• Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
Quantisnow Logo
  • Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
PublishGo to App
    Quantisnow Logo

    © 2026 quantisnow.com
    Democratizing insights since 2022

    Services
    Live news feedsRSS FeedsAlertsPublish with Us
    Company
    AboutQuantisnow PlusContactJobsAI superconnector for talent & startupsNEWLLM Arena
    Legal
    Terms of usePrivacy policyCookie policy

    COLUMBIA BANKING SYSTEM, INC. REPORTS FOURTH QUARTER 2023 RESULTS

    1/24/24 4:02:00 PM ET
    $COLB
    Major Banks
    Finance
    Get the next $COLB alert in real time by email

    Fourth Quarter 2023 Results

    • Net income of $94 million, or $0.45 per diluted common share
    • Operating net income of $91 million, or $0.44 per diluted common share1
    • Consolidated asset balances of $52 billion at quarter end
    • Loan balances of $37 billion and deposit balances of $42 billion at quarter end
    • Estimated CET1 and total capital ratios of 9.6% and 11.8% at quarter end

    TACOMA, Wash., Jan. 24, 2024 /PRNewswire/ --

    Columbia Banking System, Inc. (PRNewsfoto/Umpqua Holdings Corporation)

    COLUMBIA BANKING SYSTEM, INC. REPORTS FOURTH QUARTER 2023 RESULTS

    $0.45



    $0.44



    $23.95



    $16.12

    Earnings per

    diluted common share



    Operating earnings

    per diluted common share 1



    Book value

    per common share



    Tangible book value

    per common share 1

     

    CEO Commentary

    "It was a historic year for Columbia Banking System and Umpqua Bank," said Clint Stein, President and CEO. "We closed and integrated the transformational combination of the Northwest's premier banking organizations, expanding our footprint to encompass eight Western states as we achieved our cost-savings targets ahead of schedule and above our original projections. With the integration behind us, we are now turning our focus to optimizing performance and driving shareholder value. The fourth quarter was noisy with the FDIC special assessment and some one-time expense items. Our cost of funds is not immune to the higher-rate environment, as we had some 2022 vintage CDs reprice and saw a material increase in public deposits impact our margin. However, we believe neither of these items dilutes the quality of our core deposit base. Our scale, products, and services empower our talented base of associates to win business, which we believe long-term will drive consistent, repeatable performance."

    –Clint Stein, President and CEO of Columbia Banking System, Inc.

     

    4Q23 HIGHLIGHTS (COMPARED TO 3Q23)









    Net Interest

    Income and

    NIM

    •   Net interest income decreased to $454 million from $481 million in 3Q23 due primarily to higher deposit costs that more than offset a decline in the cost of wholesale borrowings.



    •   Net interest margin was 3.78%, down 13 basis points from the prior quarter. Higher earning asset yields and a more profitable mix of earning assets were offset by higher deposit costs. Higher balances in public deposits and CD repricing contributed to the quarter's net interest margin contraction.









    Non-Interest

    Income and

    Expense

    •   Non-interest income increased by $22 million due primarily to a $28 million favorable change in cumulative non-merger fair value accounting and hedges. Lower mortgage banking revenue reflects an anticipated decline in servicing revenue following the MSR asset sale that closed on September 30, 2023.



    •   Non-interest expense increased by $33 million due to a $33 million FDIC special assessment recorded during the quarter and other elevated expense items, which offset lower merger-related expense.









    Credit

    Quality

    •   Net charge-offs were 0.31% of average loans and leases (annualized) compared to 0.25% in the prior quarter. Charge-off activity remains primarily centered in the FinPac portfolio.



    •   Provision expense of $55 million reflects changes in the economic forecasts used in credit models and portfolio migration trends.



    •   Non-performing assets to total assets was 0.22% compared to 0.20% at September 30, 2023.









    Capital

    •   Estimated total risk-based capital ratio of 11.8% and estimated common equity tier 1 risk-based capital ratio of 9.6%.



    •   Declared a quarterly cash dividend of $0.36 per common share on November 13, 2023, which was paid December 11, 2023.









    Notable

    items

    •   Consolidated five branches in January 2024.



    •   Incurred $7 million in merger-related expense.



     

    4Q23 KEY FINANCIAL DATA













    PERFORMANCE METRICS

    4Q23



    3Q23



    4Q22

    Return on average assets

    0.72 %



    1.02 %



    1.04 %

    Return on average common equity

    7.90 %



    11.07 %



    13.50 %

    Return on average tangible common equity 1

    12.19 %



    16.93 %



    13.53 %

    Operating return on average assets 1

    0.70 %



    1.23 %



    1.24 %

    Operating return on average common equity 1

    7.73 %



    13.40 %



    16.14 %

    Operating return on average tangible common equity 1

    11.92 %



    20.48 %



    16.18 %

    Net interest margin

    3.78 %



    3.91 %



    4.01 %

    Efficiency ratio

    64.81 %



    57.82 %



    57.24 %













    INCOME STATEMENT

    ($ in 000s, excl. per share data)

    4Q23



    3Q23



    4Q22

    Net interest income

    $453,623



    $480,875



    $305,479

    Provision for credit losses

    $54,909



    $36,737



    $32,948

    Non-interest income

    $65,533



    $43,981



    $34,879

    Non-interest expense

    $337,176



    $304,147



    $194,982

    Pre-provision net revenue 1

    $181,980



    $220,709



    $145,376

    Operating pre-provision net revenue1

    $179,213



    $258,687



    $167,094

    Earnings per common share - diluted 2

    $0.45



    $0.65



    $0.64

    Operating earnings per common share - diluted 1,2

    $0.44



    $0.79



    $0.76

    Dividends paid per share 2

    $0.36



    $0.36



    $0.35













    BALANCE SHEET

    4Q23



    3Q23



    4Q22

    Total assets

           $52.2B



           $52.0B



           $31.8B

    Loans and leases

           $37.4B



           $37.2B



           $26.2B

    Total deposits

           $41.6B



           $41.6B



           $27.1B

    Book value per common share 2

    $23.95



    $22.21



    $19.18

    Tangible book value per share1,2

    $16.12



    $14.22



    $19.14

     

















    1 "Non-GAAP" financial measure.  See GAAP to Non-GAAP Reconciliation for the comparable GAAP measurement.

    2  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.

     

    Organizational Update

    Columbia Banking System, Inc. ("Columbia", "we", or "our") realized $143 million in annualized net merger-related cost-savings as of December 31, 2023, outpacing the $135 million target communicated when the combination was announced. As the integration process is now largely complete, we do not intend to provide future updates on cost savings realizations. However, Columbia has a history of prudent expense management, and the company will continue to evaluate opportunities for improved efficiency as part of the normal course of business to offset franchise development investments. As previously disclosed, Umpqua Bank, the primary subsidiary of Columbia, consolidated five branches during January 2024. 

    On February 28, 2023, Columbia completed its merger with Umpqua Holdings Corporation ("UHC"), combining the two premier banks in the Northwest to create one of the largest banks headquartered in the West (the "merger"). Columbia's financial results for any periods ended prior to February 28, 2023 reflect UHC results only on a standalone basis. In addition, Columbia's reported financial results for the first quarter of 2023 reflect UHC financial results only until the closing of the merger after the close of business on February 28, 2023. As a result of these two factors, Columbia's financial results for each of the quarters of 2023 and the year ended December 31, 2023 may not be directly comparable to prior reported periods. The number of shares issued and outstanding, earnings per share, additional paid-in capital, and all references to share quantities or metrics of Columbia have been retrospectively restated to reflect the equivalent number of shares issued in the merger as the merger was treated as a reverse merger. Under the reverse acquisition method of accounting, the assets and liabilities of Columbia as of February 28, 2023 ("historical Columbia") were recorded at their respective fair values.

    Net Interest Income

    Net interest income was $454 million for the fourth quarter of 2023, down $27 million from the prior quarter. The decline reflects higher deposit costs that more than offset a decline in the cost of wholesale borrowings.

    Columbia's net interest margin was 3.78% for the fourth quarter of 2023, down 13 basis points from 3.91% for the third quarter of 2023. The cost of interest-bearing deposits increased 53 basis points on a linked-quarter basis to 2.54% for the fourth quarter of 2023, which compares to 2.71% for the month of December and 2.75% at December 31, 2023. Deposit costs were impacted by the full quarter's run rate of brokered deposits added during the third quarter to replace maturing FHLB advances. Further, higher public deposit balances, which reflect seasonal tax-related trends and a focused effort to attract relationship-based public funds in local communities as we work to reduce wholesale funding, also had an impact. Public balances tend to carry a higher interest rate than most other non-maturity deposit balances. Time deposits also contributed to the quarter's increased cost of deposits as many maturing balances repriced over 200 basis points higher at the expiration of their 12- and 13-month terms. Columbia's cost of interest-bearing liabilities increased 30 basis points on a linked-quarter basis to 3.02% for the fourth quarter of 2023, which compares to 3.15% for the month of December and 3.19% at December 31, 2023. A reduction in the balance of average wholesale borrowings resulted in a smaller increase in the cost of interest-bearing liabilities compared to interest-bearing deposits. Please refer to the Q4 2023 Earnings Presentation for additional net interest margin change details and interest rate sensitivity information as well as to our non-GAAP disclosures in this press release for the impact of purchase accounting accretion and amortization on individual line items.

    Non-interest Income

    Non-interest income was $66 million for the fourth quarter of 2023, up $22 million from the prior quarter. A $28 million favorable change in fair value adjustments and mortgage servicing rights ("MSR") hedging activity reflects a net fair value gain of $13 million in the fourth quarter, compared to a net fair value loss of $15 million in the third quarter, as detailed in our non-GAAP disclosures. This benefit was partially offset by lower mortgage servicing income following the September 30, 2023 sale of approximately one-third of Columbia's MSR assets, which reduced the serviced loan portfolio by an equivalent amount.

    Non-interest Expense

    Non-interest expense was $337 million for the fourth quarter of 2023, up $33 million from the prior quarter. The increase was driven by a recorded $33 million expense for the special assessment from the FDIC to replenish the Deposit Insurance Fund following bank closures earlier in 2023. The fourth quarter was also impacted by other elevated expense items that offset a $12 million decline in merger-related expense, which was $7 million in the fourth quarter. Please refer to the Q4 2023 Earnings Presentation for additional expense details, including an update on realized merger-related cost-savings through December 31, 2023.

    Balance Sheet

    Total consolidated assets were $52.2 billion as of December 31, 2023, essentially unchanged from September 30, 2023. Cash and cash equivalents was $2.2 billion as of December 31, 2023, a decrease of $241 million relative to September 30, 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. Available for sale ("AFS") securities, which are held on balance sheet at fair value, were $8.8 billion as of December 31, 2023, an increase of $326 million relative to September 30, 2023, as an increase in the fair value of the portfolio and accretion of the discount on historical Columbia securities more than offset paydowns. Columbia did not purchase any securities during the fourth quarter. Please refer to the Q4 2023 Earnings Presentation for additional details related to our securities portfolio and liquidity position.

    Gross loans and leases were $37.4 billion as of December 31, 2023, an increase of $271 million relative to September 30, 2023. "Higher outstanding commercial term and line balances and other relationship-driven expansion contributed to 3% annualized loan growth in the fourth quarter," stated Chris Merrywell, President of Umpqua Bank. "Our bankers remain laser-focused on generating business founded through relationships that drive balanced growth." Please refer to the Q4 2023 Earnings Presentation for additional details related to our loan portfolio, which include underwriting characteristics, the composition of our commercial portfolios, and disclosure related to our office portfolio.

    Total deposits were $41.6 billion as of December 31, 2023, essentially unchanged from September 30, 2023. "While total deposit balances were stable between September and December, the mix reflects a shift into interest-bearing demand accounts," commented Mr. Merrywell. "Non-interest bearing balance changes continue to reflect customers' use of cash, which includes tax payments and lower escrow balances during the fourth quarter. Our targeted efforts to expand our network of public deposits throughout our communities helped offset seasonal customer declines without the use of wholesale funding." Please refer to the Q4 2023 Earnings Presentation for additional details related to deposit characteristics and flows.

    Credit Quality

    The allowance for credit losses was $464 million, or 1.24% of loans and leases, as of December 31, 2023, compared to $438 million, or 1.18% of loans and leases, as of September 30, 2023. The provision for credit losses was $55 million for the fourth quarter of 2023, and it reflects changes in the economic forecasts used in credit models and portfolio migration trends. Please refer to the Q4 2023 Earnings Presentation for additional details related to the allowance for credit losses and other credit trends.

    Net charge-offs were 0.31% of average loans and leases (annualized) for the fourth quarter of 2023, compared to 0.25% for the third quarter of 2023. Net charge-off activity continued to be centered in the FinPac portfolio as bank charge-off activity was low at 0.06% of average bank loans. As of December 31, 2023, non-performing assets were $114 million, or 0.22% of total assets, compared to $106 million, or 0.20% of total assets, as of September 30, 2023.

    Capital

    As of December 31, 2023, Columbia's book value per common share increased to $23.95, compared to $22.21 at September 30, 2023. The linked-quarter change in book value primarily reflects a change in accumulated other comprehensive (loss) income ("AOCI") to $(340) million at December 31, 2023, compared to $(680) million at the prior quarter-end. The change in AOCI is due primarily to a decrease in the tax-effected net unrealized loss on AFS securities to $322 million as of December 31, 2023, compared to $650 million as of September 30, 2023. As of December 31, 2023, 54% of the AFS securities portfolio was in an unrealized gain position. Tangible book value per common share[3] correspondingly increased to $16.12, compared to $14.22 at September 30, 2023.

    Columbia's estimated total risk-based capital ratio was 11.8% and its estimated common equity tier 1 risk-based capital ratio was 9.6% as of December 31, 2023, compared to 11.6% and 9.5%, respectively, as of September 30, 2023. Columbia remains above current "well-capitalized" regulatory minimums. "Our regulatory capital ratios continued to expand in the fourth quarter," stated Ron Farnsworth, Chief Financial Officer of Columbia. "We expect our capital position to continue to build over time, supporting our franchise expansion and increasing flexibility for capital return." The regulatory capital ratios as of December 31, 2023 are estimates, pending completion and filing of Columbia's regulatory reports. 

    Earnings Presentation and Conference Call Information

    Columbia's Q4 2023 Earnings Presentation provides additional disclosure. A copy will be available on our investor relations page: www.columbiabankingsystem.com.

    Columbia will host its fourth quarter 2023 earnings conference call on January 24, 2024, at 2:00 p.m. PT (5:00 p.m. ET). During the call, Columbia's management will provide an update on recent activities and discuss its fourth quarter 2023 financial results. Participants may register for the call using the below link to receive dial-in details and their own unique PINs or join the audiocast. It is recommended you join 10 minutes prior to the start time.

    Register for the call: https://register.vevent.com/register/BI2ed0e3ce03e94a7a968c1bbb26fa939c

    Join the audiocast: https://edge.media-server.com/mmc/p/eo4z866c/

    Access the replay through Columbia's investor relations page: www.columbiabankingsystem.com 

    About Columbia Banking System, Inc.

    Columbia (NASDAQ:COLB) is headquartered in Tacoma, Washington and is the parent company of Umpqua Bank, an award-winning western U.S. regional bank based in Lake Oswego, Oregon. In March of 2023, Columbia and Umpqua combined two of the Pacific Northwest's premier financial institutions under the Umpqua Bank brand to create one of the largest banks headquartered in the West and a top-30 U.S. bank. With over $50 billion of assets, Umpqua Bank combines the resources, sophistication and expertise of a national bank with a commitment to deliver personalized service at scale. The bank operates in Arizona, California, Colorado, Idaho, Nevada, Oregon, Utah, and Washington and 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. Umpqua Bank customers also have access to comprehensive investment and wealth management expertise as well as healthcare and private banking through Columbia Wealth Management and Columbia Trust Company, a subsidiary of Columbia. Learn more at www.columbiabankingsystem.com.

    Forward-Looking Statements

    This press release includes forward-looking statements within the meaning of the "Safe-Harbor" provisions of the Private Securities Litigation Reform Act of 1995, which management believes are a benefit to shareholders. These statements are necessarily subject to risk and uncertainty and actual results could differ materially due to various risk factors, including those set forth from time to time in our filings with the Securities and Exchange Commission (the "SEC"). You should not place undue reliance on forward-looking statements, and we undertake no obligation to update any such statements. Forward-looking statements can be identified by words such as "anticipates," "intends," "plans," "seeks," "believes," "estimates," "expects," "target," "projects," "outlook," "forecast," "will," "may," "could," "should," "can" and similar references to future periods. In this press release we make forward-looking statements about strategic and growth initiatives and the result of such activity. Risks that could cause results to differ from forward-looking statements we make include, without limitation: current and future economic and market conditions, including the effects of declines in housing and commercial real estate prices, high unemployment rates, continued inflation and any recession or slowdown in economic growth particularly in the western United States; economic forecast variables that are either materially worse or better than end of quarter projections and deterioration in the economy that could result in increased loan and lease losses, especially those risks associated with concentrations in real estate related loans; our ability to effectively manage problem credits; the impact of bank failures or adverse developments at or news developments concerning other banks on general investor sentiment regarding the liquidity and stability of banks; changes in interest rates that could significantly reduce net interest income and negatively affect asset yields and valuations and funding sources; changes in the scope and cost of FDIC insurance and other coverage; our ability to successfully implement efficiency and operational excellence initiatives; our ability to successfully develop and market new products and technology; changes in laws or regulations; any failure to realize the anticipated benefits of the merger when expected or at all; potential adverse reactions or changes to business or employee relationships, including those resulting from the completion of the merger and integration of the companies; the effect of geopolitical instability, including wars, conflicts and terrorist attacks; and natural disasters and other similar unexpected events outside of our control. We also caution that the amount and timing of any future common stock dividends or repurchases will depend on the earnings, cash requirements and financial condition of Columbia, market conditions, capital requirements, applicable law and regulations (including federal securities laws and federal banking regulations), and other factors deemed relevant by Columbia's Board of Directors, and may be subject to regulatory approval or conditions.

    1 "Non-GAAP" financial measure. See GAAP to Non-GAAP Reconciliation for the comparable GAAP measurement.

     

    TABLE INDEX



    Page

    Consolidated Statements of Operations

    7

    Consolidated Balance Sheets

    8

    Financial Highlights

    10

    Loan & Lease Portfolio Balances and Mix

    11

    Deposit Portfolio Balances and Mix

    13

    Credit Quality - Non-performing Assets

    14

    Credit Quality - Allowance for Credit Losses

    15

    Consolidated Average Balance Sheets, Net Interest Income, and Yields/Rates

    17

    Residential Mortgage Banking Activity

    19

    GAAP to Non-GAAP Reconciliation

    21

     

    Columbia Banking System, Inc.

    Consolidated Statements of Operations

    (Unaudited)



    Quarter Ended



    % Change (2)

    ($ in thousands, except per share data)

    Dec 31, 2023



    Sep 30, 2023



    Jun 30, 2023



    Mar 31, 2023



    Dec 31, 2022



    Seq.

    Quarter



    Year

    over

    Year

    Interest income:



























    Loans and leases

    $      577,741



    $      569,670



    $      552,679



    $      413,525



    $      322,350



    1 %



    79 %

    Interest and dividends on investments:



























    Taxable

    78,010



    80,066



    79,036



    39,729



    18,108



    (3) %



    331 %

    Exempt from federal income tax

    6,966



    6,929



    6,817



    3,397



    1,288



    1 %



    441 %

    Dividends

    4,862



    4,941



    2,581



    719



    182



    (2) %



    nm

    Temporary investments and interest bearing deposits

    24,055



    34,407



    34,616



    18,581



    10,319



    (30) %



    133 %

    Total interest income

    691,634



    696,013



    675,729



    475,951



    352,247



    (1) %



    96 %

    Interest expense:



























    Deposits

    170,659



    126,974



    100,408



    63,613



    31,174



    34 %



    447 %

    Securities sold under agreement to repurchase and federal funds purchased

    1,226



    1,220



    1,071



    406



    323



    0 %



    280 %

    Borrowings

    56,066



    77,080



    81,004



    28,764



    8,023



    (27) %



    nm

    Junior and other subordinated debentures

    10,060



    9,864



    9,271



    8,470



    7,248



    2 %



    39 %

    Total interest expense

    238,011



    215,138



    191,754



    101,253



    46,768



    11 %



    409 %

    Net interest income

    453,623



    480,875



    483,975



    374,698



    305,479



    (6) %



    48 %

    Provision for credit losses

    54,909



    36,737



    16,014



    105,539



    32,948



    49 %



    67 %

    Non-interest income:



























    Service charges on deposits

    17,349



    17,410



    16,454



    14,312



    12,139



    0 %



    43 %

    Card-based fees

    14,593



    15,674



    13,435



    11,561



    9,017



    (7) %



    62 %

    Financial services and trust revenue

    3,011



    4,651



    4,512



    1,297



    25



    (35) %



    nm

    Residential mortgage banking revenue (loss), net

    4,212



    7,103



    (2,342)



    7,816



    (1,812)



    (41) %



    nm

    Gain on sale of debt securities, net

    9



    4



    —



    —



    —



    125 %



    nm

    Gain (loss) on equity securities, net

    2,636



    (2,055)



    (697)



    2,416



    284



    nm



    nm

    Gain on loan and lease sales, net

    1,161



    1,871



    442



    940



    1,531



    (38) %



    (24) %

    BOLI income

    4,331



    4,440



    4,063



    2,790



    2,033



    (2) %



    113 %

    Other income (loss)

    18,231



    (5,117)



    3,811



    13,603



    11,662



    nm



    56 %

    Total non-interest income

    65,533



    43,981



    39,678



    54,735



    34,879



    49 %



    88 %

    Non-interest expense:



























    Salaries and employee benefits

    157,572



    159,041



    163,398



    136,092



    107,982



    (1) %



    46 %

    Occupancy and equipment, net

    48,160



    43,070



    50,550



    41,700



    34,021



    12 %



    42 %

    Intangible amortization

    33,204



    29,879



    35,553



    12,660



    1,019



    11 %



    nm

    FDIC assessments

    42,510



    11,200



    11,579



    6,113



    3,487



    280 %



    nm

    Merger-related expense

    7,174



    18,938



    29,649



    115,898



    11,637



    (62) %



    (38) %

    Other expenses

    48,556



    42,019



    37,830



    30,355



    36,836



    16 %



    32 %

    Total non-interest expense

    337,176



    304,147



    328,559



    342,818



    194,982



    11 %



    73 %

    Income (loss) before provision (benefit) for income taxes

    127,071



    183,972



    179,080



    (18,924)



    112,428



    (31) %



    13 %

    Provision (benefit) for income taxes

    33,540



    48,127



    45,703



    (4,886)



    29,464



    (30) %



    14 %

    Net income (loss)

    $        93,531



    $      135,845



    $      133,377



    $      (14,038)



    $        82,964



    (31) %



    13 %





























    Weighted average basic shares outstanding (1)

    208,083



    208,070



    207,977



    156,383



    129,321



    0 %



    61 %

    Weighted average diluted shares outstanding (1)

    208,739



    208,645



    208,545



    156,383



    129,801



    0 %



    61 %

    Earnings (loss) per common share – basic (1)

    $           0.45



    $           0.65



    $           0.64



    $          (0.09)



    $           0.64



    (31) %



    (30) %

    Earnings (loss) per common share – diluted (1)

    $           0.45



    $           0.65



    $           0.64



    $          (0.09)



    $           0.64



    (31) %



    (30) %





























    (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.

    (2)

    Percentage changes greater than +/-500% are considered not meaningful and are presented as "nm."

     

    Columbia Banking System, Inc.

    Consolidated Statements of Operations

    (Unaudited)





    Twelve months ended



    % Change (2)

    ($ in thousands, except per share data)



    Dec 31, 2023



    Dec 31, 2022



    Year over

    Year

    Interest income:













    Loans and leases



    $          2,113,615



    $          1,050,258



    101 %

    Interest and dividends on investments:













    Taxable



    276,841



    72,264



    283 %

    Exempt from federal income tax



    24,109



    5,351



    351 %

    Dividends



    13,103



    438



    nm

    Temporary investments and interest bearing deposits



    111,659



    19,706



    467 %

    Total interest income



    2,539,327



    1,148,017



    121 %

    Interest expense:













    Deposits



    461,654



    48,195



    nm

    Securities sold under agreement to repurchase and federal funds purchased



    3,923



    997



    293 %

    Borrowings



    242,914



    8,920



    nm

    Junior and other subordinated debentures



    37,665



    19,889



    89 %

    Total interest expense



    746,156



    78,001



    nm

    Net interest income



    1,793,171



    1,070,016



    68 %

    Provision for credit losses



    213,199



    84,016



    154 %

    Non-interest income:













    Service charges on deposits



    65,525



    48,365



    35 %

    Card-based fees



    55,263



    37,370



    48 %

    Brokerage revenue



    13,471



    90



    nm

    Residential mortgage banking revenue, net



    16,789



    106,859



    (84) %

    Gain on sale of debt securities, net



    13



    2



    nm

    Gain (loss) on equity securities, net



    2,300



    (7,099)



    nm

    Gain on loan and lease sales, net



    4,414



    6,696



    (34) %

    BOLI income



    15,624



    8,253



    89 %

    Other income (loss)



    30,528



    (1,008)



    nm

    Total non-interest income



    203,927



    199,528



    2 %

    Non-interest expense:













    Salaries and employee benefits



    616,103



    441,226



    40 %

    Occupancy and equipment, net



    183,480



    138,451



    33 %

    Intangible amortization



    111,296



    4,095



    nm

    FDIC assessments



    71,402



    13,964



    411 %

    Merger-related expense



    171,659



    17,356



    nm

    Other expenses



    158,760



    119,858



    32 %

    Total non-interest expense



    1,312,700



    734,950



    79 %

    Income before provision for income taxes



    471,199



    450,578



    5 %

    Provision for income taxes



    122,484



    113,826



    8 %

    Net income



    $             348,715



    $             336,752



    4 %















    Weighted average basic shares outstanding (1)



    195,304



    129,277



    51 %

    Weighted average diluted shares outstanding (1)



    195,871



    129,732



    51 %

    Earnings per common share – basic (1)



    $                  1.79



    $                  2.60



    (31) %

    Earnings per common share – diluted (1)



    $                  1.78



    $                  2.60



    (32) %















    (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.

    (2)

    Percentage changes greater than +/-500% are considered not meaningful and are presented as "nm."

     

    Columbia Banking System, Inc.

    Consolidated Balance Sheets

    (Unaudited)























    % Change (2)

    ($ in thousands, except per share data)

    Dec 31, 2023



    Sep 30, 2023



    Jun 30, 2023



    Mar 31, 2023



    Dec 31, 2022



    Seq.

    Quarter



    Year

    over

    Year

    Assets:



























    Cash and due from banks

    $         498,496



    $         492,474



    $         538,653



    $         555,919



    $         327,313



    1 %



    52 %

    Interest bearing cash and temporary investments

    1,664,038



    1,911,221



    2,868,563



    3,079,266



    967,330



    (13) %



    72 %

    Investment securities:



























    Equity and other, at fair value

    76,995



    73,638



    76,361



    76,532



    72,959



    5 %



    6 %

    Available for sale, at fair value

    8,829,870



    8,503,986



    8,998,428



    9,249,600



    3,196,166



    4 %



    176 %

    Held to maturity, at amortized cost

    2,300



    2,344



    2,388



    2,432



    2,476



    (2) %



    (7) %

    Loans held for sale

    30,715



    60,313



    183,633



    49,338



    71,647



    (49) %



    (57) %

    Loans and leases

    37,441,951



    37,170,598



    37,049,299



    37,091,280



    26,155,981



    1 %



    43 %

    Allowance for credit losses on loans and leases

    (440,871)



    (416,560)



    (404,603)



    (417,464)



    (301,135)



    6 %



    46 %

    Net loans and leases

    37,001,080



    36,754,038



    36,644,696



    36,673,816



    25,854,846



    1 %



    43 %

    Restricted equity securities

    179,274



    168,524



    258,524



    246,525



    47,144



    6 %



    280 %

    Premises and equipment, net

    338,970



    337,855



    368,698



    375,190



    176,016



    0 %



    93 %

    Operating lease right-of-use assets

    115,811



    114,220



    119,255



    127,296



    78,598



    1 %



    47 %

    Goodwill

    1,029,234



    1,029,234



    1,029,234



    1,030,142



    —



    0 %



    nm

    Other intangible assets, net

    603,679



    636,883



    666,762



    702,315



    4,745



    (5) %



    nm

    Residential mortgage servicing rights, at fair value

    109,243



    117,640



    172,929



    178,800



    185,017



    (7) %



    (41) %

    Bank owned life insurance

    680,948



    648,232



    643,727



    641,922



    331,759



    5 %



    105 %

    Deferred tax asset, net

    347,203



    469,841



    362,880



    351,229



    132,823



    (26) %



    161 %

    Other assets

    665,740



    673,372



    657,365



    653,904



    399,800



    (1) %



    67 %

    Total assets

    $     52,173,596



    $     51,993,815



    $     53,592,096



    $     53,994,226



    $     31,848,639



    0 %



    64 %

    Liabilities:



























     Deposits



























    Non-interest bearing

    $     14,256,452



    $     15,532,948



    $     16,019,408



    $     17,215,781



    $     10,288,849



    (8) %



    39 %

    Interest bearing

    27,350,568



    26,091,420



    24,815,509



    24,370,566



    16,776,763



    5 %



    63 %

      Total deposits

    41,607,020



    41,624,368



    40,834,917



    41,586,347



    27,065,612



    0 %



    54 %

    Securities sold under agreements to repurchase

    252,119



    258,383



    294,914



    271,047



    308,769



    (2) %



    (18) %

    Borrowings

    3,950,000



    3,985,000



    6,250,000



    5,950,000



    906,175



    (1) %



    336 %

    Junior subordinated debentures, at fair value

    316,440



    331,545



    312,872



    297,721



    323,639



    (5) %



    (2) %

    Junior and other subordinated debentures, at amortized cost

    107,895



    107,952



    108,009



    108,066



    87,813



    0 %



    23 %

    Operating lease liabilities

    130,576



    129,845



    132,099



    140,648



    91,694



    1 %



    42 %

    Other liabilities

    814,512



    924,560



    831,097



    755,674



    585,111



    (12) %



    39 %

    Total liabilities

    47,178,562



    47,361,653



    48,763,908



    49,109,503



    29,368,813



    0 %



    61 %

    Shareholders' equity:



























    Common stock

    5,802,747



    5,798,167



    5,792,792



    5,788,553



    3,450,493



    0 %



    68 %

    Accumulated deficit

    (467,571)



    (485,576)



    (545,842)



    (603,696)



    (543,803)



    (4) %



    (14) %

    Accumulated other comprehensive loss

    (340,142)



    (680,429)



    (418,762)



    (300,134)



    (426,864)



    (50) %



    (20) %

    Total shareholders' equity

    4,995,034



    4,632,162



    4,828,188



    4,884,723



    2,479,826



    8 %



    101 %

    Total liabilities and shareholders' equity

    $     52,173,596



    $     51,993,815



    $     53,592,096



    $     53,994,226



    $     31,848,639



    0 %



    64 %





























    Common shares outstanding at period end (1)

    208,585



    208,575



    208,514



    208,429



    129,321



    0 %



    61 %

    (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.

    (2)

    Percentage changes greater than +/-500% are considered not meaningful and are presented as "nm."

     

    Columbia Banking System, Inc.

    Financial Highlights

    (Unaudited)





    Quarter Ended



    % Change





    Dec 31,

    2023



    Sep 30,

    2023



    Jun 30,

    2023



    Mar 31,

    2023



    Dec 31,

    2022



    Seq.

    Quarter



    Year

    over

    Year

    Per Common Share Data: (5)





























    Dividends (5)



    $         0.36



    $         0.36



    $         0.36



    $         0.35



    $         0.35



    0 %



    3 %

    Book value (5)



    $       23.95



    $       22.21



    $       23.16



    $       23.44



    $       19.18



    8 %



    25 %

    Tangible book value (1),(5)



    $       16.12



    $       14.22



    $       15.02



    $       15.12



    $       19.14



    13 %



    (16) %































    Performance Ratios:





























    Efficiency ratio (2)



    64.81 %



    57.82 %



    62.60 %



    79.71 %



    57.24 %



    6.99



    7.57

    Return on average assets ("ROAA")



    0.72 %



    1.02 %



    1.00 %



    (0.14) %



    1.04 %



    (0.30)



    (0.32)

    Pre-provision net revenue ("PPNR") ROAA (1)



    1.39 %



    1.65 %



    1.46 %



    0.89 %



    1.82 %



    (0.26)



    (0.43)

    Return on average common equity



    7.90 %



    11.07 %



    10.84 %



    (1.70) %



    13.50 %



    (3.17)



    (5.60)

    Return on average tangible common equity (1)



    12.19 %



    16.93 %



    16.63 %



    (2.09) %



    13.53 %



    (4.74)



    (1.34)































    Performance Ratios - Operating: (1)





























    Operating efficiency ratio (1), (2)



    64.47 %



    51.97 %



    54.85 %



    53.46 %



    52.01 %



    12.50



    12.46

    Operating ROAA (1)



    0.70 %



    1.23 %



    1.27 %



    0.74 %



    1.24 %



    (0.53)



    (0.54)

    Operating PPNR ROAA (1)



    1.37 %



    1.94 %



    1.82 %



    2.01 %



    2.10 %



    (0.57)



    (0.73)

    Operating return on average common equity (1)



    7.73 %



    13.40 %



    13.77 %



    8.66 %



    16.14 %



    (5.67)



    (8.41)

    Operating return on average tangible common equity (1)



    11.92 %



    20.48 %



    21.13 %



    10.64 %



    16.18 %



    (8.56)



    (4.26)































    Average Balance Sheet Yields, Rates, & Ratios:





























    Yield on loans and leases



    6.13 %



    6.08 %



    5.95 %



    5.55 %



    4.92 %



    0.05



    1.21

    Yield on earning assets (2)



    5.75 %



    5.65 %



    5.48 %



    5.19 %



    4.62 %



    0.10



    1.13

    Cost of interest bearing deposits



    2.54 %



    2.01 %



    1.64 %



    1.32 %



    0.77 %



    0.53



    1.77

    Cost of interest bearing liabilities



    3.02 %



    2.72 %



    2.45 %



    1.82 %



    1.05 %



    0.30



    1.97

    Cost of total deposits



    1.63 %



    1.23 %



    0.99 %



    0.80 %



    0.46 %



    0.40



    1.17

    Cost of total funding (3)



    2.05 %



    1.81 %



    1.61 %



    1.16 %



    0.65 %



    0.24



    1.40

    Net interest margin (2)



    3.78 %



    3.91 %



    3.93 %



    4.08 %



    4.01 %



    (0.13)



    (0.23)

    Average interest bearing cash / Average interest earning assets



    3.64 %



    5.17 %



    5.47 %



    4.33 %



    3.62 %



    (1.53)



    0.02

    Average loans and leases / Average interest earning assets



    78.04 %



    75.64 %



    75.18 %



    80.96 %



    85.32 %



    2.40



    (7.28)

    Average loans and leases / Average total deposits



    89.91 %



    90.63 %



    90.98 %



    93.01 %



    95.85 %



    (0.72)



    (5.94)

    Average non-interest bearing deposits / Average total deposits



    35.88 %



    38.55 %



    40.05 %



    39.55 %



    40.30 %



    (2.67)



    (4.42)

    Average total deposits / Average total funding (3)



    90.02 %



    86.66 %



    85.59 %



    91.36 %



    94.52 %



    3.36



    (4.50)































    Select Credit & Capital Ratios:





























    Non-performing loans and leases to total loans and leases



    0.30 %



    0.28 %



    0.22 %



    0.20 %



    0.22 %



    0.02



    0.08

    Non-performing assets to total assets



    0.22 %



    0.20 %



    0.15 %



    0.14 %



    0.18 %



    0.02



    0.04

    Allowance for credit losses to loans and leases



    1.24 %



    1.18 %



    1.15 %



    1.18 %



    1.21 %



    0.06



    0.03

    Total risk-based capital ratio (4)



    11.8 %



    11.6 %



    11.3 %



    10.9 %



    13.7 %



    0.20



    (1.90)

    Common equity tier 1 risk-based capital ratio (4)



    9.6 %



    9.5 %



    9.2 %



    8.9 %



    11.0 %



    0.10



    (1.40)

    (1)

    See GAAP to Non-GAAP Reconciliation.

    (2)

    Tax exempt interest has been adjusted to a taxable equivalent basis using a 21% tax rate.

    (3)

    Total funding = Total deposits + Total borrowings.

    (4)

    Estimated holding company ratios.

    (5)

    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.

     

    Columbia Banking System, Inc.

    Financial Highlights

    (Unaudited)





    Twelve months ended



    % Change





    Dec 31, 2023



    Dec 31, 2022



    Year over Year

    Per Common Share Data: (4)













    Dividends (4)



    $                      1.43



    $                      1.40



    2.14 %















    Performance Ratios:













    Efficiency ratio (2)



    65.59 %



    57.83 %



    7.76

    ROAA



    0.70 %



    1.09 %



    (0.39)

    PPNR ROAA (1)



    1.38 %



    1.73 %



    (0.35)

    Return on average common equity



    7.81 %



    13.07 %



    (5.26)

    Return on average tangible common equity (1)



    11.46 %



    13.11 %



    (1.65)















    Performance Ratios - Operating: (1)













    Operating efficiency ratio (1), (2)



    56.21 %



    55.66 %



    0.55

    Operating ROAA (1)



    1.00 %



    1.17 %



    (0.17)

    Operating PPNR ROAA (1)



    1.77 %



    1.83 %



    (0.06)

    Operating return on average common equity (1)



    11.12 %



    13.97 %



    (2.85)

    Operating return on average tangible common equity (1)



    16.32 %



    14.00 %



    2.32















    Average Balance Sheet Yields, Rates, & Ratios:













    Yield on loans and leases



    5.95 %



    4.29 %



    1.66

    Yield on earning assets (2)



    5.54 %



    3.88 %



    1.66

    Cost of interest bearing deposits



    1.93 %



    0.31 %



    1.62

    Cost of interest bearing liabilities



    2.56 %



    0.47 %



    2.09

    Cost of total deposits



    1.19 %



    0.18 %



    1.01

    Cost of total funding (3)



    1.69 %



    0.28 %



    1.41

    Net interest margin (2)



    3.91 %



    3.62 %



    0.29

    Average interest bearing cash / Average interest earning assets



    4.68 %



    5.28 %



    (0.60)

    Average loans and leases / Average interest earning assets



    77.21 %



    81.96 %



    (4.75)

    Average loans and leases / Average total deposits



    91.01 %



    90.91 %



    0.10

    Average non-interest bearing deposits / Average total deposits



    38.37 %



    41.48 %



    (3.11)

    Average total deposits / Average total funding (3)



    88.18 %



    96.06 %



    (7.88)

    (1)

    See GAAP to Non-GAAP Reconciliation.

    (2)

    Tax exempt interest has been adjusted to a taxable equivalent basis using a 21% tax rate.

    (3)

    Total funding = Total deposits + Total borrowings.

    (4)

    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.

     

    Columbia Banking System, Inc.

    Loan & Lease Portfolio Balances and Mix

    (Unaudited)



    Dec 31, 2023



    Sep 30, 2023



    Jun 30, 2023



    Mar 31, 2023



    Dec 31, 2022



    % Change

    ($ in thousands)

    Amount



    Amount



    Amount



    Amount



    Amount



    Seq.

    Quarter



    Year

    over

    Year

    Loans and leases:



























    Commercial real estate:



























         Non-owner occupied term, net

    $    6,482,940



    $    6,490,638



    $    6,434,673



    $    6,353,550



    $    3,894,840



    0 %



    66 %

    Owner occupied term, net

    5,195,605



    5,235,227



    5,254,401



    5,156,848



    2,567,761



    (1) %



    102 %

    Multifamily, net

    5,704,734



    5,684,495



    5,622,875



    5,590,587



    5,285,791



    0 %



    8 %

    Construction & development, net

    1,747,302



    1,669,918



    1,528,924



    1,467,561



    1,077,346



    5 %



    62 %

    Residential development, net

    323,899



    354,922



    388,641



    440,667



    200,838



    (9) %



    61 %

    Commercial:



























    Term, net

    5,536,765



    5,437,915



    5,449,787



    5,906,774



    3,029,547



    2 %



    83 %

    Lines of credit & other, net

    2,430,127



    2,353,548



    2,268,790



    2,184,762



    960,054



    3 %



    153 %

    Leases & equipment finance, net

    1,729,512



    1,728,991



    1,740,037



    1,746,267



    1,706,172



    0 %



    1 %

    Residential:



























    Mortgage, net

    6,157,166



    6,121,838



    6,272,898



    6,187,964



    5,647,035



    1 %



    9 %

    Home equity loans & lines, net

    1,938,166



    1,899,948



    1,898,958



    1,870,002



    1,631,965



    2 %



    19 %

       Consumer & other, net

    195,735



    193,158



    189,315



    186,298



    154,632



    1 %



    27 %

    Total loans and leases, net of deferred fees and costs

    $  37,441,951



    $  37,170,598



    $  37,049,299



    $  37,091,280



    $  26,155,981



    1 %



    43 %





























    Loans and leases mix:



























    Commercial real estate:



























       Non-owner occupied term, net

    17 %



    17 %



    17 %



    16 %



    15 %









       Owner occupied term, net

    14 %



    14 %



    14 %



    14 %



    10 %









       Multifamily, net

    15 %



    15 %



    15 %



    15 %



    20 %









    Construction & development, net

    5 %



    4 %



    4 %



    4 %



    4 %









    Residential development, net

    1 %



    1 %



    1 %



    1 %



    1 %









    Commercial:



























    Term, net

    15 %



    15 %



    15 %



    16 %



    12 %









    Lines of credit & other, net

    6 %



    6 %



    6 %



    6 %



    4 %









    Leases & equipment finance, net

    5 %



    5 %



    5 %



    5 %



    6 %









    Residential:



























    Mortgage, net

    16 %



    17 %



    17 %



    17 %



    21 %









    Home equity loans & lines, net

    5 %



    5 %



    5 %



    5 %



    6 %









       Consumer & other, net

    1 %



    1 %



    1 %



    1 %



    1 %









    Total

    100 %



    100 %



    100 %



    100 %



    100 %









     

    Columbia Banking System, Inc.

    Deposit Portfolio Balances and Mix

    (Unaudited)



    Dec 31, 2023



    Sep 30, 2023



    Jun 30, 2023



    Mar 31, 2023



    Dec 31, 2022



    % Change

    ($ in thousands)

    Amount



    Amount



    Amount



    Amount



    Amount



    Seq.

    Quarter



    Year

    over

    Year

    Deposits:



























    Demand, non-interest bearing

    $  14,256,452



    $  15,532,948



    $  16,019,408



    $  17,215,781



    $  10,288,849



    (8) %



    39 %

    Demand, interest bearing

    8,044,432



    6,898,831



    6,300,082



    5,900,462



    4,080,469



    17 %



    97 %

    Money market

    10,324,454



    10,349,217



    10,115,908



    10,681,422



    7,721,011



    0 %



    34 %

    Savings

    2,754,113



    3,018,706



    3,171,714



    3,469,112



    2,265,052



    (9) %



    22 %

    Time

    6,227,569



    5,824,666



    5,227,805



    4,319,570



    2,710,231



    7 %



    130 %

    Total

    $  41,607,020



    $  41,624,368



    $  40,834,917



    $  41,586,347



    $  27,065,612



    0 %



    54 %





























    Total core deposits (1)

    $  37,423,402



    $  37,597,830



    $  37,639,368



    $  39,155,298



    $  25,616,010



    0 %



    46 %





























    Deposit mix:



























    Demand, non-interest bearing

    34 %



    37 %



    39 %



    41 %



    38 %









    Demand, interest bearing

    19 %



    17 %



    15 %



    14 %



    15 %









    Money market

    25 %



    25 %



    25 %



    26 %



    29 %









    Savings

    7 %



    7 %



    8 %



    9 %



    8 %









    Time

    15 %



    14 %



    13 %



    10 %



    10 %









    Total

    100 %



    100 %



    100 %



    100 %



    100 %









    (1) 

    Core deposits are defined as total deposits less time deposits greater than $250,000 and all brokered deposits.

     



    Columbia Banking System, Inc.



    Credit Quality – Non-performing Assets



     (Unaudited)





    Quarter Ended



    % Change (2)

    ($ in thousands)

    Dec 31, 2023



    Sep 30, 2023



    Jun 30, 2023



    Mar 31, 2023



    Dec 31, 2022



    Seq.

    Quarter



    Year

    over

    Year

    Non-performing assets:



























    Loans and leases on non-accrual status:





























    Commercial real estate, net

    $     28,689



    $     26,053



    $     10,994



    $     15,612



    $       5,011



    10 %



    473 %



    Commercial, net

    45,682



    44,341



    39,316



    42,301



    25,691



    3 %



    78 %



    Total loans and leases on non-accrual status

    74,371



    70,394



    50,310



    57,913



    30,702



    6 %



    142 %

    Loans and leases past due 90+ days and accruing (1):





























    Commercial real estate, net

    870



    71



    184



    1



    1



    nm



    nm



    Commercial, net

    8,232



    8,606



    7,720



    151



    7,909



    (4) %



    4 %



    Residential, net (1)

    29,102



    25,180



    21,370



    17,423



    19,894



    16 %



    46 %



    Consumer & other, net

    326



    240



    399



    140



    134



    36 %



    143 %



    Total loans and leases past due 90+ days and accruing (1)

    38,530



    34,097



    29,673



    17,715



    27,938



    13 %



    38 %

    Total non-performing loans and leases

    112,901



    104,491



    79,983



    75,628



    58,640



    8 %



    93 %

    Other real estate owned

    1,036



    1,170



    278



    409



    203



    (11) %



    410 %

    Total non-performing assets

    $    113,937



    $    105,661



    $     80,261



    $     76,037



    $     58,843



    8 %



    94 %































    Loans and leases past due 31-89 days

    $     85,235



    $     82,918



    $     73,376



    $     78,641



    $     64,893



    3 %



    31 %

    Loans and leases past due 31-89 days to total loans and leases

    0.23 %



    0.22 %



    0.20 %



    0.21 %



    0.25 %



    0.01



    (0.02)

    Non-performing loans and leases to total loans and leases (1)

    0.30 %



    0.28 %



    0.22 %



    0.20 %



    0.22 %



    0.02



    0.08

    Non-performing assets to total assets (1)

    0.22 %



    0.20 %



    0.15 %



    0.14 %



    0.18 %



    0.02



    0.04

    (1)

    Excludes certain mortgage loans guaranteed by Ginnie Mae, which Columbia has the unilateral right to repurchase but has not done so, totaling $1.0 million, $700,000, $1.6 million, $5.4 million, and $6.6 million at December 31, 2023, September 30, 2023, June 30, 2023, March 31, 2023, and December 31, 2022, respectively.

    (2)

    Percentage changes greater than +/-500% are considered not meaningful and are presented as "nm."

     



    Columbia Banking System, Inc.



    Credit Quality – Allowance for Credit Losses



    (Unaudited)





    Quarter Ended



    % Change (2)

    ($ in thousands)

    Dec 31, 2023



    Sep 30, 2023



    Jun 30, 2023



    Mar 31, 2023



    Dec 31, 2022



    Seq.

    Quarter



    Year

    over

    Year

    Allowance for credit losses on loans and leases (ACLLL)



























    Balance, beginning of period

    $    416,560



    $    404,603



    $    417,464



    $    301,135



    $    283,065



    3 %



    47 %

    Initial ACL recorded for PCD loans acquired during the period

    —



    —



    —



    26,492



    —



    nm



    nm

    Provision for credit losses on loans and leases (1)

    53,183



    35,082



    15,216



    106,498



    30,580



    52 %



    74 %

    Charge-offs





























    Commercial real estate, net

    (629)



    —



    (174)



    —



    (128)



    nm



    391 %



    Commercial, net

    (31,949)



    (26,629)



    (32,036)



    (19,248)



    (14,721)



    20 %



    117 %



    Residential, net

    (89)



    (206)



    (4)



    (248)



    (53)



    (57) %



    68 %



    Consumer & other, net

    (1,841)



    (1,884)



    (1,264)



    (773)



    (906)



    (2) %



    103 %



    Total charge-offs

    (34,508)



    (28,719)



    (33,478)



    (20,269)



    (15,808)



    20 %



    118 %

    Recoveries





























    Commercial real estate, net

    35



    31



    209



    58



    163



    13 %



    (79) %



    Commercial, net

    4,414



    4,901



    4,511



    3,058



    2,708



    (10) %



    63 %



    Residential, net

    781



    156



    63



    123



    24



    401 %



    nm



    Consumer & other, net

    406



    506



    618



    369



    403



    (20) %



    1 %



    Total recoveries

    5,636



    5,594



    5,401



    3,608



    3,298



    1 %



    71 %

    Net (charge-offs) recoveries





























    Commercial real estate, net

    (594)



    31



    35



    58



    35



    nm



    nm



    Commercial, net

    (27,535)



    (21,728)



    (27,525)



    (16,190)



    (12,013)



    27 %



    129 %



    Residential, net

    692



    (50)



    59



    (125)



    (29)



    nm



    nm



    Consumer & other, net

    (1,435)



    (1,378)



    (646)



    (404)



    (503)



    4 %



    185 %



    Total net charge-offs

    (28,872)



    (23,125)



    (28,077)



    (16,661)



    (12,510)



    25 %



    131 %

    Balance, end of period

    $    440,871



    $    416,560



    $    404,603



    $    417,464



    $    301,135



    6 %



    46 %

    Reserve for unfunded commitments



























    Balance, beginning of period

    $     21,482



    $     19,827



    $     19,029



    $     14,221



    $     11,853



    8 %



    81 %

    Initial ACL recorded for unfunded commitments acquired during the period

    —



    —



    —



    5,767



    —



    nm



    nm

    Provision (recapture) for credit losses on unfunded commitments

    1,726



    1,655



    798



    (959)



    2,368



    4 %



    (27) %

    Balance, end of period

    23,208



    21,482



    19,827



    19,029



    14,221



    8 %



    63 %

    Total Allowance for credit losses (ACL)

    $    464,079



    $    438,042



    $    424,430



    $    436,493



    $    315,356



    6 %



    47 %





























    Net charge-offs to average loans and leases (annualized)

    0.31 %



    0.25 %



    0.30 %



    0.23 %



    0.19 %



    0.06



    0.12

    Recoveries to gross charge-offs

    16.33 %



    19.48 %



    16.13 %



    17.80 %



    20.86 %



    (3.15)



    (4.53)

    ACLLL to loans and leases

    1.18 %



    1.12 %



    1.09 %



    1.13 %



    1.15 %



    0.06



    0.03

    ACL to loans and leases

    1.24 %



    1.18 %



    1.15 %



    1.18 %



    1.21 %



    0.06



    0.03

    (1)

    For the quarter ended March 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.

    (2)

    Percentage changes greater than +/-500% are considered not meaningful and are presented as "nm."

     

    Columbia Banking System, Inc.

    Credit Quality – Allowance for Credit Losses

    (Unaudited)





    Twelve Months Ended



    % Change (2)

    ($ in thousands)



    Dec 31, 2023



    Dec 31, 2022



    Year over Year 

    Allowance for credit losses on loans and leases (ACLLL)













    Balance, beginning of period



    $          301,135



    $          248,412



    21 %

    Initial ACL recorded for PCD loans acquired during the period



    26,492



    —



    nm

    Provision for credit losses on loans and leases  (1)



    209,979



    83,605



    151 %

    Charge-offs















    Commercial real estate, net



    (803)



    (136)



    490 %



    Commercial, net



    (109,862)



    (41,073)



    167 %



    Residential, net



    (547)



    (224)



    144 %



    Consumer & other, net



    (5,762)



    (3,556)



    62 %



    Total charge-offs



    (116,974)



    (44,989)



    160 %

    Recoveries















    Commercial real estate, net



    333



    384



    (13) %



    Commercial, net



    16,884



    11,029



    53 %



    Residential, net



    1,123



    662



    70 %



    Consumer & other, net



    1,899



    2,032



    (7) %



    Total recoveries



    20,239



    14,107



    43 %

    Net (charge-offs) recoveries















    Commercial real estate, net



    (470)



    248



    (290) %



    Commercial, net



    (92,978)



    (30,044)



    209 %



    Residential, net



    576



    438



    32 %



    Consumer & other, net



    (3,863)



    (1,524)



    153 %



    Total net charge-offs



    (96,735)



    (30,882)



    213 %

    Balance, end of period



    $          440,871



    $          301,135



    46 %

    Reserve for unfunded commitments













    Balance, beginning of period



    $           14,221



    $           12,767



    11 %

    Initial ACL recorded for unfunded commitments acquired during the period



    5,767



    —



    nm

    Provision for credit losses on unfunded commitments



    3,220



    1,454



    121 %

    Balance, end of period



    23,208



    14,221



    63 %

    Total Allowance for credit losses (ACL)



    $          464,079



    $          315,356



    47 %















    Net charge-offs to average loans and leases (annualized)



    0.27 %



    0.13 %



    0.14

    Recoveries to gross charge-offs



    17.30 %



    31.36 %



    (14.06)

    (1)

    For the twelve months 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.

    (2)

    Percentage changes greater than +/-500% are considered not meaningful and are presented as "nm."

     

    Columbia Banking System, Inc.

    Consolidated Average Balance Sheets, Net Interest Income, and Yields/Rates

    (Unaudited)



    Quarter Ended



    December 31, 2023



    September 30, 2023



    December 31, 2022

    ($ 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

    $        48,868



    $       649



    5.31 %



    $      199,855



    $     1,741



    3.49 %



    $      110,850



    $     1,603



    5.79 %

    Loans and leases (1)

    37,333,310



    577,092



    6.13 %



    37,050,518



    567,929



    6.08 %



    25,855,556



    320,747



    4.92 %

    Taxable securities

    7,903,053



    82,872



    4.19 %



    8,356,165



    85,007



    4.07 %



    3,042,044



    18,290



    2.40 %

    Non-taxable securities (2)

    809,551



    8,073



    3.99 %



    844,417



    8,085



    3.83 %



    200,825



    1,571



    3.13 %

    Temporary investments and interest-bearing cash

    1,743,447



    24,055



    5.47 %



    2,530,150



    34,407



    5.40 %



    1,095,854



    10,319



    3.74 %

    Total interest-earning assets

    47,838,229



    $ 692,741



    5.75 %



    48,981,105



    $ 697,169



    5.65 %



    30,305,129



    $ 352,530



    4.62 %

    Goodwill and other intangible assets

    1,652,282











    1,684,093











    5,298









    Other assets

    2,341,845











    2,346,163











    1,327,063









    Total assets

    $  51,832,356











    $  53,011,361











    $  31,637,490









    INTEREST-BEARING LIABILITIES:



































    Interest-bearing demand deposits

    $   7,617,427



    $   44,861



    2.34 %



    $   6,578,849



    $   25,209



    1.52 %



    $   4,005,643



    $     5,372



    0.53 %

    Money market deposits

    10,276,894



    61,055



    2.36 %



    10,249,028



    50,039



    1.94 %



    7,651,974



    17,473



    0.91 %

    Savings deposits

    2,880,622



    698



    0.10 %



    3,109,779



    1,253



    0.16 %



    2,345,564



    226



    0.04 %

    Time deposits

    5,847,400



    64,045



    4.35 %



    5,184,089



    50,473



    3.86 %



    2,100,803



    8,103



    1.53 %

    Total interest-bearing deposits

    26,622,343



    170,659



    2.54 %



    25,121,745



    126,974



    2.01 %



    16,103,984



    31,174



    0.77 %

    Repurchase agreements and federal funds purchased

    245,989



    1,226



    1.98 %



    268,444



    1,220



    1.80 %



    354,624



    323



    0.36 %

    Borrowings

    3,918,261



    56,066



    5.68 %



    5,603,207



    77,080



    5.46 %



    796,414



    8,023



    4.00 %

    Junior and other subordinated debentures

    440,007



    10,060



    9.07 %



    420,582



    9,864



    9.30 %



    413,708



    7,248



    6.95 %

    Total interest-bearing liabilities

    31,226,600



    $ 238,011



    3.02 %



    31,413,978



    $ 215,138



    2.72 %



    17,668,730



    $   46,768



    1.05 %

    Non-interest-bearing deposits

    14,899,001











    15,759,720











    10,870,842









    Other liabilities

    1,011,019











    970,688











    659,279









    Total liabilities

    47,136,620











    48,144,386











    29,198,851









    Common equity

    4,695,736











    4,866,975











    2,438,639









    Total liabilities and shareholders' equity

    $  51,832,356











    $  53,011,361











    $  31,637,490









    NET INTEREST INCOME (2)





    $ 454,730











    $ 482,031











    $ 305,762





    NET INTEREST SPREAD









    2.73 %











    2.93 %











    3.57 %

    NET INTEREST INCOME TO EARNING ASSETS

    OR NET INTEREST MARGIN (1), (2)









    3.78 %











    3.91 %











    4.01 %

    (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 $1.1 million for the three months ended December 31, 2023, as compared to $1.2 million for the three months ended September 30, 2023 and $283,000 for the three months ended December 31, 2022. 

     

    Columbia Banking System, Inc.

    Consolidated Average Balance Sheets, Net Interest Income, and Yields/Rates

    (Unaudited)



    Twelve months ended



    December 31, 2023



    December 31, 2022

    ($ in thousands)

    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 %

    Loans and leases (1)

    35,412,594



    2,109,744



    5.95 %



    24,225,518



    1,041,446



    4.29 %

    Taxable securities

    7,479,573



    289,944



    3.88 %



    3,343,721



    72,702



    2.17 %

    Non-taxable securities (2)

    740,376



    28,236



    3.81 %



    216,943



    6,669



    3.07 %

    Temporary investments and interest-bearing cash

    2,147,348



    111,659



    5.20 %



    1,561,808



    19,706



    1.26 %

    Total interest-earning assets

    45,867,566



    $   2,543,454



    5.54 %



    29,556,131



    $   1,149,335



    3.88 %

    Goodwill and other intangible assets

    1,423,075











    6,847









    Other assets

    2,205,678











    1,254,418









    Total assets

    $     49,496,319











    $     30,817,396









    INTEREST-BEARING LIABILITIES:























    Interest-bearing demand deposits

    $      6,280,333



    $       97,162



    1.55 %



    $      3,886,390



    $         8,185



    0.21 %

    Money market deposits

    9,962,837



    185,035



    1.86 %



    7,552,666



    26,415



    0.35 %

    Savings deposits

    2,994,333



    3,384



    0.11 %



    2,411,448



    880



    0.04 %

    Time deposits

    4,743,615



    176,073



    3.71 %



    1,743,988



    12,715



    0.73 %

    Total interest-bearing deposits

    23,981,118



    461,654



    1.93 %



    15,594,492



    48,195



    0.31 %

    Repurchase agreements and federal funds purchased

    269,853



    3,923



    1.45 %



    465,600



    997



    0.21 %

    Borrowings

    4,522,656



    242,914



    5.37 %



    226,665



    8,920



    3.94 %

    Junior and other subordinated debentures

    421,195



    37,665



    8.94 %



    399,568



    19,889



    4.98 %

    Total interest-bearing liabilities

    29,194,822



    $     746,156



    2.56 %



    16,686,325



    $       78,001



    0.47 %

    Non-interest-bearing deposits

    14,927,443











    11,053,921









    Other liabilities

    907,329











    501,573









    Total liabilities

    45,029,594











    28,241,819









    Common equity

    4,466,725











    2,575,577









    Total liabilities and shareholders' equity

    $     49,496,319











    $     30,817,396









    NET INTEREST INCOME (2)





    $   1,797,298











    $   1,071,334





    NET INTEREST SPREAD









    2.98 %











    3.41 %

    NET INTEREST INCOME TO EARNING ASSETS OR NET INTEREST MARGIN (1), (2)









    3.91 %











    3.62 %

























    (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 for the twelve months ended December 31, 2023, as compared to $1.3 million for the same period in 2022. 

     

    Columbia Banking System, Inc.

    Residential Mortgage Banking Activity

    (Unaudited)



    Quarter Ended



    % Change (1)

    ($ in thousands)

    Dec 31, 2023



    Sep 30, 2023



    Jun 30, 2023



    Mar 31, 2023



    Dec 31, 2022



    Seq.

    Quarter



    Year

    over

    Year

    Residential mortgage banking revenue:



























    Origination and sale

    $       2,686



    $       2,442



    $       3,166



    $       3,587



    $       4,252



    10 %



    (37) %

    Servicing

    5,966



    8,887



    9,167



    9,397



    9,184



    (33) %



    (35) %

    Change in fair value of MSR asset:



























    Changes due to collection/realization of expected cash flows over time

    (3,215)



    (4,801)



    (4,797)



    (4,881)



    (4,986)



    (33) %



    (36) %

    Changes due to valuation inputs or assumptions

    (6,251)



    5,308



    (2,242)



    (2,937)



    (9,914)



    (218) %



    (37) %

    MSR hedge gain (loss)

    5,026



    (4,733)



    (7,636)



    2,650



    (348)



    nm



    nm

    Total

    $       4,212



    $       7,103



    $      (2,342)



    $       7,816



    $      (1,812)



    (41) %



    nm





























    Closed loan volume for-sale

    $     87,033



    $    103,333



    $    119,476



    $    131,726



    $    216,833



    (16) %



    (60) %

    Gain on sale margin

    3.09 %



    2.36 %



    2.65 %



    2.72 %



    1.96 %



    0.73



    1.13





























    Residential mortgage servicing rights:



























    Balance, beginning of period

    $    117,640



    $    172,929



    $    178,800



    $    185,017



    $    196,177



    (32) %



    (40) %

    Additions for new MSR capitalized

    920



    1,658



    1,168



    1,601



    3,740



    (45) %



    (75) %

    Sale of MSR assets

    149



    (57,454)



    —



    —



    —



    nm



    nm

    Change in fair value of MSR asset:



























    Changes due to collection/realization of expected cash flows over time

    (3,215)



    (4,801)



    (4,797)



    (4,881)



    (4,986)



    (33) %



    (36) %

    Changes due to valuation inputs or assumptions

    (6,251)



    5,308



    (2,242)



    (2,937)



    (9,914)



    (218) %



    (37) %

    Balance, end of period

    $    109,243



    $    117,640



    $    172,929



    $    178,800



    $    185,017



    (7) %



    (41) %





























    Residential mortgage loans serviced for others

    $   8,175,664



    $ 8,240,950



    $  12,726,615



    $  12,914,046



    $  13,020,189



    (1) %



    (37) %

    MSR as % of serviced portfolio

    1.34 %



    1.43 %



    1.36 %



    1.38 %



    1.42 %



    (0.09)



    (0.08)

    (1) Percentage changes greater than +/-500% are considered not meaningful and are presented as "nm."

     

    Columbia Banking System, Inc.

    Residential Mortgage Banking Activity

    (Unaudited)



    Twelve Months Ended



    % Change (1)

    ($ in thousands)

    Dec 31, 2023



    Dec 31, 2022



    Year over

    Year

    Residential mortgage banking revenue:











    Origination and sale

    $          11,881



    $          46,712



    (75) %

    Servicing

    33,417



    37,358



    (11) %

    Change in fair value of MSR asset:











    Changes due to collection/realization of expected cash flows over time

    (17,694)



    (20,272)



    (13) %

    Changes due to valuation inputs or assumptions

    (6,122)



    57,537



    (111) %

    MSR hedge loss

    (4,693)



    (14,476)



    (68) %

    Total

    $          16,789



    $        106,859



    (84) %













    Closed loan volume for-sale

    $        441,568



    $      1,839,466



    (76) %

    Gain on sale margin

    2.69 %



    2.54 %



    0.15













    Residential mortgage servicing rights:











    Balance, beginning of period

    $        185,017



    $        123,615



    50 %

    Additions for new MSR capitalized

    5,347



    24,137



    (78) %

    Sale of MSR assets

    (57,305)



    —



    nm

    Change in fair value of MSR asset:











    Changes due to collection/realization of expected cash flows over time

    (17,694)



    (20,272)



    (13) %

    Changes due to valuation inputs or assumptions

    (6,122)



    57,537



    (111) %

    Balance, end of period

    $        109,243



    $        185,017



    (41) %













    (1)

    Percentage changes greater than +/-500% are considered not meaningful and are presented as "nm."

    Non-GAAP Financial Measures

    In addition to results presented in accordance with generally accepted accounting principles in the United States of America ("GAAP"), this press release contains certain non-GAAP financial measures. The company believes presenting certain non-GAAP financial measures provides investors with information useful in understanding our financial performance, our performance trends, and our financial position. We utilize these measures for internal planning and forecasting purposes. We, as well as securities analysts, investors, and other interested parties, also use these measures to compare peer company operating performance. We believe that our presentation and discussion, together with the accompanying reconciliations, provides a complete understanding of factors and trends affecting our business and allows investors to view performance in a manner similar to management. These non-GAAP measures should not be considered a substitution for GAAP basis measures and results, and we strongly encourage investors to review our consolidated financial statements in their entirety and not to rely on any single financial measure. Because non-GAAP financial measures are not standardized, it may not be possible to compare these financial measures with other companies' non-GAAP financial measures having the same or similar names.

    Columbia Banking System, Inc.

    GAAP to Non-GAAP Reconciliation

    (Unaudited)







    Quarter Ended



    % Change (2)

    ($ in thousands, except per share data)





    Dec 31, 2023



    Sep 30, 2023



    Jun 30, 2023



    Mar 31, 2023



    Dec 31, 2022



    Seq.

    Quarter



    Year

    over

    Year

    Total shareholders' equity

    a



    $  4,995,034



    $  4,632,162



    $  4,828,188



    $  4,884,723



    $  2,479,826



    8 %



    101 %

    Less: Goodwill





    1,029,234



    1,029,234



    1,029,234



    1,030,142



    —



    0 %



    nm

    Less: Other intangible assets, net





    603,679



    636,883



    666,762



    702,315



    4,745



    (5) %



    nm

    Tangible common shareholders' equity

    b



    $  3,362,121



    $  2,966,045



    $  3,132,192



    $  3,152,266



    $  2,475,081



    13 %



    36 %

































    Total assets

    c



    $   52,173,596



    $   51,993,815



    $   53,592,096



    $   53,994,226



    $   31,848,639



    0 %



    64 %

    Less: Goodwill





    1,029,234



    1,029,234



    1,029,234



    1,030,142



    —



    0 %



    nm

    Less: Other intangible assets, net





    603,679



    636,883



    666,762



    702,315



    4,745



    (5) %



    nm

    Tangible assets

    d



    $   50,540,683



    $   50,327,698



    $   51,896,100



    $   52,261,769



    $   31,843,894



    0 %



    59 %

    Common shares outstanding at period end (1)

    e



    208,585



    208,575



    208,514



    208,429



    129,321



    0 %



    61 %

































    Total shareholders' equity to total assets ratio

    a / c



    9.57 %



    8.91 %



    9.01 %



    9.05 %



    7.79 %



    0.66



    1.78

    Tangible common equity ratio

    b / d



    6.65 %



    5.89 %



    6.04 %



    6.03 %



    7.77 %



    0.76



    (1.12)

    Book value per common share (1)

    a / e



    $           23.95



    $           22.21



    $           23.16



    $           23.44



    $           19.18



    8 %



    25 %

    Tangible book value per common share (1)

    b / e



    $           16.12



    $           14.22



    $           15.02



    $           15.12



    $           19.14



    13 %



    (16) %

































    (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.

    (2)

    Percentage changes greater than +/-500% are considered not meaningful and are presented as "nm."

     

    Columbia Banking System, Inc.

    GAAP to Non-GAAP Reconciliation - Continued

    (Unaudited)







    Quarter Ended



    % Change (1)

    ($ in thousands)





    Dec 31, 2023



    Sep 30, 2023



    Jun 30, 2023



    Mar 31, 2023



    Dec 31, 2022



    Seq.

    Quarter



    Year

    over

    Year

    Non-Interest Income Adjustments































    Gain on sale of debt securities, net





    $                     9



    $                     4



    $                     —



    $                   —



    $                   —



    125 %



    nm

    (Loss) gain on equity securities, net





    2,636



    (2,055)



    (697)



    2,416



    284



    nm



    nm

    Gain (loss) on swap derivatives





    (8,042)



    5,700



    1,288



    (3,543)



    (2,329)



    (241) %



    245 %

    Change in fair value of certain loans held for investment





    19,354



    (19,247)



    (6,965)



    9,488



    4,192



    nm



    362 %

    Change in fair value of MSR due to valuation inputs or assumptions





    (6,251)



    5,308



    (2,242)



    (2,937)



    (9,914)



    (218) %



    (37) %

    MSR hedge (loss) gain





    5,026



    (4,733)



    (7,636)



    2,650



    (348)



    nm



    nm

    Total non-interest income adjustments

    a



    $          12,732



    $        (15,023)



    $         (16,252)



    $             8,074



    $          (8,115)



    nm



    nm

































    Non-Interest Expense Adjustments































    Merger-related expense





    $             7,174



    $          18,938



    $            29,649



    $        115,898



    $          11,637



    (62) %



    (38) %

    Exit and disposal costs





    2,791



    4,017



    2,119



    1,291



    1,966



    (31) %



    42 %

    Total non-interest expense adjustments

    b



    $             9,965



    $          22,955



    $            31,768



    $        117,189



    $          13,603



    (57) %



    (27) %

































    Net interest income

    c



    $        453,623



    $        480,875



    $         483,975



    $        374,698



    $        305,479



    (6) %



    48 %

































    Non-interest income (GAAP)

    d



    $          65,533



    $          43,981



    $            39,678



    $          54,735



    $          34,879



    49 %



    88 %

    Less: Non-interest income adjustments

    a



    (12,732)



    15,023



    16,252



    (8,074)



    8,115



    (185) %



    (257) %

    Operating non-interest income (non-GAAP)

    e



    $          52,801



    $          59,004



    $            55,930



    $          46,661



    $          42,994



    (11) %



    23 %

































    Revenue (GAAP)

    f=c+d



    $        519,156



    $        524,856



    $         523,653



    $        429,433



    $        340,358



    (1) %



    53 %

    Operating revenue (non-GAAP)

    g=c+e



    $        506,424



    $        539,879



    $         539,905



    $        421,359



    $        348,473



    (6) %



    45 %

































    Non-interest expense (GAAP)

    h



    $        337,176



    $        304,147



    $         328,559



    $        342,818



    $        194,982



    11 %



    73 %

    Less: Non-interest expense adjustments

    b



    (9,965)



    (22,955)



    (31,768)



    (117,189)



    (13,603)



    (57) %



    (27) %

    Operating non-interest expense (non-GAAP)

    i



    $        327,211



    $        281,192



    $         296,791



    $        225,629



    $        181,379



    16 %



    80 %

































    Net income (loss) (GAAP)

    j



    $          93,531



    $        135,845



    $         133,377



    $        (14,038)



    $          82,964



    (31) %



    13 %

    Provision (benefit) for income taxes





    33,540



    48,127



    45,703



    (4,886)



    29,464



    (30) %



    14 %

    Income (loss) before provision for income taxes





    127,071



    183,972



    179,080



    (18,924)



    112,428



    (31) %



    13 %

    Provision for credit losses





    54,909



    36,737



    16,014



    105,539



    32,948



    49 %



    67 %

    Pre-provision net revenue (PPNR) (non-GAAP)

    k



    181,980



    220,709



    195,094



    86,615



    145,376



    (18) %



    25 %

    Less: Non-interest income adjustments

    a



    (12,732)



    15,023



    16,252



    (8,074)



    8,115



    (185) %



    (257) %

    Add: Non-interest expense adjustments

    b



    9,965



    22,955



    31,768



    117,189



    13,603



    (57) %



    (27) %

    Operating PPNR (non-GAAP)

    l



    $        179,213



    $        258,687



    $         243,114



    $        195,730



    $        167,094



    (31) %



    7 %

































    Net income (loss) (GAAP)

    j



    $          93,531



    $        135,845



    $         133,377



    $        (14,038)



    $          82,964



    (31) %



    13 %

    Less: Non-interest income adjustments

    a



    (12,732)



    15,023



    16,252



    (8,074)



    8,115



    (185) %



    (257) %

    Add: Non-interest expense adjustments

    b



    9,965



    22,955



    31,768



    117,189



    13,603



    (57) %



    (27) %

    Tax effect of adjustments





    691



    (9,482)



    (11,981)



    (23,565)



    (5,459)



    nm



    nm

    Operating net income (non-GAAP)

    m



    $          91,455



    $        164,341



    $         169,416



    $          71,512



    $          99,223



    (44) %



    (8) %

     (1)

    Percentage changes greater than +/-500% are considered not meaningful and are presented as "nm."

     

    Columbia Banking System, Inc.

    GAAP to Non-GAAP Reconciliation - Continued

    (Unaudited)







    Quarter Ended



    % Change (3)

    ($ in thousands, except per share data)





    Dec 31, 2023



    Sep 30, 2023



    Jun 30, 2023



    Mar 31, 2023



    Dec 31, 2022



    Seq.

    Quarter



    Year

    over

    Year

    Average assets

    n



    $   51,832,356



    $   53,011,361



    $   53,540,574



    $   39,425,975



    $   31,637,490



    (2) %



    64 %

    Less: Average goodwill and other intangible assets, net





    1,652,282



    1,684,093



    1,718,705



    623,042



    5,298



    (2) %



    nm

    Average tangible assets

    o



    $   50,180,074



    $   51,327,268



    $   51,821,869



    $   38,802,933



    $   31,632,192



    (2) %



    59 %

































    Average common shareholders' equity

    p



    $     4,695,736



    $     4,866,975



    $  4,935,239



    $     3,349,761



    $     2,438,639



    (4) %



    93 %

    Less: Average goodwill and other intangible assets, net





    1,652,282



    1,684,093



    1,718,705



    623,042



    5,298



    (2) %



    nm

    Average tangible common equity

    q



    $     3,043,454



    $     3,182,882



    $  3,216,534



    $     2,726,719



    $     2,433,341



    (4) %



    25 %

































    Weighted average basic shares outstanding  (1)

    r



    208,083



    208,070



    207,977



    156,383



    129,321



    0 %



    61 %

    Weighted average diluted shares outstanding  (1)

    s



    208,739



    208,645



    208,545



    156,383



    129,801



    0 %



    61 %

































    Select Per-Share & Performance Metrics































    Earnings-per-share - basic (1)

    j / r



    $            0.45



    $            0.65



    $             0.64



    $         (0.09)



    $            0.64



    (31) %



    (30) %

    Earnings-per-share - diluted (1)

    j / s



    $            0.45



    $            0.65



    $             0.64



    $         (0.09)



    $            0.64



    (31) %



    (30) %

    Efficiency ratio (2)

    h / f



    64.81 %



    57.82 %



    62.60 %



    79.71 %



    57.24 %



    6.99



    7.57

    ROAA

    j / n



    0.72 %



    1.02 %



    1.00 %



    (0.14) %



    1.04 %



    (0.30)



    (0.32)

    Return on average tangible assets

    j / o



    0.74 %



    1.05 %



    1.03 %



    (0.15) %



    1.04 %



    (0.31)



    (0.30)

    PPNR ROAA

    k / n



    1.39 %



    1.65 %



    1.46 %



    0.89 %



    1.82 %



    (0.26)



    (0.43)

    Return on average common equity

    j / p



    7.90 %



    11.07 %



    10.84 %



    (1.70) %



    13.50 %



    (3.17)



    (5.60)

    Return on average tangible common equity

    j / q



    12.19 %



    16.93 %



    16.63 %



    (2.09) %



    13.53 %



    (4.74)



    (1.34)

































    Operating Per-Share & Performance Metrics































    Operating earnings-per-share - basic (1)

    m / r



    $            0.44



    $            0.79



    $             0.81



    $            0.46



    $            0.77



    (44) %



    (43) %

    Operating earnings-per-share - diluted (1)

    m / s



    $            0.44



    $            0.79



    $             0.81



    $            0.46



    $            0.76



    (44) %



    (42) %

    Operating efficiency ratio (2)

    i / g



    64.47 %



    51.97 %



    54.85 %



    53.46 %



    52.01 %



    12.50



    12.46

    Operating ROAA

    m / n



    0.70 %



    1.23 %



    1.27 %



    0.74 %



    1.24 %



    (0.53)



    (0.54)

    Operating return on average tangible assets

    m / o



    0.72 %



    1.27 %



    1.31 %



    0.75 %



    1.24 %



    (0.55)



    (0.52)

    Operating PPNR ROAA

    l / n



    1.37 %



    1.94 %



    1.82 %



    2.01 %



    2.10 %



    (0.57)



    (0.73)

    Operating return on average common equity

    m / p



    7.73 %



    13.40 %



    13.77 %



    8.66 %



    16.14 %



    (5.67)



    (8.41)

    Operating return on average tangible common equity

    m / q



    11.92 %



    20.48 %



    21.13 %



    10.64 %



    16.18 %



    (8.56)



    (4.26)

    (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.

    (2)

    Tax exempt interest has been adjusted to a taxable equivalent basis using a 21% tax rate and added to stated revenue for this calculation.

    (3) 

    Percentage changes greater than +/-500% are considered not meaningful and are presented as "nm."

     

    Columbia Banking System, Inc.

    GAAP to Non-GAAP Reconciliation - Continued

    (Unaudited)







    Twelve Months Ended



    % Change (1)

    ($ in thousands)





    Dec 31, 2023



    Dec 31, 2022



    Year over 

    Year

    Non-Interest Income Adjustments















    Gain on sale of debt securities, net





    $                                 13



    $                                   2



    nm

    Gain (loss) on equity securities, net





    2,300



    (7,099)



    (132) %

    (Loss) gain on swap derivatives





    (4,597)



    16,249



    (128) %

    Change in fair value of certain loans held for investment





    2,630



    (58,464)



    (104) %

    Change in fair value of MSR due to valuation inputs or assumptions





    (6,122)



    57,537



    (111) %

       MSR hedge loss





    (4,693)



    (14,476)



    (68) %

    Total non-interest income adjustments

    a



    $                         (10,469)



    $                           (6,251)



    67 %

















    Non-Interest Expense Adjustments















    Merger-related expense





    $                        171,659



    $                          17,356



    nm

    Exit and disposal costs





    10,218



    6,805



    50 %

    Total non-interest expense adjustments

    b



    $                        181,877



    $                          24,161



    nm

















    Net interest income

    c



    $                     1,793,171



    $                     1,070,016



    68 %

















    Non-interest income (GAAP)

    d



    $                        203,927



    $                        199,528



    2 %

    Less: Non-interest income adjustments

    a



    10,469



    6,251



    67 %

    Operating non-interest income (non-GAAP)

    e



    $                        214,396



    $                        205,779



    4 %

















    Revenue (GAAP)

    f=c+d



    $                     1,997,098



    $                     1,269,544



    57 %

    Operating revenue (non-GAAP)

    g=c+e



    $                     2,007,567



    $                     1,275,795



    57 %

















    Non-interest expense (GAAP)

    h



    $                     1,312,700



    $                        734,950



    79 %

    Less: Non-interest expense adjustments

    b



    (181,877)



    (24,161)



    nm

    Operating non-interest expense (non-GAAP)

    i



    $                     1,130,823



    $                        710,789



    59 %

















    Net income (GAAP)

    j



    $                        348,715



    $                        336,752



    4 %

    Provision for income taxes





    122,484



    113,826



    8 %

    Income before provision for income taxes





    471,199



    450,578



    5 %

    Provision for credit losses





    213,199



    84,016



    154 %

    Pre-provision net revenue (PPNR) (non-GAAP)

    k



    684,398



    534,594



    28 %

    Less: Non-interest income adjustments

    a



    10,469



    6,251



    67 %

    Add: Non-interest expense adjustments

    b



    181,877



    24,161



    nm

    Operating PPNR (non-GAAP)

    l



    $                        876,744



    $                        565,006



    55 %

















    Net income (GAAP)

    j



    $                        348,715



    $                        336,752



    4 %

    Less: Non-interest income adjustments

    a



    10,469



    6,251



    67 %

    Add: Non-interest expense adjustments

    b



    181,877



    24,161



    nm

    Tax effect of adjustments





    (44,337)



    (7,479)



    493 %

    Operating net income (non-GAAP)

    m



    $                       496,724



    $                       359,685



    38 %

    (1)  Percentage changes greater than +/-500% are considered not meaningful and are presented as "nm."

    Average assets

    n



    $                  49,496,319



    $                  30,817,396



    61 %

    Less: Average goodwill and other intangible assets, net





    1,423,075



    6,847



    nm

    Average tangible assets

    o



    $                  48,073,244



    $                  30,810,549



    56 %

















    Average common shareholders' equity

    p



    $                    4,466,725



    $                    2,575,577



    73 %

    Less: Average goodwill and other intangible assets, net





    1,423,075



    6,847



    nm

    Average tangible common equity

    q



    $                    3,043,650



    $                    2,568,730



    18 %

















    Weighted average basic shares outstanding (1)

    r



    195,304



    129,277



    51 %

    Weighted average diluted shares outstanding (1)

    s



    195,871



    129,732



    51 %

















    Select Per-Share & Performance Metrics















    Earnings-per-share - basic (1)

    j / r



    $                                1.79



    $                                2.60



    (31) %

    Earnings-per-share - diluted (1)

    j / s



    $                                1.78



    $                                2.60



    (32) %

    Efficiency ratio (2)

    h / f



    65.59 %



    57.83 %



    7.76

    ROAA

    j / n



    0.70 %



    1.09 %



    (0.39)

    Return on average tangible assets

    j / o



    0.73 %



    1.09 %



    (0.36)

    PPNR ROAA

    k/n



    1.38 %



    1.73 %



    (0.35)

    Return on average common equity

    j / p



    7.81 %



    13.07 %



    (5.26)

    Return on average tangible common equity

    j / q



    11.46 %



    13.11 %



    (1.65)

















    Operating Per-Share & Performance Metrics















    Operating earnings-per-share - basic (1)

    m / r



    $                                2.54



    $                                2.78



    (9) %

    Operating earnings-per-share - diluted (1)

    m / s



    $                                2.54



    $                                2.77



    (8) %

    Operating efficiency ratio (2)

    i / g



    56.21 %



    55.66 %



    0.55

    Operating ROAA

    m / n



    1.00 %



    1.17 %



    (0.17)

    Operating return on average tangible assets

    m / o



    1.03 %



    1.17 %



    (0.14)

    Operating PPNR ROAA

    l / n



    1.77 %



    1.83 %



    (0.06)

    Operating return on average common equity

    m / p



    11.12 %



    13.97 %



    (2.85)

    Operating return on average tangible common equity

    m / q



    16.32 %



    14.00 %



    2.32

    (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.

    (2)

    Tax exempt interest has been adjusted to a taxable equivalent basis using a 21% tax rate and added to stated revenue for this calculation.

    (3)

    Percentage changes greater than +/-500% are considered not meaningful and are presented as "nm."

     

    Columbia Banking System, Inc.

    GAAP to Non-GAAP Reconciliation - Continued

    (Unaudited)







    Quarter Ended



    % Change (4)

    ($ in thousands)





    Dec 31, 2023



    Sep 30, 2023



    Jun 30, 2023



    Mar 31, 2023



    Dec 31, 2022



    Seq.

    Quarter



    Year over

    Year

    Loans and leases interest income

    a



    $     577,092



    $     567,929



    $     551,997



    $     412,726



    $        320,747



    2 %



    80 %

    Less: Acquired loan accretion - rate related (2), (3)

    b



    26,914



    28,963



    30,548



    11,832



    387



    (7) %



    nm

    Less: Acquired loan accretion - credit related (3)

    c



    5,430



    6,370



    7,100



    3,806



    —



    (15) %



    nm

    Adjusted loans and leases interest income

    d=a-b-c



    $     544,748



    $     532,596



    $     514,349



    $     397,088



    $        320,360



    2 %



    70 %

































    Taxable securities interest income

    e



    $       82,872



    $       85,007



    $       81,617



    $       40,448



    $          18,290



    (3) %



    353 %

    Less: Acquired taxable securities accretion - rate related

    f



    34,290



    39,219



    34,801



    15,356



    —



    (13) %



    nm

    Adjusted Taxable securities interest income

    g=e-f



    $       48,582



    $       45,788



    $       46,816



    $       25,092



    $          18,290



    6 %



    166 %

































    Non-taxable securities interest income (1)

    h



    $         8,073



    $         8,085



    $         8,010



    $         4,068



    $            1,571



    0 %



    414 %

    Less: Acquired non-taxable securities accretion - rate related

    i



    2,309



    2,288



    2,274



    901



    —



    1 %



    nm

    Adjusted Taxable securities interest income (1)

    j=h-i



    $         5,764



    $         5,797



    $         5,736



    $         3,167



    $            1,571



    (1) %



    267 %

































    Interest income (1)

    k



    $     692,741



    $     697,169



    $     676,922



    $     476,622



    $        352,530



    (1) %



    97 %

    Less: Acquired loan and securities accretion - rate related

    l=b+f+i



    63,513



    70,470



    67,623



    28,089



    387



    (10) %



    nm

    Less: Acquired loan accretion - credit related

    c



    5,430



    6,370



    7,100



    3,806



    —



    (15) %



    nm

    Adjusted interest income (1)

    m=k-l-c



    $     623,798



    $     620,329



    $     602,199



    $     444,727



    $        352,143



    1 %



    77 %

































    Interest-bearing deposits interest expense

    n



    $     170,659



    $     126,974



    $     100,408



    $       63,613



    $          31,174



    34 %



    447 %

    Less: Acquired deposit accretion

    o



    (187)



    (373)



    (280)



    (93)



    —



    (50) %



    nm

    Adjusted interest-bearing deposits interest expense

    p=n-o



    $     170,846



    $     127,347



    $     100,688



    $       63,706



    $          31,174



    34 %



    448 %

































    Interest expense

    q



    $     238,011



    $     215,138



    $     191,754



    $     101,253



    $          46,768



    11 %



    409 %

    Less: Acquired interest-bearing liabilities accretion (2)

    r



    (244)



    (430)



    (337)



    (150)



    (57)



    (43) %



    328 %

    Adjusted interest expense

    s=q-r



    $     238,255



    $     215,568



    $     192,091



    $     101,403



    $          46,825



    11 %



    409 %

































    Net Interest Income (1)

    t



    $     454,730



    $     482,031



    $     485,168



    $     375,369



    $        305,762



    (6) %



    49 %

    Less: Acquired loan, securities, and interest-bearing liabilities accretion - rate related (3)

    u=l-r



    63,757



    70,900



    67,960



    28,239



    444



    (10) %



    nm

    Less: Acquired loan accretion - credit related (3)

    c



    5,430



    6,370



    7,100



    3,806



    —



    (15) %



    nm

    Adjusted net interest income (1)

    v=t-u-c



    $     385,543



    $     404,761



    $     410,108



    $     343,324



    $        305,318



    (5) %



    26 %

































    Average loans and leases

    aa



    37,333,310



    37,050,518



    37,169,315



    29,998,630



    25,855,556



    1 %



    44 %

    Average taxable securities

    ab



    7,903,053



    8,356,165



    8,656,147



    4,960,966



    3,042,044



    (5) %



    160 %

    Average non-taxable securities

    ac



    809,551



    844,417



    865,278



    437,020



    200,825



    (4) %



    303 %

    Average interest-earning assets

    ad



    47,838,229



    48,981,105



    49,442,518



    37,055,705



    30,305,129



    (2) %



    58 %

    Average interest-bearing deposits

    ae



    26,622,343



    25,121,745



    24,494,717



    19,496,551



    16,103,984



    6 %



    65 %

    Average interest-bearing liabilities

    af



    31,226,600



    31,413,978



    31,372,416



    22,548,264



    17,668,730



    (1) %



    77 %

    (1)         

    Tax exempt interest has been adjusted to a taxable equivalent basis using a 21% tax rate.

    (2)         

    Includes discount accretion related to UHC's 2014 acquisition of Sterling Financial Corporation.

    (3)         

    The cumulative fair value discount on historical Columbia loans was established as of February 28, 2023, and the allocation between the credit-related discount and the rate-related discount was established at that time. Our disclosure of credit-related and rate-related discount accretion is an estimate based on the relative allocation of these two items to the discount at the closing of the merger. 

    (4)         

    Percentage changes greater than +/-500% are considered not meaningful and are presented as "nm."

     

    Columbia Banking System, Inc.

    GAAP to Non-GAAP Reconciliation - Continued

    (Unaudited)







    Quarter Ended



    % Change

    ($ in thousands)





    Dec 31, 2023



    Sep 30, 2023



    Jun 30, 2023



    Mar 31, 2023



    Dec 31, 2022



    Seq.

    Quarter



    Year over

    Year

    Average yield on loans and leases

    a / aa



    6.13 %



    6.08 %



    5.95 %



    5.55 %



    4.92 %



    0.05



    1.21

    Less: Acquired loan accretion - rate related (2),(3)

    b / aa



    0.29 %



    0.31 %



    0.33 %



    0.16 %



    0.01 %



    (0.02)



    0.28

    Less: Acquired loan accretion - credit related (3)

    c / aa



    0.06 %



    0.07 %



    0.08 %



    0.05 %



    — %



    (0.01)



    0.06

    Adjusted average yield on loans and leases

    d / aa



    5.78 %



    5.70 %



    5.54 %



    5.34 %



    4.91 %



    0.08



    0.87

































    Average yield on taxable securities

    e / ab



    4.19 %



    4.07 %



    3.77 %



    3.26 %



    2.40 %



    0.12



    1.79

    Less: Acquired taxable securities accretion - rate related

    f / ab



    1.72 %



    1.86 %



    1.61 %



    1.26 %



    — %



    (0.14)



    1.72

    Adjusted average yield on taxable securities

    g / ab



    2.47 %



    2.21 %



    2.16 %



    2.00 %



    2.40 %



    0.26



    0.07

































    Average yield on non-taxable securities (1)

    h / ac



    3.99 %



    3.83 %



    3.70 %



    3.72 %



    3.13 %



    0.16



    0.86

    Less: Acquired non-taxable securities accretion - rate related

    i / ac



    1.13 %



    1.07 %



    1.05 %



    0.84 %



    — %



    0.06



    1.13

    Adjusted yield on non-taxable securities (1)

    j / ac



    2.86 %



    2.76 %



    2.65 %



    2.88 %



    3.13 %



    0.10



    (0.27)

































    Average yield on interest-earning assets (1)

    k / ad



    5.75 %



    5.65 %



    5.48 %



    5.19 %



    4.62 %



    0.10



    1.13

    Less: Acquired loan and securities accretion - rate related

    l / ad



    0.53 %



    0.57 %



    0.55 %



    0.31 %



    0.01 %



    (0.04)



    0.52

    Less: Acquired loan accretion - credit related

    c / ad



    0.05 %



    0.05 %



    0.06 %



    0.04 %



    — %



    —



    0.05

    Adjusted average yield on interest-earning assets (1)

    m / ad



    5.17 %



    5.03 %



    4.87 %



    4.84 %



    4.61 %



    0.14



    0.56

































    Average rate on interest-bearing deposits

    n / ae



    2.54 %



    2.01 %



    1.64 %



    1.32 %



    0.77 %



    0.53



    1.77

    Less: Acquired deposit accretion

    o / ae



    — %



    (0.01) %



    — %



    — %



    — %



    0.01



    —

    Adjusted average rate on interest-bearing deposits

    p / ae



    2.54 %



    2.02 %



    1.64 %



    1.32 %



    0.77 %



    0.52



    1.77

































    Average rate on interest-bearing liabilities

    q / af



    3.02 %



    2.72 %



    2.45 %



    1.82 %



    1.05 %



    0.30



    1.97

    Less: Acquired interest-bearing liabilities accretion (2)

    r / af



    — %



    (0.01) %



    — %



    — %



    — %



    0.01



    —

    Adjusted average rate on interest-bearing liabilities

    s / af



    3.02 %



    2.73 %



    2.45 %



    1.82 %



    1.05 %



    0.29



    1.97

































    Net interest margin (1)

    t / ad



    3.78 %



    3.91 %



    3.93 %



    4.08 %



    4.01 %



    (0.13)



    (0.23)

    Less: Acquired loan, securities, and interest-bearing liabilities accretion - rate related (3)

    u / ad



    0.53 %



    0.58 %



    0.55 %



    0.31 %



    — %



    (0.05)



    0.53

    Less: Acquired loan accretion - credit related (3)

    c / ad



    0.05 %



    0.05 %



    0.06 %



    0.04 %



    — %



    —



    0.05

    Adjusted net interest margin (1)

    v / ad



    3.20 %



    3.28 %



    3.32 %



    3.73 %



    4.01 %



    (0.08)



    (0.81)

    (1)         

    Tax exempt interest has been adjusted to a taxable equivalent basis using a 21% tax rate.

    (2)        

    Includes discount accretion related to UHC's 2014 acquisition of Sterling Financial Corporation.

    (3)         

    The cumulative fair value discount on historical Columbia loans was established as of February 28, 2023, and the allocation between the credit-related discount and the rate-related discount was established at that time. Our disclosure of credit-related and rate-related discount accretion is an estimate based on the relative allocation of these two items to the discount at the closing of the merger.

     

    Columbia Banking System, Inc.

    GAAP to Non-GAAP Reconciliation - Continued

    (Unaudited)







    Twelve Months Ended





    ($ in thousands)





    Dec 31, 2023



    Dec 31, 2022



    Year over

    Year (4)

    Loans and leases interest income

    a



    $              2,109,744



    $              1,041,446



    103 %

    Less: Acquired loan accretion - rate related (2), (3)

    b



    98,257



    3,677



    nm

    Less: Acquired loan accretion - credit related (3)

    c



    22,706



    —



    nm

    Adjusted loans and leases interest income

    d=a-b-c



    $              1,988,781



    $              1,037,769



    92 %

















    Taxable securities interest income

    e



    $                  289,944



    $                    72,702



    299 %

    Less: Acquired taxable securities accretion - rate related

    f



    123,666



    —



    nm

    Adjusted Taxable securities interest income

    g=e-f



    $                  166,278



    $                    72,702



    129 %

















    Non-taxable securities interest income (1)

    h



    $                    28,236



    $                       6,669



    323 %

    Less: Acquired non-taxable securities accretion - rate related

    i



    7,772



    —



    nm

    Adjusted Taxable securities interest income (1)

    j=h-i



    $                    20,464



    $                       6,669



    207 %

















    Interest income (1)

    k



    $              2,543,454



    $              1,149,335



    121 %

    Less: Acquired loan and securities accretion - rate related

    l=b+f+i



    229,695



    3,677



    nm

    Less: Acquired loan accretion - credit related

    c



    22,706



    —



    nm

    Adjusted interest income (1)

    m=k-l-c



    $              2,291,053



    $              1,145,658



    100 %

















    Interest-bearing deposits interest expense

    n



    $                  461,654



    $                    48,195



    nm

    Less: Acquired deposit accretion

    o



    (933)



    —



    nm

    Adjusted interest-bearing deposits interest expense

    p=n-o



    $                  462,587



    $                    48,195



    nm

















    Interest expense

    q



    $                  746,156



    $                    78,001



    nm

    Less: Acquired interest-bearing liabilities accretion (2)

    r



    (1,161)



    (228)



    409 %

    Adjusted interest expense

    s=q-r



    $                  747,317



    $                    78,229



    nm

















    Net Interest Income (1)

    t



    $              1,797,298



    $              1,071,334



    68 %

    Less: Acquired loan, securities, and interest-bearing liabilities accretion - rate related (3)

    u=l-r



    230,856



    3,905



    nm

    Less: Acquired loan accretion - credit related (3)

    c



    22,706



    —



    nm

    Adjusted net interest income (1)

    v=t-u-c



    $              1,543,736



    $              1,067,429



    45 %

















    Average loans and leases

    aa



    35,412,594



    24,225,518



    46 %

    Average taxable securities

    ab



    7,479,573



    3,343,721



    124 %

    Average non-taxable securities

    ac



    740,376



    216,943



    241 %

    Average interest-earning assets

    ad



    45,867,566



    29,556,131



    55 %

    Average interest-bearing deposits

    ae



    23,981,118



    15,594,492



    54 %

    Average interest-bearing liabilities

    af



    29,194,822



    16,686,325



    75 %

    (1)         

    Tax exempt interest has been adjusted to a taxable equivalent basis using a 21% tax rate.

    (2)         

    Includes discount accretion related to UHC's 2014 acquisition of Sterling Financial Corporation.

    (3)         

    The cumulative fair value discount on historical Columbia loans was established as of February 28, 2023, and the allocation between the credit-related discount and the rate-related discount was established at that time. Our disclosure of credit-related and rate-related discount accretion is an estimate based on the relative allocation of these two items to the discount at the closing of the merger. 

    (4)         

    Percentage changes greater than +/-500% are considered not meaningful and are presented as "nm."

     

    Columbia Banking System, Inc.

    GAAP to Non-GAAP Reconciliation - Continued

    (Unaudited)







    Twelve Months Ended





    ($ in thousands)





    Dec 31, 2023



    Dec 31, 2022



    Year over

    Year

    Average yield on loans and leases

    a / aa



    5.95 %



    4.29 %



    1.66

    Less: Acquired loan accretion - rate related (2),(3)

    b / aa



    0.28 %



    0.02 %



    0.26

    Less: Acquired loan accretion - credit related (3)

    c / aa



    0.06 %



    — %



    0.06

    Adjusted average yield on loans and leases

    d / aa



    5.61 %



    4.27 %



    1.34

















    Average yield on taxable securities

    e / ab



    3.88 %



    2.17 %



    1.71

    Less: Acquired taxable securities accretion - rate related

    f / ab



    1.65 %



    — %



    1.65

    Adjusted average yield on taxable securities

    g / ab



    2.23 %



    2.17 %



    0.06

















    Average yield on non-taxable securities (1)

    h / ac



    3.81 %



    3.07 %



    0.74

    Less: Acquired non-taxable securities accretion - rate related

    i / ac



    1.05 %



    — %



    1.05

    Adjusted yield on non-taxable securities (1)

    j / ac



    2.76 %



    3.07 %



    (0.31)

















    Average yield on interest-earning assets (1)

    k / ad



    5.54 %



    3.88 %



    1.66

    Less: Acquired loan and securities accretion - rate related

    l / ad



    0.50 %



    0.01 %



    0.49

    Less: Acquired loan accretion - credit related

    c / ad



    0.05 %



    — %



    0.05

    Adjusted average yield on interest-earning assets (1)

    m / ad



    4.99 %



    3.87 %



    1.12

















    Average rate on interest-bearing deposits

    n / ae



    1.93 %



    0.31 %



    1.62

    Less: Acquired deposit accretion

    o / ae



    — %



    — %



    —

    Adjusted average rate on interest-bearing deposits

    p / ae



    1.93 %



    0.31 %



    1.62

















    Average rate on interest-bearing liabilities

    q / af



    2.56 %



    0.47 %



    2.09

    Less: Acquired interest-bearing liabilities accretion (2)

    r / af



    — %



    — %



    —

    Adjusted average rate on interest-bearing liabilities

    s / af



    2.56 %



    0.47 %



    2.09

















    Net interest margin (1)

    t / ad



    3.91 %



    3.62 %



    0.29

    Less: Acquired loan, securities, and interest-bearing liabilities accretion - rate related (3)

    u / ad



    0.50 %



    0.01 %



    0.49

    Less: Acquired loan accretion - credit related (3)

    c / ad



    0.05 %



    — %



    0.05

    Adjusted net interest margin (1)

    v / ad



    3.36 %



    3.61 %



    (0.25)

    (1)         

    Tax exempt interest has been adjusted to a taxable equivalent basis using a 21% tax rate.

    (2)        

    Includes discount accretion related to UHC's 2014 acquisition of Sterling Financial Corporation.

    (3)         

    The cumulative fair value discount on historical Columbia loans was established as of February 28, 2023, and the allocation between the credit-related discount and the rate-related discount was established at that time. Our disclosure of credit-related and rate-related discount accretion is an estimate based on the relative allocation of these two items to the discount at the closing of the merger. 

     

     

    Cision View original content to download multimedia:https://www.prnewswire.com/news-releases/columbia-banking-system-inc-reports-fourth-quarter-2023-results-302043644.html

    SOURCE Columbia Banking System, Inc.

    Get the next $COLB alert in real time by email

    Crush Q1 2026 with the Best AI Superconnector

    Stay ahead of the competition with Standout.work - your AI-powered talent-to-startup matching platform.

    AI-Powered Inbox
    Context-aware email replies
    Strategic Decision Support
    Get Started with Standout.work

    Recent Analyst Ratings for
    $COLB

    DatePrice TargetRatingAnalyst
    10/10/2025$31.00Mkt Perform → Outperform
    Keefe Bruyette
    9/25/2025$28.00Hold
    TD Cowen
    9/15/2025$31.00Outperform → Strong Buy
    Raymond James
    8/4/2025$30.00Equal-Weight → Overweight
    Stephens
    7/10/2025$27.00Overweight → Equal Weight
    Wells Fargo
    5/21/2025$27.00Hold
    Jefferies
    1/6/2025$33.00 → $35.00Equal Weight → Overweight
    Wells Fargo
    12/17/2024Neutral
    UBS
    More analyst ratings

    $COLB
    Analyst Ratings

    Analyst ratings in real time. Analyst ratings have a very high impact on the underlying stock. See them live in this feed.

    View All

    Columbia Banking upgraded by Keefe Bruyette with a new price target

    Keefe Bruyette upgraded Columbia Banking from Mkt Perform to Outperform and set a new price target of $31.00

    10/10/25 8:19:21 AM ET
    $COLB
    Major Banks
    Finance

    TD Cowen initiated coverage on Columbia Banking with a new price target

    TD Cowen initiated coverage of Columbia Banking with a rating of Hold and set a new price target of $28.00

    9/25/25 8:28:53 AM ET
    $COLB
    Major Banks
    Finance

    Columbia Banking upgraded by Raymond James with a new price target

    Raymond James upgraded Columbia Banking from Outperform to Strong Buy and set a new price target of $31.00

    9/15/25 8:00:20 AM ET
    $COLB
    Major Banks
    Finance

    $COLB
    Insider Purchases

    Insider purchases reveal critical bullish sentiment about the company from key stakeholders. See them live in this feed.

    View All

    Seaton Elizabeth Whitehead bought $49,619 worth of shares (2,685 units at $18.48), increasing direct ownership by 12% to 25,001 units (SEC Form 4)

    4 - COLUMBIA BANKING SYSTEM, INC. (0000887343) (Issuer)

    2/7/24 6:21:01 PM ET
    $COLB
    Major Banks
    Finance

    Lund Randal Lee bought $19,288 worth of shares (1,000 units at $19.29), increasing direct ownership by 6% to 17,149 units (SEC Form 4)

    4 - COLUMBIA BANKING SYSTEM, INC. (0000887343) (Issuer)

    2/2/24 9:22:44 PM ET
    $COLB
    Major Banks
    Finance

    Machuca Luis bought $100,638 worth of shares (4,889 units at $20.58), increasing direct ownership by 9% to 60,835 units (SEC Form 4)

    4 - COLUMBIA BANKING SYSTEM, INC. (0000887343) (Issuer)

    2/1/24 7:01:59 PM ET
    $COLB
    Major Banks
    Finance

    $COLB
    Insider Trading

    Insider transactions reveal critical sentiment about the company from key stakeholders. See them live in this feed.

    View All

    SEC Form 4 filed by Director Machuca Luis

    4 - COLUMBIA BANKING SYSTEM, INC. (0000887343) (Issuer)

    2/5/26 7:07:27 PM ET
    $COLB
    Major Banks
    Finance

    Chair, President, CEO Stein Clint covered exercise/tax liability with 20,036 shares and was granted 50,915 shares, increasing direct ownership by 25% to 154,275 units (SEC Form 4)

    4 - COLUMBIA BANKING SYSTEM, INC. (0000887343) (Issuer)

    2/4/26 7:03:59 PM ET
    $COLB
    Major Banks
    Finance

    EVP Chief Risk Officer Ognall Andrew H covered exercise/tax liability with 1,929 shares and was granted 4,510 shares, increasing direct ownership by 4% to 74,937 units (SEC Form 4)

    4 - COLUMBIA BANKING SYSTEM, INC. (0000887343) (Issuer)

    2/4/26 7:02:48 PM ET
    $COLB
    Major Banks
    Finance

    $COLB
    SEC Filings

    View All

    Columbia Banking System Inc. filed SEC Form 8-K: Results of Operations and Financial Condition, Regulation FD Disclosure, Financial Statements and Exhibits

    8-K - COLUMBIA BANKING SYSTEM, INC. (0000887343) (Filer)

    1/22/26 5:24:51 PM ET
    $COLB
    Major Banks
    Finance

    Columbia Banking System Inc. filed SEC Form 8-K: Regulation FD Disclosure, Financial Statements and Exhibits

    8-K - COLUMBIA BANKING SYSTEM, INC. (0000887343) (Filer)

    12/31/25 12:13:23 PM ET
    $COLB
    Major Banks
    Finance

    SEC Form 8-K filed by Columbia Banking System Inc.

    8-K - COLUMBIA BANKING SYSTEM, INC. (0000887343) (Filer)

    11/21/25 8:45:06 AM ET
    $COLB
    Major Banks
    Finance

    $COLB
    Press Releases

    Fastest customizable press release news feed in the world

    View All

    HOLDCO ASSET MANAGEMENT TO PRESENT AT UBS FINANCIAL SERVICES CONFERENCE IN KEY BISCAYNE, FLORIDA; RELEASES PRESENTATION

    FORT LAUDERDALE, Fla., Feb. 9, 2026 /PRNewswire/ -- Today, HoldCo Asset Management, LP ("HoldCo"), a Florida-based investment firm managing approximately $2.8 billion in regulatory assets under management, announced that the firm will present at the UBS Financial Services Conference in Key Biscayne, Florida and has issued a new presentation entitled "Bank Activism – UBS Financial Services Conference" in connection with the event.  The presentation outlines five public activist campaigns the firm recently pursued with respect to the following banks: KeyCorp (NYSE:KEY), Comerica Inc. (NYSE:CMA), Columbia Banking System, Inc. (NASDAQ-GS: COLB), Eastern Bankshares, Inc. (NASDAQ-GS: EBC), and Fir

    2/9/26 9:00:00 AM ET
    $CFFN
    $CMA
    $COLB
    Savings Institutions
    Finance
    Major Banks

    COLUMBIA BANKING SYSTEM, INC. REPORTS FOURTH QUARTER 2025 RESULTS

    TACOMA, Wash., Jan. 22, 2026 /PRNewswire/ -- $215 million $243 million $0.72 $0.82 Net income Operating net income1 Earnings per common share -diluted Operating earnings per common share - diluted1   CEO Commentary "Our fourth quarter performance marked a strong end to a tremendous year for Columbia, reflecting continued momentum across ourbusinesses and our commitment to consistent, repeatable results," said Clint Stein, President and CEO. "Our operating performance wassupported by disciplined balance sheet management, new and expanding customer relationships, and the first f

    1/22/26 4:00:00 PM ET
    $COLB
    Major Banks
    Finance

    Clint Stein Elected Chair of Columbia Banking System Board of Directors

    TACOMA, Wash., Jan. 21, 2026 /PRNewswire/ -- Columbia Banking System, Inc. ((", Columbia", NASDAQ:COLB), parent company of Columbia Bank, today announced that its Board of Directors has elected Clint Stein, Columbia's President and Chief Executive Officer, to the additional role of Chair of the Board of Directors, effective January 22, 2026. Maria Pope, the immediate past Chair of the Board, was appointed, effective the same date, to serve as Lead Independent Director until Columbia's 2026 annual meeting of shareholders. Following the annual meeting, Luis Machuca, the current Chair of Columbia's Nominating and Governance Committee, will succeed Ms. Pope as Lead Independent Director.

    1/21/26 6:00:00 PM ET
    $COLB
    Major Banks
    Finance

    $COLB
    Financials

    Live finance-specific insights

    View All

    COLUMBIA BANKING SYSTEM, INC. REPORTS FOURTH QUARTER 2025 RESULTS

    TACOMA, Wash., Jan. 22, 2026 /PRNewswire/ -- $215 million $243 million $0.72 $0.82 Net income Operating net income1 Earnings per common share -diluted Operating earnings per common share - diluted1   CEO Commentary "Our fourth quarter performance marked a strong end to a tremendous year for Columbia, reflecting continued momentum across ourbusinesses and our commitment to consistent, repeatable results," said Clint Stein, President and CEO. "Our operating performance wassupported by disciplined balance sheet management, new and expanding customer relationships, and the first f

    1/22/26 4:00:00 PM ET
    $COLB
    Major Banks
    Finance

    Columbia Banking System Announces Date of Fourth Quarter 2025 Earnings Release and Conference Call

    TACOMA, Wash., Dec. 31, 2025 /PRNewswire/ -- Columbia Banking System, Inc. ((", Columbia", NASDAQ:COLB), parent company of Columbia Bank, today announced it will release fourth quarter 2025 financial results on Thursday, January 22, 2026, after market close. The Company will host a conference call for investors and analysts at 2:00 p.m. PT (5:00 p.m. ET) that same day. During the call, management will discuss Columbia's fourth quarter 2025 financial results and provide an update on recent activities. There will be a live question-and-answer session following the presentation. Participants may register for the call using the link below to receive dial-in details and their own unique PINs or r

    12/31/25 8:15:00 AM ET
    $COLB
    Major Banks
    Finance

    Columbia Banking System Announces Increase to Common Share Dividend

    TACOMA, Wash., Nov. 14, 2025 /PRNewswire/ -- Columbia Banking System, Inc. ((", Columbia", NASDAQ:COLB), parent company of Columbia Bank, today announced its Board of Directors has approved a quarterly cash dividend in the amount of $0.37 per common share, representing a 3% increase to the most recent Columbia dividend declaration. The dividend is payable December 15, 2025, to shareholders of record as of November 28, 2025. "We are pleased to announce an increase to our regular dividend, providing another form of capital return to our shareholders that complements our recently

    11/14/25 8:15:00 AM ET
    $COLB
    Major Banks
    Finance

    $COLB
    Leadership Updates

    Live Leadership Updates

    View All

    Interactive Brokers Group Set to Join S&P 500, Talen Energy to Join S&P MidCap 400 and Kinetik Holdings to Join S&P SmallCap 600

    NEW YORK, Aug. 25, 2025 /PRNewswire/ -- S&P Dow Jones Indices will make the following changes to the S&P 500, S&P MidCap 400, and S&P SmallCap 600: S&P MidCap 400 constituent Interactive Brokers Group Inc. (NASD: IBKR) will replace Walgreens Boots Alliance Inc. (NASD: WBA) in the S&P 500, and Talen Energy Corp. (NASD: TLN) will replace Interactive Brokers Group in the S&P MidCap 400 effective prior to the opening of trading on Thursday, August 28. Sycamore Partners is acquiring Walgreens Boots Alliance in a deal expected to be completed soon, pending final closing conditions.  Kinetik Holdings Inc. (NYSE:KNTK) will replace Pacific Premier Bancorp Inc. (NASD: PPBI) in the S&P SmallCap 600 ef

    8/25/25 5:41:00 PM ET
    $COLB
    $IBKR
    $KNTK
    Major Banks
    Finance
    Investment Bankers/Brokers/Service
    Natural Gas Distribution

    Columbia Bank Appoints Ivan Seda as Deputy Chief Financial Officer

    Bank expands executive team with seasoned financial leader TACOMA, Wash., Aug. 25, 2025 /PRNewswire/ -- Columbia Bank (Columbia), a subsidiary of Columbia Banking System, Inc. (NASDAQ:COLB), today announced the appointment of Ivan Seda as Executive Vice President, Deputy Chief Financial Officer, effective August 25, 2025. Seda's extensive financial services experience and leadership will further strengthen the bank's focus on financial performance and strategic endeavors. Seda brings an impressive background in financial management and strategic thought leadership to Columbia.

    8/25/25 8:15:00 AM ET
    $COLB
    Major Banks
    Finance

    Umpqua Bank Appoints Judi Giem as Executive Vice President, Chief Human Resource Officer

    LAKE OSWEGO, Ore., May 15, 2025 /PRNewswire/ -- Umpqua Bank, a subsidiary of Columbia Banking System, Inc. (NASDAQ:COLB), today announced the appointment of Judi Giem to serve as Executive Vice President, Chief Human Resource Officer, effective June 2, 2025. As a member of Umpqua Bank's executive leadership team, Giem will oversee the bank's full human resource function, including talent recruiting and retention, professional development, compensation and benefits and succession planning. Following the completion of a recently proposed acquisition of Pacific Premier Bank, an

    5/15/25 2:30:00 PM ET
    $COLB
    Major Banks
    Finance

    $COLB
    Large Ownership Changes

    This live feed shows all institutional transactions in real time.

    View All

    SEC Form SC 13G filed by Columbia Banking System Inc.

    SC 13G - COLUMBIA BANKING SYSTEM, INC. (0000887343) (Subject)

    11/14/24 1:28:29 PM ET
    $COLB
    Major Banks
    Finance

    SEC Form SC 13G/A filed by Columbia Banking System Inc. (Amendment)

    SC 13G/A - COLUMBIA BANKING SYSTEM, INC. (0000887343) (Subject)

    2/13/24 5:02:32 PM ET
    $COLB
    Major Banks
    Finance

    SEC Form SC 13G/A filed by Columbia Banking System Inc. (Amendment)

    SC 13G/A - COLUMBIA BANKING SYSTEM, INC. (0000887343) (Subject)

    2/9/24 9:59:09 AM ET
    $COLB
    Major Banks
    Finance