57% non-owner occupied, 40% owner occupied, and 3% construction loans at December 31, 2024, compared to 57% non-owner occupied, 39% owner occupied, and 4% construction loans at December 31, 2023. Excluding floating rate loans, which have already repriced to prevailing rates, only 5% of our office portfolio reprices through 2025.
The following table provides detail on the geographic distribution of our commercial real estate portfolio secured by office properties:
| December 31, 2024 | December 31, 2023 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | Amount | Percent of total | Amount | Percent of total | ||||||||||
| Southern California | $ | 582,112 | 20 | % | $ | 610,257 | 20 | % | ||||||
| Puget Sound | 579,471 | 20 | % | 648,642 | 22 | % | ||||||||
| Oregon Other | 459,815 | 16 | % | 451,272 | 15 | % | ||||||||
| Portland Metro | 344,500 | 12 | % | 361,618 | 12 | % | ||||||||
| Northern California (excluding the Bay Area) | 313,251 | 11 | % | 326,997 | 11 | % | ||||||||
| Bay Area | 166,367 | 6 | % | 162,133 | 5 | % | ||||||||
| Washington Other | 149,546 | 5 | % | 166,002 | 6 | % | ||||||||
| Other | 278,499 | 10 | % | 253,319 | 9 | % | ||||||||
| Total commercial real estate loans | $ | 2,873,561 | 100 | % | $ | 2,980,240 | 100 | % |
Commercial Loans and Leases
Commercial loans are made to commercial customers for use in normal business operations to finance working capital needs, equipment purchases, or other projects. The Bank focuses on borrowers doing business within our geographic markets. Commercial loans are generally underwritten individually and secured with the assets of the company and/or the personal guarantee of the business owners. Underwriting standards are designed to promote relationship banking rather than transactional banking. Once it is determined that the borrower’s management possesses sound ethics and solid business acumen, current and projected cash flows are examined to determine the ability of the borrower to repay their obligations as agreed.
54
Table of Contents
Commercial loans and leases are primarily made based on the identified cash flows of the borrower and secondarily on the underlying collateral provided by the borrower. The cash flows of borrowers, however, may not be as expected and the collateral securing these loans may fluctuate in value. Most commercial loans and leases are secured by the assets being financed or other business assets such as accounts receivable or inventory and may incorporate a personal guarantee; however, some short-term loans may be made on an unsecured basis. In the case of loans secured by accounts receivable, the availability of funds for the repayment of these loans may be substantially dependent on the ability of the borrower to collect amounts due from its customers. As of December 31, 2024, commercial loans held in our loan portfolio were $10.0 billion, an increase of $271.7 million compared to December 31, 2023, which is mainly attributable to relationship driven commercial loan growth and line utilization.
Lease and equipment financing products are designed to address the diverse financing needs of small to large companies, primarily for the acquisition of equipment. The leases and equipment finance portfolio represented 17% of the commercial portfolio and 4% of the total loan portfolio as of December 31, 2024, as compared to 18% of the commercial portfolio and 5% of the total loan portfolio as of December 31, 2023. The leasing portfolio has had non-performing leases and charge-offs centered in the trucking and transportation portion of the portfolio. Net charge-offs in the FinPac lease portfolio were $87.6 million for the year ended December 31, 2024, as compared to $87.3 million for the year ended December 31, 2023. Net charge-offs were up $27.6 million in the remaining commercial portfolio from the prior year, largely due to a charge-off on a single commercial credit in the first quarter as well as the transition to a more typical credit environment after a period of exceptional quality. Delinquencies and non-accrual loan movements in the transportation and trucking portion of the FinPac lease portfolio over the year were anticipated and a slow recovery is in process for this portfolio.
The following table provides detail on commercial loans by industry type:
| December 31, 2024 | December 31, 2023 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | Outstanding | Non-accrual (1) | % of Total Commercial | Outstanding | Non-accrual (1) | % of Total Commercial | ||||||||||||||||
| Agriculture | $ | 899,205 | $ | 7,289 | 0.07 | % | $ | 829,555 | $ | 2,167 | 0.02 | % | ||||||||||
| Contractors | 771,109 | 5,621 | 0.06 | % | 733,531 | 6,143 | 0.06 | % | ||||||||||||||
| Dentist | 679,528 | 791 | 0.01 | % | 715,348 | 886 | 0.01 | % | ||||||||||||||
| Finance/Insurance | 742,712 | — | — | % | 754,115 | 3 | — | % | ||||||||||||||
| Gaming | 827,865 | 1,775 | 0.02 | % | 532,698 | — | — | % | ||||||||||||||
| Healthcare | 471,093 | 2,380 | 0.02 | % | 312,788 | 2,062 | 0.02 | % | ||||||||||||||
| Manufacturing | 701,794 | 1,910 | 0.02 | % | 736,298 | 2,636 | 0.03 | % | ||||||||||||||
| Professional | 371,975 | 1,491 | 0.01 | % | 445,455 | 3,113 | 0.03 | % | ||||||||||||||
| Public Admin | 598,462 | 19 | — | % | 649,895 | 7 | — | % | ||||||||||||||
| Rental and Leasing | 640,247 | 210 | — | % | 692,101 | 165 | — | % | ||||||||||||||
| Retail | 283,459 | 14,770 | 0.15 | % | 225,223 | 1,276 | 0.01 | % | ||||||||||||||
| Support Services | 437,001 | 1,413 | 0.01 | % | 411,565 | 1,047 | 0.01 | % | ||||||||||||||
| Transportation/Warehousing | 764,119 | 11,568 | 0.12 | % | 852,735 | 21,951 | 0.23 | % | ||||||||||||||
| Wholesale | 742,549 | 3,486 | 0.03 | % | 673,349 | 396 | 0.01 | % | ||||||||||||||
| Other | 1,036,978 | 4,423 | 0.05 | % | 1,131,748 | 3,830 | 0.04 | % | ||||||||||||||
| Total commercial portfolio | $ | 9,968,096 | $ | 57,146 | 0.57 | % | $ | 9,696,404 | $ | 45,682 | 0.47 | % |
(1) Commercial non-accrual loans and leases are inclusive of government guarantees of $25.2 million and $11.7 million as of December 31, 2024 and 2023, respectively.
Residential Real Estate Loans
Residential real estate loans represent mortgage loans and lines of credit to consumers for the purchase or refinance of a residence. The properties securing our residential mortgage and home equity portfolios are primarily located within our geographic footprint. We originate first-lien residential home mortgages considered to be of prime quality. We generally hold variable-rate loans in our portfolio and sell conforming fixed-rate loans to third parties for which representations are made that the loans meet certain underwriting and collateral documentation standards.
55
Table of Contents
The Bank underwrites all residential mortgage applications centrally, with a focus on higher quality borrowers. We do not originate residential mortgages that allow negative amortization or allow the borrower multiple payment options. Residential mortgages are originated based on a completed full appraisal during the credit underwriting process. The values are updated in compliance with applicable regulations to facilitate our portfolio management, as well as our workout and loss mitigation functions.
As of December 31, 2024, residential real estate loans held in our loan portfolio were $8.0 billion, a decrease of $130.3 million as compared to December 31, 2023. The decrease was primarily attributable to greater originations of loans sold on the secondary market, rather than being retained in our loans held for investment portfolio.
Consumer Loans
Consumer loans, including secured and unsecured personal loans, home equity and personal lines of credit, and motor vehicle loans, decreased $15.6 million to $180.1 million as of December 31, 2024, as compared to December 31, 2023. The decrease was due to normal business activity. Consumer loans are originated utilizing a credit scoring analysis to supplement the underwriting process. To monitor and manage consumer loan risk, policies and procedures are developed and modified, as needed, jointly by line and staff personnel. This activity, coupled with relatively small loan amounts that are spread across many individual borrowers, minimizes risk. Additionally, trend and outlook reports are reviewed by management on a regular basis.
56
Table of Contents
ASSET QUALITY AND NON-PERFORMING ASSETS
The Bank manages asset quality and controls credit risk through diversification of the loan and lease portfolio and the application of policies designed to promote sound underwriting and loan and lease monitoring practices. The Bank's Credit Quality Administration department is charged with monitoring asset quality, establishing credit policies and procedures, and enforcing the consistent application of these policies and procedures across the Bank. Reviews of non-performing, past due loans and leases and larger credits, designed to identify potential charges to the allowance for credit losses, and to determine the adequacy of the allowance, are conducted on an ongoing basis. These reviews consider such factors as the financial strength of borrowers, the value of the applicable collateral, loan and lease loss experience, estimated loan and lease losses, growth in the loan and lease portfolio, prevailing economic conditions, and other factors.
The following table summarizes our non-performing assets as of December 31, 2024 and 2023:
| (dollars in thousands) | December 31, 2024 | December 31, 2023 | |||||
|---|---|---|---|---|---|---|---|
| Non-performing assets: (1) | |||||||
| Loans and leases on non-accrual status | |||||||
| Commercial real estate, net | $ | 39,332 | $ | 28,689 | |||
| Commercial, net | 57,146 | 45,682 | |||||
| Total loans and leases on non-accrual status | 96,478 | 74,371 | |||||
| Loans and leases past due 90 days or more and accruing (2) | |||||||
| Commercial real estate, net | — | 870 | |||||
| Commercial, net | 4,684 | 8,232 | |||||
| Residential, net (2) | 65,552 | 29,102 | |||||
| Consumer & other, net | 179 | 326 | |||||
| Total loans and leases past due 90 days or more and accruing (2) | 70,415 | 38,530 | |||||
| Total non-performing loans and leases (1), (2) | 166,893 | 112,901 | |||||
| Other real estate owned | 2,666 | 1,036 | |||||
| Total non-performing assets (1), (2) | $ | 169,559 | $ | 113,937 | |||
| ACLLL | $ | 424,629 | $ | 440,871 | |||
| Reserve for unfunded commitments | 16,168 | 23,208 | |||||
| ACL | $ | 440,797 | $ | 464,079 | |||
| Asset quality ratios: | |||||||
| Non-performing assets to total assets (1), (2) | 0.33 | % | 0.22 | % | |||
| Non-performing loans and leases to total loans and leases (1), (2) | 0.44 | % | 0.30 | % | |||
| Non-accrual loans and leases to total loans and leases (2) | 0.26 | % | 0.20 | % | |||
| ACLLL to total loans and leases | 1.13 | % | 1.18 | % | |||
| ACL to total loans and leases | 1.17 | % | 1.24 | % | |||
| ACL to non-accrual loans and leases | 457 | % | 624 | % | |||
| ACL to total non-performing loans and leases | 264 | % | 411 | % |
(1) Non-accrual and 90+ days past due loans include government guarantees of $41.5 million and $32.1 million, respectively, as of December 31, 2024. As of December 31, 2023, non-accrual and 90+ days past due loans include government guarantees of and $19.3 million and $12.3 million, respectively.
(2) Excludes certain mortgage loans guaranteed by GNMA, which Columbia has the unilateral right to repurchase but has not done so, totaling $2.4 million as of December 31, 2024 and $1.0 million at December 31, 2023.
As of December 31, 2024, there were approximately $110.7 million of loans and leases, or 0.29% of total loans and leases, modified due to borrowers experiencing financial difficulties, as compared to $138.1 million or 0.37% as of December 31, 2023.
A decline in economic conditions and other factors could adversely impact individual borrowers or the loan portfolio in general. Accordingly, there can be no assurance that loans will not become 90 days or more past due, placed on non-accrual status, restructured, or transferred to other real estate owned in the future. As of December 31, 2024, there was an increase in non-performing loans as compared to December 31, 2023, which is representative of a more normalized credit environment.
57
Table of Contents
ALLOWANCE FOR CREDIT LOSSES
The ACL represents management's best estimate of lifetime credit losses for loans and leases and unfunded commitments. The ACL totaled $440.8 million as of December 31, 2024, a decrease of $23.3 million from the $464.1 million as of December 31, 2023. The changes in the ACL estimate during the year ended December 31, 2024 reflect credit migration trends, changes in the economic assumptions used in the credit models, and the recalibration of the commercial CECL model during the first quarter of 2024.
The following table shows the activity in the ACL for the years ended December 31, 2024 and 2023:
| (dollars in thousands) | 2024 | 2023 | |||||
|---|---|---|---|---|---|---|---|
| Allowance for credit losses on loans and leases | |||||||
| Balance, beginning of period | $ | 440,871 | $ | 301,135 | |||
| Initial ACL recorded for PCD loans acquired during the period | — | 26,492 | |||||
| Provision for credit losses on loans and leases (1) | 112,964 | 209,979 | |||||
| Charge-offs: | |||||||
| Commercial real estate, net | (3,681) | (803) | |||||
| Commercial, net | (139,218) | (109,862) | |||||
| Residential, net | (1,956) | (547) | |||||
| Consumer & other, net | (6,339) | (5,762) | |||||
| Total loans charged-off | (151,194) | (116,974) | |||||
| Recoveries: | |||||||
| Commercial real estate, net | 956 | 333 | |||||
| Commercial, net | 18,292 | 16,884 | |||||
| Residential, net | 887 | 1,123 | |||||
| Consumer & other, net | 1,853 | 1,899 | |||||
| Total recoveries | 21,988 | 20,239 | |||||
| Net (charge-offs) recoveries: | |||||||
| Commercial real estate, net | (2,725) | (470) | |||||
| Commercial, net | (120,926) | (92,978) | |||||
| Residential, net | (1,069) | 576 | |||||
| Consumer & other, net | (4,486) | (3,863) | |||||
| Total net charge-offs | (129,206) | (96,735) | |||||
| Balance, end of period | $ | 424,629 | $ | 440,871 | |||
| Reserve for unfunded commitments | |||||||
| Balance, beginning of period | $ | 23,208 | $ | 14,221 | |||
| Initial ACL recorded for unfunded commitments acquired during the period | — | 5,767 | |||||
| (Recapture) provision for credit losses on unfunded commitments | (7,040) | 3,220 | |||||
| Balance, end of period | 16,168 | 23,208 | |||||
| Total allowance for credit losses | $ | 440,797 | $ | 464,079 | |||
| As a percentage of average loans and leases (annualized): | |||||||
| Net charge-offs | 0.34 | % | 0.27 | % | |||
| Commercial real estate, net | 0.01 | % | — | % | |||
| Commercial, net | 1.24 | % | 1.04 | % | |||
| Residential, net | 0.01 | % | (0.01) | % | |||
| Consumer & other, net | 2.13 | % | 1.93 | % | |||
| Provision for credit losses | 0.28 | % | 0.60 | % | |||
| Recoveries as a percentage of charge-offs | 14.54 | % | 17.30 | % |
(1) For the year ended December 31, 2023, the provision for credit losses on loans and leases includes $88.4 million initial provision related to non-PCD loans acquired during the period.
58
Table of Contents
The following table shows the change in the ACL from December 31, 2024 to December 31, 2023:
| (dollars in thousands) | December 31, 2023 | 2024 net (charge-offs) recoveries | Reserve build | December 31, 2024 | % of loans and leases outstanding | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial real estate | $ | 137,058 | $ | (2,725) | $ | 26,012 | $ | 160,345 | 0.82 | % | |||||||||
| Commercial | 252,662 | (120,926) | 93,867 | 225,603 | 2.26 | % | |||||||||||||
| Residential | 64,944 | (1,069) | (17,091) | 46,784 | 0.59 | % | |||||||||||||
| Consumer & other | 9,415 | (4,486) | 3,136 | 8,065 | 4.48 | % | |||||||||||||
| Total allowance for credit losses | $ | 464,079 | $ | (129,206) | $ | 105,924 | $ | 440,797 | 1.17 | % | |||||||||
| % of loans and leases outstanding | 1.24 | % | 1.17 | % |
To calculate the ACL, the CECL models use a forecast of future economic conditions and are dependent upon specific macroeconomic variables that are relevant to each of the Bank's loan and lease portfolios, as well as qualitative factors to address uncertainty not measured within the quantitative analysis. In estimating the December 31, 2024 ACL, the Bank used Moody's Analytics' November 2024 consensus economic forecast to project the variables used in the models and used upward qualitative overlays, mainly in the commercial portfolio, to align with the S2 scenario and to account for the transportation segment of the lease portfolio. The 2024 forecast is projecting higher GDP growth and unemployment rates with average federal funds rates trending lower. Refer to Note 6 – Allowance for Credit Losses in Item 8 of this Annual Report on Form 10-K for further information. Refer to Note 1 – Summary of Significant Accounting Policies in Item 8 of this Annual Report on Form 10-K for a description of the ACL methodology.
The models for calculating the ACL are sensitive to changes to economic variables, which could result in volatility as these assumptions change over time. We believe that the ACL as of December 31, 2024 is sufficient to absorb losses inherent in the loan and lease portfolio and in credit commitments outstanding as of that date based on the information available. If the economic conditions decline, the Bank may need additional provisions for credit losses in future periods.
The following table sets forth the allocation of the ACLLL and percent of loans and leases in each category to total loans and leases, net of deferred fees, as of December 31 for each of the last two years:
| December 31, 2024 | December 31, 2023 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Amount | % | Amount | % | |||||||||
| Commercial real estate | $ | 154,413 | 52 | % | $ | 125,888 | 52 | % | |||||
| Commercial | 218,668 | 26 | % | 244,821 | 26 | % | |||||||
| Residential | 44,700 | 21 | % | 62,004 | 21 | % | |||||||
| Consumer & other | 6,848 | 1 | % | 8,158 | 1 | % | |||||||
| Allowance for credit losses on loans and leases | $ | 424,629 | 100 | % | $ | 440,871 | 100 | % |
RESIDENTIAL MORTGAGE SERVICING RIGHTS
The following table presents the key elements of our residential mortgage servicing rights asset as of December 31, 2024, 2023, and 2022:
| (dollars in thousands) | 2024 | 2023 | 2022 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Balance, beginning of period | $ | 109,243 | $ | 185,017 | $ | 123,615 | ||||
| Additions for new MSR capitalized | 6,452 | 5,347 | 24,137 | |||||||
| Sale of MSR assets | — | (57,305) | — | |||||||
| Changes in fair value: | ||||||||||
| Changes due to collection/realization of expected cash flows over time | (12,566) | (17,694) | (20,272) | |||||||
| Changes due to valuation inputs or assumptions (1) | 5,229 | (6,122) | 57,537 | |||||||
| Balance, end of period | $ | 108,358 | $ | 109,243 | $ | 185,017 |
(1) The changes in valuation inputs and assumptions principally reflect changes in discount rates and prepayment speeds, which are primarily affected by changes in interest rates.
59
Table of Contents
Information related to our serviced loan portfolio as of December 31, 2024 and 2023 were as follows:
| (dollars in thousands) | December 31, 2024 | December 31, 2023 | ||||
|---|---|---|---|---|---|---|
| Balance of loans serviced for others | $ | 7,939,445 | $ | 8,175,664 | ||
| MSR as a percentage of serviced loans | 1.36 | % | 1.34 | % |
Residential MSR are adjusted to fair value quarterly with the change recorded in residential mortgage banking revenue on the Consolidated Statements of Income. The value of servicing rights can fluctuate based on changes in interest rates and other factors. Generally, as interest rates decline and borrowers are able to take advantage of a refinance incentive, prepayments increase, and the total value of existing servicing rights declines as expectations of future servicing fee collections decline. Historically, the fair value of our residential MSR will increase as market rates for mortgage loans rise and decrease if market rates fall.
Due to changes to inputs in the valuation model including changes in discount rates and prepayment speeds, the fair value of the MSR asset increased by $5.2 million for the year ended December 31, 2024, as compared to a decrease of $6.1 million for the year ended December 31, 2023. The fair value of the MSR asset decreased by $12.6 million in 2024 due to the passage of time, including the impact of regularly scheduled repayments, paydowns, and payoffs, as compared to a decrease of $17.7 million in 2023.
In September 2023, the Company closed the sale of $57.3 million in mortgage servicing rights, which related to the non-relationship component of the serviced loan portfolio.
GOODWILL AND OTHER INTANGIBLE ASSETS
As of December 31, 2024 and 2023, the Company had $1.0 billion in goodwill, which was recorded as a result of the Merger. Goodwill is recorded in connection with business combinations and represents the excess of the purchase price over the estimated fair value of the net assets acquired. Goodwill is reviewed for potential impairment annually, on October 31, or more frequently if events or circumstances indicate a potential impairment. For the years ended December 31, 2024 and 2023, there were no goodwill impairment losses recognized.
As of December 31, 2024, we had other intangible assets of $484.2 million, compared to $603.7 million as of December 31, 2023. As part of a business combination, the fair value of identifiable intangible assets such as core deposits, which includes all deposits except certificates of deposit, was recognized at the acquisition date. Intangible assets with definite useful lives are amortized to their estimated residual values over their respective estimated useful lives. The core deposit intangible assets recorded are amortized on an accelerated basis over a period of 10 years using the sum-of-the-years-digits method. Intangible assets are evaluated for impairment if events and circumstances indicate a possible impairment. No impairment losses have been recognized in the periods presented.
DEPOSITS
Total deposits were $41.7 billion as of December 31, 2024, an increase of $113.7 million, or 0.3%, compared to December 31, 2023. The increase was due to an increase in customer deposits with the largest change being in the commercial customer balances, reflective of our Business Bank of Choice strategy, partially offset by a decrease in brokered deposits. The interest-bearing deposit mix increased mainly due to a migration from non-interest-bearing to interest-bearing accounts as customers seek higher rates in the current interest rate environment.
The following table presents the deposit balances by major category as of December 31, 2024 and 2023:
| December 31, 2024 | December 31, 2023 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Amount | % | Amount | % | |||||||||
| Non-interest-bearing demand | $ | 13,307,905 | 32 | % | $ | 14,256,452 | 34 | % | |||||
| Interest-bearing demand | 8,475,693 | 20 | % | 8,044,432 | 19 | % | |||||||
| Money market | 11,475,055 | 27 | % | 10,324,454 | 25 | % | |||||||
| Savings | 2,360,040 | 6 | % | 2,754,113 | 7 | % | |||||||
| Time, greater than $250,000 | 1,201,887 | 3 | % | 1,034,094 | 2 | % | |||||||
| Time, $250,000 or less | 4,900,152 | 12 | % | 5,193,475 | 13 | % | |||||||
| Total deposits | $ | 41,720,732 | 100 | % | $ | 41,607,020 | 100 | % |
60
Table of Contents
The following table presents total deposits by the categories shown below as of December 31, 2024 and 2023:
| (in thousands) | December 31, 2024 | December 31, 2023 | |||||
|---|---|---|---|---|---|---|---|
| Customer deposits | $ | 35,565,779 | $ | 35,374,709 | |||
| Public deposits | 2,986,948 | 2,904,337 | |||||
| Brokered and administrative deposits | 3,168,005 | 3,327,974 | |||||
| Total deposits | $ | 41,720,732 | $ | 41,607,020 |
The following table presents the time deposits in excess of the FDIC insurance limit, which is currently $250,000, by time remaining until maturity as of December 31, 2024:
| (in thousands) | Amount | |
|---|---|---|
| Three months or less | $ | 488,050 |
| Over three months through six months | 447,128 | |
| Over six months through twelve months | 224,121 | |
| Over twelve months | 42,588 | |
| Uninsured deposits, greater than $250,000 | $ | 1,201,887 |
The Company's total core deposits, which are deposits less time deposits greater than $250,000 and all brokered deposits, were $37.5 billion as of December 31, 2024, compared to $37.4 billion as of December 31, 2023. The Company's total brokered deposits were $3.0 billion or 7% of total deposits as of December 31, 2024, compared to $3.1 billion or 8% of total deposits as of December 31, 2023.
The FDIC generally provides a standard amount of insurance of $250,000 per depositor for each account ownership category defined by the FDIC. Depositors may qualify for coverage of accounts over $250,000 if they have funds in different ownership categories and all FDIC requirements are met. All deposits that an account owner has in the same ownership category at the same bank are added together and insured up to the standard insurance amount. As of December 31, 2024 and December 31, 2023, $27.7 billion, or 66%, and $28.1 billion, or 68%, respectively, of the Bank’s deposits were estimated to be insured. Uninsured deposits as of December 31, 2024, totaled $14.0 billion, as compared to $13.5 billion as of December 31, 2023. Uninsured deposits are an estimated amount based on the methodologies and assumptions used for the Bank's regulatory requirements. As of December 31, 2024, total available liquidity was $18.0 billion, or 128% of estimated uninsured deposits.
BORROWINGS
As of December 31, 2024, the Bank had outstanding securities sold under agreements to repurchase of $236.6 million, a decrease of $15.5 million from December 31, 2023. As of December 31, 2024, the Bank had no outstanding federal funds purchased balances. The Bank had outstanding borrowings consisting of FHLB advances of $3.1 billion as of December 31, 2024. Total borrowings decreased $850.0 million since December 31, 2023, primarily due to repayment of borrowings as well as general liquidity management. The FHLB advances have fixed rates ranging from 4.48% to 5.25% and are set to mature in 2025. Advances from the FHLB are secured by investment securities and loans secured by real estate. The Bank's FRB BTFP borrowings were paid off during 2024 and the ability to take new advances under this program ended in March 2024.
JUNIOR AND OTHER SUBORDINATED DEBENTURES
We had junior and other subordinated debentures with carrying values of $438.6 million and $424.3 million as of December 31, 2024 and 2023, respectively. The increase is mainly due to an increase of $14.8 million in fair value for the junior subordinated debentures elected to be carried at fair value. The change in fair value was driven by increases in credit spreads and changes in swap rates during 2024. As of December 31, 2024, substantially all of the junior subordinated debentures had interest rates that are adjustable on a quarterly basis based on a spread over three-month term SOFR. The $10.0 million subordinated debenture matures in December 2025.
61
Table of Contents
LIQUIDITY AND SOURCES OF FUNDS
The principal objective of our liquidity management program is to maintain the Bank's ability to meet the day-to-day cash flow requirements of our customers who either wish to withdraw funds or to draw upon credit facilities to meet their cash needs. The Bank's liquidity strategy includes maintaining sufficient on-balance sheet liquidity to support balance sheet flexibility, fund growth in lending and investment portfolios, and deleverage non-deposit liabilities as economic conditions permit. As a result, the Company believes that it has sufficient cash and access to borrowings to effectively manage through the current economic conditions, as well as meet its working capital and other needs. The Company will continue to prudently evaluate and maintain liquidity sources, including the ability to fund future loan growth and manage our borrowing sources.
We monitor the sources and uses of funds daily to maintain an acceptable liquidity position. One source of funds includes public deposits. Individual state laws require banks to collateralize public deposits, typically as a percentage of their public deposit balance in excess of FDIC insurance. Public deposits represented 7% of total deposits at both December 31, 2024 and 2023. The amount of collateral required varies by state and may also vary by institution within each state, depending on the individual state's risk assessment of depository institutions. Changes in the pledging requirements for uninsured public deposits may require pledging additional collateral to secure these deposits, drawing on other sources of funds to finance the purchase of assets that would be available to be pledged to satisfy a pledging requirement, or could lead to the withdrawal of certain public deposits from the Bank.
The Banks’s diversified deposit base provides a sizeable source of relatively stable and low-cost funding, while reducing the Bank’s reliance on the wholesale markets. Total core deposits were $37.5 billion as of December 31, 2024, compared with $37.4 billion as of December 31, 2023. The Bank also has liquidity from excess bond collateral of $3.1 billion.
In addition to liquidity from core deposits and the repayments and maturities of loans and investment securities, the Bank can sell securities under agreements to repurchase, issue brokered certificates of deposit, or utilize off-balance sheet funding sources.
The Bank maintains a substantial level of total available liquidity in the form of off-balance sheet funding sources. These liquidity sources include capacity to borrow from uncommitted lines of credit, advances from the FHLB, and the Federal Reserve Bank’s Discount Window. Availability of the uncommitted lines of credit is subject to federal funds balances available for loan and continued borrower eligibility. These lines are intended to support short-term liquidity needs, and the agreements may restrict consecutive day usage.
The following table presents total off-balance sheet liquidity as of the date presented:
| December 31, 2024 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Gross Availability | Utilization | Net Availability | |||||||
| FHLB lines | $ | 10,923,275 | $ | 3,119,833 | $ | 7,803,442 | ||||
| Federal Reserve Discount Window | 4,870,488 | — | 4,870,488 | |||||||
| Uncommitted lines of credit | 600,000 | — | 600,000 | |||||||
| Total off-balance sheet liquidity | $ | 16,393,763 | $ | 3,119,833 | $ | 13,273,930 |
The following table presents total available liquidity as of the date presented:
| (dollars in thousands) | December 31, 2024 | |
|---|---|---|
| Total off-balance sheet liquidity | $ | 13,273,930 |
| Cash and cash equivalents, less reserve requirements | 1,606,673 | |
| Excess bond collateral | 3,106,386 | |
| Total available liquidity | $ | 17,986,989 |
The Company is a separate entity from the Bank and must provide for its own liquidity. Substantially all of the Company's revenues are obtained from dividends declared and paid by the Bank. There were $360.0 million of dividends paid by the Bank to the Company in 2024. There are statutory and regulatory provisions that limit the ability of the Bank to pay dividends to the Company. FDIC and Oregon Division of Financial Regulation approval is required for quarterly dividends from the Bank to the Company.
62
Table of Contents
Although we expect the Bank's and the Company's liquidity positions to remain satisfactory during 2025, it is possible that our deposit balances may not be maintained at previous levels due to pricing pressure or customers' behavior in the current economic environment. In addition, in order to generate deposit growth, our pricing may need to be adjusted in a manner that results in increased interest expense on deposits. We may utilize borrowings or other funding sources, which are generally more costly than deposit funding, to support our liquidity levels.
Commitments and Other Contractual Obligations - The Company participates in many different contractual arrangements which may or may not be recorded on its balance sheet, under which the Company has an obligation to pay certain amounts, provide credit or liquidity enhancements, or provide market risk support. Our material contractual obligations are primarily for time deposits, borrowings, and subordinated debentures. As of December 31, 2024, time deposits totaled $6.1 billion, of which $6.0 billion matures in a year or less. Total FHLB advances as of December 31, 2024 were $3.1 billion, all of which mature within one year. The Company also has a $10.0 million subordinated debenture that matures within one year. These arrangements also include off-balance sheet commitments to extend credit, letters of credit and various forms of guarantees. As of December 31, 2024, our loan commitments were $10.1 billion and letter of credit commitments were $216.4 million. A portion of the commitments will eventually result in funded loans and increase our profitability through net interest income when drawn and unused commitment fees prior to being drawn. Refer to Note 16 – Commitments and Contingencies and Related-Party Transactions in Item 8 of this Annual Report on Form 10-K for further information. Financing commitments, letters of credit and deferred purchase commitments are presented at contractual amounts and do not necessarily reflect future cash outflows as many are expected to expire unused or partially used.
CONCENTRATIONS OF CREDIT RISK
Information regarding Concentrations of Credit Risk is included in Notes 3, 5, and 16 of the Notes to Consolidated Financial Statements in Item 8 of this Annual Report on Form 10-K.
CAPITAL RESOURCES
Shareholders' equity as of December 31, 2024 was $5.1 billion, an increase of $123.2 million from December 31, 2023. The fluctuation in shareholders' equity during the year ended December 31, 2024 was principally due to net income of $533.7 million, partially offset by cash dividends paid of $303.4 million during the period and other comprehensive loss of $121.8 million.
The Federal Reserve Board has guidelines in place for risk-based capital requirements applicable to U.S. banks and bank/financial holding companies. These risk-based capital guidelines take into consideration risk factors, as defined by regulation, associated with various categories of assets, both on and off-balance sheet. Refer to the discussion of the capital adequacy requirements in Supervision and Regulation in Item 1 of this Annual Report on Form 10-K.
Under the Basel III guidelines, capital strength is measured in three tiers, which are used in conjunction with risk-adjusted assets to determine the risk-based capital ratios. The guidelines require an 8% total risk-based capital ratio, of which 6% must be Tier 1 capital and 4.5% must be CET1. Our CET1 capital primarily includes shareholders' equity less certain deductions for goodwill and other intangibles, net of taxes, net unrealized gains (losses) on AFS securities, net of tax, net unrealized gains (losses) related to fair value of liabilities, net of tax, and certain deferred tax assets that arise from tax loss and credit carry-forwards, and totaled $4.2 billion as of December 31, 2024. Tier 1 capital is primarily comprised of CET1 capital, less certain additional deductions applied during the phase-in period, and totaled $4.2 billion as of December 31, 2024. Tier 2 capital components include all, or a portion of, the ACL in excess of Tier 1 statutory limits and combined trust preferred security debt issuances. The total of Tier 1 capital plus Tier 2 capital components is referred to as Total Risk-Based Capital and was $5.1 billion as of December 31, 2024.
A minimum leverage ratio is required in addition to the risk-based capital standards and is defined as period-end shareholders' equity, less accumulated other comprehensive income, goodwill, and deposit-based intangibles, divided by average assets as adjusted for goodwill and other intangible assets. Although a minimum leverage ratio of 4% is required for the highest-rated financial holding companies that are not undertaking significant expansion programs, the Federal Reserve may require a financial holding company to maintain a leverage ratio greater than 4% if it is experiencing or anticipating significant growth or is operating with less than well-diversified risks in the opinion of the Federal Reserve. The Federal Reserve uses the leverage and risk-based capital ratios to assess capital adequacy of banks and financial holding companies.
63
Table of Contents
The following table sets forth the Company's and the Bank's capital ratios as of December 31, 2024 and 2023:
| Company | Bank | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | ||||||||
| CET1 risk-based capital ratio | 10.54 | % | 9.64 | % | 11.37 | % | 10.52 | % | |||
| Tier 1 risk-based capital ratio | 10.54 | % | 9.64 | % | 11.37 | % | 10.52 | % | |||
| Total risk-based capital ratio | 12.75 | % | 11.86 | % | 12.42 | % | 11.57 | % | |||
| Leverage ratio | 8.31 | % | 7.60 | % | 8.97 | % | 8.30 | % |
Basel III also requires all banking organizations to maintain a 2.50% capital conservation buffer above the minimum risk-based capital requirements to avoid certain limitations on capital distributions, stock repurchases, and discretionary bonus payments to executive officers. The capital conservation buffer is exclusively comprised of CET1 capital, and it applies to each of the three risk-based capital ratios but not to the leverage ratio. The CET1, Tier 1, and total capital ratio minimums inclusive of the capital conservation buffer were 7.00%, 8.50%, and 10.50%, respectively. As of December 31, 2024, the Company and Bank were in compliance with the capital conservation buffer requirements.
As of December 31, 2024, the most recent notification from the FDIC categorized the Bank as "well-capitalized" under the regulatory framework for prompt corrective action. There are no conditions or events since that notification that management believes have changed the Bank's regulatory capital category.
Along with enactment of the CARES Act, the federal bank regulatory authorities issued an interim final rule to provide banking organizations that are required to implement CECL before the end of 2020 the option to delay the estimated impact on regulatory capital by up to two years, with a three-year transition period to phase out the cumulative benefit to regulatory capital provided during the two-year delay. The Company elected this capital relief and delayed the estimated regulatory capital impact of adopting CECL, relative to the incurred loss methodology's effect on regulatory capital.
As of December 31, 2024, all four of the capital ratios of the Bank exceeded the minimum ratios required by federal regulation. Management monitors these ratios on a regular basis to ensure that the Bank remains within regulatory guidelines.
The Company's dividend policy considers, among other things, earnings, regulatory capital levels, the overall payout ratio and expected asset growth to determine the amount of dividends declared, if any, on a quarterly basis. There is no assurance that future cash dividends on common shares will be declared or increased. We cannot predict the extent of the economic decline that could result in inadequate earnings, regulatory restrictions and limitations, changes to our capital requirements, or a decision to increase capital by retention of earnings, that may result in the inability to pay dividends at previous levels, or at all.
During 2024, Columbia declared a cash dividend of $0.36 per common share for all four quarters. These dividends were made pursuant to our existing dividend policy and in consideration of, among other things, earnings, regulatory capital levels, the overall payout ratio, and expected asset growth.
The payment of future cash dividends is at the discretion of our Board and subject to a number of factors, including results of operations, general business conditions, growth, financial condition, and other factors deemed relevant by the Board. Further, our ability to pay future cash dividends is subject to certain regulatory requirements and restrictions discussed in the Supervision and Regulation section in Item 1 of this Annual Report on Form 10-K.
The following table presents cash dividends declared and dividend payout ratios (dividends declared per common share divided by basic earnings per common share) for the years ended December 31, 2024, 2023, and 2022:
| 2024 | 2023 | 2022 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Dividend declared per common share (1) | $ | 1.44 | $ | 1.43 | $ | 1.40 | ||||
| Dividend payout ratio | 56 | % | 80 | % | 54 | % |
(1) Periods prior to February 28, 2023 were restated in 2023 as a result of the adjustment to common shares outstanding based on the exchange ratio from the Merger of 0.5958.
As of December 31, 2024, the Company does not have a share repurchase authorization from its Board. The Company did not repurchase any shares during either 2024 or 2023. The timing and amount of future repurchases will depend upon the market price for our common stock, securities laws restricting repurchases, asset growth, earnings, our capital plan, and bank or bank holding company regulatory approvals. In addition, our stock plans provide that award holders may pay for the exercise price and tax withholdings in part or entirely by tendering previously held shares.
64
Table of Contents
FY 2023 10-K MD&A
SEC filing source: 0000887343-24-000089.
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
FORWARD LOOKING STATEMENTS AND RISK FACTORS
See the discussion of forward-looking statements and risk factors in Part I Item 1 and Item 1A of this Annual Report on Form 10-K.
The following discussion and analysis of our financial condition and results of operations constitutes management's review of the factors that affected our financial and operating performance for the years ended December 31, 2023 and 2022. This discussion should be read in conjunction with the consolidated financial statements and notes thereto contained elsewhere in this Annual Report on Form 10-K. Since the Merger was accounted for as a reverse acquisition, the Company's financial results for any periods prior to the Merger Date reflect UHC results only on a standalone basis, and all share and per-share data have been restated based on the exchange ratio from the Merger of 0.5958. Accordingly, for a discussion of the year ended December 31, 2021, including a comparison to the year ended December 31, 2022, see Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations, on Umpqua Holding Corporation's Annual Report on Form 10-K for the year ended December 31, 2022, filed with the Securities and Exchange Commission on February 24, 2023.
EXECUTIVE OVERVIEW
Business Combination
•Columbia completed its previously announced merger with UHC on February 28, 2023. Promptly following the Merger, Columbia’s wholly-owned bank subsidiary, Columbia State Bank, merged with and into UHC’s wholly-owned bank subsidiary, Umpqua Bank, with Umpqua Bank surviving such merger. The Company acquired approximately $19.2 billion in assets, including $10.9 billion in loans measured at fair value and $15.2 billion in deposits. The comparison of the year ended December 31, 2023 to prior periods is significantly impacted by the Merger. See Note 2 - Business Combination to the consolidated financial statements in Item 8. Financial Statements and Supplementary Data of this Annual Report on Form 10-K for further information regarding the Mergers.
Financial Performance
•Earnings per diluted common share were $1.78 for the year ended December 31, 2023, compared to $2.60 for the year ended December 31, 2022. The decrease for the year ended December 31, 2023, as compared to the prior period, reflects an increase in average diluted shares to 195.9 million for the year ended December 31, 2023, as compared to 129.7 million for the year ended December 31, 2022, due to shares issued on February 28, 2023 in connection with the Merger.
•Net income was $348.7 million for the year ended December 31, 2023, as compared to $336.8 million for the year ended December 31, 2022. The increase was primarily driven by higher interest income as a result of additional loans and securities acquired through the Merger and the favorable impact of higher interest rates on loan repricing, as well as higher non-interest income related to customers added through the Merger. The increase was partially offset by an increase in interest expense as a result of higher funding costs related to balances added through the Merger, deposit and liability mix shifting, and rising interest rates, as well as higher provision for credit loss largely due to the initial provision for historical Columbia non-PCD loans and higher non-interest expense due to the Merger. Net income in 2023 was also impacted by lower mortgage banking income following strategic business changes made in 2022 and reduced demand for single-family mortgage loans.
41
Table of Contents
•Net interest margin, on a tax equivalent basis, was 3.91% for the year ended December 31, 2023, compared to 3.62% for the year ended December 31, 2022. The increase is primarily due to an increase in interest earning asset yields given upward interest rate movements, with the most impactful average rate increases in the loan and taxable securities categories, as well as ten months of purchase accounting accretion and amortization. These effects were partially offset by higher funding costs. Trends affecting net interest margin had a similar impact on net interest income, which increased to $1.8 billion for the year ended December 31, 2023, compared to $1.1 billion for the year ended December 31, 2022, partly reflecting a larger balance sheet for the year ended December 31, 2023 due to the Merger.
•Non-interest income was $203.9 million for the year ended December 31, 2023, compared to $199.5 million for the year ended December 31, 2022. The increase was primarily driven by increases in service charges on deposits, card-based fees, and financial services and trust revenue, due to ten months of the higher run rate for the combined organization, in addition to a favorable change in the fair value adjustment for certain loans held for investment of $61.1 million, partially offset by a decrease in mortgage banking revenue driven by a $34.8 million decrease related to origination and sales of residential mortgages and an unfavorable change of $51.3 million related to fair value of the MSR asset.
•Non-interest expense was $1.3 billion for the year ended December 31, 2023, compared to $735.0 million for the year ended December 31, 2022. This reflects an increase in salaries and employee benefits of $174.9 million, due to ten months of the higher expense run rate as a combined organization, an increase in merger-related expenses of $154.3 million, an increase in intangible amortization of $107.2 million due to the core deposit intangible asset associated with the Merger, and an increase in FDIC assessments of $57.4 million largely driven by the $32.9 million FDIC special assessment expense incurred during the fourth quarter of 2023.
•Total gross loans and leases were $37.4 billion as of December 31, 2023, an increase of $11.3 billion, or 43%, compared to December 31, 2022. The increase in total loans was primarily due to $10.9 billion in loans acquired through the Merger, which offset the sale of $743.9 million in loans during the year. The Bank is focused on generating business through customer relationships that drive balanced growth in loans, deposits, and core fee income.
•Total deposits were $41.6 billion as of December 31, 2023, an increase of $14.5 billion, or 54%, from December 31, 2022. The increase was primarily due to $15.2 billion in deposits acquired in the Merger, partially offset by lower customer balances due primarily to the impact of inflation and market liquidity tightening. The deposit portfolio mix also reflects a migration from non-interest bearing to interest-bearing accounts and alternative investments, as customers evaluated the interest rate earned on excess cash balances in the higher interest rate environment.
•Total consolidated assets were $52.2 billion as of December 31, 2023, compared to $31.8 billion as of December 31, 2022. The increase was primarily due to $19.2 billion in acquired assets as a result of the Merger, with the majority of the increase attributable to loans and investment securities. Refer to Note 2 - Business Combination for more information pertaining to the completed Merger.
Credit Quality
•Non-performing assets increased to $113.9 million, or 0.22% of total assets, as of December 31, 2023, compared to $58.8 million, or 0.18% of total assets, as of December 31, 2022. Non-performing loans were $112.9 million, or 0.30% of total loans and leases, as of December 31, 2023, compared to $58.6 million, or 0.22% of total loans and leases, as of December 31, 2022. The increases in non-performing assets and non-performing loans reflects assets acquired in the Merger and a move toward a more normalized credit environment following a phase of exceptionally high-quality performance.
42
Table of Contents
•The ACL was $464.1 million, or 1.24% of loans and leases, as of December 31, 2023, an increase of $148.7 million, as compared to $315.4 million, or 1.21% of loans and leases, as of December 31, 2022. The increase in the ACL was due to loan portfolio growth, largely reflective of loans acquired through the Merger, and changes in the economic forecasts used in credit models. As a result of the Merger, the ACL increased by $120.7 million, which reflects a $32.3 million upward adjustment at closing with no impact to the statement of operations due to acquired PCD loans and acquired unfunded commitments, in addition to an $88.4 million provision expense due to acquired non-PCD loans.
•The Company had a provision for credit losses of $213.2 million for the year ended December 31, 2023, compared to a provision for credit losses of $84.0 million in the prior year. The increase in provision expense for the year ended December 31, 2023 as compared to the prior year reflects the $88.4 million initial provision for historical Columbia non-PCD loans related to the Merger, changes in the economic forecasts used in credit models, and portfolio migration trends. As a percentage of average outstanding loans and leases, the provision for credit losses for the year ended December 31, 2023 was 0.60%, as compared to 0.35% for the prior year.
Liquidity
•Total cash and cash equivalents were $2.2 billion as of December 31, 2023, an increase of $867.9 million from December 31, 2022. The increase is mainly due to an increase in borrowings to support short-term liquidity, as there was reduced available liquidity within the banking industry as a result of recent volatility in response to the bank failures in early 2023.
•Including secured off-balance sheet lines of credit, total available liquidity was $18.7 billion as of December 31, 2023, representing 36% of total assets, 45% of total deposits, and 138% of uninsured deposits.
Capital and Growth Initiatives
•The Company realized $143 million in annualized cost-savings due to the Merger as of December 31, 2023, exceeding our original $135 million target.
•The Company's total risk-based capital ratio was 11.9% and its common equity tier 1 risk-based capital ratio was 9.6% as of December 31, 2023, as compared to 13.7% and 11.0%, respectively, as of December 31, 2022. The decline in regulatory capital ratios was primarily driven by initial fair value marks related to historical Columbia asset and liability balances added to the balance sheet as a result of the Merger, and we expect net capital accretion as purchase accounting marks accrete into income on a quarterly basis. Post-closing capital ratios, as reported for the quarter ended March 31, 2023, represented the low point for the year as regulatory capital ratios expanded thereafter as capital generated through earnings offset capital paid out to shareholders through dividends.
•The Company paid cash dividends of $1.43 per common share during the year ended December 31, 2023.
FDIC Special Assessment
•In November 2023, the FDIC approved the final rule to impose a special assessment to recover the losses to the deposit insurance fund resulting from the closures of Silicon Valley Bank and Signature Bank. Under the final rule, the assessment base is the estimated uninsured deposits, as reported in Umpqua Bank and Columbia State Bank's December 31, 2022 Call Reports, excluding the first $5 billion in estimated uninsured deposits, allocated in proportion to each Bank's estimated uninsured deposits. The FDIC will collect the special assessment at an annual rate of approximately 13.4 basis points over eight quarterly assessment periods beginning in the first quarterly assessment period of 2024. The company accrued $32.9 million in the fourth quarter of 2023 related to the special assessment, which is included in non-interest expense on the Consolidated Statements of Operations.
43
Table of Contents
CRITICAL ACCOUNTING ESTIMATES
In preparing the consolidated financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the balance sheet and revenues and expenses for the period. Actual results could differ significantly from those estimates.
The consolidated financial statements are prepared in conformity with GAAP and follow general practices within the financial services industry, in which the Company operates. This preparation requires management to make estimates, assumptions, and judgments that affect the amounts reported in the financial statements and accompanying notes. These estimates, assumptions, and judgments are based on information available as of the date of the financial statements; accordingly, as this information changes, actual results could differ from the estimates, assumptions, and judgments reflected in the financial statements. Certain estimates inherently have a greater reliance on the use of assumptions and judgments and, as such, have a greater possibility of producing results that could be materially different than originally reported.
Management believes the ACL, business combinations and goodwill estimates are important to the portrayal of the Company's financial condition and results of operations and requires difficult, subjective, or complex judgments and, therefore, management considers them to be critical accounting estimates.
Allowance for Credit Losses
The Bank has established an Allowance for Credit Losses Committee, which is responsible for, among other things, regularly reviewing the ACL methodology, including allowance levels, and ensuring that it is designed and applied in accordance with generally accepted accounting principles.
CECL is not prescriptive in the methodology used to determine the expected credit loss estimate. Therefore, management has flexibility in selecting the methodology. However, the expected credit losses must be estimated over a financial asset's contractual term, adjusted for prepayments, utilizing quantitative and qualitative factors.
The Company utilizes complex models to obtain reasonable and supportable forecasts of future economic conditions dependent upon specific macroeconomic variables related to each of the Company's loan and lease portfolios. Loans and leases deemed to be collateral-dependent are individually evaluated for loss based on the value of the underlying collateral or a discounted cash flow analysis.
The adequacy of the ACL is monitored on a regular basis and is based on management's evaluation of numerous factors, including: the CECL model outputs; quality of the current loan portfolio; the trend in the loan portfolio's risk ratings; current economic conditions; loan concentrations; loan growth rates; past-due and non-performing trends; evaluation of specific loss estimates for significant problem loans; historical charge-off and recovery experience; and other pertinent information. As of December 31, 2023, the Bank used Moody's Analytics' November 2023 baseline forecast to estimate the ACL. To assess the sensitivity in the ACL results and, when necessary, to inform qualitative adjustments, the Bank used a second scenario, Moody's Analytics' November 2023 S2 scenario, that differs in terms of severity. For additional information related to the Company's ACL, see Note 6 in the Notes to Consolidated Financial Statements in Item 8 of this Annual Report on Form 10-K.
Because current economic conditions and forecasts can change and future events are inherently difficult to predict, the anticipated amount of estimated credit losses on loans, and therefore the appropriateness of the ACL, could change significantly. It is difficult to estimate how potential changes in any one economic factor or input might affect the overall allowance because a wide variety of factors and inputs are considered in estimating the allowance and changes in those factors and inputs considered may not occur at the same rate and may not be consistent across all product types. Additionally, changes in factors and inputs may be directionally inconsistent, such that improvement in one factor may offset deterioration in others. Management believes that the ACL was adequate as of December 31, 2023.
Business Combinations
The Company accounts for business combinations using the acquisition method of accounting. Under this accounting method, the acquired company’s assets and liabilities are recorded at fair value at the date of the acquisition, except as provided for by the applicable accounting guidance, and the results of operations of the acquired company are combined with the acquiree’s results from the date of the acquisition forward. The difference between the purchase price and the fair value of
44
Table of Contents
the net assets acquired (including identifiable intangible assets) is recorded as goodwill. Management uses significant estimates and assumptions to value such items, including projected cash flows, repayment rates, default rates and losses assuming default, discount rates, and realizable collateral values. The ACL for PCD loans is recognized within acquisition accounting. The ACL for non-PCD assets is recognized as provision for credit losses in the same reporting period as the acquisition. Fair value adjustments are amortized or accreted into the statement of operations over the estimated life of the acquired assets or assumed liabilities. The purchase date valuations and any subsequent adjustments determine the amount of goodwill recognized in connection with the acquisition. The use of different assumptions could produce significantly different valuation results, which could have material positive or negative effects on our results of operations.
The determination of fair values is based on valuations using management’s assumptions of future growth rates, future attrition, discount rates, multiples of earnings or other relevant factors. In addition, the Company engages third-party specialists to assist in the development of fair values. Preliminary estimates of fair values may be adjusted for a period of time subsequent to the effective time of the acquisition if new information is obtained about facts and circumstances that existed as of the effective time of the acquisition that, if known, would have affected the measurement of the amounts recognized as of that date. Adjustments recorded during this period are recognized in the current reporting period. Management uses various valuation methodologies to estimate the fair value of these assets and liabilities and often involves a significant degree of judgment, particularly when liquid markets do not exist for the particular item being valued. Examples of such items include loans, deposits, identifiable intangible assets, and certain other assets and liabilities.
Changes in these factors, as well as downturns in economic or business conditions, could have a significant adverse impact on the carrying value of assets, including goodwill and liabilities, which could result in impairment losses affecting our financial statements as a whole and our banking subsidiary in which the goodwill is recorded.
Goodwill
Goodwill is tested for impairment at the reporting unit level on an annual basis as of October 31 each year, and more frequently if events or circumstances indicate that there may be impairment. Goodwill impairment is determined by comparing the fair value of a reporting unit to its carrying amount. If the fair value of the reporting unit is less than its carrying value, the difference is the amount of impairment and goodwill is written down to the fair value of the reporting unit. The Company has a single reporting unit.
In testing goodwill, the Company may assess qualitative factors to determine whether it is more likely than not that the fair value of the reporting unit is less than its carrying amount. In this qualitative assessment, the Company evaluates events and circumstances which may include, but are not limited to: the general economic environment; banking industry and market conditions; a significant adverse change in legal factors; significant decline in our stock price and market capitalization; unanticipated competition; the testing for recoverability of a significant asset group within the reporting unit; and an adverse action or assessment by a regulator.
If the quantitative impairment test is required or the decision to bypass the qualitative assessment is elected, the Company performs the goodwill impairment test by comparing the fair value of a reporting unit with its carrying amount, including goodwill. The determination of the fair value of a reporting unit is a subjective process that involves the use of estimates and judgments about economic and industry factors and the growth and earnings prospects of the Bank. Variability in the market and changes in assumptions or subjective measurements used to estimate fair value are reasonably possible and may have a material impact on our consolidated financial statements or results of operations.
Based on the results of the annual goodwill impairment test, it was determined that no goodwill impairment charges were required as our single reporting unit’s fair value exceeded its carrying amount. As of December 31, 2023, we determined there were no events or circumstances which would more likely than not reduce the fair value of our reporting unit below its carrying amount.
RECENT ACCOUNTING PRONOUNCEMENTS
Information regarding Recent Accounting Pronouncements is included in Note 1 of the Notes to Consolidated Financial Statements in Item 8 below.
45
Table of Contents
RESULTS OF OPERATIONS
As of December 31, 2023, Columbia's financial results for any periods ended prior to February 28, 2023, the Merger Date, reflect UHC results only on a standalone basis. Accordingly, Columbia's reported financial results for the first quarter of 2023 reflect only UHC financial results through the closing of the Merger. As a result of these two factors, Columbia's financial results for the year ended December 31, 2023, may not be directly comparable to prior or future reported periods.
Comparison of current year to prior year
For the year ended December 31, 2023, the Company had net income of $348.7 million, compared to net income of $336.8 million for the same period in the prior year. The increase was mainly attributable to an increase in net interest income, partially offset by increases in non-interest expense and the provision for credit losses. The increase in net interest income was due to higher loan interest income from increasing rates and higher average loan and lease balances, as well as the addition of historical Columbia portfolios. In addition to the favorable impact of higher interest rates, the increase in net interest income is due to the impact of purchase accounting accretion and amortization that was $253.6 million for the year ended December 31, 2023. These increases were partially offset by higher funding costs. The increase in non-interest expense was mainly driven by higher salaries and employee benefits, merger-related expense, and intangible amortization, all of which were impacted by the Merger. The change in the provision was primarily due to the initial provision for historical Columbia non-PCD loans, in addition to changes in the economic forecasts used in credit models and portfolio migration trends.
The following table presents the return on average assets (GAAP), average common shareholders' equity (GAAP), and average tangible common shareholders' equity (non-GAAP) for the years ended December 31, 2023, 2022, and 2021. For each period presented, the table includes the calculated ratios based on reported net income. To the extent return on average common shareholders' equity is used to compare our performance with other financial institutions that do not have merger and acquisition-related intangible assets, we believe it is beneficial to also consider the return on average tangible common shareholders' equity. The return on average tangible common shareholders' equity is calculated by dividing net income by average shareholders' common equity less average goodwill and other intangible assets, net (excluding MSR). The return on average tangible common shareholders' equity is considered a non-GAAP financial measure and should be viewed in conjunction with the return on average common shareholders' equity.
Return on Average Assets, Common Shareholders' Equity and Tangible Common Shareholders' Equity
For the Years Ended December 31, 2023, 2022, and 2021:
| (dollars in thousands) | 2023 | 2022 | 2021 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Return on average assets | 0.70 | % | 1.09 | % | 1.39 | % | ||||
| Return on average common shareholders' equity | 7.81 | % | 13.07 | % | 15.56 | % | ||||
| Return on average tangible common shareholders' equity | 11.46 | % | 13.11 | % | 15.63 | % | ||||
| Calculation of average common tangible shareholders' equity: | ||||||||||
| Average common shareholders' equity | $ | 4,466,725 | $ | 2,575,577 | $ | 2,700,711 | ||||
| Less: average goodwill and other intangible assets, net | 1,423,075 | 6,847 | 12,057 | |||||||
| Average tangible common shareholders' equity | $ | 3,043,650 | $ | 2,568,730 | $ | 2,688,654 |
Additionally, management believes tangible common equity and the tangible common equity ratio are meaningful measures of capital adequacy. Columbia believes the exclusion of certain intangible assets in the computation of tangible common equity and the tangible common equity ratio provides a meaningful base for period-to-period and company-to-company comparisons, which management believes will assist investors in analyzing the operating results and capital of the Company. Tangible common equity is calculated as total shareholders' equity less goodwill and other intangible assets, net (excluding MSR). In addition, tangible assets are total assets less goodwill and other intangible assets, net (excluding MSR). The tangible common equity ratio is calculated as tangible common shareholders' equity divided by tangible assets. Tangible common equity and the tangible common equity ratio are considered non-GAAP financial measures and should be viewed in conjunction with total shareholders' equity and the total shareholders' equity ratio.
46
Table of Contents
The following table provides a reconciliation of ending shareholders' equity (GAAP) to ending tangible common equity (non-GAAP), and ending assets (GAAP) to ending tangible assets (non-GAAP) as of December 31, 2023, and 2022:
| (dollars in thousands) | December 31, 2023 | December 31, 2022 | ||||
|---|---|---|---|---|---|---|
| Total shareholders' equity | $ | 4,995,034 | $ | 2,479,826 | ||
| Subtract: | ||||||
| Goodwill | 1,029,234 | — | ||||
| Other intangible assets, net | 603,679 | 4,745 | ||||
| Tangible common shareholders' equity | $ | 3,362,121 | $ | 2,475,081 | ||
| Total assets | $ | 52,173,596 | $ | 31,848,639 | ||
| Subtract: | ||||||
| Goodwill | 1,029,234 | — | ||||
| Other intangible assets, net | 603,679 | 4,745 | ||||
| Tangible assets | $ | 50,540,683 | $ | 31,843,894 | ||
| Total shareholders' equity to total assets ratio | 9.57 | % | 7.79 | % | ||
| Tangible common equity ratio | 6.65 | % | 7.77 | % |
Non-GAAP financial measures have inherent limitations, are not required to be uniformly applied, and are not reviewed or audited. Although we believe these non-GAAP financial measures are frequently used by stakeholders in the evaluation of a company, they have limitations as analytical tools, and should not be considered in isolation or as a substitute for analyses of results as reported under GAAP.
NET INTEREST INCOME
Net interest income for 2023 increased by $723.2 million or 68% compared to the same period in 2022, due primarily to a $1.1 billion increase in loan interest income resulting from higher average rates and higher average loan and lease balances, attributable to the addition of historical Columbia portfolios and organic growth over the past year, as well as ten months of purchase accounting accretion and amortization, partially offset by a $413.5 million increase in interest expense on deposits as a result of the higher rate environment and higher average balances in deposits, largely due to the Merger, and a $234.0 million increase in term borrowings to support liquidity due to industry-wide deposit balance contraction, general liquidity management, and loan and lease growth that outpaced deposit growth during 2023 when acquired balances are excluded.
The net interest margin (net interest income as a percentage of average interest-earning assets) on a fully tax equivalent basis was 3.91% for 2023, an increase of 29 basis points compared to 2022. This increase primarily resulted from an increase in the average yields on interest-earning assets due to the higher rate environment and ten months of purchase accounting accretion and amortization, which more than offset correspondingly higher funding costs.
The yield on loans and leases for 2023 increased by 166 basis points as compared to 2022, primarily attributable to the rising interest rate environment and purchase accounting accretion and amortization related to the Merger.
The cost of interest-bearing liabilities increased 209 basis points for 2023, as compared to 2022, due to a higher mix of higher-cost time deposits and term borrowings, as well as rising interest rates driving up the cost of other deposits. Our net interest income is affected by changes in the amount and mix of interest-earning assets and interest-bearing liabilities, as well as changes in the yields earned on interest-earning assets and rates paid on deposits and borrowed funds.
The Federal Reserve increased the target range for the federal funds rate by 5.25% between March 2022 and July 2023, which marked the final increase to the federal funds rate to date during the current interest rate cycle. During that period, our net interest margin expanded as our asset sensitive balance sheet became increasingly profitable due to active rate increases by the Federal Reserve. Since the Federal Reserve ceased increasing the federal funds rate, we have experienced an increase in our funding costs that outpaces the increase in our earning asset yields as our deposits have continued to reprice higher and our funding base has experienced a shift toward higher-cost sources as Federal Reserve actions have reduced available liquidity within the banking industry. As a result, our net interest margin contracted from 3.93% in August 2023 to 3.63% in December 2023 due to the impact of higher funding costs and minimal change to the average yield on earning assets.
47
Table of Contents
Our cost of funds in 2023 was significantly impacted by higher balances in non-core funding sources such as brokered deposits and term borrowings, which carry a higher rate of interest as compared to our core deposit funding base. These balances, along with higher balances in public funds, time deposits, and other higher-cost deposit categories contributed to an increase in our cost of interest bearing deposits and interest bearing liabilities to 2.71% and 3.15% in December 2023, from 1.97% and 2.72% in August 2023, respectively. The cost of interest bearing deposits and interest bearing liabilities as of December 31, 2023 (the “spot rate”) was 2.75% and 3.19%, respectively, detailing that our cost of funds continued to increase through the month of December. Additional shifts in our funding mix will likely continue to pressure our cost of funds in 2024. Financial statement Note 13 – Interest-Bearing Deposits provides additional detail on the pricing characteristics of our time and brokered deposits scheduled to mature during 2024. As of December 31, 2023, we had approximately $6.0 billion in time deposits, including $2.6 billion in brokered time deposits, with a weighted average rate of 4.66% maturing in 2024.
48
Table of Contents
The following table presents condensed average balance sheet information, together with interest income and yields on average interest-earning assets, and interest expense and rates paid on average interest-bearing liabilities for the years ended December 31, 2023, 2022, and 2021:
| 2023 | 2022 | 2021 | ||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Average Balance | Interest Income or Expense | Average Yields or Rates | Average Balance | Interest Income or Expense | Average Yields or Rates | Average Balance | Interest Income or Expense | Average Yields or Rates | |||||||||||||||||||||||
| INTEREST-EARNING ASSETS: | ||||||||||||||||||||||||||||||||
| Loans held for sale | $ | 87,675 | $ | 3,871 | 4.42 | % | $ | 208,141 | $ | 8,812 | 4.23 | % | $ | 500,070 | $ | 15,149 | 3.03 | % | ||||||||||||||
| Loans and leases (1) | 35,412,594 | 2,109,744 | 5.95 | % | 24,225,518 | 1,041,446 | 4.29 | % | 21,925,108 | 875,366 | 3.99 | % | ||||||||||||||||||||
| Taxable securities | 7,479,573 | 289,944 | 3.88 | % | 3,343,721 | 72,702 | 2.17 | % | 3,321,142 | 61,717 | 1.86 | % | ||||||||||||||||||||
| Non-taxable securities (2) | 740,376 | 28,236 | 3.81 | % | 216,943 | 6,669 | 3.07 | % | 248,256 | 7,458 | 3.00 | % | ||||||||||||||||||||
| Temporary investments and interest-bearing cash | 2,147,348 | 111,659 | 5.20 | % | 1,561,808 | 19,706 | 1.26 | % | 2,936,273 | 3,864 | 0.13 | % | ||||||||||||||||||||
| Total interest earning assets (1)(2) | 45,867,566 | 2,543,454 | 5.54 | % | 29,556,131 | 1,149,335 | 3.88 | % | 28,930,849 | 963,554 | 3.33 | % | ||||||||||||||||||||
| Goodwill and other intangible assets | 1,423,075 | 6,847 | 12,057 | |||||||||||||||||||||||||||||
| Other assets | 2,205,678 | 1,254,418 | 1,324,466 | |||||||||||||||||||||||||||||
| Total assets | $ | 49,496,319 | $ | 30,817,396 | $ | 30,267,372 | ||||||||||||||||||||||||||
| INTEREST-BEARING LIABILITIES: | ||||||||||||||||||||||||||||||||
| Interest-bearing demand deposits | $ | 6,280,333 | $ | 97,162 | 1.55 | % | $ | 3,886,390 | $ | 8,185 | 0.21 | % | $ | 3,462,035 | $ | 1,865 | 0.05 | % | ||||||||||||||
| Money market deposits | 9,962,837 | 185,035 | 1.86 | % | 7,552,666 | 26,415 | 0.35 | % | 7,624,707 | 5,964 | 0.08 | % | ||||||||||||||||||||
| Savings deposits | 2,994,333 | 3,384 | 0.11 | % | 2,411,448 | 880 | 0.04 | % | 2,200,608 | 729 | 0.03 | % | ||||||||||||||||||||
| Time deposits | 4,743,615 | 176,073 | 3.71 | % | 1,743,988 | 12,715 | 0.73 | % | 2,217,464 | 18,593 | 0.84 | % | ||||||||||||||||||||
| Total interest-bearing deposits | 23,981,118 | 461,654 | 1.93 | % | 15,594,492 | 48,195 | 0.31 | % | 15,504,814 | 27,151 | 0.18 | % | ||||||||||||||||||||
| Repurchase agreements and federal funds purchased | 269,853 | 3,923 | 1.45 | % | 465,600 | 997 | 0.21 | % | 454,994 | 280 | 0.06 | % | ||||||||||||||||||||
| Borrowings | 4,522,656 | 242,914 | 5.37 | % | 226,665 | 8,920 | 3.94 | % | 195,985 | 2,838 | 1.45 | % | ||||||||||||||||||||
| Junior and other subordinated debentures | 421,195 | 37,665 | 8.94 | % | 399,568 | 19,889 | 4.98 | % | 369,259 | 12,127 | 3.28 | % | ||||||||||||||||||||
| Total interest-bearing liabilities | 29,194,822 | 746,156 | 2.56 | % | 16,686,325 | 78,001 | 0.47 | % | 16,525,052 | 42,396 | 0.26 | % | ||||||||||||||||||||
| Non-interest-bearing deposits | 14,927,443 | 11,053,921 | 10,669,531 | |||||||||||||||||||||||||||||
| Other liabilities | 907,329 | 501,573 | 372,078 | |||||||||||||||||||||||||||||
| Total liabilities | 45,029,594 | 28,241,819 | 27,566,661 | |||||||||||||||||||||||||||||
| Common equity | 4,466,725 | 2,575,577 | 2,700,711 | |||||||||||||||||||||||||||||
| Total liabilities and shareholders' equity | $ | 49,496,319 | $ | 30,817,396 | $ | 30,267,372 | ||||||||||||||||||||||||||
| NET INTEREST INCOME (2) | $ | 1,797,298 | $ | 1,071,334 | $ | 921,158 | ||||||||||||||||||||||||||
| NET INTEREST SPREAD (2) | 2.98 | % | 3.41 | % | 3.07 | % | ||||||||||||||||||||||||||
| NET INTEREST INCOME TO EARNING ASSETS OR NET INTEREST MARGIN | 3.91 | % | 3.62 | % | 3.18 | % |
(1)Non-accrual loans and leases are included in the average balance.
(2)Tax-exempt income has been adjusted to a tax equivalent basis at a 21% tax rate. The amount of such adjustment was an addition to recorded income of approximately $4.1 million, $1.3 million, and $1.5 million for the years ended December 31, 2023, 2022, and 2021, respectively.
49
Table of Contents
The following table sets forth a summary of the changes in tax equivalent net interest income due to changes in average asset and liability balances (volume) and changes in average rates (rate) for 2023 compared to 2022, as well as between 2022 and 2021. Changes in tax equivalent interest income and expense, which are not attributable specifically to either volume or rate, are allocated proportionately between both variances.
| 2023 compared to 2022 | 2022 compared to 2021 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Increase (decrease) in interest income and expense due to changes in | Increase (decrease) in interest income and expense due to changes in | |||||||||||||||||||||
| (in thousands) | Volume | Rate | Total | Volume | Rate | Total | ||||||||||||||||
| Interest-earning assets: | ||||||||||||||||||||||
| Loans held for sale | $ | (5,304) | $ | 363 | $ | (4,941) | $ | (10,935) | $ | 4,598 | $ | (6,337) | ||||||||||
| Loans and leases | 581,254 | 487,044 | 1,068,298 | 97,290 | 68,790 | 166,080 | ||||||||||||||||
| Taxable securities | 133,038 | 84,204 | 217,242 | 422 | 10,563 | 10,985 | ||||||||||||||||
| Non-taxable securities (1) | 19,611 | 1,956 | 21,567 | (959) | 170 | (789) | ||||||||||||||||
| Temporary investments and interest-bearing deposits | 9,861 | 82,092 | 91,953 | (2,612) | 18,454 | 15,842 | ||||||||||||||||
| Total interest-earning assets (1) | 738,460 | 655,659 | 1,394,119 | 83,206 | 102,575 | 185,781 | ||||||||||||||||
| Interest-bearing liabilities: | ||||||||||||||||||||||
| Interest-bearing demand deposits | 7,873 | 81,104 | 88,977 | 255 | 6,065 | 6,320 | ||||||||||||||||
| Money market deposits | 10,935 | 147,685 | 158,620 | (57) | 20,508 | 20,451 | ||||||||||||||||
| Savings deposits | 259 | 2,245 | 2,504 | 73 | 78 | 151 | ||||||||||||||||
| Time deposits | 48,352 | 115,006 | 163,358 | (3,648) | (2,230) | (5,878) | ||||||||||||||||
| Repurchase agreements and federal funds purchased | (810) | 3,736 | 2,926 | 348 | 369 | 717 | ||||||||||||||||
| Borrowings | 229,574 | 4,420 | 233,994 | 508 | 5,574 | 6,082 | ||||||||||||||||
| Junior and other subordinated debentures | 1,131 | 16,645 | 17,776 | 1,066 | 6,696 | 7,762 | ||||||||||||||||
| Total interest-bearing liabilities | 297,314 | 370,841 | 668,155 | (1,455) | 37,060 | 35,605 | ||||||||||||||||
| Net increase in net interest income (1) | $ | 441,146 | $ | 284,818 | $ | 725,964 | $ | 84,661 | $ | 65,515 | $ | 150,176 |
(1) Tax-exempt income has been adjusted to a tax equivalent basis at a 21% tax rate.
PROVISION FOR CREDIT LOSSES
The Company had a $213.2 million provision for credit losses for 2023, as compared to an $84.0 million provision for credit losses for 2022. The increase is primarily driven by the initial provision for historical Columbia non-PCD loans of $88.4 million, changes in the economic forecast used in credit models, organic growth in the loan and lease portfolio, and portfolio migration trends. As a percentage of average outstanding loans and leases, the provision for credit losses recorded for 2023 was 0.60%, as compared to 0.35% for the prior period.
Net charge-offs were $96.7 million for 2023, or 0.27% of average loans and leases, compared to net charge-offs of $30.9 million, or 0.13% of average loans and leases, for 2022. The majority of net charge-offs relate to leases and equipment finance loans, included within the commercial loan portfolio.
Typically, loans in non-accrual status will not have an ACL as they will be written down to their net realizable value or charged off. However, the net realizable value for homogeneous leases and equipment finance agreements are determined by the loss given default calculated by the CECL model, and therefore homogeneous leases and equipment finance agreements on non-accrual will have an ACL amount until they become 181 days past due, at which time they are charged off. The non-accrual leases and equipment finance agreements of $28.4 million as of December 31, 2023 have a related ACL of $24.7 million, with the remaining loans written down to the estimated fair value of the collateral, less estimated costs to sell, and are expected to be resolved with no additional material loss, absent further decline in market prices.
50
Table of Contents
NON-INTEREST INCOME
The following table presents the key components of non-interest income and the related dollar and percentage change for the years ended December 31, 2023 and 2022:
| 2023 compared to 2022 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2023 | 2022 | Change Amount | Change Percent | ||||||||||
| Service charges on deposits | $ | 65,525 | $ | 48,365 | $ | 17,160 | 35 | % | ||||||
| Card-based fees | 55,263 | 37,370 | 17,893 | 48 | % | |||||||||
| Financial services and trust revenue | 13,471 | 90 | 13,381 | nm | ||||||||||
| Residential mortgage banking revenue, net | 16,789 | 106,859 | (90,070) | (84) | % | |||||||||
| Gain on sale of debt securities, net | 13 | 2 | 11 | nm | ||||||||||
| Gain (loss) on equity securities, net | 2,300 | (7,099) | 9,399 | (132) | % | |||||||||
| Gain on loan and lease sales, net | 4,414 | 6,696 | (2,282) | (34) | % | |||||||||
| Bank owned life insurance income | 15,624 | 8,253 | 7,371 | 89 | % | |||||||||
| Other income (loss) | 30,528 | (1,008) | 31,536 | nm | ||||||||||
| Total non-interest income | $ | 203,927 | $ | 199,528 | $ | 4,399 | 2 | % | ||||||
| nm = not meaningful and applies to percentages +/- 500% |
Service charges on deposits were impacted by a 46% increase in average deposits in 2023 compared to 2022, primarily due to the Merger, which resulted in an increase in service charges in 2023 compared to 2022 due to the higher volume of overall deposits as a combined company.
Card-based fees increased in 2023 compared to 2022 mainly due to the Merger and ten months of combined operations. The largest drivers in the increase were debit interchange fees and merchant processing fees, which were impacted by the higher volume of transactions associated with the larger client base as a combined company.
Financial services and trust revenue increased in 2023 compared to 2022, primarily due to the Merger and ten months of combined operations. The largest drivers in the increase were in brokerage service revenue related to wealth management and trust services based on increased volume with the larger client base.
Residential mortgage banking revenue decreased for 2023, compared to 2022. The variance was due to a net fair value loss of $28.5 million related to the MSR asset for the year ended December 31, 2023, compared to a net fair value gain of $22.8 million for the same period in 2022, which is net of MSR hedge losses of $4.7 million for the current year compared to $14.5 million in the prior year. In addition, revenue from origination and sale of mortgages decreased by $34.8 million compared to the prior period due to a 76% decline in closed loan volume of for-sale mortgages. The Company undertook several strategic actions in 2022 and 2023 to restructure its mortgage business given lower mortgage origination volume in the higher rate environment and a focus on relationship banking that drives balanced growth in loans, deposits, and core fee income. These changes were intended to reduce expenses, limit the impact of fair value changes to the statement of operations, and moderate portfolio mortgage growth, and they include the sale of approximately one-third of the MSR portfolio in September 2023, which related to a non-relationship component of the serviced loan portfolio. This sale had a small contribution to the decrease in mortgage banking revenue during 2023 as servicing income declined in the fourth quarter of 2023 due to a smaller serviced loan portfolio. Due to the smaller portfolio of serviced loans, mortgage banking revenue is expected to be lower in 2024, consistent with the fourth quarter of 2023.
51
Table of Contents
The following table presents our residential mortgage banking revenues for the years ended December 31, 2023 and 2022:
| (dollars in thousands) | 2023 | 2022 | ||||
|---|---|---|---|---|---|---|
| Origination and sale | $ | 11,881 | $ | 46,712 | ||
| Servicing | 33,417 | 37,358 | ||||
| Change in fair value of MSR asset: | ||||||
| Changes due to collection/realization of expected cash flows over time | (17,694) | (20,272) | ||||
| Changes in valuation inputs or assumptions (1) | (6,122) | 57,537 | ||||
| MSR hedge loss | (4,693) | (14,476) | ||||
| Residential mortgage banking revenue, net | $ | 16,789 | $ | 106,859 | ||
| Loans Held for Sale Production Statistics: | ||||||
| Closed loan volume for-sale | $ | 441,568 | $ | 1,839,466 | ||
| Gain on sale margin | 2.69 | % | 2.54 | % |
(1)The changes in valuation inputs and assumptions principally reflect changes in discount rates and prepayment speeds, which are primarily affected by changes in interest rates.
Other income (loss) in 2023 compared to 2022 increased primarily due to a favorable change in the fair value of certain loans held for investment resulting in a fair value gain of $2.6 million for the year ended December 31, 2023 as compared to a fair value loss of $58.5 million for the year ended December 31, 2022; fair value changes for these loans have an inverse relationship with relevant interest rate changes during the year. The favorable change between periods was partially offset by a decrease in swap derivatives fair value, resulting in a loss of $4.6 million for the year ended December 31, 2023 compared to a gain of $16.2 million in the prior year period, resulting in an unfavorable change of $20.8 million, as well as other miscellaneous fluctuations in income.
NON-INTEREST EXPENSE
The following table presents the key elements of non-interest expense and the related dollar and percentage change for the years ended December 31, 2023 and 2022:
| 2023 compared to 2022 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | 2023 | 2022 | Change Amount | Change Percent | ||||||||||
| Salaries and employee benefits | $ | 616,103 | $ | 441,226 | $ | 174,877 | 40 | % | ||||||
| Occupancy and equipment, net | 183,480 | 138,451 | 45,029 | 33 | % | |||||||||
| Communications | 16,252 | 10,429 | 5,823 | 56 | % | |||||||||
| Marketing | 11,399 | 6,540 | 4,859 | 74 | % | |||||||||
| Services | 57,641 | 51,323 | 6,318 | 12 | % | |||||||||
| FDIC assessments | 71,402 | 13,964 | 57,438 | 411 | % | |||||||||
| Intangible amortization | 111,296 | 4,095 | 107,201 | nm | ||||||||||
| Merger-related expenses | 171,659 | 17,356 | 154,303 | nm | ||||||||||
| Other expenses | 73,468 | 51,566 | 21,902 | 42 | % | |||||||||
| Total non-interest expense | $ | 1,312,700 | $ | 734,950 | $ | 577,750 | 79 | % | ||||||
| nm = not meaningful and applies to percentages +/- 500% |
Salaries and employee benefits increased for 2023, as compared to 2022, primarily due to our employee base increasing by approximately 1,500, or 43%, compared to December 31, 2022, mostly attributable to the Merger. The current year includes ten months of expense as a combined company with a larger employee base.
Occupancy and equipment, net increased for 2023, compared to 2022, due mainly to an increase in branch locations and software costs related to the Merger.
52
Table of Contents
FDIC assessments increased for 2023, as compared to 2022, due to $32.9 million in expense related to the FDIC special assessment to replenish the Deposit Insurance Fund following bank closures in March 2023, in addition to an increase in the deposit insurance assessment rates by two basis points for all insured depository institutions in 2023, and the impact of having a larger balance sheet as a result of the Merger.
Intangible amortization increased for 2023, as compared to 2022, due to amortization associated with the core deposit intangible added as a result of the Merger.
Merger-related expense increased for 2023, as compared to 2022, with significant expenses due to the completion of the Merger in the first quarter of 2023. These expenses include acquisition-related expenses, facility closure related costs, customer communications, restructuring expenses (including associate severance and retention charges) and expenses related to conversions of systems, including consulting costs. Merger-related expenses are expected to decrease in 2024, as we completed systems integrations in 2023. Refer to Note 2 - Business Combination for the breakout of merger-related expense.
Other expense increased for 2023, as compared to 2022, which included an increase of $11.8 million related to state and local taxes due to locations added with the Merger, as well as miscellaneous fluctuations in other expenses captured in this category.
While the Merger drove increases across expense categories as the Company is now significantly larger, the expense run rate of the combined organization benefits from $143 million in annualized merger-related cost savings, net of associated reinvestments, which were achieved as of December 31, 2023 and compare favorably to our original $135 million target announced in October 2021.
INCOME TAXES
Our consolidated effective tax rate as a percentage of pre-tax income for 2023 was 26.0%, compared to 25.3% for 2022. The 2023 effective tax rate differed from the federal statutory rate of 21% principally because of state taxes, net tax-exempt income on investment securities, non-deductible FDIC assessments, and tax credits and benefits arising from low-income housing investments. Refer to Note 12 - Income Taxes for more information about the Company's taxes.
FINANCIAL CONDITION
CASH AND CASH EQUIVALENTS
Cash and cash equivalents were $2.2 billion as of December 31, 2023, compared to $1.3 billion at December 31, 2022. The increase is mainly due to an increase in borrowings to support short-term liquidity, as there was reduced available liquidity within the banking industry as a result recent volatility in response to the bank failures in early 2023.
INVESTMENT SECURITIES
The composition of our investment securities portfolio reflects management's investment strategy of maintaining an appropriate level of liquidity while providing a relatively stable source of interest income. The investment securities portfolio provides a vehicle for the investment of available funds, a source of liquidity (by pledging as collateral or through repurchase agreements) and collateral for certain public funds deposits.
Equity and other securities consist primarily of investments in fixed income mutual funds to support our CRA initiatives and securities invested in rabbi trusts for the benefit of certain current or former executives and employees as required by the underlying agreements. Equity and other securities were $77.0 million at December 31, 2023, compared to $73.0 million as of December 31, 2022. This increase is primarily due to an increase in rabbi trust assets of $2.3 million due to the Merger.
53
Table of Contents
Investment debt securities available for sale were $8.8 billion as of December 31, 2023, compared to $3.2 billion as of December 31, 2022. The increase was primarily due to the addition of $6.2 billion in securities acquired at fair value through the Merger, which were categorized as available for sale. Following the close of the Merger, we restructured a portion of the historical Columbia securities portfolio during the first week of March by selling $1.2 billion of securities and purchasing $919.2 million of securities with the proceeds. The restructure transactions resulted in no gain or loss on the statement of operations. Purchases included agencies, mortgage-backed securities, and collateralized mortgage obligation. The restructuring reduced the potential adverse impact to net interest income of a declining interest rate environment as we believe this scenario presents more risk to net interest income than a "higher-for-longer" interest rate scenario. The net unrealized loss on investment securities available for sale decreased by $109.2 million between December 31, 2023 and December 31, 2022.
The following tables present the par value, amortized cost, unrealized gains, unrealized losses, and approximate fair values of debt securities as available for sale and held to maturity investment debt securities portfolio by major type as of the dates presented:
| December 31, 2023 | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Current Par | Amortized Cost | Unrealized Gains | Unrealized Losses | Fair Value | % of Portfolio | ||||||||||||||||
| Available for sale: | ||||||||||||||||||||||
| U.S. Treasury and agencies | $ | 1,546,374 | $ | 1,551,074 | $ | 6,192 | $ | (78,874) | $ | 1,478,392 | 17 | % | ||||||||||
| Obligations of states and political subdivisions | 1,135,345 | 1,073,264 | 20,451 | (21,610) | 1,072,105 | 12 | % | |||||||||||||||
| Mortgage-backed securities and collateralized mortgage obligations | 7,103,633 | 6,638,439 | 28,558 | (387,624) | 6,279,373 | 71 | % | |||||||||||||||
| Total available for sale securities | $ | 9,785,352 | $ | 9,262,777 | $ | 55,201 | $ | (488,108) | $ | 8,829,870 | 100 | % | ||||||||||
| Held to maturity: | ||||||||||||||||||||||
| Mortgage-backed securities and collateralized mortgage obligations | $ | 3,564 | $ | 2,300 | $ | 725 | $ | — | $ | 3,025 | 100 | % | ||||||||||
| Total held to maturity securities | $ | 3,564 | $ | 2,300 | $ | 725 | $ | — | $ | 3,025 | 100 | % |
| December 31, 2022 | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Current Par | Amortized Cost | Unrealized Gains | Unrealized Losses | Fair Value | % of Portfolio | ||||||||||||||||
| Available for sale: | ||||||||||||||||||||||
| U.S. Treasury and agencies | $ | 1,007,753 | $ | 1,035,532 | $ | — | $ | (99,358) | $ | 936,174 | 29 | % | ||||||||||
| Obligations of states and political subdivisions | 289,590 | 297,610 | 231 | (28,041) | 269,800 | 8 | % | |||||||||||||||
| Mortgage-backed securities and collateralized mortgage obligations | 2,371,329 | 2,405,139 | 3 | (414,950) | 1,990,192 | 63 | % | |||||||||||||||
| Total available for sale securities | $ | 3,668,672 | $ | 3,738,281 | $ | 234 | $ | (542,349) | $ | 3,196,166 | 100 | % | ||||||||||
| Held to maturity: | ||||||||||||||||||||||
| Mortgage-backed securities and collateralized mortgage obligations | $ | 3,873 | $ | 2,476 | $ | 721 | $ | — | $ | 3,197 | 100 | % | ||||||||||
| Total held to maturity securities | $ | 3,873 | $ | 2,476 | $ | 721 | $ | — | $ | 3,197 | 100 | % |
54
Table of Contents
The following table presents information regarding the amortized cost, fair value, average yield, and maturity structure of the investment portfolio as of December 31, 2023:
| (dollars in thousands) | Amortized Cost | Fair Value | Average Yield (1) | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| U.S. treasury and agencies | ||||||||||
| One year or less | $ | 59,019 | $ | 58,050 | 2.78 | % | ||||
| One to five years | 1,272,107 | 1,218,008 | 3.00 | % | ||||||
| Five to ten years | 219,948 | 202,334 | 2.89 | % | ||||||
| Over ten years | — | — | — | % | ||||||
| Total U.S. treasury and agencies | 1,551,074 | 1,478,392 | 2.97 | % | ||||||
| Obligations of states and political subdivisions | ||||||||||
| One year or less | 39,992 | 39,843 | 3.71 | % | ||||||
| One to five years | 403,767 | 403,595 | 3.77 | % | ||||||
| Five to ten years | 390,433 | 379,242 | 3.70 | % | ||||||
| Over ten years | 239,072 | 249,425 | 5.24 | % | ||||||
| Total obligations of states and political subdivisions | 1,073,264 | 1,072,105 | 4.09 | % | ||||||
| Other Securities | ||||||||||
| Mortgage-backed securities and collateralized mortgage obligations | 6,640,739 | 6,282,398 | 3.77 | % | ||||||
| Total debt securities | $ | 9,265,077 | $ | 8,832,895 | 3.68 | % |
(1) Weighted average yields are stated on a federal tax equivalent basis of 21%. Weighted average yields for available for sale investments have been calculated on an amortized cost basis.
The mortgage-related securities in the table above include both pooled mortgage-backed issues and high-quality collateralized mortgage obligation structures, with an average duration of 5.4 years. These mortgage-related securities provide yield spread to U.S. Treasury or agency securities; however, the cash flows arising from them can be volatile due to refinancing of the underlying mortgage loans. We review investment securities on an ongoing basis for the presence of impairment, taking into consideration current market conditions, fair value in relationship to cost, extent and nature of the change in fair value, issuer rating changes and trends, whether we intend to sell a security or if it is more likely than not that we will be required to sell the security before recovery of our amortized cost basis of the investment, which may be maturity, and other factors.
The net unrealized loss on historical Columbia securities was eliminated as of February 28, 2023 as part of the reverse merger method of accounting; however, historical Umpqua Bank balances were not marked as part of the Merger. Gross unrealized losses in the available for sale investment portfolio was $488.1 million as of December 31, 2023. This consisted primarily of unrealized losses on mortgage-backed securities and collateralized mortgage obligations of $387.6 million. The unrealized losses were primarily attributable to changes in market interest rates or the widening of market spreads subsequent to the initial purchase of these securities and are not attributable to changes in credit quality. In the opinion of management, no ACL was considered necessary on these debt securities as of December 31, 2023.
RESTRICTED EQUITY SECURITIES
Restricted equity securities were $179.3 million and $47.1 million as of December 31, 2023 and 2022, respectively, the majority of which represents the Bank's investment in the FHLB. The increase is attributable to $101.8 million associated with the Merger, in addition to the purchase of FHLB stock during the period due to increased FHLB borrowing activity. FHLB stock is carried at par and does not have a readily determinable fair value. Ownership of FHLB stock is restricted to the FHLB and member institutions, and can only be purchased and redeemed at par. As of December 31, 2023, the Bank's minimum required investment in FHLB stock was $178.8 million.
55
Table of Contents
LOANS AND LEASES
Total loans and leases outstanding as of December 31, 2023 increased $11.3 billion compared to December 31, 2022. The increase was primarily attributable to the addition of $10.9 billion in net loans acquired through the Merger, noting that net organic growth during the period was partially offset by sales of $743.9 million in loans for the year ended December 31, 2023 and net charge-offs of $117.0 million. We elected to sell $666.3 million in non-relationship jumbo residential mortgage, commercial, and commercial real estate loans during 2023, as these loans were transactional in nature. The loan to deposit ratio as of December 31, 2023 was 90%, as compared to 97% as of December 31, 2022. The decline is primarily related to the Merger as the addition of the historical Columbia loans and deposits during the first quarter of 2023 reduced the ratio to 89% as of March 31, 2023.
The following table presents the concentration distribution of our loan and lease portfolio by major type as of December 31, 2023 and 2022:
| December 31, 2023 | December 31, 2022 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Amount | % | Amount | % | |||||||||
| Commercial real estate | |||||||||||||
| Non-owner occupied term, net | $ | 6,482,940 | 17 | % | $ | 3,894,840 | 15 | % | |||||
| Owner occupied term, net | 5,195,605 | 14 | % | 2,567,761 | 10 | % | |||||||
| Multifamily, net | 5,704,734 | 15 | % | 5,285,791 | 20 | % | |||||||
| Construction & development, net | 1,747,302 | 5 | % | 1,077,346 | 4 | % | |||||||
| Residential development, net | 323,899 | 1 | % | 200,838 | 1 | % | |||||||
| Commercial | |||||||||||||
| Term, net | 5,536,765 | 15 | % | 3,029,547 | 12 | % | |||||||
| Lines of credit & other, net | 2,430,127 | 6 | % | 960,054 | 4 | % | |||||||
| Leases & equipment finance, net | 1,729,512 | 5 | % | 1,706,172 | 6 | % | |||||||
| Residential | |||||||||||||
| Mortgage, net | 6,157,166 | 16 | % | 5,647,035 | 21 | % | |||||||
| Home equity loans & lines, net | 1,938,166 | 5 | % | 1,631,965 | 6 | % | |||||||
| Consumer & other, net | 195,735 | 1 | % | 154,632 | 1 | % | |||||||
| Total, net of deferred fees and costs | $ | 37,441,951 | 100 | % | $ | 26,155,981 | 100 | % |
The following table presents the maturity distribution of our loan portfolios and the rate sensitivity of these loans to changes in interest rates as of December 31, 2023:
| By Maturity | Loans Over One Year by Rate Sensitivity | |||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | One Year or Less | One Through Five Years | Five Through 15 Years | Over 15 Years | Total | Fixed Rate | Floating/Adjustable Rate | |||||||||||||||||||
| Commercial real estate, net | $ | 1,645,014 | $ | 4,538,292 | $ | 8,711,135 | $ | 4,560,039 | $ | 19,454,480 | $ | 5,741,680 | $ | 12,067,786 | ||||||||||||
| Commercial, net | $ | 3,395,316 | $ | 3,978,575 | $ | 2,047,485 | $ | 275,028 | $ | 9,696,404 | $ | 4,121,220 | $ | 2,179,868 | ||||||||||||
| Residential, net | $ | 8,490 | $ | 10,692 | $ | 948,039 | $ | 7,128,111 | $ | 8,095,332 | $ | 3,145,841 | $ | 4,941,001 | ||||||||||||
| Consumer & other, net | $ | 20,506 | $ | 150,194 | $ | 24,358 | $ | 677 | $ | 195,735 | $ | 63,060 | $ | 112,169 |
56
Table of Contents
Commercial Real Estate and Commercial Loans
Commercial real estate and commercial loans are the largest classifications within earning assets, representing 40% and 20%, respectively, of average earning assets for the year ended December 31, 2023, as compared to 41% and 18%, respectively for the year ended December 31, 2022. The increase in commercial real estate and commercial loan balances between December 31, 2023 and December 31, 2022 was driven by the Merger, as well as disciplined loan production that was balanced across our market footprint and product lines, partially offset by commercial real estate and commercial loan sales during the period.
Commercial Real Estate Loans
The commercial real estate portfolio includes loans to developers and institutional sponsors supporting income-producing or for-sale commercial real estate properties. We mitigate our risk on these loans by requiring collateral values that exceed the loan amount and underwriting the loan with projected cash flow in excess of the debt service requirement.
As of December 31, 2023, commercial real estate loans held in our loan portfolio were $19.5 billion, an increase of $6.4 billion compared to December 31, 2022. The increase reflects an increase in loans acquired through the Merger, partially offset by sales in transactional commercial real estate loans during the year. Commercial real estate concentrations are managed with a goal of optimizing geographic and business diversity, primarily in our footprint. Delinquency and non-accrual loan movements over the year suggest a move toward a more normalized credit environment following a phase of exceptional high quality.
Loans secured by office properties represent approximately 8% of our total loan portfolio at December 31, 2023, with a breakout of 57% non-owner occupied, 39% owner occupied, and 4% construction loans. Construction loans represent approximately 29% of office loans repricing in 2024, and excluding these balances, only 12% of our office portfolio reprices through 2025. Office properties located in suburban markets secure the majority of our office portfolio as only 6% of non-owner occupied loans are located in downtown core business districts.
Loans secured by multifamily properties, including construction, represent approximately 19% of the total loan portfolio. These assets continue to perform well due to demand for rental properties in our geographical footprint. Although management believes such concentrations have no more than the normal risk of collectability, a substantial decline in the economy in general, material increases in interest rates, changes in tax policies, tightening credit or refinancing markets, or a decline in real estate values in the Bank's primary market areas in particular, could have an adverse impact on the repayment of these loans.
The following table provides detail on commercial real estate loans by property type:
| December 31, 2023 | December 31, 2022 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | Outstanding | Non-accrual | Outstanding | Non-accrual | |||||||||||
| Commercial real estate loans by property type: | |||||||||||||||
| Multifamily | $ | 6,978,498 | $ | — | $ | 6,024,199 | $ | — | |||||||
| Office | 2,980,240 | 13,335 | 1,794,254 | 647 | |||||||||||
| Industrial | 2,812,295 | 2,053 | 1,523,576 | 421 | |||||||||||
| Retail | 2,083,960 | 3,715 | 1,288,377 | 756 | |||||||||||
| Special Purpose | 1,348,343 | 4,566 | 573,317 | 122 | |||||||||||
| Hotel/Motel | 755,132 | 2,622 | 377,019 | 2,933 | |||||||||||
| Other | 2,496,012 | 2,398 | 1,445,834 | 132 | |||||||||||
| Total commercial real estate loans | $ | 19,454,480 | $ | 28,689 | $ | 13,026,576 | $ | 5,011 |
57
Table of Contents
Commercial Loans
Commercial loans are made to commercial customers for use in normal business operations to finance working capital needs, equipment purchases, or other projects. We focus on borrowers doing business within our geographic markets. Commercial loans are generally underwritten individually and secured with the assets of the company and/or the personal guarantee of the business owners. Lease and equipment financing products are designed to address the diverse financing needs of small to large companies, primarily for the acquisition of equipment. As of December 31, 2023, commercial loans held in our loan portfolio were $9.7 billion, an increase of $4.0 billion compared to December 31, 2022. The increase reflects loans acquired through the Merger, partially offset by commercial loan sales of $499.4 million during 2023, as these loans were transactional in nature.
The leases and equipment finance portfolio represents approximately 18% of the commercial portfolio and 5% of the total loan portfolio. The leasing portfolio has elevated non-performing and charge-offs centered in the trucking or transportation portion of the portfolio. Delinquency and non-accrual loan movements in the transportation and trucking portfolio over the year were anticipated and a slow recovery is expected for this portfolio.
The following table provides detail on commercial loans by industry type:
| December 31, 2023 | December 31, 2022 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (in thousands) | Outstanding | Non-accrual | Outstanding | Non-accrual | |||||||||||
| Commercial loans by industry type: | |||||||||||||||
| Agriculture | $ | 829,555 | $ | 2,167 | $ | 252,324 | $ | 652 | |||||||
| Contractors | 733,531 | 6,143 | 453,602 | 3,721 | |||||||||||
| Dentist | 715,348 | 886 | — | — | |||||||||||
| Finance/Insurance | 754,115 | 3 | 371,716 | 6 | |||||||||||
| Gaming | 532,698 | — | 394,623 | — | |||||||||||
| Healthcare | 312,788 | 2,062 | 190,221 | 1,870 | |||||||||||
| Manufacturing | 736,298 | 2,636 | 481,268 | 2,411 | |||||||||||
| Professional | 445,455 | 3,113 | 337,113 | 1,176 | |||||||||||
| Public Admin | 649,895 | 7 | 450,123 | — | |||||||||||
| Rental and Leasing | 692,101 | 165 | 312,567 | 283 | |||||||||||
| Retail | 225,223 | 1,276 | 175,145 | 276 | |||||||||||
| Support Services | 411,565 | 1,047 | 278,299 | 913 | |||||||||||
| Transportation/Warehousing | 852,735 | 21,951 | 850,869 | 11,609 | |||||||||||
| Wholesale | 673,349 | 396 | 511,958 | 333 | |||||||||||
| Other | 1,131,748 | 3,830 | 635,945 | 2,441 | |||||||||||
| Total commercial portfolio | $ | 9,696,404 | $ | 45,682 | $ | 5,695,773 | $ | 25,691 |
Residential Real Estate Loans
Residential real estate loans represent mortgage loans and lines of credit to consumers for the purchase or refinance of a residence. These loans are generally financed over a 15-year to 30-year term, and in most cases, are extended to borrowers to finance their primary residence. As of December 31, 2023, residential real estate loans held in our loan portfolio were $8.1 billion, an increase of $816.3 million as compared to December 31, 2022. The growth due to the inclusion of loans from the Merger was partially offset by the sale of $159.2 million in non-relationship jumbo residential mortgage loans during 2023, as these loans were transactional in nature. Future decreases in interest rates could result in an increase in the level of refinancing and new originations of residential real estate loans.
58
Table of Contents
Consumer Loans
Consumer loans, including secured and unsecured personal loans, home equity and personal lines of credit, and motor vehicle loans, increased $41.1 million to $195.7 million as of December 31, 2023, as compared to December 31, 2022, reflecting an increase in direct loans directly correlated to the Merger.
ASSET QUALITY AND NON-PERFORMING ASSETS
The following table summarizes our non-performing assets and restructured loans, as of December 31, 2023 and 2022:
| (dollars in thousands) | December 31, 2023 | December 31, 2022 | |||||
|---|---|---|---|---|---|---|---|
| Loans and leases on non-accrual status | |||||||
| Commercial real estate, net | $ | 28,689 | $ | 5,011 | |||
| Commercial, net | 45,682 | 25,691 | |||||
| Total loans and leases on non-accrual status | 74,371 | 30,702 | |||||
| Loans and leases past due 90 days or more and accruing | |||||||
| Commercial real estate, net | 870 | 1 | |||||
| Commercial, net | 8,232 | 7,909 | |||||
| Residential, net (1) | 29,102 | 19,894 | |||||
| Consumer & other, net | 326 | 134 | |||||
| Total loans and leases past due 90 days or more and accruing (1) | 38,530 | 27,938 | |||||
| Total non-performing loans and leases | 112,901 | 58,640 | |||||
| Other real estate owned | 1,036 | 203 | |||||
| Total non-performing assets | $ | 113,937 | $ | 58,843 | |||
| Allowance for credit losses on loans and leases | $ | 440,871 | $ | 301,135 | |||
| Reserve for unfunded commitments | 23,208 | 14,221 | |||||
| Allowance for credit losses | $ | 464,079 | $ | 315,356 | |||
| Asset quality ratios: | |||||||
| Non-performing assets to total assets (1) | 0.22 | % | 0.18 | % | |||
| Non-performing loans and leases to total loans and leases (1) | 0.30 | % | 0.22 | % | |||
| Non-accrual loans and leases to total loans and leases | 0.20 | % | 0.12 | % | |||
| ACL on loan and lease losses to total loans and leases | 1.18 | % | 1.15 | % | |||
| ACL to total loans and leases | 1.24 | % | 1.21 | % | |||
| ACL to non-accrual loans and leases | 624 | % | 1,027 | % | |||
| ACL to total non-performing loans and leases | 411 | % | 538 | % |
(1)Excludes government guaranteed GNMA mortgage loans that Columbia has the right but not the obligation to repurchase that are past due 90 days or more totaling $1.0 million as of December 31, 2023.
As of December 31, 2023, there were approximately $138.1 million of loans and leases, or 0.37% of total loans and leases, modified due to borrowers experiencing financial difficulties, which was accounted for under the guidance per ASU 2022-02 that was adopted in January 2023. Prior to the adoption, as of December 31, 2022, loans of $6.8 million were classified as accruing restructured loans.
A decline in economic conditions and other factors could adversely impact individual borrowers or the loan portfolio in general. Accordingly, there can be no assurance that loans will not become 90 days or more past due, placed on non-accrual status, restructured, or transferred to other real estate owned in the future. As of December 31, 2023, there was an increase in non-performing loans as compared to December 31, 2022, which is representative of a more normalized credit environment.
59
Table of Contents
ALLOWANCE FOR CREDIT LOSSES
The ACL totaled $464.1 million as of December 31, 2023, an increase of $148.7 million from the $315.4 million as of December 31, 2022. The following table shows the activity in the ACL for the years ended December 31, 2023 and 2022:
| (dollars in thousands) | 2023 | 2022 | |||||
|---|---|---|---|---|---|---|---|
| Allowance for credit losses on loans and leases | |||||||
| Balance, beginning of period | $ | 301,135 | $ | 248,412 | |||
| Initial ACL recorded for PCD loans acquired during the period | 26,492 | — | |||||
| Provision for credit losses on loans and leases (1) | 209,979 | 83,605 | |||||
| Charge-offs: | |||||||
| Commercial real estate, net | (803) | (136) | |||||
| Commercial, net | (109,862) | (41,073) | |||||
| Residential, net | (547) | (224) | |||||
| Consumer & other, net | (5,762) | (3,556) | |||||
| Total loans charged-off | (116,974) | (44,989) | |||||
| Recoveries: | |||||||
| Commercial real estate, net | 333 | 384 | |||||
| Commercial, net | 16,884 | 11,029 | |||||
| Residential, net | 1,123 | 662 | |||||
| Consumer & other, net | 1,899 | 2,032 | |||||
| Total recoveries | 20,239 | 14,107 | |||||
| Net (charge-offs) recoveries: | |||||||
| Commercial real estate, net | (470) | 248 | |||||
| Commercial, net | (92,978) | (30,044) | |||||
| Residential, net | 576 | 438 | |||||
| Consumer & other, net | (3,863) | (1,524) | |||||
| Total net charge-offs | (96,735) | (30,882) | |||||
| Balance, end of period | $ | 440,871 | $ | 301,135 | |||
| Reserve for unfunded commitments | |||||||
| Balance, beginning of period | $ | 14,221 | $ | 12,767 | |||
| Initial ACL recorded for unfunded commitments acquired during the period | 5,767 | — | |||||
| Provision for credit losses on unfunded commitments | 3,220 | 1,454 | |||||
| Balance, end of period | 23,208 | 14,221 | |||||
| Total allowance for credit losses | $ | 464,079 | $ | 315,356 | |||
| As a percentage of average loans and leases (annualized): | |||||||
| Net charge-offs | 0.27 | % | 0.13 | % | |||
| Commercial real estate, net | — | % | — | % | |||
| Commercial, net | 1.04 | % | 0.56 | % | |||
| Residential, net | (0.01) | % | (0.01) | % | |||
| Consumer & other, net | 1.93 | % | 0.90 | % | |||
| Provision for credit losses | 0.60 | % | 0.35 | % | |||
| Recoveries as a percentage of charge-offs | 17.30 | % | 31.36 | % |
(1) For the year ended December 31, 2023, the provision for credit losses on loans and leases includes $88.4 million initial provision related to non-PCD loans acquired during the period.
The provision for credit losses includes the provision for credit losses on loans and leases and the provision for unfunded commitments. The increase in the provision is due to the initial provision for historical Columbia non-PCD loans, organic growth in the loan and lease portfolios, updates to the economic forecasts used in credit models, and portfolio migration trends.
60
Table of Contents
The following table sets forth the allocation of the ACLLL and percent of loans and leases in each category to total loans and leases, net of deferred fees, as of December 31 for each of the last two years:
| December 31, 2023 | December 31, 2022 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Amount | % | Amount | % | |||||||||
| Commercial real estate | $ | 125,888 | 52 | % | $ | 77,813 | 50 | % | |||||
| Commercial | 244,821 | 26 | % | 167,135 | 22 | % | |||||||
| Residential | 62,004 | 21 | % | 50,329 | 27 | % | |||||||
| Consumer & other | 8,158 | 1 | % | 5,858 | 1 | % | |||||||
| Allowance for credit losses on loans and leases | $ | 440,871 | $ | 301,135 |
The following table shows the change in the ACL from December 31, 2022 to December 31, 2023:
| (dollars in thousands) | December 31, 2022 | 2023 net (charge-offs) recoveries | Reserve build | December 31, 2023 | % of loans and leases, net outstanding | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commercial real estate | $ | 85,020 | $ | (470) | $ | 52,508 | $ | 137,058 | 0.70 | % | |||||||||
| Commercial | 170,184 | (92,978) | 175,456 | 252,662 | 2.61 | % | |||||||||||||
| Residential | 53,525 | 576 | 10,843 | 64,944 | 0.80 | % | |||||||||||||
| Consumer & other | 6,627 | (3,863) | 6,651 | 9,415 | 4.81 | % | |||||||||||||
| Total allowance for credit losses | $ | 315,356 | $ | (96,735) | $ | 245,458 | $ | 464,079 | 1.24 | % | |||||||||
| % of loans and leases outstanding | 1.21 | % | 1.24 | % |
To calculate the ACL, the CECL models use a forecast of future economic conditions and are dependent upon specific macroeconomic variables that are relevant to each of the Bank's loan and lease portfolios. For the fourth quarter of 2023, the Bank used Moody's Analytics' November 2023 baseline economic forecast, which shows a worsening economic situation from the forecast used in the prior quarter. Refer to Note 6 - Allowance for Credit Losses for further information on key components of the forecast. The models for calculating the ACL are sensitive to changes to economic variables, which could result in volatility as these assumptions change over time.
We believe that the ACL as of December 31, 2023 is sufficient to absorb losses inherent in the loan and lease portfolio and in credit commitments outstanding as of that date based on the information available. If the economic conditions decline, the Bank may need additional provisions for credit losses in future periods.
RESIDENTIAL MORTGAGE SERVICING RIGHTS
The following table presents the key elements of our residential mortgage servicing rights asset as of December 31, 2023, 2022, and 2021:
| (dollars in thousands) | 2023 | 2022 | 2021 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Balance, beginning of period | $ | 185,017 | $ | 123,615 | $ | 92,907 | ||||
| Additions for new MSR capitalized | 5,347 | 24,137 | 38,522 | |||||||
| Sale of MSR assets | (57,305) | — | — | |||||||
| Changes in fair value: | ||||||||||
| Changes due to collection/realization of expected cash flows over time | (17,694) | (20,272) | (18,903) | |||||||
| Changes due to valuation inputs or assumptions (1) | (6,122) | 57,537 | 11,089 | |||||||
| Balance, end of period | $ | 109,243 | $ | 185,017 | $ | 123,615 |
(1) The changes in valuation inputs and assumptions principally reflect changes in discount rates and prepayment speeds, which are primarily affected by changes in interest rates.
61
Table of Contents
Information related to our serviced loan portfolio as of December 31, 2023 and 2022 were as follows:
| (dollars in thousands) | December 31, 2023 | December 31, 2022 | ||||
|---|---|---|---|---|---|---|
| Balance of loans serviced for others | $ | 8,175,664 | $ | 13,020,189 | ||
| MSR as a percentage of serviced loans | 1.34 | % | 1.42 | % |
Residential MSR are adjusted to fair value quarterly with the change recorded in residential mortgage banking revenue on the Consolidated Statements of Operations. The value of servicing rights can fluctuate based on changes in interest rates and other factors. Generally, as interest rates decline and borrowers are able to take advantage of a refinance incentive, prepayments increase, and the total value of existing servicing rights declines as expectations of future servicing fee collections decline. Historically, the fair value of our residential MSR will increase as market rates for mortgage loans rise and decrease if market rates fall.
Due to changes to inputs in the valuation model including changes in discount rates and prepayment speeds, the fair value of the MSR asset decreased by $6.1 million for the year ended December 31, 2023, as compared to an increase of $57.5 million for the year ended December 31, 2022. In September 2023, the Company closed the sale of $57.3 million in mortgage servicing rights associated with $4.3 billion of residential mortgage loans serviced for others.
The fair value of the MSR asset decreased by $17.7 million due to the passage of time, including the impact of regularly scheduled repayments, paydowns, and payoffs, as compared to a decrease of $20.3 million in 2022.
GOODWILL AND OTHER INTANGIBLE ASSETS
As of December 31, 2023, the Company had $1.0 billion in goodwill due to the Merger, compared to no goodwill at December 31, 2022. Goodwill is recorded in connection with business combinations and represents the excess of the purchase price over the estimated fair value of the net assets acquired. Goodwill is reviewed for potential impairment annually, on October 31, or more frequently if events or circumstances indicate a potential impairment. For the year ended December 31, 2023 there were no goodwill impairment losses recognized.
As of December 31, 2023, we had other intangible assets of $603.7 million, compared to $4.7 million as of December 31, 2022. The increase is as a result of the core deposit intangible asset of $710.2 million associated with the Merger, partially offset by amortization of $111.3 million during the year ended December 31, 2023. As part of a business acquisition, the fair value of identifiable intangible assets such as core deposits, which includes all deposits except certificates of deposit, was recognized at the Merger Date. Intangible assets with definite useful lives are amortized to their estimated residual values over their respective estimated useful lives. The core deposit intangible assets recorded are amortized on an accelerated basis over a period of 10 years using the sum-of-the-years-digits method. Intangible assets are evaluated for impairment if events and circumstances indicate a possible impairment. No impairment losses have been recognized in the periods presented.
DEPOSITS
Total deposits were $41.6 billion as of December 31, 2023, an increase of $14.5 billion, or 54%, compared to year-end 2022. The increase is mainly attributable to the addition of $15.2 billion in deposits related to the Merger, partially offset by lower customer balances due primarily to the impact of inflation and market liquidity tightening. The deposit portfolio mix also reflects a migration from non-interest bearing to interest-bearing accounts and alternative investments, as customers evaluated the interest rate earned on excess cash balances in the higher interest rate environment.
62
Table of Contents
The following table presents the deposit balances by major category as of December 31, 2023 and 2022:
| December 31, 2023 | December 31, 2022 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Amount | % | Amount | % | |||||||||
| Non-interest bearing demand | $ | 14,256,452 | 34 | % | $ | 10,288,849 | 38 | % | |||||
| Interest-bearing demand | 8,044,432 | 19 | % | 4,080,469 | 15 | % | |||||||
| Money market | 10,324,454 | 25 | % | 7,721,011 | 29 | % | |||||||
| Savings | 2,754,113 | 7 | % | 2,265,052 | 8 | % | |||||||
| Time, greater than $250,000 | 1,034,094 | 2 | % | 582,838 | 2 | % | |||||||
| Time, $250,000 or less | 5,193,475 | 13 | % | 2,127,393 | 8 | % | |||||||
| Total deposits | $ | 41,607,020 | 100 | % | $ | 27,065,612 | 100 | % |
The following table presents the time deposits in excess of the FDIC insurance limit, which is currently $250,000, by time remaining until maturity as of December 31, 2023:
| (in thousands) | Amount | |
|---|---|---|
| Three months or less | $ | 268,543 |
| Over three months through six months | 255,113 | |
| Over six months through twelve months | 457,554 | |
| Over twelve months | 52,884 | |
| Uninsured deposits, greater than $250,000 | $ | 1,034,094 |
The Company's total core deposits, which are deposits less time deposits greater than $250,000 and all brokered deposits, were $37.4 billion as of December 31, 2023, compared to $25.6 billion as of December 31, 2022. The Company's total brokered deposits were $3.1 billion or 8% of total deposits as of December 31, 2023, compared to $866.9 million or 3% of total deposits as of December 31, 2022, primarily due to increases in brokered CDs to fund loan growth and liquidity needs.
The FDIC generally provides a standard amount of insurance of $250,000 per depositor for each account ownership category defined by the FDIC. Depositors may qualify for coverage of accounts over $250,000 if they have funds in different ownership categories and all FDIC requirements are met. All deposits that an account owner has in the same ownership category at the same bank are added together and insured up to the standard insurance amount. As of December 31, 2023 and December 31, 2022, approximately $28.1 billion, or 68%, and $17.0 billion, or 63%, respectively, of the Bank’s deposits were estimated to be insured. Uninsured deposits as of December 31, 2023, totaled $13.5 billion, as compared to $10.1 billion as of December 31, 2022. The increase was primarily driven by balances added with the Merger. Uninsured deposits are an estimated amount based on the methodologies and assumptions used for the Bank's regulatory requirements. We reviewed our methodologies and assumptions following the industry events that brought the level of uninsured deposits into focus during the first half of 2023, which resulted in the reclassification of select balances. As of December 31, 2023, total available liquidity was $18.7 billion, or 138% of uninsured deposits.
BORROWINGS
As of December 31, 2023, the Bank had outstanding securities sold under agreements to repurchase of $252.1 million, a decrease of $56.7 million from December 31, 2022. As of December 31, 2023, the Bank had no outstanding federal funds purchased balances. The Bank had outstanding borrowings consisting of FHLB advances of $3.8 billion and FRB BTFP borrowings of $200.0 million as of December 31, 2023. Total borrowings increased $3.0 billion since December 31, 2022, primarily due to borrowings added through the Merger, general liquidity management, and loan and lease growth that outpaced deposit growth during 2023 when acquired balances are excluded. The FHLB advances have fixed rates ranging from 5.5% to 5.7% and are set to mature in 2024. FHLB advances are secured by investment securities and loans secured by real estate. The FRB borrowing has a fixed rate of 4.8% and matures in 2024, although the Company has the ability to refinance or repay balances without penalty. The FRB borrowings are secured by investment securities.
63
Table of Contents
JUNIOR AND OTHER SUBORDINATED DEBENTURES
We had junior and other subordinated debentures with carrying values of $424.3 million and $411.5 million as of December 31, 2023 and 2022, respectively. The increase is mainly due to the addition of $10.0 million in subordinated debt and $10.3 million in junior subordinated debt due to the Merger, partially offset by a $7.9 million decrease in fair value for the junior subordinated debentures elected to be carried at fair value. The change in fair value was due to a decrease in the implied forward curve and the spot curve shifting higher, partially offset by a decrease in credit spread. As of December 31, 2023, substantially all of the junior subordinated debentures had interest rates that are adjustable on a quarterly basis based on a spread over three-month term SOFR. These instruments are covered under federal legislation, and the Federal Reserve’s regulations implementing that legislation, which allowed us to replace the LIBOR index with forward term SOFR, plus the statutorily prescribed tenor spread adjustment. Accordingly, these instruments transitioned from LIBOR to SOFR as of July 1, 2023.
LIQUIDITY AND SOURCES OF FUNDS
The principal objective of our liquidity management program is to maintain the Bank's ability to meet the day-to-day cash flow requirements of our customers who either wish to withdraw funds or to draw upon credit facilities to meet their cash needs. The Bank's liquidity strategy includes maintaining a sufficient on-balance sheet liquidity position to provide flexibility, to grow deposit balances and fund growth in lending and investment portfolios, as well as to deleverage non-deposit liabilities as economic conditions permit. As a result, the Company believes that it has sufficient cash and access to borrowings to effectively manage through the current economic conditions, as well as meet its working capital and other needs. The Company will continue to prudently evaluate and maintain liquidity sources, including the ability to fund future loan growth and manage our borrowing sources.
We monitor the sources and uses of funds daily to maintain an acceptable liquidity position. One source of funds includes public deposits. Individual state laws require banks to collateralize public deposits, typically as a percentage of their public deposit balance in excess of FDIC insurance. Public deposits represented 7% of total deposits at both December 31, 2023 and 2022. The amount of collateral required varies by state and may also vary by institution within each state, depending on the individual state's risk assessment of depository institutions. Changes in the pledging requirements for uninsured public deposits may require pledging additional collateral to secure these deposits, drawing on other sources of funds to finance the purchase of assets that would be available to be pledged to satisfy a pledging requirement, or could lead to the withdrawal of certain public deposits from the Bank.
The Company’s diversified deposit base provides a sizeable source of relatively stable and low-cost funding, while reducing the Company’s reliance on the wholesale markets. Total deposits were $41.6 billion as of December 31, 2023, compared with $27.1 billion as of December 31, 2022. The Bank also has liquidity from excess bond collateral of $5.1 billion.
In addition to liquidity from core deposits and the repayments and maturities of loans and investment securities, the Bank can sell securities under agreements to repurchase, issue brokered certificates of deposit, or utilize off-balance sheet funding sources.
The Bank maintains a substantial level of total available liquidity in the form of off-balance sheet funding sources. These liquidity sources include capacity to borrow from uncommitted lines of credit, advances from the FHLB, the Federal Reserve Bank’s Discount Window and the BTFP. The ability to take new advances under the BTFP ends in March 2024. Availability of the uncommitted lines of credit is subject to federal funds balances available for loan and continued borrower eligibility. These lines are intended to support short-term liquidity needs, and the agreements may restrict consecutive day usage.
64
Table of Contents
The following table presents total off-balance sheet liquidity as of the date presented:
| December 31, 2023 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Gross Availability | Utilization | Net Availability | |||||||
| FHLB lines | $ | 11,995,003 | $ | 3,769,833 | $ | 8,225,170 | ||||
| Federal Reserve Discount Window | 1,588,131 | — | 1,588,131 | |||||||
| Federal Reserve BTFP | 1,478,716 | 200,000 | 1,278,716 | |||||||
| Uncommitted lines of credit | 600,000 | — | 600,000 | |||||||
| Total off-balance sheet liquidity | $ | 15,661,850 | $ | 3,969,833 | $ | 11,692,017 |
The following table presents total available liquidity as of the date presented:
| (dollars in thousands) | December 31, 2023 | |
|---|---|---|
| Total off-balance sheet liquidity | $ | 11,692,017 |
| Cash and cash equivalents, less reserve requirements | 1,910,219 | |
| Excess bond collateral | 5,124,585 | |
| Total available liquidity | $ | 18,726,821 |
The Company is a separate entity from the Bank and must provide for its own liquidity. Substantially all of the Company's revenues are obtained from dividends declared and paid by the Bank. There were $353.0 million of dividends paid by the Bank to the Company in 2023. There are statutory and regulatory provisions that limit the ability of the Bank to pay dividends to the Company. FDIC and Oregon Division of Financial Regulation approval is required for quarterly dividends from Umpqua Bank to the Company.
Although we expect the Bank's and the Company's liquidity positions to remain satisfactory during 2024, it is possible that our deposit balances may not be maintained at previous levels due to pricing pressure or customers' behavior in the current economic environment. In addition, in order to generate deposit growth, our pricing may need to be adjusted in a manner that results in increased interest expense on deposits. We may utilize borrowings or other funding sources, which are generally more costly than deposit funding, to support our liquidity levels.
Commitments and Other Contractual Obligations - The Company participates in many different contractual arrangements which may or may not be recorded on its balance sheet, under which the Company has an obligation to pay certain amounts, provide credit or liquidity enhancements, or provide market risk support. Our material contractual obligations are primarily for time deposits and borrowings. As of December 31, 2023, time deposits totaled $6.2 billion, of which $6.0 billion matures in a year or less. Total borrowings as of December 31, 2023 were $4.0 billion, all of which mature within one year. These arrangements also include off-balance sheet commitments to extend credit, letters of credit and various forms of guarantees. As of December 31, 2023, our loan commitments were $11.3 billion. A portion of the commitments will eventually result in funded loans and increase our profitability through net interest income when drawn and unused commitment fees prior to being drawn. Refer to Note 18 - Commitments and Contingencies for further information. Financing commitments, letters of credit and deferred purchase commitments are presented at contractual amounts and do not necessarily reflect future cash outflows as many are expected to expire unused or partially used.
CONCENTRATIONS OF CREDIT RISK
Information regarding Concentrations of Credit Risk is included in Notes 3, 5, and 18 of the Notes to Consolidated Financial Statements in Item 8 below.
CAPITAL RESOURCES
Shareholders' equity as of December 31, 2023 and 2022 was $5.0 billion and $2.5 billion, respectively. The fluctuation in shareholders' equity during the year ended December 31, 2023 was principally due to the increase in common stock of $2.3 billion as a result of the Merger and net income of $348.7 million during the period, partially offset by cash dividends paid of $272.5 million for the year ended December 31, 2023.
65
Table of Contents
The Federal Reserve Board has guidelines in place for risk-based capital requirements applicable to U.S. banks and bank/financial holding companies. These risk-based capital guidelines take into consideration risk factors, as defined by regulation, associated with various categories of assets, both on and off-balance sheet. Refer to the discussion of the capital adequacy requirements in Supervision and Regulation in Item 1 of this 10-K.
Under the Basel III guidelines, capital strength is measured in three tiers, which are used in conjunction with risk-adjusted assets to determine the risk-based capital ratios. The guidelines require an 8% total risk-based capital ratio, of which 6% must be Tier 1 capital and 4.5% must be CET1. Our CET1 capital primarily includes shareholders' equity less certain deductions for goodwill and other intangibles, net of taxes, net unrealized gains (losses) on AFS securities, net of tax, net unrealized gains (losses) related to fair value of liabilities, net of tax, and certain deferred tax assets that arise from tax loss and credit carry-forwards, and totaled $3.9 billion as of December 31, 2023. Tier 1 capital is primarily comprised of common equity Tier 1 capital, less certain additional deductions applied during the phase-in period, and totaled $3.9 billion as of December 31, 2023. Tier 2 capital components include all, or a portion of, the ACL in excess of Tier 1 statutory limits and combined trust preferred security debt issuances. The total of Tier 1 capital plus Tier 2 capital components is referred to as Total Risk-Based Capital and was $4.8 billion as of December 31, 2023.
A minimum leverage ratio is required in addition to the risk-based capital standards and is defined as period-end shareholders' equity, less accumulated other comprehensive income, goodwill and deposit-based intangibles, divided by average assets as adjusted for goodwill and other intangible assets. Although a minimum leverage ratio of 4% is required for the highest-rated financial holding companies that are not undertaking significant expansion programs, the Federal Reserve Board may require a financial holding company to maintain a leverage ratio greater than 4% if it is experiencing or anticipating significant growth or is operating with less than well-diversified risks in the opinion of the Federal Reserve Board. The Federal Reserve Board uses the leverage and risk-based capital ratios to assess capital adequacy of banks and financial holding companies.
The following table sets forth the Company's and the Bank's capital ratios as of December 31, 2023 and 2022:
| Company | Bank | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2023 | 2022 | ||||||||
| CET1 risk-based capital ratio | 9.64 | % | 11.02 | % | 10.52 | % | 11.92 | % | |||
| Tier 1 risk-based capital ratio | 9.64 | % | 11.02 | % | 10.52 | % | 11.92 | % | |||
| Total risk-based capital ratio | 11.86 | % | 13.71 | % | 11.57 | % | 12.92 | % | |||
| Leverage ratio | 7.60 | % | 9.14 | % | 8.30 | % | 9.89 | % |
Basel III also requires all banking organizations to maintain a 2.50% capital conservation buffer above the minimum risk-based capital requirements to avoid certain limitations on capital distributions, stock repurchases and discretionary bonus payments to executive officers. The capital conservation buffer is exclusively comprised of common equity Tier 1 capital, and it applies to each of the three risk-based capital ratios but not to the leverage ratio. The common equity Tier 1, Tier 1, and total capital ratio minimums inclusive of the capital conservation buffer were 7.00%, 8.50%, and 10.50%, respectively. As of December 31, 2023, the Company and Bank were in compliance with the capital conservation buffer requirements.
As of December 31, 2023, the most recent notification from the FDIC categorized the Bank as "well-capitalized" under the regulatory framework for prompt corrective action. There are no conditions or events since that notification that management believes have changed the Bank's regulatory capital category.
Along with enactment of the CARES Act, the federal bank regulatory authorities issued an interim final rule to provide banking organizations that are required to implement CECL before the end of 2020 the option to delay the estimated impact on regulatory capital by up to two years, with a three-year transition period to phase out the cumulative benefit to regulatory capital provided during the two-year delay. The Company elected this capital relief and delayed the estimated regulatory capital impact of adopting CECL, relative to the incurred loss methodology's effect on regulatory capital.
As of December 31, 2023, all four of the capital ratios of the Bank exceeded the minimum ratios required by federal regulation. Management monitors these ratios on a regular basis to ensure that the Bank remains within regulatory guidelines.
66
Table of Contents
The Company's dividend policy considers, among other things, earnings, regulatory capital levels, the overall payout ratio and expected asset growth to determine the amount of dividends declared, if any, on a quarterly basis. There is no assurance that future cash dividends on common shares will be declared or increased. We cannot predict the extent of the economic decline that could result in inadequate earnings, regulatory restrictions and limitations, changes to our capital requirements, or a decision to increase capital by retention of earnings, that may result in the inability to pay dividends at previous levels, or at all.
During the first quarter of 2023 and before the Merger’s close, Columbia declared a cash dividend of $0.30 per common share and UHC declared a cash dividend of $0.21 per common share. Upon the closing of the Merger, which was accounted for as a reverse merger using the acquisition method of accounting, as described in Note 2 - Business Combination, all pre-closing financial data, including the dividend per common share, reflect historical UHC data, adjusted as described in Note 2. As such, the cash dividend for the first quarter of 2023 is reported as $0.35 per common share. Columbia declared a cash dividend of $0.36 per common share for all remaining quarters of 2023. These dividends were made pursuant to our existing dividend policy and in consideration of, among other things, earnings, regulatory capital levels, the overall payout ratio, and expected asset growth.
The payment of future cash dividends is at the discretion of our Board and subject to a number of factors, including results of operations, general business conditions, growth, financial condition, and other factors deemed relevant by the Board. Further, our ability to pay future cash dividends is subject to certain regulatory requirements and restrictions discussed in the Supervision and Regulation section in Item 1 above.
The following table presents cash dividends declared and dividend payout ratios (dividends declared per common share divided by basic earnings per common share) for the years ended December 31, 2023, 2022, and 2021:
| 2023 | 2022 | 2021 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Dividend declared per common share (1) | $ | 1.43 | $ | 1.40 | $ | 1.40 | ||||
| Dividend payout ratio | 80 | % | 54 | % | 44 | % |
(1) Periods prior to February 28, 2023 have been restated as a result of the adjustment to common shares outstanding based on the exchange ratio from the Merger of 0.5958.
As of December 31, 2023, the Company does not have a share repurchase authorization from its Board of Directors. The Company did not repurchase any shares during either 2023 or 2022. The timing and amount of future repurchases will depend upon the market price for our common stock, securities laws restricting repurchases, asset growth, earnings, our capital plan, and bank or bank holding company regulatory approvals. In addition, our stock plans provide that award holders may pay for the exercise price and tax withholdings in part or entirely by tendering previously held shares.
67
Table of Contents
FY 2022 10-K MD&A
SEC filing source: 0000887343-23-000072.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
This discussion should be read in conjunction with our Consolidated Financial Statements and related notes in “Item 8. Financial Statements and Supplementary Data” of this report. 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 for the previous year. For comparison of 2021 to 2020 results and other 2020 information not included herein, refer to “Management Discussion and Analysis of Financial Condition and Results of Operations” under Part II, Item 7 of our 2021 Form 10-K filed with the SEC on February 25, 2022.
Critical Accounting Policies and Estimates
We have established certain accounting policies in preparing our Consolidated Financial Statements that are in accordance with accounting principles generally accepted in the United States. Our significant accounting policies are presented in Note 1 to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data” of this report. Certain of these policies require the use of judgments, estimates and economic assumptions which may prove inaccurate or are subject to variation that may significantly affect our reported results of operations and financial position for the periods presented or in future periods. Management believes that the judgments, estimates and economic assumptions used in the preparation of the Consolidated Financial Statements are appropriate given the factual circumstances at the time. We consider the following policies to be most critical in understanding the judgments that are involved in preparing our Consolidated Financial Statements.
Allowance for Credit Losses
The Company’s determination of its ACL is a critical accounting estimate. The allowance for credit losses under ASC 326 is an accounting estimate of expected losses over the contractual life of assets carried at amortized cost within the Company’s loan portfolio at the balance sheet date. The ASU requires a financial asset (or group of financial assets) measured at amortized cost to be presented at the net amount expected to be collected. The allowance for credit losses is a valuation account that is deducted from the amortized cost basis of the financial asset to present the net carrying value at the amount expected to be collected on the financial asset.
The quantitative allowance is calculated using a DCF approach with a probability of default methodology. The probability of default is an assumption derived from regression models which determine the relationship between historical defaults and certain economic variables. The Company determines a reasonable and supportable forecast and applies that forecast to the model to determine defaults over the forecast period. The forecast includes estimates for key economic variables. While there are several economic variables included, the ones most predominantly used in our models are unemployment rate, consumer price index, real gross domestic product and disposable personal income. Following the forecast period, the economic variables used to calculate the probability of default revert to a historical average. Other assumptions relevant to the discounted cash flow model to derive the quantitative allowance include the loss given default, which is the estimate of loss for a defaulted loan, and the discount rate applied to future cash flows. The model calculates the net present value of each loan using both the contractual and expected cash flows, respectively. The ACL is determined at the end of each quarter and is based on all relevant information and expectations at that time in accordance with GAAP and the ACL guidance. Future changes to the estimate are likely as new information becomes available regarding economic conditions, loan composition and identifiable risk factors. While quantifiable estimates are generated, management judgements regarding credit risks and the inherent imprecision with the models utilized support the overall ACL.
In addition to the quantitative portion of the allowance for credit losses, the Company also considers the effects of the following qualitative factors in its calculation of expected losses in the loan portfolio:
•Economic and business conditions;
•Concentration of credit;
•Lending management and staff;
•Lending policies and procedures;
•Loss and recovery trends;
•Nature and volume of the portfolio;
•Trends in problem loans, loan delinquencies and nonaccrual loans;
•Quality of internal loan review; and
•Other external factors such as the effect of economic stimulus and loan modification programs.
32
Table of Contents
These qualitative factors are based in quantitative factors but also include a high degree of subjectivity and changes in any of the factors could have a significant impact on our calculation of the allowance.
Loans for which repayment is expected to be provided substantially through the operation or sale of collateral are considered collateral-dependent. The allowance for credit losses for collateral-dependent loans is measured on the basis of the fair value of the collateral when foreclosure is probable.
Our ACL at December 31, 2022 was $158.4 million. Given the dynamic relationships between economic variables, it is difficult to estimate the impact of a change in any one individual variable on the ACL. To illustrate a hypothetical sensitivity, however, we performed an analysis on the unemployment rate economic variable to evaluate the impact of a change in that assumption over the reasonable and supportable forecast period. If the unemployment rate increased by 100 basis points, the quantitative ACL estimate would increase by $2.9 million and if the unemployment rate were decreased by 100 basis points, the quantitative ACL estimate would decrease by $2.4 million.
Our allowance policy and the judgments, estimates and economic assumptions involved are described in greater detail in the “Allowance for Credit Losses and Unfunded Commitments and Letters of Credit” section of this discussion and in Note 1 to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data” of this report.
Business Combinations
The Company applies the acquisition method of accounting for business combinations. Under the acquisition method, the acquiring entity in a business combination recognizes the assets acquired and liabilities assumed at their acquisition date fair values. Management utilizes prevailing valuation techniques appropriate for the asset or liability being measured in determining these fair values. Any excess of the purchase price over amounts allocated to assets acquired, including identifiable intangible assets, and liabilities assumed is recorded as goodwill. Where amounts allocated to assets acquired and liabilities assumed is greater than the purchase price, a bargain purchase gain is recognized. Merger-related costs are expensed as incurred.
Valuation and Recoverability of Goodwill
Goodwill represented $823.2 million of our $20.27 billion in total assets as of December 31, 2022. The Company has a single reporting unit. We review goodwill for impairment annually as of July 31, and also test for impairment between annual tests if an event occurs or circumstances change that would more likely than not reduce the fair value of our reporting unit below its carrying amount. Such events and circumstances may include among others: a significant adverse change in legal factors or in the general business climate; significant decline in our stock price and market capitalization; unanticipated competition; the testing for recoverability of a significant asset group within the reporting unit; and an adverse action or assessment by a regulator. Any adverse change in these factors could have a significant impact on the recoverability of goodwill and could have a material impact on our Consolidated Financial Statements.
Under the Intangibles-Goodwill and Other topic of the FASB ASC, goodwill is not amortized but rather is tested for impairment at the reporting unit level on at least an annual basis. The test for impairment requires the Company to compare the fair value of the reporting unit to its carrying value. If the fair value of the reporting unit is less than its carrying value, the difference is the amount of impairment and goodwill is written down to the fair value of the reporting unit. Prior to completing the impairment test, however, the Company may assess qualitative factors to determine whether it is more likely than not that the fair value of the reporting unit is less than its carrying amount. If such an assessment indicates the fair value of the reporting unit is more likely than not greater than its carrying value, then the impairment test need not be completed.
The accounting estimates related to our goodwill require us to make considerable assumptions about fair value. Our assumptions regarding fair value require significant judgment about economic and industry factors and the growth and earnings prospects of the Bank. Changes in these judgments, either individually or collectively, may have a significant effect on the estimated fair value.
Based on the results of the annual goodwill impairment test, we determined that no goodwill impairment charges were required as our single reporting unit’s fair value exceeded its carrying amount. As of December 31, 2022, we determined there were no events or circumstances which would more likely than not reduce the fair value of our reporting unit below its carrying amount.
Please refer to Note 9 to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data” of this report for further discussion.
33
Table of Contents
2022 Financial Summary
Income Statement
•Consolidated net income for 2022 was $250.2 million, or $3.20 per diluted common share, compared with net income of $202.8 million, or $2.78 per diluted common share in 2021.
◦Net interest income in 2022 increased 18% to $622.8 million compared to $527.5 million in 2021. Interest income was $646.5 million in 2022, compared to $536.1 million in 2021. The increase was primarily due to higher interest income from loans. Interest expense for 2022 increased $15.1 million to $23.6 million compared to $8.5 million in 2021, due to higher deposit interest expense as a result of higher average rates and increased average balances of FHLB advances.
◦Provision for credit loss on loans was $2.0 million in 2022, compared to $4.8 million in 2021. The decrease in provision expense for 2022 reflects improving credit quality, the removal of allowance for credit loss on loans transferred to held for sale in connection with the branch divestitures related to our pending merger with Umpqua, a reduction in COVID-19 related reserve impacts and recoveries outpacing charge-offs.
◦Noninterest income was $99.1 million in 2022, an increase from $94.1 million in 2021. The increase in 2022 was primarily due to a $3.7 million gain from the sale-leaseback of owned real estate, increased deposit account and treasury management fees, card revenue, financial services and trust revenue. This was partially offset by a decrease in mortgage banking revenue.
◦Noninterest expense in 2022 increased $42.1 million to $402.4 million compared to $360.3 million in 2021. The increase was primarily due to higher compensation and employee benefits and occupancy expense mainly driven by our acquisition of Bank of Commerce Holdings in the fourth quarter of 2021. Higher other noninterest expense, data processing and software, regulatory premiums and merger-related expenses also contributed to the increase from the prior period.
Balance Sheet
•Total assets at December 31, 2022 were $20.27 billion, down 3%, or $679.5 million from $20.95 billion at the end of 2021.
•The Company is well-capitalized with a total risk-based capital ratio of 13.98% at December 31, 2022.
◦Cash and cash equivalents at December 31, 2022 were $291.7 million, down 65% from $824.7 million at December 31, 2021 due to a decrease in interest-earning deposits with banks.
◦Debt securities at December 31, 2022 were $6.62 billion, down 18% from $8.06 billion at December 31, 2021 due to a combination of fair value movement and repayments and maturities.
◦Loans were $11.61 billion, an increase of $969.0 million from $10.64 billion at the end of 2021.
◦The ACL increased to $158.4 million at December 31, 2022 compared to $155.6 million at December 31, 2021 due to loan growth. The Company’s allowance was 1.36% of total loans, compared with 1.46% at the end of 2021 as a result of improving credit quality.
◦Nonperforming assets totaled $23.4 million at December 31, 2022, down from $35.4 million at December 31, 2021. Nonperforming assets to year end assets decreased to 0.11% at December 31, 2022 compared to 0.21% at December 31, 2021.
◦Deposits were $16.71 billion at December 31, 2022, a decrease of $1.30 billion compared to $18.01 billion at December 31, 2021.
◦FHLB advances were $954.3 million at December 31, 2022, an increase of $947.0 million compared to December 31, 2021.
34
Table of Contents
Business Combinations
On October 1, 2021, the Company completed its acquisition of Bank of Commerce. The Company acquired approximately $2.04 billion in assets, including $1.08 billion in loans measured at fair value and $1.74 billion in deposits. See Note 2 to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data” of this report for further information regarding this acquisition. At December 31, 2022 our merger with Umpqua was still pending. See Note 26 to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data” of this report for further information regarding this merger.
COVID-19 Update
We continue to follow recommended guidelines of healthcare officials in order to provide a safe environment for our associates and customers. The measures we have implemented remain effective in mitigating the spread of the virus in our organization and have allowed for the continued safe operation of our branches and facilities. Flexibility and adaptability have been key factors throughout the pandemic. As cases in communities slowed and local and state governments responded by adjusting guidelines, we adjusted controls accordingly. Throughout the COVID-19 pandemic, our preparedness allowed us to continue building our business while responding with appropriate precautions and protections for associates and customers.
For additional information on the impact and potential impact of COVID-19 on our business, financial condition, liquidity, capital and results of operations, see Part I, Item 1A “Risk Factors” of this report.
RESULTS OF OPERATIONS
Summary
A summary of the Company’s results of operations for each of the last three years ended December 31 follows:
| Year ended | Increase (Decrease) | Year ended | Increase (Decrease) | Year ended | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | Amount | % | 2021 | Amount | % | 2020 | |||||||||||||||||||
| (dollars in thousands, except per share amounts) | |||||||||||||||||||||||||
| Interest income | $ | 646,481 | $ | 110,416 | 21 | $ | 536,065 | $ | 18,256 | 4 | $ | 517,809 | |||||||||||||
| Interest expense | 23,645 | 15,099 | 177 | 8,546 | (9,152) | (52) | 17,698 | ||||||||||||||||||
| Net interest income | 622,836 | 95,317 | 18 | 527,519 | 27,408 | 5 | 500,111 | ||||||||||||||||||
| Provision for credit losses | 1,950 | (2,850) | (59) | 4,800 | (72,900) | (94) | 77,700 | ||||||||||||||||||
| Noninterest income | 99,144 | 5,050 | 5 | 94,094 | (10,406) | (10) | 104,500 | ||||||||||||||||||
| Noninterest expense: | |||||||||||||||||||||||||
| Compensation and employee benefits | 241,139 | 17,105 | 8 | 224,034 | 14,312 | 7 | 209,722 | ||||||||||||||||||
| Other expense | 161,244 | 24,974 | 18 | 136,270 | 11,473 | 9 | 124,797 | ||||||||||||||||||
| Total | 402,383 | 42,079 | 12 | 360,304 | 25,785 | 8 | 334,519 | ||||||||||||||||||
| Income before income taxes | 317,647 | 61,138 | 24 | 256,509 | 64,117 | 33 | 192,392 | ||||||||||||||||||
| Provision for income taxes | 67,469 | 13,780 | 26 | 53,689 | 15,541 | 41 | 38,148 | ||||||||||||||||||
| Net income | $ | 250,178 | $ | 47,358 | 23 | $ | 202,820 | $ | 48,576 | 31 | $ | 154,244 | |||||||||||||
| Less: earnings allocated to participating securities | 50 | (280) | (85) | 330 | (382) | (54) | 712 | ||||||||||||||||||
| Earnings allocated to common shareholders | $ | 250,128 | $ | 47,638 | 24 | $ | 202,490 | $ | 48,958 | 32 | $ | 153,532 | |||||||||||||
| Earnings per common share, diluted | $ | 3.20 | $ | 0.42 | 15 | $ | 2.78 | $ | 0.61 | 28 | $ | 2.17 |
35
Table of Contents
Net Interest Income
Net interest income is the difference between interest income and interest expense. Net interest income on a fully taxable-equivalent basis expressed as a percentage of average total interest-earning assets is referred to as the net interest margin, which represents the average net effective yield on interest-earning assets.
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, net interest spread, net interest margin and the ratio of average interest-earning assets to interest-bearing liabilities:
Net Interest Income Summary
| 2022 | 2021 | 2020 | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Average Balances | Interest Earned/ Paid | Average Rate | Average Balances | Interest Earned/ Paid | Average Rate | Average Balances | Interest Earned/ Paid | Average Rate | |||||||||||||||||||||||||
| (dollars in thousands) | |||||||||||||||||||||||||||||||||
| ASSETS | |||||||||||||||||||||||||||||||||
| Loans, net (1)(2) | $ | 11,211,442 | $ | 500,112 | 4.46 | % | $ | 9,832,385 | $ | 420,439 | 4.28 | % | $ | 9,411,213 | $ | 430,923 | 4.58 | % | |||||||||||||||
| Taxable securities | 6,595,476 | 133,084 | 2.02 | % | 5,701,810 | 107,594 | 1.89 | % | 3,531,357 | 81,578 | 2.31 | % | |||||||||||||||||||||
| Tax exempt securities (2) | 725,027 | 18,759 | 2.59 | % | 651,468 | 14,869 | 2.28 | % | 451,561 | 12,110 | 2.68 | % | |||||||||||||||||||||
| Interest-earning deposits with banks | 336,850 | 2,748 | 0.82 | % | 725,155 | 955 | 0.13 | % | 522,480 | 661 | 0.13 | % | |||||||||||||||||||||
| Total interest-earning assets | 18,868,795 | 654,703 | 3.47 | % | 16,910,818 | 543,857 | 3.22 | % | 13,916,611 | 525,272 | 3.77 | % | |||||||||||||||||||||
| Other earning assets | 305,683 | 252,476 | 235,491 | ||||||||||||||||||||||||||||||
| Noninterest-earning assets | 1,497,471 | 1,284,841 | 1,249,117 | ||||||||||||||||||||||||||||||
| Total assets | $ | 20,671,949 | $ | 18,448,135 | $ | 15,401,219 | |||||||||||||||||||||||||||
| LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||||||||||||||||||||||||||||
| Money market accounts | $ | 4,324,611 | $ | 6,098 | 0.14 | % | $ | 3,805,723 | $ | 3,083 | 0.08 | % | $ | 3,043,731 | $ | 4,381 | 0.14 | % | |||||||||||||||
| Interest-bearing demand | 2,056,059 | 1,877 | 0.09 | % | 1,637,531 | 1,225 | 0.07 | % | 1,248,975 | 1,453 | 0.12 | % | |||||||||||||||||||||
| Savings accounts | 1,633,354 | 306 | 0.02 | % | 1,382,277 | 217 | 0.02 | % | 1,022,388 | 153 | 0.01 | % | |||||||||||||||||||||
| Interest-bearing public funds, other than certificates of deposit | 734,667 | 7,582 | 1.03 | % | 721,090 | 1,005 | 0.14 | % | 544,109 | 2,003 | 0.37 | % | |||||||||||||||||||||
| Certificates of deposit | 400,756 | 670 | 0.17 | % | 363,902 | 656 | 0.18 | % | 348,855 | 1,377 | 0.39 | % | |||||||||||||||||||||
| Total interest-bearing deposits | 9,149,447 | 16,533 | 0.18 | % | 7,910,523 | 6,186 | 0.08 | % | 6,208,058 | 9,367 | 0.15 | % | |||||||||||||||||||||
| FHLB advances and FRB borrowings | 113,683 | 4,659 | 4.10 | % | 7,388 | 291 | 3.94 | % | 342,721 | 6,264 | 1.83 | % | |||||||||||||||||||||
| Subordinated debentures | 10,000 | 807 | 8.07 | % | 37,258 | 1,932 | 5.19 | % | 35,184 | 1,871 | 5.32 | % | |||||||||||||||||||||
| Other borrowings and interest-bearing liabilities | 69,866 | 1,646 | 2.36 | % | 53,052 | 137 | 0.26 | % | 40,862 | 196 | 0.48 | % | |||||||||||||||||||||
| Total interest-bearing liabilities | 9,342,996 | 23,645 | 0.25 | % | 8,008,221 | 8,546 | 0.11 | % | 6,626,825 | 17,698 | 0.27 | % | |||||||||||||||||||||
| Noninterest-bearing deposits | 8,773,511 | 7,811,880 | 6,304,197 | ||||||||||||||||||||||||||||||
| Other noninterest-bearing liabilities | 247,989 | 225,579 | 206,921 | ||||||||||||||||||||||||||||||
| Shareholders’ equity | 2,307,453 | 2,402,455 | 2,263,276 | ||||||||||||||||||||||||||||||
| Total liabilities & shareholders’ equity | $ | 20,671,949 | $ | 18,448,135 | $ | 15,401,219 | |||||||||||||||||||||||||||
| Net interest income (tax equivalent) | $ | 631,058 | $ | 535,311 | $ | 507,574 | |||||||||||||||||||||||||||
| Net interest spread (tax equivalent) | 3.22 | % | 3.11 | % | 3.50 | % | |||||||||||||||||||||||||||
| Net interest margin (tax equivalent) | 3.34 | % | 3.17 | % | 3.65 | % | |||||||||||||||||||||||||||
| Average interest-earning assets to average interest-bearing liabilities | 201.96 | % | 211.17 | % | 210.00 | % |
__________
(1)Nonaccrual loans have been included in the table as loans carrying a zero yield. Amortized net deferred loan fees and unearned net discounts on acquired loans were included in the interest income calculations. The amortization of net deferred loan fees was $11.2 million, $32.2 million and $21.6 million for the years ended December 31, 2022, 2021 and 2020, respectively. The incremental amortization of net unearned discounts on acquired loans was $3.9 million for the year ended December 31, 2022 compared to net accretion of $2.8 million and $6.2 million for the years ended December 31, 2021 and 2020.
(2)Yields are shown on a fully taxable equivalent basis. The tax equivalent yield adjustment to interest earned on loans was $4.3 million, $4.7 million and $4.9 million for the years ended December 31, 2022, 2021 and 2020, respectively. The tax equivalent yield adjustment to interest earned on tax exempt securities was $3.9 million, $3.1 million and $2.5 million for the years ended December 31, 2022, 2021 and 2020, respectively.
36
Table of Contents
Net interest income is impacted by the volume (changes in volume multiplied by prior rate), interest rate (changes in rate multiplied by prior volume) and the mix of interest-earning assets and interest-bearing liabilities. The following table shows changes in net interest income on a fully taxable-equivalent basis between 2022 and 2021, as well as between 2021 and 2020 broken down between volume and rate. 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:
Changes in Net Interest Income
| 2022 Compared to 2021 Increase (Decrease) Due to | 2021 Compared to 2020 Increase (Decrease) Due to | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Volume | Rate | Total (1) | Volume | Rate | Total (1) | ||||||||||||||||||
| (in thousands) | |||||||||||||||||||||||
| Interest Income | |||||||||||||||||||||||
| Loans, net | $ | 60,916 | $ | 18,757 | $ | 79,673 | $ | 18,770 | $ | (29,254) | $ | (10,484) | |||||||||||
| Taxable securities | 17,673 | 7,817 | 25,490 | 43,066 | (17,050) | 26,016 | |||||||||||||||||
| Tax-exempt securities | 1,782 | 2,108 | 3,890 | 4,764 | (2,005) | 2,759 | |||||||||||||||||
| Interest earning-deposits with banks | (760) | 2,553 | 1,793 | 265 | 29 | 294 | |||||||||||||||||
| Interest income | $ | 79,611 | $ | 31,235 | $ | 110,846 | $ | 66,865 | $ | (48,280) | $ | 18,585 | |||||||||||
| Interest Expense | |||||||||||||||||||||||
| Deposits: | |||||||||||||||||||||||
| Money market accounts | $ | 469 | $ | 2,546 | $ | 3,015 | $ | 922 | $ | (2,220) | $ | (1,298) | |||||||||||
| Interest-bearing demand | 350 | 302 | 652 | 377 | (605) | (228) | |||||||||||||||||
| Savings accounts | 43 | 46 | 89 | 56 | 8 | 64 | |||||||||||||||||
| Interest-bearing public funds, other than certificates of deposit | 19 | 6,558 | 6,577 | 513 | (1,511) | (998) | |||||||||||||||||
| Certificates of deposit | 64 | (50) | 14 | 57 | (778) | (721) | |||||||||||||||||
| Total interest on deposits | 945 | 9,402 | 10,347 | 1,925 | (5,106) | (3,181) | |||||||||||||||||
| FHLB advances and FRB borrowings | 4,355 | 13 | 4,368 | (9,371) | 3,398 | (5,973) | |||||||||||||||||
| Subordinated debentures | (4,695) | 3,570 | (1,125) | 106 | (45) | 61 | |||||||||||||||||
| Other borrowings and interest-bearing liabilities | 57 | 1,452 | 1,509 | 107 | (166) | (59) | |||||||||||||||||
| Interest expense | $ | 662 | $ | 14,437 | $ | 15,099 | $ | (7,233) | $ | (1,919) | $ | (9,152) | |||||||||||
| $ | 78,949 | $ | 16,798 | $ | 95,747 | $ | 74,098 | $ | (46,361) | $ | 27,737 |
__________
(1) The change in interest not due solely to volume or rate has been allocated in proportion to the absolute dollar amount of the change in each.
Comparison of 2022 with 2021
Taxable-equivalent net interest income totaled $631.1 million in 2022, compared with $535.3 million for 2021. The increase in net interest income during 2022 resulted from the increase in the size and average rate of the loan and investment securities portfolios. This was partially offset by increased interest expense on deposits due to the higher rate environment and higher FHLB advance balances.
The Company’s net interest margin (tax equivalent) increased from 3.17% for the year ended December 31, 2021 to 3.34% for the current year. The increase in the net interest margin (tax equivalent) was predominantly driven by the increase in the size and average rate of the loan and investment securities portfolios. This was partially offset by a shift in the funding mix from deposits to higher-costing FHLB advances. The Company’s operating net interest margin (tax equivalent) increased from 3.17% for the year ended December 31, 2021 to 3.39% for the current year for the same reasons noted in the net interest margin increase discussed above. For additional information on Non-GAAP measures, see the Non-GAAP Measures section of this discussion.
For a discussion of the methodologies used by management in recording interest income on loans, please see Note 1 to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data” of this report.
37
Table of Contents
Provision for Credit Losses
The Company accounts for the credit risk associated with lending activities through its ACL and provision for credit losses. The provision is the expense recognized in the Consolidated Statements of Income to adjust the allowance to the level deemed appropriate by management, as determined through its application of the Company’s allowance methodology procedures. For discussion of the methodology used by management in determining the adequacy of the ACL, see the “Allowance for Credit Losses and Unfunded Commitments and Letters of Credit” and “Critical Accounting Policies” sections of this discussion.
The Company recorded provision expense of $2.0 million for credit losses during 2022 compared to a provision expense of $4.8 million for 2021. A provision expense of $77.7 million was recorded in 2020. The decrease in provision expense for 2022 was due to improved credit quality, the removal of allowance for credit loss on loans transferred to held for sale in connection with the branch divestitures related to our pending merger with Umpqua, a reduction in COVID-19 related reserve impacts and recoveries outpacing charge-offs. In addition, the provision recorded in 2022 included management’s ongoing assessment of the credit quality of the Company’s loan portfolio. Factors affecting the provision include net charge-offs, credit quality migration and size and composition of the loan portfolio and changes in the economic environment during the period. See “Allowance for Credit Losses and Unfunded Commitments and Letters of Credit” section of this discussion for further information on factors considered by the Company in assessing the credit quality of the loan portfolio and establishing the ACL.
Net loan recoveries for the year ended December 31, 2022 were $910 thousand. For the years ended December 31, 2021 and 2020, net loan charge-offs amounted to $978 thousand, and $14.2 million, respectively.
Noninterest Income
The following table presents the significant components of noninterest income and the related dollar and percentage change from period to period:
| Years ended December 31, | |||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | $ Change | % Change | 2021 | $ Change | % Change | 2020 | |||||||||||||||||||
| (dollars in thousands) | |||||||||||||||||||||||||
| Deposit account and treasury management fees | $ | 31,498 | $ | 4,391 | 16 | % | $ | 27,107 | $ | 88 | — | % | $ | 27,019 | |||||||||||
| Card revenue | 20,186 | 1,683 | 9 | % | 18,503 | 4,575 | 33 | % | 13,928 | ||||||||||||||||
| Financial services and trust revenue | 17,659 | 1,906 | 12 | % | 15,753 | 2,923 | 23 | % | 12,830 | ||||||||||||||||
| Loan revenue | 12,582 | (9,462) | (43) | % | 22,044 | (2,758) | (11) | % | 24,802 | ||||||||||||||||
| Bank owned life insurance | 7,636 | 1,103 | 17 | % | 6,533 | 115 | 2 | % | 6,418 | ||||||||||||||||
| Investment securities gains (losses), net | (9) | (323) | (103) | % | 314 | (16,396) | (98) | % | 16,710 | ||||||||||||||||
| Other | 9,592 | 5,752 | 150 | % | 3,840 | 1,047 | 37 | % | 2,793 | ||||||||||||||||
| Total noninterest income | $ | 99,144 | $ | 5,050 | 5 | % | $ | 94,094 | $ | (10,406) | (10) | % | $ | 104,500 |
Comparison of 2022 with 2021
The $5.1 million increase in noninterest income was due to increases in other noninterest income, deposit account and treasury management fees, card revenue and financial services and trust revenue partially offset by decreases in loan revenue. The increase in other noninterest income was primarily related to a $3.7 million gain from the sale-leaseback of owned real estate. The increases in noninterest income were partially offset by a decrease in loan revenue primarily driven by a decrease in mortgage banking revenue, which was caused by an overall reduction in loan volumes due to the higher rate environment.
38
Table of Contents
Noninterest Expense
The following table presents the significant components of noninterest expense and the related dollar and percentage changes from period to period:
| Years ended December 31, | |||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | $ Change | % Change | 2021 | $ Change | % Change | 2020 | |||||||||||||||||||
| (dollars in thousands) | |||||||||||||||||||||||||
| Compensation and employee benefits | $ | 241,139 | $ | 17,105 | 8 | % | $ | 224,034 | $ | 14,312 | 7 | % | $ | 209,722 | |||||||||||
| Occupancy | 41,150 | 3,335 | 9 | % | 37,815 | 1,802 | 5 | % | 36,013 | ||||||||||||||||
| Data processing and software | 41,117 | 7,619 | 23 | % | 33,498 | 4,049 | 14 | % | 29,449 | ||||||||||||||||
| Legal and professional fees | 20,578 | 1,668 | 9 | % | 18,910 | 6,752 | 56 | % | 12,158 | ||||||||||||||||
| Amortization of intangibles | 8,698 | 711 | 9 | % | 7,987 | (737) | (8) | % | 8,724 | ||||||||||||||||
| B&O taxes | 6,797 | 894 | 15 | % | 5,903 | 933 | 19 | % | 4,970 | ||||||||||||||||
| Advertising and promotion | 3,962 | 579 | 17 | % | 3,383 | (1,083) | (24) | % | 4,466 | ||||||||||||||||
| Regulatory premiums | 6,619 | 1,707 | 35 | % | 4,912 | 1,956 | 66 | % | 2,956 | ||||||||||||||||
| Net cost (benefit) of operation of OREO | 114 | 48 | 73 | % | 66 | 381 | (121) | % | (315) | ||||||||||||||||
| Other | 32,209 | 8,413 | 35 | % | 23,796 | (2,580) | (10) | % | 26,376 | ||||||||||||||||
| Total noninterest expense | $ | 402,383 | $ | 42,079 | 12 | % | $ | 360,304 | $ | 25,785 | 8 | % | $ | 334,519 |
The following table shows the impact of the merger-related expenses for the periods indicated to the various components of noninterest expense:
| Years ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | |||||||||
| (in thousands) | |||||||||||
| Merger-related expenses: | |||||||||||
| Compensation and employee benefits | $ | 2,109 | $ | 4,875 | $ | — | |||||
| Occupancy | 1,367 | 271 | — | ||||||||
| Data processing and software | 3,180 | 287 | — | ||||||||
| Legal and professional fees | 10,114 | 8,287 | — | ||||||||
| Advertising & promotion | 170 | 111 | — | ||||||||
| Other | 2,161 | 683 | — | ||||||||
| Total impact of merger-related costs to noninterest expense | $ | 19,101 | $ | 14,514 | $ | — | |||||
| Merger-related expenses by transaction: | |||||||||||
| Bank of Commerce (1) | $ | 5,593 | $ | 10,370 | $ | — | |||||
| Umpqua (2) | $ | 13,508 | $ | 4,144 | $ | — | |||||
| Total impact of merger-related costs to noninterest expense | $ | 19,101 | $ | 14,514 | $ | — |
__________
(1)The Company completed the Bank of Commerce acquisition on October 1, 2021.
(2)The Company expects to close this transaction after the close of business on February 28, 2023.
Comparison of 2022 with 2021
Noninterest expense was $402.4 million in 2022, an increase of $42.1 million over 2021. Merger-related expenses in the current year were $19.1 million, an increase of $4.6 million over 2021. After removing the effect of merger-related expenses, noninterest expense increased $37.5 million mainly due to higher compensation and employee benefits stemming from additional personnel costs associated with the Bank of Commerce acquisition and lower loan origination costs related to the prior year PPP loan production. Higher occupancy expense was also associated with the Bank of Commerce acquisition. In addition, data processing expense and regulatory premiums increased. Other noninterest expense increased mainly due to higher net loan expense, travel and entertainment expenses and fraud losses. These increases were partially offset by a provision recapture for unfunded loan commitments.
39
Table of Contents
The provision (recapture) for unfunded loan commitments, a component of other noninterest expense, are as follows for the periods indicated:
| Years ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | |||||||||
| (in thousands) | |||||||||||
| Provision (recapture) for unfunded loan commitments | $ | (500) | $ | 200 | $ | 3,300 |
Income Tax
For the years ended December 31, 2022, 2021 and 2020, we recorded income tax provisions of $67.5 million, $53.7 million and $38.1 million, respectively. The effective tax rate was 21% in 2022 and 2021 and 20% in 2020. For additional information, see Note 25 to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data” of this report.
Financial Condition
Our total assets decreased 3% to $20.27 billion at December 31, 2022 from $20.95 billion at December 31, 2021. Cash and cash equivalents decreased $533.0 million. Total debt securities decreased $1.44 billion due to a combination of maturities, repayments and fair value movement. The loan portfolio, net of the allowance for credit losses, increased $966.2 million.
Liabilities decreased $303.9 million, or 2% to $18.05 billion due to a decrease in total deposits partially offset by increases in FHLB advances. Total deposits decreased $1.30 billion. Total shareholders’ equity decreased $375.6 million to $2.21 billion primarily as a result of market value decreases in our available for sale securities portfolio, which are recorded to accumulated other comprehensive income, net of tax.
Investment Portfolio
We invest in securities to generate revenue for the Company, to manage liquidity while minimizing interest rate risk and to provide collateral for certain public deposits and short-term borrowings. The amortized cost amounts represent the Company’s original cost for the investments, adjusted for accumulated amortization or accretion of any yield adjustments related to the security. The estimated fair values are the amounts we believe the securities could be sold for as of the dates indicated. At December 31, 2022, gross unrealized losses in our debt securities available for sale portfolio were $694.3 million related to 1,378 separate available for sale securities. Based on past experience with these types of securities and our own financial performance, we do not currently intend to sell any securities in a loss position nor does available evidence suggest it is more likely than not that management will be required to sell any securities currently in a loss position before the recovery of the amortized cost basis. We review these investments for credit losses on an ongoing basis.
All of the Company’s debt securities held to maturity were issued by U.S. government agencies or U.S. government-sponsored enterprises. These securities carry the explicit and/or implicit guarantee of the U.S. government, are widely recognized as “risk free,” and have a long history of zero credit loss. Therefore, the Company did not record an allowance for credit losses for these securities as of December 31, 2022.
Debt securities available for sale decreased $1.32 billion from the prior year due to maturities and repayments of $770.7 million, $706.7 million in net unrealized losses, and premium amortization of $31.0 million, partially offset by purchases of $186.5 million. Debt securities held to maturity decreased by $113.5 million due to maturities and repayments of $188.4 million and premium amortization of $22.7 million, partially offset by purchases of $97.7 million.
At December 31, 2022, U.S. government agency and government-sponsored enterprise mortgage-backed securities and collateralized mortgage obligations comprised 71% of our debt securities portfolio, other asset-backed securities were 5%, state and municipal securities were 13% and government agency, government-sponsored enterprise securities were 3%, government securities were 3% and non-agency collateralized mortgage obligations were 5%. The portion of our investment portfolio that is categorized as available for sale is carried on our balance sheet at fair value and the average duration was approximately 5 years and 2 months at December 31, 2022. The portion of our investment portfolio that is categorized as held to maturity is carried on our balance sheet at amortized cost and had an average duration of approximately 5 years and 7 months at December 31, 2022. These durations take into account calls, where appropriate, and consensus prepayment speeds.
40
Table of Contents
The following table presents the contractual maturities and weighted average yield of our investment portfolio:
| December 31, 2022 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Amortized Cost | Fair Value | Yield | |||||||||
| (dollars in thousands) | |||||||||||
| Available for sale: | |||||||||||
| U.S. government agency and government-sponsored enterprise mortgage-backed securities & collateralized mortgage obligations (1) | |||||||||||
| Due through 1 year | $ | 1,407 | $ | 1,397 | 0.60 | % | |||||
| Over 1 through 5 years | 583,912 | 545,233 | 2.51 | % | |||||||
| Over 5 through 10 years | 714,547 | 622,765 | 1.90 | % | |||||||
| Over 10 years | 1,888,515 | 1,590,315 | 1.98 | % | |||||||
| Total | $ | 3,188,381 | $ | 2,759,710 | 2.07 | % | |||||
| Other asset-backed securities (1) | |||||||||||
| Due through 1 year | $ | 100 | $ | 99 | 2.28 | % | |||||
| Over 1 through 5 years | $ | 49,394 | $ | 44,312 | 2.10 | % | |||||
| Over 5 through 10 years | 162,820 | 143,324 | 1.67 | % | |||||||
| Over 10 years | 164,022 | 139,618 | 1.95 | % | |||||||
| Total | $ | 376,336 | $ | 327,353 | 1.85 | % | |||||
| State and municipal securities (2) | |||||||||||
| Due through 1 year | $ | 35,056 | $ | 34,903 | 2.96 | % | |||||
| Over 1 through 5 years | 143,242 | 137,721 | 2.56 | % | |||||||
| Over 5 through 10 years | 228,322 | 206,055 | 2.23 | % | |||||||
| Over 10 years | 552,849 | 455,394 | 2.30 | % | |||||||
| Total | $ | 959,469 | $ | 834,073 | 2.35 | % | |||||
| U.S. government agency and government-sponsored enterprise securities (1) | |||||||||||
| Due through 1 year | $ | 48,531 | $ | 47,817 | 2.28 | % | |||||
| Over 1 through 5 years | 173,298 | 159,988 | 0.83 | % | |||||||
| Over 5 through 10 years | 1,000 | 964 | 3.50 | % | |||||||
| Total | $ | 222,829 | $ | 208,769 | 1.17 | % | |||||
| U.S. government securities (1) | |||||||||||
| Over 1 through 5 years | $ | 183,049 | $ | 167,896 | 1.00 | % | |||||
| Total | $ | 183,049 | $ | 167,896 | 1.00 | % | |||||
| Non-agency collateralized mortgage obligations (1) | |||||||||||
| Over 10 years | $ | 352,782 | $ | 291,298 | 2.36 | % | |||||
| Total | $ | 352,782 | $ | 291,298 | 2.36 | % | |||||
| Held to maturity: | |||||||||||
| U.S. government agency and government-sponsored enterprise mortgage-backed securities & collateralized mortgage obligations (1) | |||||||||||
| Over 1 through 5 years | $ | 301,515 | $ | 265,831 | 1.27 | % | |||||
| Over 5 through 10 years | 916,571 | 775,931 | 1.61 | % | |||||||
| Over 10 years | 816,706 | 681,016 | 1.79 | % | |||||||
| Total | $ | 2,034,792 | $ | 1,722,778 | 1.63 | % |
__________
(1)The maturities reported for mortgage-backed securities, collateralized mortgage obligations, other asset-backed securities, government agency and government-sponsored enterprise securities, government securities, and non-agency collateralized mortgage obligations are based on contractual maturities and principal amortization.
(2)Yields on fully taxable equivalent basis.
For further information on our investment portfolio, see Note 4 to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data” of this report.
41
Table of Contents
FHLB Stock
The FHLB stock is composed of two sub-classes: membership stock and activity based stock. Membership stock is stock we are required to purchase and hold as a condition of membership in the FHLB. The Company’s membership stock purchase requirement is measured as a percentage of our year end assets, subject to a $10 million cap. Activity based stock is stock we are required to purchase and hold in order to obtain an advance or participate in FHLB mortgage programs. The Company’s activity based stock purchase requirement is measured as a percentage of our advance proceeds. At December 31, 2022, the Company held $48.2 million of FHLB Class B stock, $10.0 million of which was membership stock and the remaining $38.2 million of which was activity based. The FHLB stock is issued, transferred, redeemed, and repurchased at a par value of $100.
Loan Portfolio
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 real estate and commercial business loans.
Commercial Real Estate Loans: Commercial real estate 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.
Commercial Business Loans: Our commercial business lending is directed toward meeting the credit and related deposit and treasury management needs of small to medium sized businesses. Commercial and industrial loans are primarily underwritten based on the identified cash flows of the borrower’s operations and secondarily on the underlying collateral provided by the borrower and/or the strength of the guarantor. The majority of these loans provide financing for working capital and capital expenditures. Loan terms, including, loan maturity, fixed or adjustable interest rate and collateral considerations, are based on factors such as the loan purpose, collateral type and industry and are underwritten on an individual loan basis.
Agriculture Loans: Agricultural lending includes agricultural real estate and production loans and lines of credit within our primary market area. We are committed to our communities, offering seasonal and longer-term loans and operating lines of credit by lending officers with expertise in the agricultural communities we serve. Typical loan-to-value ratios on term loans can range from 55% to 80% depending upon the type of loan. Operating lines of credit require the borrower to provide a 20% to 25% equity investment. The debt coverage ratio is generally 1.25 or better on all term loans.
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 service) 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.
One-to-four Family Residential Real Estate Loans: One-to-four family residential loans, including home equity loans and lines of credit, are secured by properties located within our primary market areas and, typically, have loan-to-value ratios of 80% or lower at origination.
Other Consumer Loans: Consumer loans include automobile loans, boat and recreational vehicle financing, and other 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, Idaho and California.
42
Table of Contents
Maturities and Sensitivities of Loans to Changes in Interest Rates
The following table presents the maturity distribution of our loan portfolio and the sensitivity of these loans due after one year to changes in interest rates as of December 31, 2022:
| Maturing | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Due Through 1 Year | Over 1 Through 5 Years | Over 5 Through 15 Years | Over 15 Years | Total | |||||||||||||||
| (in thousands) | |||||||||||||||||||
| Commercial loans: | |||||||||||||||||||
| Commercial real estate | $ | 132,817 | $ | 1,190,478 | $ | 3,735,353 | $ | 294,137 | $ | 5,352,785 | |||||||||
| Commercial business | 1,253,136 | 948,835 | 1,397,565 | 151,028 | 3,750,564 | ||||||||||||||
| Agriculture | 304,001 | 202,193 | 329,726 | 12,983 | 848,903 | ||||||||||||||
| Construction | 295,685 | 87,501 | 127,673 | 30,002 | 540,861 | ||||||||||||||
| Consumer loans: | |||||||||||||||||||
| One-to-four family residential real estate | 19,977 | 67,128 | 264,630 | 725,759 | 1,077,494 | ||||||||||||||
| Other consumer | 6,826 | 18,566 | 9,930 | 5,044 | 40,366 | ||||||||||||||
| Total loans | $ | 2,012,442 | $ | 2,514,701 | $ | 5,864,877 | $ | 1,218,953 | $ | 11,610,973 | |||||||||
| Fixed rate loans due after 1 year | |||||||||||||||||||
| Commercial loans: | |||||||||||||||||||
| Commercial real estate | $ | 598,305 | $ | 2,698,539 | $ | 43,216 | $ | 3,340,060 | |||||||||||
| Commercial business | 541,953 | 1,089,218 | 25,402 | 1,656,573 | |||||||||||||||
| Agriculture | 107,205 | 218,465 | 3,761 | 329,431 | |||||||||||||||
| Construction | 13,832 | 81,427 | 46 | 95,305 | |||||||||||||||
| Consumer loans: | |||||||||||||||||||
| One-to-four family residential real estate | 42,218 | 202,397 | 377,568 | 622,183 | |||||||||||||||
| Other consumer | 9,318 | 9,930 | 1,081 | 20,329 | |||||||||||||||
| Total fixed rate loans due after 1 year | $ | 1,312,831 | $ | 4,299,976 | $ | 451,074 | $ | 6,063,881 | |||||||||||
| Variable rate loans due after 1 year | |||||||||||||||||||
| Commercial loans: | |||||||||||||||||||
| Commercial real estate | $ | 592,173 | $ | 1,036,814 | $ | 250,921 | $ | 1,879,908 | |||||||||||
| Commercial business | 406,882 | 308,347 | 125,626 | 840,855 | |||||||||||||||
| Agriculture | 94,988 | 111,261 | 9,222 | 215,471 | |||||||||||||||
| Construction | 73,669 | 46,246 | 29,956 | 149,871 | |||||||||||||||
| Consumer loans: | |||||||||||||||||||
| One-to-four family residential real estate | 24,910 | 62,233 | 348,191 | 435,334 | |||||||||||||||
| Other consumer | 9,248 | — | 3,963 | 13,211 | |||||||||||||||
| Total variable rate loans due after 1 year | $ | 1,201,870 | $ | 1,564,901 | $ | 767,879 | $ | 3,534,650 | |||||||||||
| Total loans due after 1 year | $ | 2,514,701 | $ | 5,864,877 | $ | 1,218,953 | $ | 9,598,531 |
Net unearned acquisition premium (discount): The following table provides additional details related to the net premium (discount) of acquired and purchased loans, by acquisition for the periods indicated:
| 2022 | 2021 | 2020 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Acquisition: | (in thousands) | ||||||||||
| Bank of Commerce | $ | 6,416 | $ | 12,923 | $ | — | |||||
| Pacific Continental | (3,615) | (5,306) | (8,442) | ||||||||
| All other purchased and acquired net premium (discount) | 3,819 | 5,031 | (3,742) | ||||||||
| Total net premium (discount) at period end | $ | 6,620 | $ | 12,648 | $ | (12,184) |
For additional information on our loan portfolio, including amounts pledged as collateral on borrowings, see Note 5 to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data” of this report.
43
Table of Contents
Allowance for Credit Losses
The ACL is an accounting estimate of expected credit losses in our loan portfolio at the balance sheet date. The provision for credit losses is the expense recognized in the Consolidated Statements of Income to adjust the ACL 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 expected losses related to these unfunded credit facilities at the balance sheet date.
Analysis of ACL
The table below sets forth the ratio of net charge-offs during the period to average loans outstanding during the period:
| December 31, | |||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | |||||||||||||||||||||||||||||||
| Net Chg-offs (Recoveries) | Average Loans | Ratio Net Charge-offs (Recoveries) to Average Loans | Net Chg-offs (Recoveries) | Average Loans | Ratio Net Charge-offs (Recoveries) to Average Loans | Net Chg-offs (Recoveries) | Average Loans | Ratio Net Charge-offs (Recoveries) to Average Loans | |||||||||||||||||||||||||
| (dollars in thousands) | |||||||||||||||||||||||||||||||||
| Commercial loans: | |||||||||||||||||||||||||||||||||
| Commercial real estate | $ | 92 | $ | 5,161,841 | — | % | $ | 411 | $ | 4,293,136 | 0.01 | % | $ | 1,288 | $ | 3,994,597 | 0.03 | % | |||||||||||||||
| Commercial business | (75) | 3,661,645 | — | % | 1,502 | 3,629,301 | 0.04 | % | 8,958 | 3,616,711 | 0.25 | % | |||||||||||||||||||||
| Agriculture | (70) | 833,162 | (0.01) | % | (33) | 782,718 | — | % | 6,255 | 759,059 | 0.82 | % | |||||||||||||||||||||
| Construction | (387) | 457,970 | (0.08) | % | (593) | 314,484 | (0.19) | % | (709) | 313,604 | (0.23) | % | |||||||||||||||||||||
| Consumer loans: | |||||||||||||||||||||||||||||||||
| One-to-four family residential real estate | (940) | 1,049,846 | (0.09) | % | (737) | 765,777 | (0.10) | % | (1,999) | 673,854 | (0.30) | % | |||||||||||||||||||||
| Consumer | 470 | 43,820 | 1.07 | % | 428 | 35,400 | 1.21 | % | 367 | 38,539 | 0.95 | % | |||||||||||||||||||||
| Loans held for sale | — | 3,158 | — | % | — | 11,569 | — | % | — | 14,849 | — | % | |||||||||||||||||||||
| Total | $ | (910) | $ | 11,211,442 | (0.01) | % | $ | 978 | $ | 9,832,385 | 0.01 | % | $ | 14,160 | $ | 9,411,213 | 0.15 | % |
Allocation of the ACL
The table below sets forth the allocation of the ACL by loan category:
| December 31, | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | |||||||||||||||||||
| Balance at End of Period Applicable to: | Amount | % of Total Loans(1) | Amount | % of Total Loans(1) | Amount | % of Total Loans(1) | |||||||||||||||
| (dollars in thousands) | |||||||||||||||||||||
| Commercial loans: | |||||||||||||||||||||
| Commercial real estate | $ | 54,856 | 46.1 | % | $ | 61,254 | 46.8 | % | $ | 68,934 | 43.0 | % | |||||||||
| Commercial business | 57,836 | 32.3 | % | 54,712 | 32.2 | % | 45,250 | 38.2 | % | ||||||||||||
| Agriculture | 9,071 | 7.3 | % | 8,148 | 7.5 | % | 9,052 | 8.3 | % | ||||||||||||
| Construction | 13,142 | 4.7 | % | 5,397 | 3.6 | % | 7,636 | 2.8 | % | ||||||||||||
| Consumer loans: | |||||||||||||||||||||
| One-to-four family residential real estate | 22,355 | 9.3 | % | 24,123 | 9.5 | % | 16,875 | 7.3 | % | ||||||||||||
| Consumer | 1,178 | 0.3 | % | 1,944 | 0.4 | % | 1,393 | 0.4 | % | ||||||||||||
| Total | $ | 158,438 | 100.0 | % | $ | 155,578 | 100.0 | % | $ | 149,140 | 100.0 | % |
__________
(1)Represents the total of all outstanding loans in each category as a percent of total loans outstanding.
44
Table of Contents
Credit Ratios
The following table sets forth the ratios between the ACL, nonaccrual loans and total loans:
| December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | |||||||||
| (dollars in thousands) | |||||||||||
| ACL at end of period | $ | 158,438 | $ | 155,578 | $ | 149,140 | |||||
| Nonaccrual loans at end of period | $ | 13,441 | $ | 23,041 | $ | 34,806 | |||||
| Loans outstanding at end of period | $ | 11,610,973 | $ | 10,641,937 | $ | 9,427,660 | |||||
| ACL to total loans | 1.36 | % | 1.46 | % | 1.58 | % | |||||
| Nonaccrual loans to total loans | 0.12 | % | 0.22 | % | 0.37 | % | |||||
| ACL to nonaccrual loans | 1178.77 | % | 675.22 | % | 428.49 | % |
The increase in the ratio of ACL to nonaccrual loans from 2020 to 2021, as well as 2021 to 2022, was primarily due to decreases in nonaccrual loans and increases in the ACL as a result of loan growth. For additional information on our allowance for credit losses, see Note 6 to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data” of this report.
Deposits
The following table sets forth the composition of the Company’s deposits by significant category:
| December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 (1) | 2021 | 2020 | |||||||||
| (in thousands) | |||||||||||
| Demand and other noninterest-bearing | $ | 8,373,350 | $ | 8,856,714 | $ | 6,913,214 | |||||
| Money market | 2,972,838 | 3,525,299 | 2,780,922 | ||||||||
| Interest-bearing demand | 1,980,631 | 1,999,407 | 1,433,083 | ||||||||
| Savings | 1,555,765 | 1,617,546 | 1,169,721 | ||||||||
| Interest-bearing public funds, other than certificates of deposit | 670,580 | 779,146 | 656,273 | ||||||||
| Certificates of deposit, less than $250,000 | 215,848 | 249,120 | 201,805 | ||||||||
| Certificates of deposit, $250,000 or more | 124,411 | 160,490 | 108,935 | ||||||||
| Certificates of deposit insured by CD Option of IntraFi Network | 21,828 | 35,611 | 23,105 | ||||||||
| Brokered certificates of deposit | — | — | 5,000 | ||||||||
| Reciprocal money market accounts | 796,199 | 786,046 | 577,804 | ||||||||
| Subtotal | 16,711,450 | 18,009,379 | 13,869,862 | ||||||||
| Valuation adjustment resulting from acquisition accounting | — | 736 | — | ||||||||
| Total deposits | $ | 16,711,450 | $ | 18,010,115 | $ | 13,869,862 |
__________
(1) Includes $259.4 million of noninterest-bearing deposits and $325.7 million of interest-bearing deposits classified as held for sale at December 31, 2022.
Deposits totaled $16.71 billion at December 31, 2022 compared to $18.01 billion at December 31, 2021. Noninterest-bearing deposits, interest-bearing deposits, and reciprocal money market accounts provide a stable source of low cost funding.
At December 31, 2022, broker deposits, other wholesale deposits and reciprocal money market accounts (excluding public funds) totaled $818.0 million or 4.9% of total deposits compared to $821.7 million or 4.6% of total deposits, at year end 2021. The reciprocal money market account program is similar to the CD Option of IntraFi Network Deposits program, which is a network that allows participating banks to offer extended FDIC deposit insurance coverage on time deposits. These extended deposit insurance programs are generally available only to existing customers and are not used as a means of generating additional liquidity.
45
Table of Contents
At December 31, 2022, public funds held by the Company totaled $949.0 million compared to $1.07 billion at December 31, 2021. Uninsured public funds balances decreased from $1.00 billion at December 31, 2021 to $877.7 million at December 31, 2022. The Company is required to collateralize 50% of Washington state, 40% of Oregon state and 110% of California state uninsured public funds. For additional information regarding the collateral for these deposits, see Note 4 to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data” of this report.
The following table sets forth time deposits in excess of the FDIC insurance limit, which is currently $250,000, by time remaining until maturity:
| December 31, 2022 | |||
|---|---|---|---|
| Amounts maturing in: | (dollars in thousands) | ||
| Three months or less (1) | $ | 74,641 | |
| Over 3 through 6 months | 5,386 | ||
| Over 6 through 12 months | 13,120 | ||
| Over 12 months | 31,264 | ||
| Total | $ | 124,411 |
__________
(1) Includes $4.1 million of certificates of deposit held for sale at December 31, 2022.
As of December 31, 2022, the Company had approximately $7.19 billion of uninsured deposits, which is an estimated amount based on the same methodologies and assumptions used for the Bank’s regulatory requirements.
The following table sets forth the average amount of and the average rate paid on each significant deposit category:
| Years ended December 31, | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | |||||||||||||||||||
| Average Deposits | Average Rate | Average Deposits | Average Rate | Average Deposits | Average Rate | ||||||||||||||||
| (dollars in thousands) | |||||||||||||||||||||
| Money market | $ | 4,324,611 | 0.14 | % | $ | 3,805,723 | 0.08 | % | $ | 3,043,731 | 0.14 | % | |||||||||
| Interest-bearing demand | 2,056,059 | 0.09 | % | 1,637,531 | 0.07 | % | 1,248,975 | 0.12 | % | ||||||||||||
| Savings | 1,633,354 | 0.02 | % | 1,382,277 | 0.02 | % | 1,022,388 | 0.01 | % | ||||||||||||
| Interest-bearing public funds, other than certificates of deposit | 734,667 | 1.03 | % | 721,090 | 0.14 | % | 544,109 | 0.37 | % | ||||||||||||
| Certificates of deposit | 400,756 | 0.17 | % | 363,902 | 0.18 | % | 348,855 | 0.39 | % | ||||||||||||
| Total interest-bearing deposits | 9,149,447 | 0.18 | % | 7,910,523 | 0.08 | % | 6,208,058 | 0.15 | % | ||||||||||||
| Demand and other noninterest-bearing | 8,773,511 | 7,811,880 | 6,304,197 | ||||||||||||||||||
| Total average deposits | $ | 17,922,958 | $ | 15,722,403 | $ | 12,512,255 |
Borrowings
Borrowed funds provide an additional source of funding for loan growth. Our borrowed funds consist primarily of FHLB advances, FRB borrowings, securities sold under agreements to repurchase, subordinated debentures, junior subordinated debentures and a revolving line of credit. FHLB advances and FRB borrowings are secured by our loan portfolio and investment securities. Securities sold under agreements to repurchase are secured by investment securities. Subordinated debentures and junior subordinated debentures are unsecured and the revolving line of credit is available, if necessary, and requires the Company to comply with certain covenants including those related to asset quality and capital levels. For additional information on our borrowings, see Notes 12, 13, 14, 15, and 16 to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data” of this report.
Off-Balance Sheet Arrangements
In the normal course of business, the Company is a party to financial instruments with off-balance sheet risk. These financial instruments include commitments to extend credit and standby letters of credit. These instruments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount reflected in the Consolidated Balance Sheets.
46
Table of Contents
Exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit and standby letters of credit is represented by the contractual notional amount of those instruments. The Company uses the same credit policies in making commitments and conditional obligations as it does for on-balance sheet instruments. The Company evaluates each client’s creditworthiness on a case-by-case basis.
Commitments to extend credit are agreements to lend to a client as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since a portion of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements.
The Company had off-balance sheet loan commitments aggregating $3.91 billion and $3.50 billion at December 31, 2022 and 2021, respectively. Standby letters of credit were $33.2 million at December 31, 2022, a decrease from $36.0 million at December 31, 2021.
Liquidity and Sources of Funds
In general, our primary sources of funds are net income, loan repayments, maturities and principal payments on investment securities, customer deposits, advances from the FHLB, borrowings from the FRB, securities repurchase agreements, subordinated debentures, junior subordinated debentures and a revolving line of credit available, if necessary. These funds are used to make loans, purchase investments, meet deposit withdrawals and maturing liabilities and cover operational expenses. Scheduled loan repayments and client deposits have proven to be a relatively stable source of funds while other deposit inflows and unscheduled loan prepayments are influenced by interest rate levels, competition and general economic conditions. We manage liquidity through monitoring sources and uses of funds on a daily basis and had unused credit lines with the FHLB and the FRB of $1.92 billion and $198.8 million, respectively, at December 31, 2022, that are available to us as a supplemental funding source. The holding company’s sources of funds are dividends from its banking subsidiary which are used to fund dividends to shareholders, purchase treasury shares and cover operating expenses.
In addition, we have a shelf registration statement on file with the SEC registering an unspecified amount of any combination of debt or equity securities, depository shares, purchase contracts, units and warrants in one or more offerings. From time to time, we may seek to raise additional capital in order to meet our commitments, fund our business needs and future growth, and supplement our regulatory capital. Specific information regarding the terms of 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 future offering.
We are party to many contractual financial obligations, including repayments of deposits and borrowings and payments for operating leases. The table below presents certain future financial obligations of the Company:
| Payments due within time period at December 31, 2022 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0-12 Months | 1-3 Years | 4-5 Years | Due after Five Years | Total | |||||||||||||||
| (in thousands) | |||||||||||||||||||
| Total deposits (1) (2) | $ | 16,616,237 | $ | 77,231 | $ | 17,972 | $ | 10 | $ | 16,711,450 | |||||||||
| FHLB advances (1) | 949,000 | — | — | 5,315 | 954,315 | ||||||||||||||
| Operating leases | 11,597 | 19,564 | 14,749 | 18,269 | 64,179 | ||||||||||||||
| Other borrowings (1) | 95,168 | — | — | — | 95,168 | ||||||||||||||
| Junior subordinated debentures (1) | — | — | — | 10,310 | 10,310 | ||||||||||||||
| Subordinated debentures (1) | — | 10,000 | — | — | 10,000 | ||||||||||||||
| Total | $ | 17,672,002 | $ | 106,795 | $ | 32,721 | $ | 33,904 | $ | 17,845,422 |
__________
(1) In the banking industry, interest-bearing obligations are principally used to fund interest-earning assets. As such, interest charges on contractual obligations were excluded from reported amounts, as the potential cash outflows would have corresponding cash inflows from interest-earning assets.
(2) Includes $585.1 million of deposits held for sale at December 31, 2022.
For additional information regarding our contractual obligations, see Notes 10, 11, 12, 13, 14 and 15 to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data” of this report.
47
Table of Contents
Capital
Our shareholders’ equity decreased to $2.21 billion at December 31, 2022, from $2.59 billion at December 31, 2021. This decrease was primarily a result of market value decreases in our available for sale securities portfolio, partially offset by higher retained earnings. Shareholders’ equity was 10.92% and 12.36% of total assets at December 31, 2022 and 2021, respectively. Dividends per common share were $1.20 and $1.14, for the years ended December 31, 2022 and 2021, respectively.
Regulatory Capital. We are subject to the Capital Rules (as discussed in “Item 1. Business—Supervision and Regulation—Regulatory Capital Requirements”), which implement the Basel III capital framework and various provisions of the Dodd-Frank Act. The Company and the Bank are required to maintain a capital conservation buffer of 2.5% of CET1, effectively resulting in minimum ratios of (i) CET1 to risk-weighted assets of at least 7%, (ii) Tier 1 capital to risk-weighted assets of at least 8.5%, and (iii) total capital to risk-weighted assets of at least 10.5%. The Company and the Bank met all such capital requirements as of December 31, 2022.
In addition, FDIC regulations set forth the qualifications necessary for a bank to be classified as “well-capitalized” (as discussed in “Item 1. Business—Supervision and Regulation—Prompt Corrective Action Framework”), 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 December 31, 2022 and 2021.
As part of their response to the impact of COVID-19, the U.S. federal regulatory agencies issued an interim final rule that provided the option to temporarily delay certain effects of CECL on regulatory capital for two years, followed by a three year transition period. The interim final rule allows bank holding companies and banks to delay for two years 100% of the day one impact of adopting CECL and 25% of the cumulative change in the reported allowance for credit losses since adopting CECL. The Company elected to adopt the interim final rule. As a result, certain capital ratios and amounts as of December 31, 2022 exclude the impact of the increased allowance for credit losses related to the adoption of CECL.
The following table sets forth the Company’s and the Bank’s capital ratios at December 31, 2022 and 2021:
| Company | Columbia Bank | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2022 | 2021 | |||||||||
| CET1 risk-based capital ratio | 12.87 | % | 13.01 | % | 12.93 | % | 13.06 | % | ||||
| Tier 1 risk-based capital ratio | 12.87 | % | 13.01 | % | 12.93 | % | 13.06 | % | ||||
| Total risk-based capital ratio | 13.98 | % | 14.21 | % | 13.97 | % | 14.18 | % | ||||
| Leverage ratio | 9.34 | % | 8.55 | % | 9.47 | % | 8.60 | % |
Dividends
The following table sets forth the dividends paid per common share and the dividend payout ratio (dividends paid per common share divided by diluted EPS):
| Years ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | |||||||||
| Dividends paid per common share - regular | $ | 1.20 | $ | 1.14 | $ | 1.12 | |||||
| Dividends paid per common share - special | — | — | 0.22 | ||||||||
| Dividends paid per common share | $ | 1.20 | $ | 1.14 | $ | 1.34 | |||||
| Dividend payout ratio (1) | 38 | % | 41 | % | 62 | % |
______________
(1) Dividends paid per common share as a percentage of earnings per diluted common share
Subsequent to year end, on January 24, 2023, the Company declared a quarterly cash dividend of $0.30 per share payable on February 21, 2023, to shareholders of record at the close of business on February 6, 2023.
48
Table of Contents
Applicable federal and Washington state regulations restrict capital distributions, including dividends, by the Company’s banking subsidiary. Such restrictions are tied to the institution’s capital levels after giving effect to distributions. Our ability to pay cash dividends is substantially dependent upon receipt of dividends from the Bank. In addition, the payment of cash dividends is subject to Federal regulatory requirements for capital levels and other restrictions. In this regard, current guidance from the Federal Reserve provides, among other things, that dividends per share on the Company’s common stock generally should not exceed EPS, measured over the previous four fiscal quarters. Federal Reserve policy also provides that a bank holding company should inform the Federal Reserve reasonably in advance of declaring or paying a dividend that exceeds earnings for the period for which the dividend is being paid or that could result in a material adverse change to the bank holding company’s capital structure.
Non-GAAP Financial Measures
In addition to the capital ratios defined by banking regulators, the Company considers various measures when evaluating capital utilization and adequacy, including:
•Tangible common equity to tangible assets, and
•Tangible common equity to risk-weighted assets.
The Company believes these measures are useful because they reflect the level of capital available to withstand unexpected market conditions. Additionally, presentation of these measures allows readers to compare certain aspects of the Company’s capitalization to other organizations. These ratios differ from capital measures defined by banking regulators principally in that the numerator excludes shareholders’ equity associated with preferred securities, the nature and extent of which varies across organizations. Additionally, these measures present capital adequacy inclusive and exclusive of accumulated other comprehensive income. These calculations are intended to complement the capital ratios defined by banking regulators for both absolute and comparative purposes.
Because GAAP in the United States of America does not include capital ratio measures, the Company believes there are no comparable GAAP financial measures to these tangible common equity ratios. The following table reconciles the Company’s calculation of these measures to amounts reported under GAAP.
Despite the importance of these measures to the Company, there are no standardized definitions for them 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.
| December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2022 | 2021 | ||||||
| (dollars in thousands) | |||||||
| Shareholders’ equity | $ | 2,213,153 | $ | 2,588,742 | |||
| Goodwill | (823,172) | (823,172) | |||||
| Other intangible assets, net | (25,949) | (34,647) | |||||
| Tangible common equity (a) | 1,364,032 | 1,730,923 | |||||
| Total assets | 20,265,843 | 20,945,333 | |||||
| Goodwill | (823,172) | (823,172) | |||||
| Other intangible assets, net | (25,949) | (34,647) | |||||
| Tangible assets (b) | $ | 19,416,722 | $ | 20,087,514 | |||
| Risk-weighted assets, determined in accordance with prescribed regulatory requirements (c) | $ | 14,649,966 | $ | 13,146,341 | |||
| Ratios: | |||||||
| Tangible common equity to tangible assets (a)/(b) | 7.03 | % | 8.62 | % | |||
| Tangible common equity to risk-weighted assets (a)/(c) | 9.31 | % | 13.17 | % |
49
Table of Contents
The Company also considers operating net interest margin (tax equivalent) to be a useful measurement as it 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 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:
| Years ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | |||||||||
| Operating net interest margin non-GAAP reconciliation: | (dollars in thousands) | ||||||||||
| Net interest income (tax equivalent) (1) | $ | 631,058 | $ | 535,311 | $ | 507,574 | |||||
| Adjustments to arrive at operating net interest income (tax equivalent): | |||||||||||
| Incremental accretion income on acquired loans | 3,943 | (2,811) | (6,154) | ||||||||
| Premium amortization on acquired securities | 3,852 | 2,752 | 3,409 | ||||||||
| Interest reversals on nonaccrual loans (2) | — | — | 2,000 | ||||||||
| Operating net interest income (tax equivalent) (1) | $ | 638,853 | $ | 535,252 | $ | 506,829 | |||||
| Average interest earning assets | $ | 18,868,795 | $ | 16,910,818 | $ | 13,916,611 | |||||
| Net interest margin (tax equivalent) (1) | 3.34 | % | 3.17 | % | 3.65 | % | |||||
| Operating net interest margin (tax equivalent) (1) | 3.39 | % | 3.17 | % | 3.64 | % |
__________
(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 $8.2 million, $7.8 million and $7.5 million for the years ended December 31, 2022, 2021 and 2020, respectively.
(2) Beginning 2021, interest reversals on nonaccrual loans is no longer a component of this non-GAAP measure.
50
Table of Contents
FY 2021 10-K MD&A
SEC filing source: 0000887343-22-000038.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
This discussion should be read in conjunction with our Consolidated Financial Statements and related notes in “Item 8. Financial Statements and Supplementary Data” of this report. 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 for the previous year.
Critical Accounting Policies and Estimates
We have established certain accounting policies in preparing our Consolidated Financial Statements that are in accordance with accounting principles generally accepted in the United States. Our significant accounting policies are presented in Note 1 to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data” of this report. Certain of these policies require the use of judgments, estimates and economic assumptions which may prove inaccurate or are subject to variation that may significantly affect our reported results of operations and financial position for the periods presented or in future periods. Management believes that the judgments, estimates and economic assumptions used in the preparation of the Consolidated Financial Statements are appropriate given the factual circumstances at the time. We consider the following policies to be most critical in understanding the judgments that are involved in preparing our Consolidated Financial Statements.
Allowance for Credit Losses
The Company’s determination of its ACL is a critical accounting estimate. The allowance for credit losses under ASC 326 is an accounting estimate of expected losses over the contractual life of assets carried at amortized cost within the Company’s loan portfolio at the balance sheet date. The ASU requires a financial asset (or group of financial assets) measured at amortized cost to be presented at the net amount expected to be collected. The allowance for credit losses is a valuation account that is deducted from the amortized cost basis of the financial asset to present the net carrying value at the amount expected to be collected on the financial asset.
The quantitative allowance is calculated using a DCF approach with a probability of default methodology. The probability of default is an assumption derived from regression models which determine the relationship between historical defaults and certain economic variables. The Company determines a reasonable and supportable forecast and applies that forecast to the model to determine defaults over the forecast period. The forecast includes estimates for key economic variables. While there are several economic variables included, the ones most predominantly used in our models are unemployment rate, consumer price index, real gross domestic product and disposable personal income. Following the forecast period, the economic variables used to calculate the probability of default revert to a historical average. Other assumptions relevant to the discounted cash flow model to derive the quantitative allowance include the loss given default, which is the estimate of loss for a defaulted loan, and the discount rate applied to future cash flows. The model calculates the net present value of each loan using both the contractual and expected cash flows, respectively. The ACL is determined at the end of each quarter and is based on all relevant information and expectations at that time in accordance with GAAP and the ACL guidance. Future changes to the estimate are likely as new information becomes available regarding economic conditions, loan composition and identifiable risk factors. While quantifiable estimates are generated, management judgements regarding credit risks and the inherent imprecision with the models utilized support the overall ACL.
In addition to the quantitative portion of the allowance for credit losses, the Company also considers the effects of the following qualitative factors in its calculation of expected losses in the loan portfolio:
•Economic and business conditions;
•Concentration of credit;
•Lending management and staff;
•Lending policies and procedures;
•Loss and recovery trends;
•Nature and volume of the portfolio;
•Trends in problem loans, loan delinquencies and nonaccrual loans;
•Quality of internal loan review; and
•Other external factors such as the effect of economic stimulus and loan modification programs.
These qualitative factors are based in quantitative factors but also include a high degree of subjectivity and changes in any of the factors could have a significant impact on our calculation of the allowance.
33
Table of Contents
Loans for which repayment is expected to be provided substantially through the operation or sale of collateral are considered collateral-dependent. The allowance for credit losses for collateral-dependent loans is measured on the basis of the fair value of the collateral when foreclosure is probable.
Our ACL at December 31, 2021 was $155.6 million. Given the dynamic relationships between economic variables, it is difficult to estimate the impact of a change in any one individual variable on the ACL. To illustrate a hypothetical sensitivity, however, we performed an analysis on the unemployment rate economic variable to evaluate the impact of a change in that assumption over the reasonable and supportable forecast period. If the unemployment rate increased by 100 basis points, the ACL estimate would increase by $3.5 million and if the unemployment rate were decreased by 100 basis points, the ACL estimate would decrease by $4.0 million.
Our allowance policy and the judgments, estimates and economic assumptions involved are described in greater detail in the “Allowance for Credit Losses and Unfunded Commitments and Letters of Credit” section of this discussion and in Note 1 to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data” of this report.
Business Combinations
The Company applies the acquisition method of accounting for business combinations. Under the acquisition method, the acquiring entity in a business combination recognizes the assets acquired and liabilities assumed at their acquisition date fair values. Management utilizes prevailing valuation techniques appropriate for the asset or liability being measured in determining these fair values. Any excess of the purchase price over amounts allocated to assets acquired, including identifiable intangible assets, and liabilities assumed is recorded as goodwill. Where amounts allocated to assets acquired and liabilities assumed is greater than the purchase price, a bargain purchase gain is recognized. Acquisition-related costs are expensed as incurred.
Valuation and Recoverability of Goodwill
Goodwill represented $823.2 million of our $20.95 billion in total assets as of December 31, 2021. The Company has a single reporting unit. We review goodwill for impairment annually as of July 31, and also test for impairment between annual tests if an event occurs or circumstances change that would more likely than not reduce the fair value of our reporting unit below its carrying amount. Such events and circumstances may include among others: a significant adverse change in legal factors or in the general business climate; significant decline in our stock price and market capitalization; unanticipated competition; the testing for recoverability of a significant asset group within the reporting unit; and an adverse action or assessment by a regulator. Any adverse change in these factors could have a significant impact on the recoverability of goodwill and could have a material impact on our Consolidated Financial Statements.
Under the Intangibles-Goodwill and Other topic of the FASB ASC, goodwill is not amortized but rather is tested for impairment at the reporting unit level on at least an annual basis. The test for impairment requires the Company to compare the fair value of the reporting unit to its carrying value. If the fair value of the reporting unit is less than its carrying value, the difference is the amount of impairment and goodwill is written down to the fair value of the reporting unit. Prior to completing the impairment test, however, the Company may assess qualitative factors to determine whether it is more likely than not that the fair value of the reporting unit is less than its carrying amount. If such an assessment indicates the fair value of the reporting unit is more likely than not greater than its carrying value, then the impairment test need not be completed.
The accounting estimates related to our goodwill require us to make considerable assumptions about fair value. Our assumptions regarding fair value require significant judgment about economic and industry factors and the growth and earnings prospects of the Bank. Changes in these judgments, either individually or collectively, may have a significant effect on the estimated fair value.
Based on the results of the annual goodwill impairment test, we determined that no goodwill impairment charges were required as our single reporting unit’s fair value exceeded its carrying amount. As of December 31, 2021, we determined there were no events or circumstances which would more likely than not reduce the fair value of our reporting unit below its carrying amount.
Please refer to Note 9 to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data” of this report for further discussion.
34
Table of Contents
2021 Financial Summary
Income Statement
•Consolidated net income for 2021 was $202.8 million, or $2.78 per diluted common share, compared with net income of $154.2 million, or $2.17 per diluted common share in 2020.
◦Net interest income for 2021 increased 5% to $527.5 million compared to $500.1 million for 2020. Interest income was $536.1 million in 2021, compared to $517.8 million in 2020. The increase was primarily due to higher average securities balances partially offset by a lower rate environment. Interest expense for 2021 decreased $9.2 million to $8.5 million compared to $17.7 million in 2020, due to lower rates on interest-bearing deposits and FHLB advances as well as lower average FHLB balances.
◦Provision for credit loss on loans was $4.8 million in 2021, compared to $77.7 million in 2020. Provision expense for the current year included $16.2 million related to the acquired Bank of Commerce non-PCD loans. The decrease in provision expense for 2021 reflects positive economic trends during 2021 as a result of improved economic forecasts.
◦Noninterest income was $94.1 million for 2021, a decrease from $104.5 million for 2020. The decrease in 2021 was primarily due lower investment securities gains and loan revenue partially offset by increases in card revenue, financial services and other noninterest income.
◦Noninterest expense for 2021 increased $25.8 million to $360.3 million compared to $334.5 million in 2020. The increase was due to acquisition-related expenses as well as ongoing expenses related to our Bank of Commerce acquisition, which closed in the fourth quarter of 2021.
Balance Sheet
•Total assets at December 31, 2021 were $20.95 billion, up 26%, or $4.36 billion from $16.58 billion at the end of 2020 due to organic growth as well as our acquisition of Bank of Commerce.
•The Company is well-capitalized with a total risk-based capital ratio of 14.21% at December 31, 2021.
◦Cash and cash equivalents at December 31, 2021 were $824.7 million, up 26% from $653.8 million at December 31, 2020 due to an increase in interest-earning deposits with banks.
◦Debt securities at December 31, 2021 were $8.06 billion, up 55% from $5.21 billion at December 31, 2020.
◦Loans were $10.64 billion, an increase of $1.21 billion from $9.43 billion at the end of 2020.
◦The ACL increased to $155.6 million at December 31, 2021 compared to $149.1 million at December 31, 2020 due to higher average balances. The Company’s allowance was 1.46% of total loans, compared with 1.58% at the end of 2020 as a result of positive economic trends.
◦Nonperforming assets totaled $23.4 million at December 31, 2021, down from $35.4 million at December 31, 2020. Nonperforming assets to year end assets decreased to 0.11% at December 31, 2021 compared to 0.21% at December 31, 2020.
◦Deposits were $18.01 billion at December 31, 2021, an increase of $4.14 billion compared to $13.87 billion at December 31, 2020.
◦FHLB advances did not materially change from December 31, 2020 and were $7.4 million at December 31, 2021.
Business Combinations
On October 1, 2021, the Company completed its acquisition of Bank of Commerce. The Company acquired approximately $2.04 billion in assets, including $1.08 billion in loans measured at fair value and $1.74 billion in deposits. See Note 2 to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data” of this report for further information regarding this acquisition.
35
Table of Contents
COVID-19 Update
We continue to manage our response to the pandemic by adapting to the recommendations of healthcare officials in order to provide a safe environment for continued operations. Our multi-layered approach incorporates remote work arrangements where possible as well as social distancing, enhanced cleaning practices, optimized HVAC systems, face coverings and contact tracing of confirmed COVID-19 cases. Updates regarding new guidance from local and national healthcare officials, information on vaccines and information on access to free support resources available through our benefits program have been provided through regular communication with employees. The measures we have implemented have proved effective in mitigating the spread of the virus in our organization and have allowed for the continued safe operation of our branches and facilities.
Flexibility and adaptability have been key factors in supporting our employees throughout the pandemic. As cases in communities peaked and local and State governments responded with additional guidelines, we adjusted controls and flexed our workforce to remote arrangements as needed. We continue to employ the use of virtual collaboration tools, video conferencing and regular communication to facilitate work and support our Do RIGHT culture. Opportunities for professional learning and development inside our organization have also transitioned to virtual environments, providing uninterrupted access to leadership training programs and ongoing development activities for employees working remotely as well as those working on location.
When COVID-19 arrived in early 2020, we formulated a very deliberate strategy focused on continuing to build the business throughout the pandemic while at the same time ensuring the safety of our employees and clients. As the pandemic’s disruption entered its second year, our employees remained laser focused on helping our clients keep pace with the changes affecting their lives and businesses. We rolled out the second phase of the PPP extending another $563.2 million of much needed aid for businesses and communities bringing the total PPP lending to $1.53 billion, and we helped guide our borrowers through the SBA forgiveness process. We continued to invest in our people, sales training and systems, and our bankers have responded by keeping our pipelines full and providing custom solutions to meet the needs of existing and new clients.
For additional information on the impact and potential impact of COVID-19 on our business, financial condition, liquidity, capital and results of operations, see Part I, Item 1A “Risk Factors” of this report.
RESULTS OF OPERATIONS
Summary
A summary of the Company’s results of operations for each of the last three years ended December 31 follows:
| Year ended | Increase (Decrease) | Year ended | Increase (Decrease) | Year ended | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | Amount | % (1) | 2020 | Amount | % (1) | 2019 | |||||||||||||||||||
| (dollars in thousands, except per share amounts) | |||||||||||||||||||||||||
| Interest income | $ | 536,065 | $ | 18,256 | 4 | $ | 517,809 | $ | (12,143) | (2) | $ | 529,952 | |||||||||||||
| Interest expense | 8,546 | (9,152) | (52) | 17,698 | (18,849) | (52) | 36,547 | ||||||||||||||||||
| Net interest income | 527,519 | 27,408 | 5 | 500,111 | 6,706 | 1 | 493,405 | ||||||||||||||||||
| Provision for credit losses | 4,800 | (72,900) | (94) | 77,700 | 74,207 | N/M | 3,493 | ||||||||||||||||||
| Noninterest income | 94,094 | (10,406) | (10) | 104,500 | 7,319 | 8 | 97,181 | ||||||||||||||||||
| Noninterest expense: | |||||||||||||||||||||||||
| Compensation and employee benefits | 224,034 | 14,312 | 7 | 209,722 | (3,145) | (1) | 212,867 | ||||||||||||||||||
| Other expense | 136,270 | 11,473 | 9 | 124,797 | (7,818) | (6) | 132,615 | ||||||||||||||||||
| Total | 360,304 | 25,785 | 8 | 334,519 | (10,963) | (3) | 345,482 | ||||||||||||||||||
| Income before income taxes | 256,509 | 64,117 | 33 | 192,392 | (49,219) | (20) | 241,611 | ||||||||||||||||||
| Provision for income taxes | 53,689 | 15,541 | 41 | 38,148 | (9,012) | (19) | 47,160 | ||||||||||||||||||
| Net income | $ | 202,820 | $ | 48,576 | 31 | $ | 154,244 | $ | (40,207) | (21) | $ | 194,451 | |||||||||||||
| Less: earnings allocated to participating securities | 330 | (382) | (54) | 712 | (818) | (53) | 1,530 | ||||||||||||||||||
| Earnings allocated to common shareholders | $ | 202,490 | $ | 48,958 | 32 | $ | 153,532 | $ | (39,389) | (20) | $ | 192,921 | |||||||||||||
| Earnings per common share, diluted | $ | 2.78 | $ | 0.61 | 28 | $ | 2.17 | $ | (0.51) | (19) | $ | 2.68 |
__________
(1)Percentage changes greater than +/- 1000% are considered not meaningful and are presented as “N/M.”
36
Table of Contents
Net Interest Income
Net interest income is the difference between interest income and interest expense. Net interest income on a fully taxable-equivalent basis expressed as a percentage of average total interest-earning assets is referred to as the net interest margin, which represents the average net effective yield on interest-earning assets.
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, net interest spread, net interest margin and the ratio of average interest-earning assets to interest-bearing liabilities:
Net Interest Income Summary
| 2021 | 2020 | 2019 | |||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Average Balances | Interest Earned/ Paid | Average Rate | Average Balances | Interest Earned/ Paid | Average Rate | Average Balances | Interest Earned/ Paid | Average Rate | |||||||||||||||||||||||||
| (dollars in thousands) | |||||||||||||||||||||||||||||||||
| ASSETS | |||||||||||||||||||||||||||||||||
| Loans, net (1)(2) | $ | 9,832,385 | $ | 420,439 | 4.28 | % | $ | 9,411,213 | $ | 430,923 | 4.58 | % | $ | 8,612,478 | $ | 453,552 | 5.27 | % | |||||||||||||||
| Taxable securities | 5,701,810 | 107,594 | 1.89 | % | 3,531,357 | 81,578 | 2.31 | % | 2,703,423 | 69,864 | 2.58 | % | |||||||||||||||||||||
| Tax exempt securities (2) | 651,468 | 14,869 | 2.28 | % | 451,561 | 12,110 | 2.68 | % | 463,689 | 13,589 | 2.93 | % | |||||||||||||||||||||
| Interest-earning deposits with banks | 725,155 | 955 | 0.13 | % | 522,480 | 661 | 0.13 | % | 58,043 | 1,312 | 2.26 | % | |||||||||||||||||||||
| Total interest-earning assets | 16,910,818 | 543,857 | 3.22 | % | 13,916,611 | 525,272 | 3.77 | % | 11,837,633 | 538,317 | 4.55 | % | |||||||||||||||||||||
| Other earning assets | 252,476 | 235,491 | 231,731 | ||||||||||||||||||||||||||||||
| Noninterest-earning assets | 1,284,841 | 1,249,117 | 1,271,660 | ||||||||||||||||||||||||||||||
| Total assets | $ | 18,448,135 | $ | 15,401,219 | $ | 13,341,024 | |||||||||||||||||||||||||||
| LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||||||||||||||||||||||||||||
| Money market accounts | $ | 3,805,723 | $ | 3,083 | 0.08 | % | $ | 3,043,731 | $ | 4,381 | 0.14 | % | $ | 2,591,303 | $ | 10,598 | 0.41 | % | |||||||||||||||
| Interest-bearing demand | 1,637,531 | 1,225 | 0.07 | % | 1,248,975 | 1,453 | 0.12 | % | 1,064,145 | 1,676 | 0.16 | % | |||||||||||||||||||||
| Savings accounts | 1,382,277 | 217 | 0.02 | % | 1,022,388 | 153 | 0.01 | % | 892,518 | 183 | 0.02 | % | |||||||||||||||||||||
| Interest-bearing public funds, other than certificates of deposit | 721,090 | 1,005 | 0.14 | % | 544,109 | 2,003 | 0.37 | % | 440,359 | 7,244 | 1.65 | % | |||||||||||||||||||||
| Certificates of deposit | 363,902 | 656 | 0.18 | % | 348,855 | 1,377 | 0.39 | % | 395,421 | 2,445 | 0.62 | % | |||||||||||||||||||||
| Total interest-bearing deposits | 7,910,523 | 6,186 | 0.08 | % | 6,208,058 | 9,367 | 0.15 | % | 5,383,746 | 22,146 | 0.41 | % | |||||||||||||||||||||
| FHLB advances and FRB borrowings | 7,388 | 291 | 3.94 | % | 342,721 | 6,264 | 1.83 | % | 470,082 | 11,861 | 2.52 | % | |||||||||||||||||||||
| Subordinated debentures | 37,258 | 1,932 | 5.19 | % | 35,184 | 1,871 | 5.32 | % | 35,368 | 1,871 | 5.29 | % | |||||||||||||||||||||
| Other borrowings and interest-bearing liabilities | 53,052 | 137 | 0.26 | % | 40,862 | 196 | 0.48 | % | 34,622 | 669 | 1.93 | % | |||||||||||||||||||||
| Total interest-bearing liabilities | 8,008,221 | 8,546 | 0.11 | % | 6,626,825 | 17,698 | 0.27 | % | 5,923,818 | 36,547 | 0.62 | % | |||||||||||||||||||||
| Noninterest-bearing deposits | 7,811,880 | 6,304,197 | 5,139,941 | ||||||||||||||||||||||||||||||
| Other noninterest-bearing liabilities | 225,579 | 206,921 | 160,623 | ||||||||||||||||||||||||||||||
| Shareholders’ equity | 2,402,455 | 2,263,276 | 2,116,642 | ||||||||||||||||||||||||||||||
| Total liabilities & shareholders’ equity | $ | 18,448,135 | $ | 15,401,219 | $ | 13,341,024 | |||||||||||||||||||||||||||
| Net interest income (tax equivalent) | $ | 535,311 | $ | 507,574 | $ | 501,770 | |||||||||||||||||||||||||||
| Net interest spread (tax equivalent) | 3.11 | % | 3.50 | % | 3.93 | % | |||||||||||||||||||||||||||
| Net interest margin (tax equivalent) | 3.17 | % | 3.65 | % | 4.24 | % | |||||||||||||||||||||||||||
| Average interest-earning assets to average interest-bearing liabilities | 211.17 | % | 210.00 | % | 199.83 | % |
__________
(1)Nonaccrual loans have been included in the table as loans carrying a zero yield. Amortized net deferred loan fees and unearned net discounts on acquired loans were included in the interest income calculations. The amortization of net deferred loan fees was $32.2 million, $21.6 million and $8.4 million for the years ended December 31, 2021, 2020 and 2019, respectively. The incremental accretion of net unearned discounts on acquired loans was $2.8 million, $6.2 million and $9.1 million for the years ended December 31, 2021, 2020 and 2019.
(2)Yields are shown on a fully taxable equivalent basis. The tax equivalent yield adjustment to interest earned on loans was $4.7 million, $4.9 million and $5.5 million for the years ended December 31, 2021, 2020 and 2019, respectively. The tax equivalent yield adjustment to interest earned on tax exempt securities was $3.1 million, $2.5 million and $2.9 million for the years ended December 31, 2021, 2020 and 2019, respectively.
37
Table of Contents
Net interest income is impacted by the volume (changes in volume multiplied by prior rate), interest rate (changes in rate multiplied by prior volume) and the mix of interest-earning assets and interest-bearing liabilities. The following table shows changes in net interest income on a fully taxable-equivalent basis between 2021 and 2020, as well as between 2020 and 2019 broken down between volume and rate. 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:
Changes in Net Interest Income
| 2021 Compared to 2020 Increase (Decrease) Due to | 2020 Compared to 2019 Increase (Decrease) Due to | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Volume | Rate | Total (1) | Volume | Rate | Total (1) | ||||||||||||||||||
| (in thousands) | |||||||||||||||||||||||
| Interest Income | |||||||||||||||||||||||
| Loans, net | $ | 18,770 | $ | (29,254) | $ | (10,484) | $ | 39,783 | $ | (62,412) | $ | (22,629) | |||||||||||
| Taxable securities | 43,066 | (17,050) | 26,016 | 19,710 | (7,996) | 11,714 | |||||||||||||||||
| Tax-exempt securities | 4,764 | (2,005) | 2,759 | (349) | (1,130) | (1,479) | |||||||||||||||||
| Interest earning-deposits with banks | 265 | 29 | 294 | 1,634 | (2,285) | (651) | |||||||||||||||||
| Interest income | $ | 66,865 | $ | (48,280) | $ | 18,585 | $ | 60,778 | $ | (73,823) | $ | (13,045) | |||||||||||
| Interest Expense | |||||||||||||||||||||||
| Deposits: | |||||||||||||||||||||||
| Money market accounts | $ | 922 | $ | (2,220) | $ | (1,298) | $ | 1,596 | $ | (7,813) | $ | (6,217) | |||||||||||
| Interest-bearing demand | 377 | (605) | (228) | 261 | (484) | (223) | |||||||||||||||||
| Savings accounts | 56 | 8 | 64 | 24 | (54) | (30) | |||||||||||||||||
| Interest-bearing public funds, other than certificates of deposit | 513 | (1,511) | (998) | 1,398 | (6,639) | (5,241) | |||||||||||||||||
| Certificates of deposit | 57 | (778) | (721) | (262) | (806) | (1,068) | |||||||||||||||||
| Total interest on deposits | 1,925 | (5,106) | (3,181) | 3,017 | (15,796) | (12,779) | |||||||||||||||||
| FHLB advances and FRB borrowings | (9,371) | 3,398 | (5,973) | (2,775) | (2,822) | (5,597) | |||||||||||||||||
| Subordinated debentures | 106 | (45) | 61 | — | — | — | |||||||||||||||||
| Other borrowings and interest-bearing liabilities | 107 | (166) | (59) | 149 | (622) | (473) | |||||||||||||||||
| Interest expense | $ | (7,233) | $ | (1,919) | $ | (9,152) | $ | 391 | $ | (19,240) | $ | (18,849) | |||||||||||
| $ | 74,098 | $ | (46,361) | $ | 27,737 | $ | 60,387 | $ | (54,583) | $ | 5,804 |
__________
(1) The change in interest not due solely to volume or rate has been allocated in proportion to the absolute dollar amount of the change in each.
Comparison of 2021 with 2020
Taxable-equivalent net interest income totaled $535.3 million in 2021, compared with $507.6 million for 2020. The increase in net interest income during 2021 resulted from the increase in the size of the investment securities and loan portfolios. Also contributing to the increase in net interest income was a decrease in interest expense on deposits due to the lower rate environment and lower average FHLB advance balances. These increases in net interest income were partially offset by lower interest rates on loans and securities due to the lower rate environment.
The Company’s net interest margin (tax equivalent) decreased from 3.65% for the year ended December 31, 2020 to 3.17% for the current year. The decrease in the net interest margin (tax equivalent) was driven by higher average balances as well as lower rates on the loan and securities portfolios. In addition, lower rates on deposits and lower average FHLB advance balances partially offset the decrease to the net interest margin due to the lower rate environment. The Company’s operating net interest margin (tax equivalent) decreased from 3.64% for the year ended December 31, 2020 to 3.17% for the current year for the same reasons for the decline in the net interest margin discussed above. For additional information on Non-GAAP measures, see the Non-GAAP Measures section of this discussion.
38
Table of Contents
Comparison of 2020 with 2019
Taxable-equivalent net interest income totaled $507.6 million in 2020, compared with $501.8 million for 2019. The increase in net interest income during 2020 resulted from the increase in the size of the loan and investment securities portfolios as well as an increase in the average balance of interest-earning deposits with banks. The loan portfolio benefited from the origination of PPP loans during the year as a result of COVID-19. Also contributing to the increase in net interest income was a decrease in interest expense on deposits and FHLB advances due to the lower rate environment and lower average FHLB advance balances. These increases in net interest income were partially offset by lower interest rates paid on loans, securities and interest-earning deposits with banks due to the lower rate environment.
The Company’s net interest margin (tax equivalent) decreased from 4.24% for the year ended December 31, 2019 to 3.65% for the year ended December 31, 2020.The decrease in the net interest margin (tax equivalent) was driven by higher average interest-earning deposits with banks at an average rate of 13 basis points as well as lower rates on the loan and securities portfolios. In addition, lower rates on deposits and FHLB advances also partially offset the decrease to the net interest margin due to the lower rate environment. The Company’s operating net interest margin (tax equivalent) decreased from 4.23% for the year ended December 31, 2019 to 3.64% for 2020 for the same reasons for the decline in the net interest margin discussed above.
For a discussion of the methodologies used by management in recording interest income on loans, please see Note 1 to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data” of this report.
Provision for Credit Losses
Effective January 1, 2020, Columbia adopted ASU 2016-13, Financial Instruments - Credit Losses (Topic 326), Measurement of Credit Losses on Financial Instruments and all related amendments. The ACL under ASU 2016-13 utilizes the CECL methodology which estimates the expected loan losses over the contractual life of the loans in the loan portfolio of the Bank. Prior to January 1, 2020, the ALLL incurred loss methodology was used which estimated the amount of loan losses that had been incurred at the balance sheet date.
The Company accounts for the credit risk associated with lending activities through its ACL and provision for credit losses. The provision is the expense recognized in the Consolidated Statements of Income to adjust the allowance to the level deemed appropriate by management, as determined through its application of the Company’s allowance methodology procedures. For discussion of the methodology used by management in determining the adequacy of the ACL, see the “Allowance for Credit Losses and Unfunded Commitments and Letters of Credit” and “Critical Accounting Policies” sections of this discussion.
The Company recorded provision expense of $4.8 million for credit losses during 2021 compared to a provision expense of $77.7 million for 2020. A provision expense of $3.5 million was recorded in 2019 under the previous ALLL methodology. The decrease in provision expense for 2021 was due to lower expected losses principally the result of improved economic forecasts. The provision included $16.2 million of expense recorded in the fourth quarter related to the acquired Bank of Commerce non-PCD loans. In addition, the provision recorded in 2021 included management’s ongoing assessment of the credit quality of the Company’s loan portfolio. Factors affecting the provision include net charge-offs, credit quality migration and size and composition of the loan portfolio and changes in the economic environment during the period. See “Allowance for Credit Losses and Unfunded Commitments and Letters of Credit” section of this discussion for further information on factors considered by the Company in assessing the credit quality of the loan portfolio and establishing the ACL.
For the years ended December 31, 2021, 2020 and 2019, net loan charge-offs amounted to $978 thousand, $14.2 million, and $2.9 million, respectively.
39
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:
| Years ended December 31, | |||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | $ Change | % Change | 2020 | $ Change | % Change | 2019 | |||||||||||||||||||
| (dollars in thousands) | |||||||||||||||||||||||||
| Deposit account and treasury management fees | $ | 27,107 | $ | 88 | — | % | $ | 27,019 | $ | (8,676) | (24) | % | $ | 35,695 | |||||||||||
| Card revenue | 18,503 | 4,575 | 33 | % | 13,928 | (1,270) | (8) | % | 15,198 | ||||||||||||||||
| Financial services and trust revenue | 15,753 | 2,923 | 23 | % | 12,830 | 31 | — | % | 12,799 | ||||||||||||||||
| Loan revenue | 22,044 | (2,758) | (11) | % | 24,802 | 11,337 | 84 | % | 13,465 | ||||||||||||||||
| Bank owned life insurance | 6,533 | 115 | 2 | % | 6,418 | 124 | 2 | % | 6,294 | ||||||||||||||||
| Investment securities gains, net | 314 | (16,396) | (98) | % | 16,710 | 14,578 | 684 | % | 2,132 | ||||||||||||||||
| Other | 3,840 | 1,047 | 37 | % | 2,793 | (8,805) | (76) | % | 11,598 | ||||||||||||||||
| Total noninterest income | $ | 94,094 | $ | (10,406) | (10) | % | $ | 104,500 | $ | 7,319 | 8 | % | $ | 97,181 |
Comparison of 2021 with 2020
The $10.4 million decrease in noninterest income was due to decreases in investment securities gains and loan revenue partially offset by increases in card revenue, financial services and other noninterest income. The decrease in investment securities gains was due to the prior year sale of Visa Class B restricted stock and the subsequent write up to fair value of the remaining Visa Class B shares that netted a total gain of $16.4 million in 2020. The decrease in loan revenue was due to a decrease of $2.1 million related to interest rate swap income and a decrease of $1.2 million of mortgage banking revenue, which was caused by an overall reduction in loan volumes. These decreases in noninterest income were partially offset by an increase in card revenue of $4.6 million due to higher debit card fees of $2.7 million driven largely by higher interchange fees and ATM transaction fees. In addition, financial services revenue increased $2.3 million and other noninterest income increased $1.0 million primarily due a $750 thousand gain related to the sale of our health savings accounts to a third party.
Comparison of 2020 with 2019
The $7.3 million increase in noninterest income was due to increases in investment securities gains and loan revenue partially offset by decreases in other noninterest income and deposit account and treasury management fees. The increase in investment securities gains was due to the sale of 17,360 shares of Visa Class B restricted stock during the year resulting in a gain of $3.0 million, which resulted in an observable market price. As a result, the Company wrote up its remaining 77,683 Visa Class B restricted shares to fair value resulting in a gain of $13.4 million, for a total gain of $16.4 million. Based on the existing transfer restriction and uncertainty of Visa’s litigation, the shares were previously carried at a zero-cost basis. The increase in loan revenue was due to an increase of $7.6 million of realized gains from the sale of mortgage loans into the secondary market as a result of higher loan volume. In addition, the increase in the fair value of the mortgage loan pipeline of $1.1 million was the result of us beginning to sell a portion of our mortgage loans into the secondary market utilizing the mandatory delivery method during 2020. Also contributing to the rise in loan revenue was $2.0 million of additional income from interest rate swap activity. These increases in noninterest income were partially offset by an $8.8 million decrease in other noninterest income due to the gains realized from the sale of three real estate parcels and BOLI benefits both recognized in 2019. Deposit account and treasury management fees decreased $8.7 million due to lower rates on reciprocal money market deposit accounts and lower overdraft fee income from a decline in the number of transactions amidst the pandemic as well as clients generally carrying higher cash balances in their deposit accounts.
40
Table of Contents
Noninterest Expense
The following table presents the significant components of noninterest expense and the related dollar and percentage changes from period to period:
| Years ended December 31, | |||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | $ Change | % Change | 2020 | $ Change | % Change | 2019 | |||||||||||||||||||
| (dollars in thousands) | |||||||||||||||||||||||||
| Compensation and employee benefits | $ | 224,034 | $ | 14,312 | 7 | % | $ | 209,722 | $ | (3,145) | (1) | % | $ | 212,867 | |||||||||||
| Occupancy | 37,815 | 1,802 | 5 | % | 36,013 | 837 | 2 | % | 35,176 | ||||||||||||||||
| Data processing and software | 33,498 | 4,049 | 14 | % | 29,449 | 2,354 | 9 | % | 27,095 | ||||||||||||||||
| Legal and professional fees | 18,910 | 6,752 | 56 | % | 12,158 | (9,487) | (44) | % | 21,645 | ||||||||||||||||
| Amortization of intangibles | 7,987 | (737) | (8) | % | 8,724 | (1,755) | (17) | % | 10,479 | ||||||||||||||||
| B&O taxes | 5,903 | 933 | 19 | % | 4,970 | (876) | (15) | % | 5,846 | ||||||||||||||||
| Advertising and promotion | 3,383 | (1,083) | (24) | % | 4,466 | (459) | (9) | % | 4,925 | ||||||||||||||||
| Regulatory premiums | 4,912 | 1,956 | 66 | % | 2,956 | 1,036 | 54 | % | 1,920 | ||||||||||||||||
| Net cost (benefit) of operation of OREO | 66 | 381 | (121) | % | (315) | 377 | (54) | % | (692) | ||||||||||||||||
| Other | 23,796 | (2,580) | (10) | % | 26,376 | 155 | 1 | % | 26,221 | ||||||||||||||||
| Total noninterest expense | $ | 360,304 | $ | 25,785 | 8 | % | $ | 334,519 | $ | (10,963) | (3) | % | $ | 345,482 |
The following table shows the impact of the acquisition-related expenses for the periods indicated to the various components of noninterest expense:
| Years ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | |||||||||
| (in thousands) | |||||||||||
| Acquisition-related expenses: | |||||||||||
| Compensation and employee benefits | $ | 4,875 | $ | — | $ | — | |||||
| Occupancy | 271 | — | — | ||||||||
| Data processing and software | 287 | — | — | ||||||||
| Legal and professional fees | 8,287 | — | — | ||||||||
| Advertising & promotion | 111 | — | — | ||||||||
| Other | 683 | — | — | ||||||||
| Total impact of acquisition-related costs to noninterest expense | $ | 14,514 | $ | — | $ | — | |||||
| Acquisition-related expenses by transaction: | |||||||||||
| Bank of Commerce (1) | $ | 10,370 | $ | — | $ | — | |||||
| Umpqua (2) | $ | 4,144 | $ | — | $ | — | |||||
| Total impact of acquisition-related costs to noninterest expense | $ | 14,514 | $ | — | $ | — |
__________
(1)The Company completed the Bank of Commerce acquisition on October 1, 2021.
(2)Definitive agreements have been signed; however, completion of this transaction is pending as of the date of this filing.
Comparison of 2021 with 2020
Noninterest expense was $360.3 million in 2021, an increase of $25.8 million over 2020. Much of this increase was driven by acquisition-related expenses in the current year of $14.5 million. After removing the effect of acquisition-related expenses, noninterest expense increased $11.3 million mainly due to higher compensation and employee benefits stemming from additional personnel costs associated with the Bank of Commerce acquisition. Additional acquisition-related expenses related to the Bank of Commerce transaction are anticipated during 2022 as integration activities conclude. Also contributing to the increase was higher regulatory premiums mainly due to the prior year utilization of the remaining $1.2 million of our FDIC Small Bank Assessment Credit. These increases were partially offset by lower other noninterest expense due to a lower provision for unfunded loan commitments.
41
Table of Contents
Comparison of 2020 with 2019
Noninterest expense was $334.5 million in 2020, a decrease of $11.0 million over 2019. The decrease in noninterest expense was due to lower legal and professional service fees and compensation and employee benefits expense partially offset by an increase in other noninterest expense. The decrease in legal and professional fees was due to lower digital project expenses and lower reciprocal money market fees as a result of lower contractual rates compared to 2019. The decrease in compensation and employee benefits expense was principally due to labor costs related to the origination of PPP loans in 2020. These labor costs are capitalized and amortized as a reduction to interest income over the life of the loan. This decrease in compensation and employee benefits expense was partially offset by increases in salaries and incentives and commissions expense. The increase in other noninterest expense was due to a higher provision for unfunded loan commitments partially offset by a decrease in travel and entertainment expenses both as a result of COVID-19.
The provision (recapture) for unfunded loan commitments, a component of other noninterest expense, are as follows for the periods indicated:
| Years ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | |||||||||
| (in thousands) | |||||||||||
| Provision (recapture) for unfunded loan commitments | $ | 200 | $ | 3,300 | $ | (900) |
Income Tax
For the years ended December 31, 2021, 2020 and 2019, we recorded income tax provisions of $53.7 million, $38.1 million and $47.2 million, respectively. The effective tax rate was 21% in 2021 and 20% in 2020 and 2019. For additional information, see Note 25 to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data” of this report.
Financial Condition
Our total assets increased 26% to $20.95 billion at December 31, 2021 from $16.58 billion at December 31, 2020. The acquisition of the Bank of Commerce during 2021 was a driver for the increase to total assets along with increases to other line items on our balance sheet. See Note 2 to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data” of this report for further information regarding this acquisition. Cash and cash equivalents increased $170.9 million. Total debt securities increased $2.85 billion as a result of purchases of securities throughout the year to utilize our excess liquidity and the Bank of Commerce acquisition. The loan portfolio, net of the allowance for credit losses, increased $1.21 billion.
Liabilities increased $4.12 billion, or 29% to $18.36 billion due to increases in total deposits partially offset by decreases in subordinated debentures. Total deposits increased $4.14 billion. Total shareholders’ equity increased $241.1 million to $2.59 billion.
Investment Portfolio
We invest in securities to generate revenue for the Company, to manage liquidity while minimizing interest rate risk and to provide collateral for certain public deposits and short-term borrowings. The amortized cost amounts represent the Company’s original cost for the investments, adjusted for accumulated amortization or accretion of any yield adjustments related to the security. The estimated fair values are the amounts we believe the securities could be sold for as of the dates indicated. At December 31, 2021, gross unrealized losses in our debt securities available for sale portfolio were $57.9 million related to 608 separate available for sale securities. Based on past experience with these types of securities and our own financial performance, we do not currently intend to sell any securities in a loss position nor does available evidence suggest it is more likely than not that management will be required to sell any securities currently in a loss position before the recovery of the amortized cost basis. We review these investments for credit losses on an ongoing basis.
All of the Company’s debt securities held to maturity were issued by U.S. government agencies or U.S. government-sponsored enterprises. These securities carry the explicit and/or implicit guarantee of the U.S. government, are widely recognized as “risk free,” and have a long history of zero credit loss. Therefore, the Company did not record an allowance for credit losses for these securities as of December 31, 2021.
42
Table of Contents
Debt securities available for sale increased $700.9 million from the prior year due to purchases of $3.13 billion and the Bank of Commerce acquisition resulting in an additional $654.5 million, partially offset by the transfer of securities with a fair value of $2.01 billion from the available for sale classification to the held to maturity classification, maturities, repayments and sales of $853.2 million, $179.4 million in net unrealized gains, and premium amortization of $37.1 million. Debt securities held to maturity totaled $2.15 billion due to the $2.01 billion transfer of securities into the held to maturity classification and purchases of $257.5 million, partially offset by premium amortization of $107.6 million and a $13.7 million change in unrealized gain.
At December 31, 2021, U.S. government agency and government-sponsored enterprise mortgage-backed securities and collateralized mortgage obligations comprised 73% of our debt securities portfolio, other asset-backed securities were 6%, state and municipal securities were 12% and government agency, government-sponsored enterprise securities were 3%, government securities were 2% and non-agency collateralized mortgage obligations were 4%. The portion of our investment portfolio that is categorized as available for sale is carried on our balance sheet at fair value and the average duration was approximately 4 years and 9 months at December 31, 2021. The portion of our investment portfolio that is categorized as held to maturity is carried on our balance sheet at amortized cost and had an average duration of approximately 5 years and 7 months at December 31, 2021. These durations take into account calls, where appropriate, and consensus prepayment speeds.
43
Table of Contents
The following table presents the contractual maturities and weighted average yield of our investment portfolio:
| December 31, 2021 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Amortized Cost | Fair Value | Yield | |||||||||
| (dollars in thousands) | |||||||||||
| Available for sale: | |||||||||||
| U.S. government agency and government-sponsored enterprise mortgage-backed securities & collateralized mortgage obligations (1) | |||||||||||
| Due through 1 year | $ | 12,632 | $ | 12,698 | 1.72 | % | |||||
| Over 1 through 5 years | 420,439 | 434,356 | 2.79 | % | |||||||
| Over 5 through 10 years | 1,101,019 | 1,112,269 | 1.95 | % | |||||||
| Over 10 years | 2,204,526 | 2,186,278 | 1.64 | % | |||||||
| Total | $ | 3,738,616 | $ | 3,745,601 | 1.86 | % | |||||
| Other asset-backed securities (1) | |||||||||||
| Over 1 through 5 years | $ | 22,477 | $ | 22,533 | 2.11 | % | |||||
| Over 5 through 10 years | 214,813 | 215,780 | 2.01 | % | |||||||
| Over 10 years | 231,762 | 224,750 | 1.47 | % | |||||||
| Total | $ | 469,052 | $ | 463,063 | 1.75 | % | |||||
| State and municipal securities (2) | |||||||||||
| Due through 1 year | $ | 41,087 | $ | 41,381 | 2.82 | % | |||||
| Over 1 through 5 years | 139,385 | 143,532 | 2.79 | % | |||||||
| Over 5 through 10 years | 206,903 | 209,953 | 2.07 | % | |||||||
| Over 10 years | 596,329 | 602,425 | 2.29 | % | |||||||
| Total | $ | 983,704 | $ | 997,291 | 2.33 | % | |||||
| U.S. government agency and government-sponsored enterprise securities (1) | |||||||||||
| Due through 1 year | $ | 32,394 | $ | 32,776 | 2.07 | % | |||||
| Over 1 through 5 years | 220,361 | 219,800 | 1.14 | % | |||||||
| Total | $ | 252,755 | $ | 252,576 | 1.26 | % | |||||
| U.S. government securities (1) | |||||||||||
| Over 1 through 5 years | $ | 158,367 | $ | 157,536 | 0.94 | % | |||||
| Total | $ | 158,367 | $ | 157,536 | 0.94 | % | |||||
| Non-agency collateralized mortgage obligations (1) | |||||||||||
| Over 10 years | $ | 295,547 | $ | 294,932 | 2.17 | % | |||||
| Total | $ | 295,547 | $ | 294,932 | 2.17 | % | |||||
| Held to maturity: | |||||||||||
| U.S. government agency and government-sponsored enterprise mortgage-backed securities & collateralized mortgage obligations (1) | |||||||||||
| Over 1 through 5 years | $ | 46,085 | $ | 45,307 | 1.30 | % | |||||
| Over 5 through 10 years | 1,256,426 | 1,240,587 | 1.55 | % | |||||||
| Over 10 years | 845,816 | 836,712 | 1.60 | % | |||||||
| Total | $ | 2,148,327 | $ | 2,122,606 | 1.56 | % |
__________
(1)The maturities reported for mortgage-backed securities, collateralized mortgage obligations, other asset-backed securities, government agency and government-sponsored enterprise securities, and government securities are based on contractual maturities and principal amortization.
(2)Yields on fully taxable equivalent basis.
For further information on our investment portfolio, see Note 4 to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data” of this report.
44
Table of Contents
FHLB Stock
The FHLB stock is composed of two sub-classes: membership stock and activity based stock. Membership stock is stock we are required to purchase and hold as a condition of membership in the FHLB. The Company’s membership stock purchase requirement is measured as a percentage of our year end assets, subject to a $10 million cap. Activity based stock is stock we are required to purchase and hold in order to obtain an advance or participate in FHLB mortgage programs. The Company’s activity based stock purchase requirement is measured as a percentage of our advance proceeds. At December 31, 2021, the Company held $10.3 million of FHLB Class B stock, $10.0 million of which was membership stock and the remaining $280 thousand of which was activity based. The FHLB stock is issued, transferred, redeemed, and repurchased at a par value of $100.
Loan Portfolio
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 real estate and commercial business loans.
Commercial Real Estate Loans: Commercial real estate 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.
Commercial Business Loans: Our commercial business lending is directed toward meeting the credit and related deposit and treasury management needs of small to medium sized businesses. Commercial and industrial loans are primarily underwritten based on the identified cash flows of the borrower’s operations and secondarily on the underlying collateral provided by the borrower and/or the strength of the guarantor. The majority of these loans provide financing for working capital and capital expenditures. Loan terms, including, loan maturity, fixed or adjustable interest rate and collateral considerations, are based on factors such as the loan purpose, collateral type and industry and are underwritten on an individual loan basis.
Agriculture Loans: Agricultural lending includes agricultural real estate and production loans and lines of credit within our primary market area. We are committed to our Pacific Northwest communities, offering seasonal and longer-term loans and operating lines of credit by lending officers with expertise in the agricultural communities we serve. Typical loan-to-value ratios on term loans can range from 55% to 80% depending upon the type of loan. Operating lines of credit require the borrower to provide a 20% to 25% equity investment. The debt coverage ratio is generally 1.25:1 or better on all term loans.
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 service) 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.
One-to-four Family Residential Real Estate Loans: One-to-four family residential loans, including home equity loans and lines of credit, are secured by properties located within our primary market areas and, typically, have loan-to-value ratios of 80% or lower at origination.
Other Consumer Loans: Consumer loans include automobile loans, boat and recreational vehicle financing, and other 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, Idaho and California.
45
Table of Contents
Maturities and Sensitivities of Loans to Changes in Interest Rates
The following table presents the maturity distribution of our loan portfolio and the sensitivity of these loans due after one year to changes in interest rates as of December 31, 2021:
| Maturing | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Due Through 1 Year | Over 1 Through 5 Years | Over 5 Through 15 Years | Over 15 Years | Total | |||||||||||||||
| (in thousands) | |||||||||||||||||||
| Commercial loans: | |||||||||||||||||||
| Commercial real estate | $ | 151,859 | $ | 1,078,726 | $ | 3,450,534 | $ | 300,144 | $ | 4,981,263 | |||||||||
| Commercial business | 1,005,880 | 927,964 | 1,337,136 | 152,288 | 3,423,268 | ||||||||||||||
| Agriculture | 276,675 | 199,473 | 304,657 | 14,910 | 795,715 | ||||||||||||||
| Construction | 168,416 | 101,773 | 93,605 | 20,961 | 384,755 | ||||||||||||||
| Consumer loans: | |||||||||||||||||||
| One-to-four family residential real estate | 27,473 | 53,440 | 264,911 | 668,084 | 1,013,908 | ||||||||||||||
| Other consumer | 7,791 | 14,922 | 14,047 | 6,268 | 43,028 | ||||||||||||||
| Total loans | $ | 1,638,094 | $ | 2,376,298 | $ | 5,464,890 | $ | 1,162,655 | $ | 10,641,937 | |||||||||
| Fixed rate loans due after 1 year | |||||||||||||||||||
| Commercial loans: | |||||||||||||||||||
| Commercial real estate | $ | 553,810 | $ | 2,218,938 | $ | 61,512 | $ | 2,834,260 | |||||||||||
| Commercial business | 640,142 | 1,042,808 | 35,344 | 1,718,294 | |||||||||||||||
| Agriculture | 108,519 | 181,281 | 6,979 | 296,779 | |||||||||||||||
| Construction | 13,068 | 74,252 | 5,408 | 92,728 | |||||||||||||||
| Consumer loans: | |||||||||||||||||||
| One-to-four family residential real estate | 29,642 | 188,911 | 371,365 | 589,918 | |||||||||||||||
| Other consumer | 10,225 | 14,047 | 1,126 | 25,398 | |||||||||||||||
| Total fixed rate loans due after 1 year | $ | 1,355,406 | $ | 3,720,237 | $ | 481,734 | $ | 5,557,377 | |||||||||||
| Variable rate loans due after 1 year | |||||||||||||||||||
| Commercial loans: | |||||||||||||||||||
| Commercial real estate | $ | 524,916 | $ | 1,231,596 | $ | 238,632 | $ | 1,995,144 | |||||||||||
| Commercial business | 287,822 | 294,328 | 116,944 | 699,094 | |||||||||||||||
| Agriculture | 90,954 | 123,376 | 7,931 | 222,261 | |||||||||||||||
| Construction | 88,705 | 19,353 | 15,553 | 123,611 | |||||||||||||||
| Consumer loans: | |||||||||||||||||||
| One-to-four family residential real estate | 23,798 | 76,000 | 296,719 | 396,517 | |||||||||||||||
| Other consumer | 4,697 | — | 5,142 | 9,839 | |||||||||||||||
| Total variable rate loans due after 1 year | $ | 1,020,892 | $ | 1,744,653 | $ | 680,921 | $ | 3,446,466 | |||||||||||
| Total loans due after 1 year | $ | 2,376,298 | $ | 5,464,890 | $ | 1,162,655 | $ | 9,003,843 |
The following table provides additional detail related to the Company’s COVID-19 deferrals for the twelve-months ended December 31, 2021:
| December 31, 2020 | Ended (1) | Re-deferral | New Deferral | December 31, 2021 | % Change | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | |||||||||||||||||||||||
| Number of deferrals | 70 | (83) | 3 | 14 | 4 | (94.3) | % | ||||||||||||||||
| Balance of deferrals (2) | $ | 146,725 | $ | (163,207) | $ | 17,213 | $ | 13,342 | $ | 14,073 | (90.4) | % |
__________
1) Ended includes re-deferrals that have ended.
2) Balance of deferrals are gross of unearned income.
46
Table of Contents
Net unearned acquisition discount (premium): The following table provides additional details related to the net discount (premium) of acquired and purchased loans, by acquisition for the periods indicated:
| 2021 | 2020 | 2019 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Acquisition: | (in thousands) | ||||||||||
| Bank of Commerce | $ | (12,923) | $ | — | $ | — | |||||
| Pacific Continental | 5,306 | 8,442 | 13,314 | ||||||||
| Intermountain | 796 | 1,090 | 1,614 | ||||||||
| West Coast | 1,138 | 1,695 | 2,675 | ||||||||
| All other purchased and acquired net discount (premium) | (6,965) | 957 | (1,378) | ||||||||
| Total net discount (premium) at period end | $ | (12,648) | $ | 12,184 | $ | 16,225 |
For additional information on our loan portfolio, including amounts pledged as collateral on borrowings, see Note 5 to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data” of this report.
Allowance for Credit Losses
The ACL is an accounting estimate of expected credit losses in our loan portfolio at the balance sheet date. The provision for credit losses is the expense recognized in the Consolidated Statements of Income to adjust the ACL 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 expected losses related to these unfunded credit facilities at the balance sheet date.
Analysis of ACL
The table below sets forth the ratio of net charge-offs during the period to average loans outstanding during the period:
| December 31, | |||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | |||||||||||||||||||||||||||||||
| Net Chg-offs (Recoveries) | Average Loans | Ratio Net Charge-offs (Recoveries) to Average Loans | Net Chg-offs (Recoveries) | Average Loans | Ratio Net Charge-offs (Recoveries) to Average Loans | Net Chg-offs (Recoveries) | Average Loans | Ratio Net Charge-offs (Recoveries) to Average Loans | |||||||||||||||||||||||||
| (dollars in thousands) | |||||||||||||||||||||||||||||||||
| Commercial loans: | |||||||||||||||||||||||||||||||||
| Commercial real estate | $ | 411 | $ | 4,293,136 | 0.01 | % | $ | 1,288 | $ | 3,994,597 | 0.03 | % | $ | (1,217) | $ | 3,730,306 | (0.03) | % | |||||||||||||||
| Commercial business | 1,502 | 3,629,301 | 0.04 | % | 8,958 | 3,616,711 | 0.25 | % | 8,224 | 2,999,198 | 0.27 | % | |||||||||||||||||||||
| Agriculture | (33) | 782,718 | — | % | 6,255 | 759,059 | 0.82 | % | (54) | 726,717 | (0.01) | % | |||||||||||||||||||||
| Construction | (593) | 314,484 | (0.19) | % | (709) | 313,604 | (0.23) | % | (3,399) | 453,728 | (0.75) | % | |||||||||||||||||||||
| Consumer loans: | |||||||||||||||||||||||||||||||||
| One-to-four family residential real estate | (737) | 765,777 | (0.10) | % | (1,999) | 673,854 | (0.30) | % | (577) | 652,238 | (0.09) | % | |||||||||||||||||||||
| Consumer | 428 | 35,400 | 1.21 | % | 367 | 38,539 | 0.95 | % | (83) | 41,503 | (0.20) | % | |||||||||||||||||||||
| Loans held for sale | — | 11,569 | — | % | — | 14,849 | — | % | — | 8,788 | — | % | |||||||||||||||||||||
| Total | $ | 978 | $ | 9,832,385 | 0.01 | % | $ | 14,160 | $ | 9,411,213 | 0.15 | % | $ | 2,894 | $ | 8,612,478 | 0.03 | % |
47
Table of Contents
Allocation of the ACL
The table below sets forth the allocation of the ACL by loan category:
| December 31, | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | |||||||||||||||||||
| Balance at End of Period Applicable to: | Amount | % of Total Loans(1) | Amount | % of Total Loans(1) | Amount | % of Total Loans(1) | |||||||||||||||
| (dollars in thousands) | |||||||||||||||||||||
| Commercial loans: | |||||||||||||||||||||
| Commercial real estate | $ | 61,254 | 46.8 | % | $ | 68,934 | 43.0 | % | $ | 20,340 | 45.1 | % | |||||||||
| Commercial business | 54,712 | 32.2 | % | 45,250 | 38.2 | % | 30,292 | 34.2 | % | ||||||||||||
| Agriculture | 8,148 | 7.5 | % | 9,052 | 8.3 | % | 15,835 | 8.8 | % | ||||||||||||
| Construction | 5,397 | 3.6 | % | 7,636 | 2.8 | % | 8,571 | 4.1 | % | ||||||||||||
| Consumer loans: | |||||||||||||||||||||
| One-to-four family residential real estate | 24,123 | 9.5 | % | 16,875 | 7.3 | % | 7,435 | 7.3 | % | ||||||||||||
| Consumer | 1,944 | 0.4 | % | 1,393 | 0.4 | % | 883 | 0.5 | % | ||||||||||||
| Unallocated | — | — | % | — | — | % | 612 | — | % | ||||||||||||
| Total | $ | 155,578 | 100.0 | % | $ | 149,140 | 100.0 | % | $ | 83,968 | 100.0 | % |
__________
(1)Represents the total of all outstanding loans in each category as a percent of total loans outstanding.
Credit Ratios
The following table sets forth the ratios between the ACL, nonaccrual loans and total loans:
| December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | |||||||||
| (dollars in thousands) | |||||||||||
| ACL at end of period | $ | 155,578 | $ | 149,140 | $ | 83,968 | |||||
| Nonaccrual loans at end of period | $ | 23,041 | $ | 34,806 | $ | 33,060 | |||||
| Loans outstanding at end of period | $ | 10,641,937 | $ | 9,427,660 | $ | 8,743,465 | |||||
| ACL to total loans | 1.46 | % | 1.58 | % | 0.96 | % | |||||
| Nonaccrual loans to total loans | 0.22 | % | 0.37 | % | 0.38 | % | |||||
| ACL to nonaccrual loans | 675.22 | % | 428.49 | % | 253.99 | % |
The increases in the ratio of ACL to total loans and the ratio of ACL to nonaccrual loans from 2019 to 2020 was principally the result of the COVID-19 pandemic and the downturn in national and global economies as well as increased unemployment rates. The increase in the ratio of ACL to nonaccrual loans from 2020 to 2021 was primarily due to a decrease in nonaccrual loans. For additional information on our allowance for credit losses, see Note 6 to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data” of this report.
48
Table of Contents
Deposits
The following table sets forth the composition of the Company’s deposits by significant category:
| December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | |||||||||
| (in thousands) | |||||||||||
| Demand and other noninterest-bearing | $ | 8,856,714 | $ | 6,913,214 | $ | 5,328,146 | |||||
| Money market | 3,525,299 | 2,780,922 | 2,322,644 | ||||||||
| Interest-bearing demand | 1,999,407 | 1,433,083 | 1,150,437 | ||||||||
| Savings | 1,617,546 | 1,169,721 | 882,050 | ||||||||
| Interest-bearing public funds, other than certificates of deposit | 779,146 | 656,273 | 301,203 | ||||||||
| Certificates of deposit, less than $250,000 | 249,120 | 201,805 | 218,764 | ||||||||
| Certificates of deposit, $250,000 or more | 160,490 | 108,935 | 151,995 | ||||||||
| Certificates of deposit insured by CD Option of IntraFi Network | 35,611 | 23,105 | 17,065 | ||||||||
| Brokered certificates of deposit | — | 5,000 | 12,259 | ||||||||
| Reciprocal money market accounts | 786,046 | 577,804 | 300,158 | ||||||||
| Subtotal | 18,009,379 | 13,869,862 | 10,684,721 | ||||||||
| Valuation adjustment resulting from acquisition accounting | 736 | — | (13) | ||||||||
| Total deposits | $ | 18,010,115 | $ | 13,869,862 | $ | 10,684,708 |
Deposits totaled $18.01 billion at December 31, 2021 compared to $13.87 billion at December 31, 2020. The increase of $4.14 billion was due to the acquisition of Bank of Commerce, which added $1.74 billion, and organic growth. Noninterest-bearing deposits, interest-bearing deposits, and reciprocal money market accounts provide a stable source of low cost funding.
At December 31, 2021, broker deposits, other wholesale deposits and reciprocal money market accounts (excluding public funds) totaled $821.7 million or 4.6% of total deposits compared to $605.9 million or 4.4% of total deposits, at year end 2020. The reciprocal money market account program is similar to the CD Option of IntraFi Network Deposits program, which is a network that allows participating banks to offer extended FDIC deposit insurance coverage on time deposits. These extended deposit insurance programs are generally available only to existing customers and are not used as a means of generating additional liquidity.
At December 31, 2021, public funds held by the Company totaled $1.07 billion compared to $926.8 million at December 31, 2020. Uninsured public funds balances increased from $862.3 million at December 31, 2020 to $1.00 billion at December 31, 2021. The Company is required to collateralize 50% of Washington state, 40% of Oregon state and 110% of California state uninsured public funds. For additional information regarding the collateral for these deposits, see Note 4 to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data” of this report.
The following table sets forth time deposits in excess of the FDIC insurance limit, which is currently $250,000, by time remaining until maturity:
| December 31, 2021 | |||
|---|---|---|---|
| Amounts maturing in: | (dollars in thousands) | ||
| Three months or less | $ | 88,796 | |
| Over 3 through 6 months | 19,189 | ||
| Over 6 through 12 months | 17,908 | ||
| Over 12 months | 34,597 | ||
| Total | $ | 160,490 |
As of December 31, 2021, the Company had approximately $7.97 billion of uninsured deposits, which is an estimated amount based on the same methodologies and assumptions used for the Bank’s regulatory requirements.
49
Table of Contents
The following table sets forth the average amount of and the average rate paid on each significant deposit category:
| Years ended December 31, | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | |||||||||||||||||||
| Average Deposits | Average Rate | Average Deposits | Average Rate | Average Deposits | Average Rate | ||||||||||||||||
| (dollars in thousands) | |||||||||||||||||||||
| Money market | $ | 3,805,723 | 0.08 | % | $ | 3,043,731 | 0.14 | % | $ | 2,591,303 | 0.41 | % | |||||||||
| Interest-bearing demand | 1,637,531 | 0.07 | % | 1,248,975 | 0.12 | % | 1,064,145 | 0.16 | % | ||||||||||||
| Savings | 1,382,277 | 0.02 | % | 1,022,388 | 0.01 | % | 892,518 | 0.02 | % | ||||||||||||
| Interest-bearing public funds, other than certificates of deposit | 721,090 | 0.14 | % | 544,109 | 0.37 | % | 440,359 | 1.65 | % | ||||||||||||
| Certificates of deposit | 363,902 | 0.18 | % | 348,855 | 0.39 | % | 395,421 | 0.62 | % | ||||||||||||
| Total interest-bearing deposits | 7,910,523 | 0.08 | % | 6,208,058 | 0.15 | % | 5,383,746 | 0.41 | % | ||||||||||||
| Demand and other noninterest-bearing | 7,811,880 | 6,304,197 | 5,139,941 | ||||||||||||||||||
| Total average deposits | $ | 15,722,403 | $ | 12,512,255 | $ | 10,523,687 |
Borrowings
Borrowed funds provide an additional source of funding for loan growth. Our borrowed funds consist primarily of FHLB advances, FRB borrowings, securities sold under agreements to repurchase, subordinated debentures, junior subordinated debentures and a revolving line of credit. FHLB advances and FRB borrowings are secured by our loan portfolio and investment securities. Securities sold under agreements to repurchase are secured by investment securities. Subordinated debentures and junior subordinated debentures are unsecured and the revolving line of credit is available, if necessary, and requires the Company to comply with certain covenants including those related to asset quality and capital levels. For additional information on our borrowings, see Notes 12, 13, 14, 15, and 16 to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data” of this report.
Off-Balance Sheet Arrangements
In the normal course of business, the Company is a party to financial instruments with off-balance sheet risk. These financial instruments include commitments to extend credit and standby letters of credit. These instruments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount reflected in the Consolidated Balance Sheets.
Exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit and standby letters of credit is represented by the contractual notional amount of those instruments. The Company uses the same credit policies in making commitments and conditional obligations as it does for on-balance sheet instruments. The Company evaluates each client’s creditworthiness on a case-by-case basis.
Commitments to extend credit are agreements to lend to a client as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since a portion of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements.
The Company had off-balance sheet loan commitments aggregating $3.50 billion and $2.80 billion at December 31, 2021 and 2020, respectively. Standby letters of credit were $36.0 million at December 31, 2021, an increase from $29.9 million at December 31, 2020.
Liquidity and Sources of Funds
In general, our primary sources of funds are net income, loan repayments, maturities and principal payments on investment securities, customer deposits, advances from the FHLB, borrowings from the FRB, securities repurchase agreements, subordinated debentures, junior subordinated debentures and a revolving line of credit available, if necessary. These funds are used to make loans, purchase investments, meet deposit withdrawals and maturing liabilities and cover operational expenses. Scheduled loan repayments and client deposits have proven to be a relatively stable source of funds while other deposit inflows and unscheduled loan prepayments are influenced by interest rate levels, competition and general economic conditions. We manage liquidity through monitoring sources and uses of funds on a daily basis and had unused credit lines with the FHLB and the FRB of $2.18 billion and $226.0 million, respectively, at December 31, 2021, that are available to us as a supplemental funding source. The holding company’s sources of funds are dividends from its banking subsidiary which are used to fund dividends to shareholders, purchase treasury shares and cover operating expenses.
50
Table of Contents
We are party to many contractual financial obligations, including repayments of deposits and borrowings and payments for operating leases. The table below presents certain future financial obligations of the Company:
| Payments due within time period at December 31, 2021 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0-12 Months | 1-3 Years | 4-5 Years | Due after Five Years | Total | |||||||||||||||
| (in thousands) | |||||||||||||||||||
| Total deposits (1) | $ | 17,911,075 | $ | 72,871 | $ | 26,167 | $ | 2 | $ | 18,010,115 | |||||||||
| FHLB advances (1) | 2,017 | — | — | 5,342 | 7,359 | ||||||||||||||
| Operating leases | 12,477 | 20,771 | 16,011 | 23,753 | 73,012 | ||||||||||||||
| Other borrowings (1) | 86,013 | — | — | — | 86,013 | ||||||||||||||
| Junior subordinated debentures (1) | — | — | — | 10,310 | 10,310 | ||||||||||||||
| Subordinated debentures (1) | — | — | 10,000 | — | 10,000 | ||||||||||||||
| Total | $ | 18,011,582 | $ | 93,642 | $ | 52,178 | $ | 39,407 | $ | 18,196,809 |
__________
(1) In the banking industry, interest-bearing obligations are principally used to fund interest-earning assets. As such, interest charges on contractual obligations were excluded from reported amounts, as the potential cash outflows would have corresponding cash inflows from interest-earning assets.
For additional information regarding our contractual obligations, see Notes 10, 11, 12, 13, 14 and 15 to the Consolidated Financial Statements in “Item 8. Financial Statements and Supplementary Data” of this report.
Capital
Our shareholders’ equity increased to $2.59 billion at December 31, 2021, from $2.35 billion at December 31, 2020. Shareholders’ equity was 12.36% and 14.16% of total assets at December 31, 2021 and 2020, respectively. Dividends per common share were $1.14 and $1.34, for the years ended December 31, 2021 and 2020, respectively.
Regulatory Capital. In July 2013, the federal bank regulators approved the Capital Rules (as discussed in “Item 1. Business—Supervision and Regulation—Regulatory Capital Requirements”), which implement the Basel III capital framework and various provisions of the Dodd-Frank Act, which were fully phased in as of January 1, 2019.
Basel III also introduced a new capital conservation buffer, composed entirely of CET1, on top of the minimum risk- weighted asset ratios. The capital conservation buffer is designed to absorb losses during periods of economic stress. Banking institutions with a ratio of CET1 to risk-weighted assets, Tier 1 to risk-weighted assets or total capital to risk-weighted assets above the minimum but below the capital conservation buffer will face constraints on dividends, equity repurchases and compensation based on the amount of the shortfall. The Company and the Bank are required to maintain such additional capital conservation buffer of 2.5% of CET1, effectively resulting in minimum ratios of (i) CET1 to risk-weighted assets of at least 7%, (ii) Tier 1 capital to risk-weighted assets of at least 8.5%, and (iii) total capital to risk-weighted assets of at least 10.5%. The Company and the Bank met all such capital requirements as of December 31, 2021.
In addition, FDIC regulations set forth the qualifications necessary for a bank to be classified as “well-capitalized” (as discussed in “Item 1. Business—Supervision and Regulation—Prompt Corrective Action Framework”), 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 December 31, 2021 and 2020.
As part of its response to the impact of COVID-19, the U.S. federal regulatory agencies issued an interim final rule that provided the option to temporarily delay certain effects of CECL on regulatory capital for two years, followed by a three year transition period. The interim final rule allows bank holding companies and banks to delay for two years 100% of the day one impact of adopting CECL and 25% of the cumulative change in the reported allowance for credit losses since adopting CECL. The Company elected to adopt the interim final rule. As a result, certain capital ratios and amounts as of December 31, 2021 exclude the impact of the increased allowance for credit losses related to the adoption of CECL.
51
Table of Contents
The following table sets forth the Company’s and the Bank’s capital ratios at December 31, 2021 and 2020:
| Company | Columbia Bank | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2021 | 2020 | |||||||||
| CET1 risk-based capital ratio | 13.01 | % | 12.88 | % | 13.06 | % | 13.08 | % | ||||
| Tier 1 risk-based capital ratio | 13.01 | % | 12.88 | % | 13.06 | % | 13.08 | % | ||||
| Total risk-based capital ratio | 14.21 | % | 14.45 | % | 14.18 | % | 14.33 | % | ||||
| Leverage ratio | 8.55 | % | 8.86 | % | 8.60 | % | 9.08 | % |
Stock Repurchase Program
As described in our Annual Report on Form 10-K for the year ended December 31, 2020, on October 28, 2020, our board of directors approved a stock repurchase program to repurchase up to 3.5 million shares, up to a maximum aggregate purchase price of $100.0 million. This plan expired on December 31, 2021. The Company’s intent was to purchase the shares from time to time in the open market, in private transactions, by direct or derivative purchases or other transactions under conditions which allowed such repurchases to be accretive to EPS while maintaining capital ratios that exceed the guidelines for a well-capitalized financial institution. There were no share repurchases under this plan in 2021.
Dividends
The following table sets forth the dividends paid per common share and the dividend payout ratio (dividends paid per common share divided by diluted EPS):
| Years ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | |||||||||
| Dividends paid per common share - regular | $ | 1.14 | $ | 1.12 | $ | 1.12 | |||||
| Dividends paid per common share - special | — | 0.22 | 0.28 | ||||||||
| Dividends paid per common share | $ | 1.14 | $ | 1.34 | $ | 1.40 | |||||
| Dividend payout ratio (1) | 41 | % | 62 | % | 52 | % |
______________
(1) Dividends paid per common share as a percentage of earnings per diluted common share
Subsequent to year end, on January 19, 2022, the Company declared a quarterly cash dividend of $0.30 per share payable on February 16, 2022, to shareholders of record at the close of business on February 2, 2022.
Applicable federal and Washington state regulations restrict capital distributions, including dividends, by the Company’s banking subsidiary. Such restrictions are tied to the institution’s capital levels after giving effect to distributions. Our ability to pay cash dividends is substantially dependent upon receipt of dividends from the Bank. In addition, the payment of cash dividends is subject to Federal regulatory requirements for capital levels and other restrictions. In this regard, current guidance from the Federal Reserve provides, among other things, that dividends per share on the Company’s common stock generally should not exceed EPS, measured over the previous four fiscal quarters. Federal Reserve policy also provides that a bank holding company should inform the Federal Reserve reasonably in advance of declaring or paying a dividend that exceeds earnings for the period for which the dividend is being paid or that could result in a material adverse change to the bank holding company’s capital structure.
Non-GAAP Financial Measures
In addition to capital ratios defined by banking regulators, the Company considers various measures when evaluating capital utilization and adequacy, including:
•Tangible common equity to tangible assets, and
•Tangible common equity to risk-weighted assets.
52
Table of Contents
The Company believes these measures are useful because they reflect the level of capital available to withstand unexpected market conditions. Additionally, presentation of these measures allows readers to compare certain aspects of the Company’s capitalization to other organizations. These ratios differ from capital measures defined by banking regulators principally in that the numerator excludes shareholders’ equity associated with preferred securities, the nature and extent of which varies across organizations. Additionally, these measures present capital adequacy inclusive and exclusive of accumulated other comprehensive income. These calculations are intended to complement the capital ratios defined by banking regulators for both absolute and comparative purposes.
Because GAAP in the United States of America does not include capital ratio measures, the Company believes there are no comparable GAAP financial measures to these tangible common equity ratios. The following table reconciles the Company’s calculation of these measures to amounts reported under GAAP.
Despite the importance of these measures to the Company, there are no standardized definitions for them 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.
| December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2021 | 2020 | ||||||
| (dollars in thousands) | |||||||
| Shareholders’ equity | $ | 2,588,742 | $ | 2,347,607 | |||
| Goodwill | (823,172) | (765,842) | |||||
| Other intangible assets, net | (34,647) | (26,734) | |||||
| Tangible common equity (a) | 1,730,923 | 1,555,031 | |||||
| Total assets | 20,945,333 | 16,584,779 | |||||
| Goodwill | (823,172) | (765,842) | |||||
| Other intangible assets, net | (34,647) | (26,734) | |||||
| Tangible assets (b) | $ | 20,087,514 | $ | 15,792,203 | |||
| Risk-weighted assets, determined in accordance with prescribed regulatory requirements (c) | $ | 13,146,341 | $ | 10,801,785 | |||
| Ratios: | |||||||
| Tangible common equity to tangible assets (a)/(b) | 8.62 | % | 9.85 | % | |||
| Tangible common equity to risk-weighted assets (a)/(c) | 13.17 | % | 14.40 | % |
53
Table of Contents
The Company also considers operating net interest margin (tax equivalent) to be a useful measurement as it 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 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:
| Years ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | |||||||||
| Operating net interest margin non-GAAP reconciliation: | (dollars in thousands) | ||||||||||
| Net interest income (tax equivalent) (1) | $ | 535,311 | $ | 507,574 | $ | 501,770 | |||||
| Adjustments to arrive at operating net interest income (tax equivalent): | |||||||||||
| Incremental accretion income on acquired loans | (2,811) | (6,154) | (9,086) | ||||||||
| Premium amortization on acquired securities | 2,752 | 3,409 | 6,020 | ||||||||
| Interest reversals on nonaccrual loans (2) | — | 2,000 | 1,671 | ||||||||
| Operating net interest income (tax equivalent) (1) | $ | 535,252 | $ | 506,829 | $ | 500,375 | |||||
| Average interest earning assets | $ | 16,910,818 | $ | 13,916,611 | $ | 11,837,633 | |||||
| Net interest margin (tax equivalent) (1) | 3.17 | % | 3.65 | % | 4.24 | % | |||||
| Operating net interest margin (tax equivalent) (1) | 3.17 | % | 3.64 | % | 4.23 | % |
__________
(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 $7.8 million, $7.5 million and $8.4 million for the years ended December 31, 2021, 2020 and 2019, respectively.
(2) Beginning 2021, interest reversals on nonaccrual loans is no longer a component of this non-GAAP measure.
54
Table of Contents