COLB 06.30.13 Pub.10-Q
Table of Contents

 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
________________________________________________________ 
FORM 10-Q
________________________________________________________ 
(Mark One)
ý
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 2013.
¨
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from              to             .
Commission File Number 0-20288
 ________________________________________________________ 
COLUMBIA BANKING SYSTEM, INC.
(Exact name of issuer as specified in its charter)
 ________________________________________________________ 
Washington
 
91-1422237
(State or other jurisdiction of
incorporation or organization)
 
(I.R.S. Employer
Identification Number)
 
 
 
1301 “A” Street
Tacoma, Washington
 
98402-2156
(Address of principal executive offices)
 
(Zip Code)
(253) 305-1900
(Issuer’s telephone number, including area code)
(Former name, former address and former fiscal year, if changed since last report)
________________________________________________________ 
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  ý    No  ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes  ý    No  ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer
 
ý
 
Accelerated filer
 
¨
 
 
 
 
 
 
 
Non-accelerated filer
 
¨
 
Smaller reporting company
 
¨
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes  ¨    No  ý
The number of shares of common stock outstanding at July 31, 2013 was 51,259,911.
 


Table of Contents

TABLE OF CONTENTS
 
 
 
Page
 
PART I — FINANCIAL INFORMATION
 
 
 
 
Item 1.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Item 2.
 
 
 
Item 3.
 
 
 
Item 4.
 
 
 
 
PART II — OTHER INFORMATION
 
 
 
 
Item 1.
 
 
 
Item 1A.
 
 
 
Item 2.
 
 
 
Item 3.
 
 
 
Item 4.
 
 
 
Item 5.
 
 
 
Item 6.
 
 
 
 
 
i


Table of Contents

PART I - FINANCIAL INFORMATION
Item 1. FINANCIAL STATEMENTS
CONSOLIDATED BALANCE SHEETS
Columbia Banking System, Inc.
(Unaudited)
 
 
 
 
 
 
June 30,
2013
 
December 31,
2012
ASSETS
 
(in thousands)
Cash and due from banks
 
$
154,407

 
$
124,573

Interest-earning deposits with banks
 
38,302

 
389,353

Total cash and cash equivalents
 
192,709

 
513,926

Securities available for sale at fair value (amortized cost of $1,519,951 and $969,359, respectively)
 
1,507,900

 
1,001,665

Federal Home Loan Bank stock at cost
 
33,139

 
21,819

Loans held for sale
 
2,150

 
2,563

Loans, excluding covered loans, net of unearned income of ($86,062) and ($7,767), respectively
 
4,181,018

 
2,525,710

Less: allowance for loan and lease losses
 
51,698

 
52,244

Loans, excluding covered loans, net
 
4,129,320

 
2,473,466

Covered loans, net of allowance for loan losses of ($26,135) and ($30,056), respectively
 
338,661

 
391,337

Total loans, net
 
4,467,981

 
2,864,803

FDIC loss-sharing asset
 
67,374

 
96,354

Interest receivable
 
23,118

 
14,268

Premises and equipment, net
 
158,776

 
118,708

Other real estate owned ($12,854 and $16,311 covered by FDIC loss-share, respectively)
 
37,193

 
26,987

Goodwill
 
346,373

 
115,554

Other intangible assets, net
 
29,170

 
15,721

Other assets
 
204,582

 
113,967

Total assets
 
$
7,070,465

 
$
4,906,335

LIABILITIES AND SHAREHOLDERS’ EQUITY
 
 
 
 
Deposits:
 
 
 
 
 
 
 
Noninterest-bearing
 
$
1,961,244

 
$
1,321,171

Interest-bearing
 
3,786,617

 
2,720,914

Total deposits
 
5,747,861

 
4,042,085

Federal Home Loan Bank advances
 
179,680

 
6,644

Securities sold under agreements to repurchase
 
25,000

 
25,000

Other liabilities
 
87,250

 
68,598

Total liabilities
 
6,039,791

 
4,142,327

Commitments and contingent liabilities
 

 

Shareholders’ equity:
 
 
 
 
 
 
 
 
June 30,
2013
 
December 31,
2012
 
 
 
 
Preferred stock (no par value)
 
 
 
 
 
 
 
Authorized shares
2,000

 

 
 
 
 
Issued and outstanding
9

 

 
2,217

 

Common stock (no par value)
 
 
 
 
 
 
 
Authorized shares
63,033

 
63,033

 
 
 
 
Issued and outstanding
51,237

 
39,686

 
857,615

 
581,471

Retained earnings
 
180,052

 
162,388

Accumulated other comprehensive income (loss)
 
(9,210
)
 
20,149

Total shareholders’ equity
 
1,030,674

 
764,008

Total liabilities and shareholders’ equity
 
$
7,070,465

 
$
4,906,335

See accompanying Notes to unaudited Consolidated Financial Statements.

1

Table of Contents

CONSOLIDATED STATEMENTS OF INCOME
Columbia Banking System, Inc.
(Unaudited)
 
 
Three Months Ended
 
Six Months Ended
 
 
June 30,
 
June 30,
 
 
2013
 
2012
 
2013
 
2012
 
 
(in thousands except per share amounts)
Interest Income
 
 
 
 
 
 
 
 
Loans
 
$
74,837

 
$
54,498

 
$
122,865

 
$
116,275

Taxable securities
 
4,890

 
4,951

 
9,124

 
10,196

Tax-exempt securities
 
2,508

 
2,495

 
4,806

 
5,020

Federal funds sold and deposits in banks
 
33

 
170

 
234

 
335

Total interest income
 
82,268

 
62,114

 
137,029

 
131,826

Interest Expense
 
 
 
 
 
 
 
 
Deposits
 
1,054

 
1,561

 
2,143

 
3,340

Federal Home Loan Bank advances
 
(699
)
 
734

 
(628
)
 
1,484

Prepayment charge on Federal Home Loan Bank advances
 
1,548

 

 
1,548

 

Other borrowings
 
376

 
118

 
495

 
238

Total interest expense
 
2,279

 
2,413

 
3,558

 
5,062

Net Interest Income
 
79,989

 
59,701

 
133,471

 
126,764

Provision for loan and lease losses
 
2,000

 
3,750

 
1,000

 
8,250

Provision (recapture) for losses on covered loans
 
(1,712
)
 
11,688

 
(732
)
 
27,373

Net interest income after provision (recapture) for loan and lease losses
 
79,701

 
44,263

 
133,203

 
91,141

Noninterest Income
 
 
 
 
 
 
 
 
Service charges and other fees
 
13,560

 
7,436

 
21,154

 
14,613

Merchant services fees
 
2,013

 
2,095

 
3,864

 
4,113

Investment securities gains, net
 
92

 

 
462

 
62

Bank owned life insurance
 
1,008

 
719

 
1,706

 
1,430

Change in FDIC loss-sharing asset
 
(13,137
)
 
(168
)
 
(23,620
)
 
(1,836
)
Other
 
3,272

 
1,746

 
4,900

 
3,020

Total noninterest income
 
6,808

 
11,828

 
8,466

 
21,402

Noninterest Expense
 
 
 
 
 
 
 
 
Compensation and employee benefits
 
35,657

 
20,966

 
57,310

 
42,961

Occupancy
 
7,543

 
5,091

 
12,296

 
10,424

Merchant processing
 
852

 
930

 
1,709

 
1,803

Advertising and promotion
 
1,160

 
1,119

 
2,030

 
2,001

Data processing and communications
 
3,638

 
2,551

 
6,218

 
4,764

Legal and professional fees
 
5,504

 
1,829

 
7,554

 
3,438

Taxes, licenses and fees
 
1,204

 
1,115

 
2,591

 
2,470

Regulatory premiums
 
1,177

 
925

 
2,034

 
1,785

Net cost (benefit) of operation of other real estate owned
 
(2,828
)
 
(377
)
 
(5,329
)
 
533

Amortization of intangibles
 
1,693

 
1,119

 
2,722

 
2,269

FDIC clawback liability expense (recovery)
 
199

 
(208
)
 
430

 
(234
)
Other
 
8,705

 
4,765

 
12,988

 
11,963

Total noninterest expense
 
64,504

 
39,825

 
102,553

 
84,177

Income before income taxes
 
22,005

 
16,266

 
39,116

 
28,366

Income tax provision
 
7,414

 
4,367

 
12,349

 
7,565

Net Income
 
$
14,591

 
$
11,899

 
$
26,767

 
$
20,801

Earnings per common share
 
 
 
 
 
 
 
 
Basic
 
$
0.28

 
$
0.30

 
$
0.59

 
$
0.52

Diluted
 
$
0.28

 
$
0.30

 
$
0.58

 
$
0.52

Dividends paid per common share
 
$
0.10

 
$
0.22

 
$
0.20

 
$
0.59

Weighted average number of common shares outstanding
 
50,788

 
39,260

 
45,099

 
39,228

Weighted average number of diluted common shares outstanding
 
52,125

 
39,308

 
45,758

 
39,306



See accompanying Notes to unaudited Consolidated Financial Statements.

2

Table of Contents

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
Columbia Banking System, Inc.
(Unaudited)
 
 
 
Three Months Ended
 
 
June 30,
 
 
2013
 
2012
 
 
(in thousands)
Net income as reported
 
$
14,591

 
$
11,899

Unrealized gain (loss) from securities:
 
 
 
 
Net unrealized holding gain (loss) from available for sale securities arising during the period, net of tax of $14,116 and ($840)
 
(25,930
)
 
2,370

Reclassification adjustment of net gain from sale of available for sale securities included in income, net of tax of $33 and $0
 
(59
)
 

Net unrealized gain (loss) from securities, net of reclassification adjustment
 
(25,989
)
 
2,370

Pension plan liability adjustment:
 
 
 
 
Amortization of unrecognized net actuarial loss included in net periodic pension cost, net of tax of ($32) and ($17)
 
60

 
3

Pension plan liability adjustment, net
 
60

 
3

Total comprehensive income (loss)
 
$
(11,338
)
 
$
14,272

 
 
Six Months Ended
 
 
June 30,
 
 
2013
 
2012
 
 
(in thousands)
Net income as reported
 
$
26,767

 
$
20,801

Unrealized gain (loss) from securities:
 
 
 
 
Net unrealized holding gain (loss) from available for sale securities arising during the period, net of tax of ($15,473) and $87
 
(28,423
)
 
725

Reclassification adjustment of net gain from sale of available for sale securities included in income, net of tax of $163 and $23
 
(299
)
 
(39
)
Net unrealized gain (loss) from securities, net of reclassification adjustment
 
(28,722
)
 
686

Pension plan liability adjustment:
 
 
 
 
Net unrealized loss from unfunded defined benefit plan liability arising during the period, net of tax of $412 and $0
 
(756
)
 

Amortization of unrecognized net actuarial loss included in net periodic pension cost, net of tax of ($65) and ($24)
 
119

 
16

Pension plan liability adjustment, net
 
(637
)
 
16

Total comprehensive income (loss)
 
$
(2,592
)
 
$
21,503

See accompanying Notes to unaudited Consolidated Financial Statements.


3

Table of Contents

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
Columbia Banking System, Inc.
(Unaudited)
 
  
 
Preferred Stock
 
Common Stock
 
Retained
Earnings
 
Accumulated
Other
Comprehensive
Income (Loss)
 
Total
Shareholders’
Equity
 
 
Number of
Shares
 
Amount
 
Number of
Shares
 
Amount
 
 
 
(in thousands)
Balance at January 1, 2012
 

 
$

 
39,506

 
$
579,136

 
$
155,069

 
$
25,133

 
$
759,338

Net income
 

 

 

 

 
20,801

 

 
20,801

Other comprehensive income
 

 

 

 

 

 
702

 
702

Issuance of common stock - stock option and other plans
 

 

 
19

 
314

 

 

 
314

Issuance of common stock - restricted stock awards, net of canceled awards
 

 

 
130

 
908

 

 

 
908

Cash dividends paid on common stock
 

 

 

 

 
(23,351
)
 

 
(23,351
)
Balance at June 30, 2012
 

 
$

 
39,655

 
$
580,358

 
$
152,519

 
$
25,835

 
$
758,712

Balance at January 1, 2013
 

 
$

 
39,686

 
$
581,471

 
$
162,388

 
$
20,149

 
$
764,008

Net income
 

 

 

 

 
26,767

 

 
26,767

Other comprehensive loss
 

 

 

 

 

 
(29,359
)
 
(29,359
)
Issuance of preferred stock, common stock and warrants
 
9

 
2,217

 
11,380

 
273,964

 

 

 
276,181

Activity in deferred compensation plan
 

 

 

 
517

 

 

 
517

Issuance of common stock - stock option and other plans
 

 

 
43

 
774

 

 

 
774

Issuance of common stock - restricted stock awards, net of canceled awards
 

 

 
144

 
1,280

 

 

 
1,280

Purchase and retirement of common stock
 

 

 
(16
)
 
(391
)
 

 

 
(391
)
Preferred dividends
 

 

 

 

 
(10
)
 

 
(10
)
Cash dividends paid on common stock
 

 

 

 

 
(9,093
)
 

 
(9,093
)
Balance at June 30, 2013
 
9

 
$
2,217

 
51,237

 
$
857,615

 
$
180,052

 
$
(9,210
)
 
$
1,030,674


See accompanying Notes to unaudited Consolidated Financial Statements.

4

Table of Contents

CONSOLIDATED STATEMENTS OF CASH FLOWS
Columbia Banking System, Inc.
(Unaudited)
 
 
Six Months Ended June 30,
 
 
2013
 
2012
 
 
(in thousands)
Cash Flows From Operating Activities
 
 
 
 
Net Income
 
$
26,767

 
$
20,801

Adjustments to reconcile net income to net cash provided by operating activities
 
 
 
 
Provision for loan and lease losses on noncovered and covered loans
 
268

 
35,623

Stock-based compensation expense
 
1,280

 
908

Depreciation, amortization and accretion
 
22,527

 
30,478

Investment securities gain, net
 
(462
)
 
(62
)
Net realized gain on sale of other assets
 
(73
)
 
(41
)
Net realized gain on sale of other real estate owned
 
(6,291
)
 
(6,277
)
Write-down on other real estate owned
 
664

 
5,812

Net change in:
 
 
 
 
Loans held for sale
 
413

 
60

Interest receivable
 
(8,850
)
 
(273
)
Interest payable
 
(12
)
 
(275
)
Other assets
 
6,285

 
(7,424
)
Other liabilities
 
(12,662
)
 
(4,945
)
Net cash provided by operating activities
 
29,854

 
74,385

Cash Flows From Investing Activities
 
 
 
 
Loans originated and acquired, net of principal collected
 
(194,322
)
 
(63,362
)
Purchases of:
 
 
 
 
Securities available for sale
 
(162,018
)
 
(87,346
)
Premises and equipment
 
(8,071
)
 
(11,630
)
Proceeds from:
 
 
 
 
FDIC reimbursement on loss-sharing asset
 
6,387

 
34,313

Sales of securities available for sale
 
166,881

 
3,845

Principal repayments and maturities of securities available for sale
 
167,736

 
108,517

Sales of other assets
 
806

 
9

Sales of covered other real estate owned
 
13,814

 
18,381

Sales of other real estate and other personal property owned
 
6,076

 
11,899

Capital improvements on other real estate properties
 

 
(11
)
Acquisition of intangible assets
 
(913
)
 

Net cash paid in acquisition
 
(154,170
)
 

Other investing activities
 
(1,026
)
 

Net cash (used in) provided by investing activities
 
(158,820
)
 
14,615

Cash Flows From Financing Activities
 
 
 
 
Net increase (decrease) in deposits
 
(177,631
)
 
15,288

Proceeds from:
 
 
 
 
Federal Home Loan Bank advances
 
756,100

 

Federal Reserve Bank borrowings
 
50

 

Exercise of stock options
 
774

 
314

Payments for:
 
 
 
 
Repayment of Federal Home Loan Bank advances
 
(711,000
)
 
(5,727
)
Repayment of Federal Reserve Bank borrowings
 
(50
)
 

Common stock dividends
 
(9,093
)
 
(23,351
)
Preferred stock dividends
 
(10
)
 

Repayment of long-term subordinated debt
 
(51,000
)
 

Purchase and retirement of common stock
 
(391
)
 

Net cash used in financing activities
 
(192,251
)
 
(13,476
)
Increase (Decrease) in cash and cash equivalents
 
(321,217
)
 
75,524

Cash and cash equivalents at beginning of period
 
513,926

 
294,289

Cash and cash equivalents at end of period
 
$
192,709

 
$
369,813

Supplemental Information:
 
 
 
 
Cash paid during the year for:
 
 
 
 
Cash paid for interest
 
$
2,155

 
$
5,337

Cash paid for income tax
 
$
9,589

 
$

Non-cash investing and financing activities
 
 
 
 
Assets acquired in business combinations
 
$
2,523,842

 
$

Liabilities assumed in business combinations
 
$
2,093,491

 
$

Loans transferred to other real estate owned
 
$
9,307

 
$
11,789

Share-based consideration issued for acquisitions
 
$
276,181

 
$

See accompanying Notes to unaudited Consolidated Financial Statements.

5

Table of Contents

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
Columbia Banking System, Inc.
1.
Basis of Presentation and Significant Accounting Policies
Basis of Presentation
The interim unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and with instructions to Form 10-Q and Article 10 of Regulation S-X. The consolidated financial statements include the accounts of the Company, and its wholly owned banking subsidiary Columbia Bank (the “Bank”), and West Coast Trust. All intercompany transactions and accounts have been eliminated in consolidation. In the opinion of management, all adjustments (consisting only of normal recurring adjustments) considered necessary for a fair statement of the results for the interim periods presented have been included. The results of operations for the six months ended June 30, 2013 are not necessarily indicative of results to be anticipated for the year ending December 31, 2013. The accompanying interim unaudited consolidated financial statements should be read in conjunction with the financial statements and related notes contained in the Company’s 2012 Annual Report on Form 10-K.
Significant Accounting Policies
The significant accounting policies used in preparation of our consolidated financial statements are disclosed in our 2012 Annual Report on Form 10-K. There have not been any changes in our significant accounting policies compared to those contained in our 2012 Form 10-K disclosure for the year ended December 31, 2012, except for the adoption of ASU 2012-06 as noted below.
2.
Accounting Pronouncements Recently Issued
In July 2013, the Financial Accounting Standards Board ("FASB") issued Accounting Standard Update ("ASU") No. 2013-11, Presentation of an Unrecognized Tax Benefit When a Net Operating Loss Carryforward, a Similar Tax Loss, or a Tax Credit Carryforward Exists. The Update clarifies when it is appropriate for an unrecognized tax benefit, or a portion of an unrecognized tax benefit, to be presented in the financial statements as a reduction to a deferred tax asset for a net operating loss carryforward, a similar tax loss, or a tax credit carryforward. ASU 2013-11 is effective for interim and annual periods beginning after December 15, 2013. Early adoption is permitted. The amendments should be applied prospectively to all unrecognized tax benefits that exist at the effective date, however, retrospective application is also permitted. Adoption of the new guidance is not expected to have a significant impact on the Company's consolidated financial statements.
In February 2013, the FASB issued ASU No. 2013-02, Reporting of Amounts Reclassified Out of Accumulated Other Comprehensive Income. The Update requires an entity to provide information about the amounts reclassified out of accumulated other comprehensive income by component and to present either on the face of the statement where net income is presented, or in the notes, significant amounts reclassified out of accumulated other comprehensive income by the respective line items of net income, but only if the amount reclassified is required to be reclassified to net income in its entirety in the same reporting period. The amendments are effective for annual and interim reporting periods beginning on or after December 15, 2012. The Company adopted the ASU 2013-02 reporting requirements during the interim reporting period beginning on January 1, 2013 with no impact to the Company's financial condition or results of operations. See Note 12 to the Consolidated Financial Statements of this report for new disclosures related to accumulated other comprehensive income.
In October 2012, the FASB issued ASU 2012-06, Subsequent Accounting for an Indemnification Asset Recognized at the Acquisition Date as a Result of a Government-Assisted Acquisition of a Financial Institution. ASU 2012-06 clarifies that when a reporting entity recognizes an indemnification asset as a result of a government-assisted acquisition of a financial institution and there is a subsequent change in the amount of cash flows expected to be collected on the indemnified asset, the reporting entity should subsequently measure the indemnification asset on the same basis as the underlying loans by taking into account the contractual limitations of the Loss-Sharing Agreement ("LSA"). For amortization of changes in value, the reporting entity should use the term of the indemnification agreement if it is shorter than the term of the acquired loans. ASU 2012-06 is effective for interim and annual periods beginning after December 15, 2012. The Company adopted the ASU as of January 1, 2013. As a result of the adoption of the ASU, an additional $5.7 million of indemnification asset amortization was recorded during the six months ending June 30, 2013, resulting in a reduction of $3.7 million in net income and $0.08 in earnings per share.

6

Table of Contents

3.
Business Combinations
West Coast Bancorp
On April 1, 2013, the Company completed its acquisition of West Coast Bancorp ("West Coast"). The Company acquired 100% of the voting equity interests of West Coast. The primary reason for the acquisition was to expand the Company's geographic footprint consistent with its ongoing growth strategy.
 The assets acquired and liabilities assumed have been accounted for under the acquisition method of accounting (formerly the purchase method).  The assets and liabilities, both tangible and intangible, were recorded at their estimated fair values as of the April 1, 2013 acquisition date.  Initial accounting for deferred taxes, the mortgage repurchase liability and payment system intangible were incomplete as of June 30, 2013. The amounts currently recognized in the financial statements have been determined provisionally as the completion of a fair value analysis for these items is still in progress.
The application of the acquisition method of accounting resulted in the recognition of goodwill of $230.8 million and a core deposit intangible of $15.3 million, or 0.89% of core deposits. The goodwill represents the excess purchase price over the estimated fair value of the net assets acquired. The goodwill is not deductible for income tax purposes.
The table below summarizes the amounts recognized as of the acquisition date for each major class of assets acquired and liabilities assumed:
 
 
April 1, 2013
 
 
(in thousands)
 
 
 
Purchase price as of April 1, 2013
 
$
540,791

Recognized amounts of identifiable assets acquired and (liabilities assumed), at fair value:
 
 
Cash and cash equivalents
 
$
110,440

Investment securities
 
730,842

Federal Home Loan Bank stock
 
11,824

Acquired loans
 
1,407,798

Premises and equipment
 
35,884

Other real estate owned
 
14,708

Core deposit intangible
 
15,257

Other assets
 
76,710

Deposits
 
(1,883,407
)
Federal Home Loan Bank advances
 
(128,885
)
Junior subordinated debentures
 
(51,000
)
Other liabilities
 
(30,199
)
Total fair value of identifiable net assets
 
309,972

Goodwill
 
$
230,819

See Note 9, Goodwill and other intangible assets, for further discussion of the accounting for goodwill and other intangible assets.
The operating results of the Company include the operating results produced by the acquired assets and assumed liabilities for the period April 1, 2013 to June 30, 2013. Disclosure of the amount of West Coast's revenue and net income (excluding integration costs) included in Columbia's consolidated income statement is impracticable due to the integration of the operations and accounting for this acquisition.
The following table presents certain unaudited pro forma information for illustrative purposes only, for the six month periods ended June 30, 2013 and 2012 as if West Coast had been acquired on January 1, 2012. The unaudited estimated pro forma information combines the historical results of West Coast with the Company's consolidated historical results and includes certain adjustments reflecting the estimated impact of certain fair value adjustments for the respective periods. The pro forma information is not indicative of what would have occurred had the acquisition occurred on January 1, 2012. In particular, no adjustments have been made to eliminate the impact of other-than-temporary impairment losses and losses recognized on the

7

Table of Contents

sale of securities that may not have been necessary had the investments securities been recorded at fair value as of January 1, 2012. The unaudited pro forma information does not consider any changes to the provision for credit losses resulting from recording loan assets at fair value. Additionally, Columbia expects to achieve further operating cost savings and other business synergies, including revenue growth, as a result of the acquisition which are not reflected in the pro forma amounts that follow. As a result, actual amounts will differ from the unaudited pro forma information presented.
 
 
Unaudited Pro Forma
 
 
Six Months Ended June 30,
 
 
2013
 
2012
 
 
(in thousands)
Total revenues (net interest income plus noninterest income)
 
$
177,970

 
$
217,964

Net income
 
$
43,256

 
$
36,809

Earnings per share - basic
 
$
0.85

 
$
0.71

Earnings per share - diluted
 
$
0.83

 
$
0.71

In connection with the West Coast acquisition, Columbia recognized $10.0 million of acquisition-related expenses for the six month period ended June 30, 2013. The acquisition-related expenses were excluded from the table above.
4.
Securities
The following table summarizes the amortized cost, gross unrealized gains and losses and the resulting fair value of securities available for sale:
 
 
Amortized
Cost
 
Gross
Unrealized
Gains
 
Gross
Unrealized
Losses
 
Fair Value
 
 
(in thousands)
June 30, 2013
 
 
 
 
 
 
 
 
U.S. government agency and government-sponsored enterprise mortgage-backed securities and collateralized mortgage obligations
 
$
815,604

 
$
10,798

 
$
(18,127
)
 
$
808,275

State and municipal securities
 
338,554

 
10,885

 
(5,618
)
 
343,821

U.S. government agency and government-sponsored enterprise securities
 
339,447

 
373

 
(9,526
)
 
330,294

U.S. government securities
 
21,067

 

 
(708
)
 
20,359

Other securities
 
5,279

 
18

 
(146
)
 
5,151

Total
 
$
1,519,951

 
$
22,074

 
$
(34,125
)
 
$
1,507,900

December 31, 2012
 

 

 

 

U.S. government agency and government-sponsored enterprise mortgage-backed securities and collateralized mortgage obligations
 
$
561,076

 
$
16,719

 
$
(5,426
)
 
$
572,369

State and municipal securities
 
265,070

 
20,893

 
(388
)
 
285,575

U.S. government agency and government-sponsored enterprise securities
 
120,085

 
851

 
(435
)
 
120,501

U.S. government securities
 
19,804

 
39

 
(15
)
 
19,828

Other securities
 
3,324

 
104

 
(36
)
 
3,392

Total
 
$
969,359

 
$
38,606

 
$
(6,300
)
 
$
1,001,665


8

Table of Contents

The scheduled contractual maturities of investment securities available for sale at June 30, 2013 are presented as follows:
 
 
June 30, 2013
 
 
Amortized Cost
 
Fair Value
 
 
(in thousands)
Due within one year
 
$
17,562

 
$
17,827

Due after one year through five years
 
268,332

 
267,579

Due after five years through ten years
 
444,103

 
436,192

Due after ten years
 
784,675

 
781,150

Other securities with no stated maturity
 
5,279

 
5,152

Total investment securities available-for-sale
 
$
1,519,951

 
$
1,507,900

The following table summarizes, as of June 30, 2013, the carrying value of securities pledged as collateral to secure public deposits, borrowings and other purposes as permitted or required by law:
 
 
Carrying Amount
 
 
(in thousands)
To Washington and Oregon State to secure public deposits
 
$
329,101

To Federal Reserve Bank to secure borrowings
 
44,113

Other securities pledged
 
46,173

Total securities pledged as collateral
 
$
419,387

The following table shows the gross unrealized losses and fair value of the Company’s investments with unrealized losses that are not deemed to be other-than-temporarily impaired, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position at June 30, 2013 and December 31, 2012:  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Less than 12 Months
 
12 Months or More
 
Total
 
 
Fair
Value
 
Unrealized
Losses
 
Fair
Value
 
Unrealized
Losses
 
Fair
Value
 
Unrealized
Losses
 
 
(in thousands)
June 30, 2013
 
 
 
 
 
 
 
 
 
 
 
 
U.S. government agency and government-sponsored enterprise mortgage-backed securities and collateralized mortgage obligations
 
$
487,032

 
$
(17,773
)
 
$
10,156

 
$
(354
)
 
$
497,188

 
$
(18,127
)
State and municipal securities
 
133,440

 
(5,570
)
 
806

 
(48
)
 
134,246

 
(5,618
)
U.S. government agency and government-sponsored enterprise securities
 
292,729

 
(9,526
)
 

 

 
292,729

 
(9,526
)
U.S. government securities
 
20,358

 
(708
)
 

 

 
20,358

 
(708
)
Other securities
 
2,297

 
(13
)
 
2,822

 
(133
)
 
5,119

 
(146
)
Total
 
$
935,856

 
$
(33,590
)
 
$
13,784

 
$
(535
)
 
$
949,640

 
$
(34,125
)
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2012
 
 
 
 
 
 
 
 
 
 
 
 
U.S. government agency and government-sponsored enterprise mortgage-backed securities and collateralized mortgage obligations
 
$
167,739

 
$
(5,090
)
 
$
12,204

 
$
(336
)
 
$
179,943

 
$
(5,426
)
State and municipal securities
 
20,413

 
(383
)
 
210

 
(5
)
 
20,623

 
(388
)
U.S. government agency and government-sponsored enterprise securities
 
56,600

 
(435
)
 

 

 
56,600

 
(435
)
U.S. government securities
 
9,914

 
(15
)
 

 

 
9,914

 
(15
)
Other securities
 

 

 
964

 
(36
)
 
964

 
(36
)
Total
 
$
254,666

 
$
(5,923
)
 
$
13,378

 
$
(377
)
 
$
268,044

 
$
(6,300
)

9

Table of Contents

At June 30, 2013, there were 76 U.S. government agency and government-sponsored enterprise mortgage-backed securities & collateralized mortgage obligations securities in an unrealized loss position, of which one was in a continuous loss position for 12 months or more. The decline in fair value is attributable to changes in interest rates relative to where these investments fall within the yield curve and their individual characteristics. Because the Company does not intend to sell these securities nor does the Company consider it more likely than not that it will be required to sell these securities before the recovery of amortized cost basis, which may be upon maturity, the Company does not consider these investments to be other-than-temporarily impaired at June 30, 2013.
At June 30, 2013, there were 152 state and municipal government securities in an unrealized loss position, of which two were in a continuous loss position for 12 months or more. The unrealized losses on state and municipal securities were caused by interest rate changes or widening of market spreads subsequent to the purchase of the individual securities. Management monitors published credit ratings of these securities for adverse changes. As of June 30, 2013, none of the rated obligations of state and local government entities held by the Company had a below investment grade credit rating. Because the credit quality of these securities are investment grade and the Company does not intend to sell these securities nor does the Company consider it more likely than not that it will be required to sell these securities before the recovery of amortized cost basis, which may be upon maturity, the Company does not consider these investments to be other-than-temporarily impaired at June 30, 2013.
At June 30, 2013, there were 30 U.S. government agency and government-sponsored enterprise securities in an unrealized loss position, of which none were in a continuous loss position for 12 months or more. The decline in fair value is attributable to changes in interest rates relative to where these investments fall within the yield curve and their individual characteristics. Because the Company does not currently intend to sell these securities nor does the Company consider it more likely than not that it will be required to sell these securities before the recovery of amortized cost basis, which may be maturity, the Company does not consider these investments to be other-than-temporarily impaired at June 30, 2013.
At June 30, 2013, there were five U.S. government securities in an unrealized loss position, none of which were in a continuous loss position for 12 months or more. The decline in fair value is attributable to changes in interest rates relative to where these investments fall within the yield curve and their individual characteristics. Because the Company does not currently intend to sell this security nor does the Company consider it more likely than not that it will be required to sell this security before the recovery of amortized cost basis, which may be maturity, the Company does not consider this investment to be other-than-temporarily impaired at June 30, 2013.
At June 30, 2013, there were two other securities in an unrealized loss position, of which one security, a mortgage-backed securities fund, was in a continuous unrealized loss position for 12 months or more. The decline in fair value is attributable to changes in interest rates and the additional risk premium investors are demanding for investment securities with these characteristics. The Company does not consider this investment to be other-than-temporarily impaired at June 30, 2013 as it has the intent and ability to hold the investment for sufficient time to allow for recovery in the market value.
5.
Noncovered Loans
Noncovered loans include loans originated through our branch network and loan departments as well as acquired loans that are not subject to FDIC loss-sharing agreements.

10

Table of Contents

The following is an analysis of the noncovered loan portfolio by major types of loans (net of unearned income):
 
 
June 30,
2013
 
December 31,
2012
Noncovered loans:
 
(in thousands)
Commercial business
 
$
1,587,572

 
$
1,155,158

Real estate:
 
 
 
 
One-to-four family residential
 
97,974

 
43,922

Commercial and multifamily residential
 
2,038,278

 
1,061,201

Total real estate
 
2,136,252

 
1,105,123

Real estate construction:
 
 
 
 
One-to-four family residential
 
53,173

 
50,602

Commercial and multifamily residential
 
110,226

 
65,101

Total real estate construction
 
163,399

 
115,703

Consumer
 
379,858

 
157,493

Less: Net unearned income
 
(86,063
)
 
(7,767
)
Total noncovered loans, net of unearned income
 
4,181,018

 
2,525,710

Less: Allowance for loan and lease losses
 
(51,698
)
 
(52,244
)
Total noncovered loans, net
 
$
4,129,320

 
$
2,473,466

Loans held for sale
 
$
2,150

 
$
2,563

At June 30, 2013 and December 31, 2012, the Company had no material foreign activities. Substantially all of the Company’s loans and unfunded commitments are geographically concentrated in its service areas within the states of Washington and Oregon.
The Company has granted loans to officers and directors of the Company and related interests. These loans are made on the same terms, including interest rates and collateral, as those prevailing at the time for comparable transactions with unrelated persons and do not involve more than the normal risk of collectability. The aggregate dollar amount of these loans was $14.2 million at June 30, 2013 and December 31, 2012. During the first six months of 2013, advances and repayments on related party loans totaled $1.3 million.
At June 30, 2013 and December 31, 2012, $564.1 million and $443.4 million of commercial and residential real estate loans were pledged as collateral on Federal Home Loan Bank borrowings and additional borrowing capacity. The Company has also pledged $47.9 million and $13.8 million of commercial loans to the Federal Reserve Bank for additional borrowing capacity at June 30, 2013 and December 31, 2012, respectively.
The following is an analysis of noncovered, nonaccrual loans as of June 30, 2013 and December 31, 2012:
 
 
June 30, 2013
 
December 31, 2012
 
 
Recorded
Investment
Nonaccrual
Loans
 
Unpaid Principal
Balance
Nonaccrual
Loans
 
Recorded
Investment
Nonaccrual
Loans
 
Unpaid Principal
Balance
Nonaccrual
Loans
Noncovered loans:
 
(in thousands)
Commercial business
 
 
 
 
 
 
 
 
Secured
 
$
14,386

 
$
37,620

 
$
9,037

 
$
17,821

Unsecured
 
263

 
6,279

 
262

 
262

Real estate:
 
 
 
 
 
 
 
 
One-to-four family residential
 
3,805

 
6,740

 
2,349

 
2,672

Commercial & multifamily residential
 
 
 
 
 
 
 
 
Commercial land
 
3,116

 
6,503

 
4,076

 
7,491

Income property
 
8,546

 
11,898

 
8,520

 
10,815

Owner occupied
 
5,383

 
8,380

 
6,608

 
7,741

Real estate construction:
 
 
 
 
 
 
 
 
One-to-four family residential
 
 
 
 
 
 
 
 
Land and acquisition
 
3,830

 
8,382

 
3,084

 
6,704

Residential construction
 
923

 
5,858

 
1,816

 
2,431

Consumer
 
3,358

 
17,456

 
1,643

 
1,940

Total
 
$
43,610

 
$
109,116

 
$
37,395

 
$
57,877


11

Table of Contents

 The following is an aging of the recorded investment of the noncovered loan portfolio as of June 30, 2013 and December 31, 2012:
 
 
 
Current
Loans
 
30 - 59
Days
Past Due
 
60 - 89
Days
Past Due
 
Total
Past Due
 
Nonaccrual
Loans
 
Total Loans
June 30, 2013
 
(in thousands)
Noncovered loans:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial business
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
$
1,472,621

 
$
10,265

 
$
2,094

 
$
12,359

 
$
14,386

 
$
1,499,366

Unsecured
 
75,496

 
3,198

 
44

 
3,242

 
263

 
79,001

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
89,103

 
2,115

 
31

 
2,146

 
3,805

 
95,054

Commercial & multifamily residential
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
130,559

 

 

 

 
3,116

 
133,675

Income property
 
1,126,753

 
2,372

 
68

 
2,440

 
8,546

 
1,137,739

Owner occupied
 
724,178

 
947

 
133

 
1,080

 
5,383

 
730,641

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
16,420

 

 

 

 
3,830

 
20,250

Residential construction
 
30,913

 
320

 

 
320

 
923

 
32,156

Commercial & multifamily residential
 
 
 
 
 
 
 
 
 
 
 
 
Income property
 
71,194

 

 

 

 

 
71,194

Owner occupied
 
37,134

 
598

 

 
598

 

 
37,732

Consumer
 
339,145

 
1,375

 
332

 
1,707

 
3,358

 
344,210

Total
 
$
4,113,516

 
$
21,190

 
$
2,702

 
$
23,892

 
$
43,610

 
$
4,181,018

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current
Loans
 
30 - 59
Days
Past Due
 
60 - 89
Days
Past Due
 
Total
Past Due
 
Nonaccrual
Loans
 
Total Loans
December 31, 2012
 
(in thousands)
Noncovered loans:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial business
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
$
1,091,770

 
$
4,259

 
$
1,485

 
$
5,744

 
$
9,037

 
$
1,106,551

Unsecured
 
44,817

 
252

 
12

 
264

 
262

 
45,343

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
41,508

 
193

 
142

 
335

 
2,349

 
44,192

Commercial & multifamily residential
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
42,818

 
311

 
122

 
433

 
4,076

 
47,327

Income property
 
603,339

 
2,726

 
227

 
2,953

 
8,520

 
614,812

Owner occupied
 
387,525

 
1,040

 

 
1,040

 
6,608

 
395,173

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
15,412

 

 

 

 
3,084

 
18,496

Residential construction
 
29,848

 

 

 

 
1,816

 
31,664

Commercial & multifamily residential
 
 
 
 
 
 
 
 
 
 
 
 
Income property
 
28,342

 

 

 

 

 
28,342

Owner occupied
 
36,211

 

 

 

 

 
36,211

Consumer
 
155,207

 
387

 
362

 
749

 
1,643

 
157,599

Total
 
$
2,476,797

 
$
9,168

 
$
2,350

 
$
11,518

 
$
37,395

 
$
2,525,710


12

Table of Contents

The following is an analysis of impaired loans as of June 30, 2013 and December 31, 2012: 
 
 
Recorded Investment
of Loans
Collectively Measured
for Contingency
Provision
 
Recorded Investment
of Loans
Individually
Measured for
Specific
Impairment
 
Impaired Loans With
Recorded Allowance
 
Impaired Loans Without
Recorded Allowance
 
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
 
Recorded
Investment
 
Unpaid
Principal
Balance
June 30, 2013
 
(in thousands)
Noncovered loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial business
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
$
1,491,377

 
$
7,989

 
$
665

 
$
853

 
$
242

 
$
7,324

 
$
11,139

Unsecured
 
78,950

 
51

 
51

 
7,355

 
51

 

 

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
93,522

 
1,532

 
337

 
360

 
105

 
1,195

 
1,336

Commercial & multifamily residential
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
131,330

 
2,345

 
2,105

 
5,145

 
262

 
240

 
507

Income property
 
1,126,047

 
11,692

 
1,252

 
1,257

 
76

 
10,440

 
14,310

Owner occupied
 
721,104

 
9,537

 
604

 
602

 
30

 
8,933

 
12,037

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
16,968

 
3,282

 
116

 
115

 
73

 
3,166

 
4,858

Residential construction
 
32,156

 

 

 

 

 

 

Commercial & multifamily residential
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income property
 
71,194

 

 

 

 

 

 

Owner occupied
 
37,732

 

 

 

 

 

 

Consumer
 
343,486

 
724

 

 

 

 
724

 
723

Total
 
$
4,143,866

 
$
37,152

 
$
5,130

 
$
15,687

 
$
839

 
$
32,022

 
$
44,910

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
Recorded Investment
of Loans
Collectively Measured
for Contingency
Provision
 
Recorded Investment
of Loans
Individually
Measured for
Specific
Impairment
 
Impaired Loans With
Recorded Allowance
 
Impaired Loans Without
Recorded Allowance
 
 
 
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
 
Recorded
Investment
 
Unpaid
Principal
Balance
December 31, 2012
 
(in thousands)
Noncovered loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial business
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
$
1,101,689

 
$
4,862

 
$
690

 
$
1,994

 
$
113

 
$
4,172

 
$
6,769

Unsecured
 
45,251

 
92

 
92

 
92

 
92

 

 

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
42,103

 
2,089

 
345

 
364

 
112

 
1,744

 
1,902

Commercial & multifamily residential
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
44,672

 
2,655

 

 

 

 
2,655

 
5,727

Income property
 
606,656

 
8,156

 
2,670

 
2,727

 
1,040

 
5,486

 
7,860

Owner occupied
 
383,269

 
11,904

 
608

 
610

 
38

 
11,296

 
14,642

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
15,677

 
2,819

 

 

 

 
2,819

 
4,813

Residential construction
 
29,707

 
1,957

 

 

 

 
1,957

 
2,570

Commercial & multifamily residential
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income property
 
28,342

 

 

 

 

 

 

Owner occupied
 
36,211

 

 

 

 

 

 

Consumer
 
157,472

 
127

 

 

 

 
127

 
127

Total
 
$
2,491,049

 
$
34,661

 
$
4,405

 
$
5,787

 
$
1,395

 
$
30,256

 
$
44,410


13

Table of Contents

The following table provides additional information on impaired loans for the three and six month periods indicated.
 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
 
2013
 
2012
 
2013
 
2012
 
 
Average Recorded
Investment
Impaired Loans 
 
Interest Recognized
on
Impaired Loans
 
Average Recorded
Investment
Impaired Loans 
 
Interest Recognized
on
Impaired Loans
 
Average Recorded
Investment
Impaired Loans 
 
Interest Recognized
on
Impaired Loans
 
Average Recorded
Investment
Impaired Loans 
 
Interest Recognized
on
Impaired Loans
Noncovered loans:
 
(in thousands)
Commercial business
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
$
6,481

 
$
4

 
$
11,331

 
$
37

 
$
5,941

 
$
8

 
$
10,516

 
$
88

Unsecured
 
68

 
1

 
138

 
2

 
76

 
1

 
124

 
3

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
1,538

 
27

 
2,053

 
5

 
1,722

 
31

 
2,195

 
9

Commercial & multifamily residential
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
2,559

 

 
3,045

 

 
2,591

 

 
3,297

 

Income property
 
10,478

 
133

 
9,207

 
(29
)
 
9,704

 
161

 
8,348

 
9

Owner occupied
 
10,437

 
230

 
13,956

 
215

 
10,926

 
510

 
14,159

 
518

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
2,931

 
1

 
4,649

 
16

 
2,894

 
3

 
5,562

 
16

Residential construction
 
72

 

 
3,121

 
7

 
701

 

 
3,775

 
16

Commercial & multifamily residential
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income property
 

 

 
4,388

 

 

 

 
5,281

 

Owner occupied
 

 

 

 

 

 

 

 

Consumer
 
425

 
2

 
1,049

 
10

 
326

 
3

 
1,464

 
22

Total
 
$
34,989

 
$
398

 
$
52,937

 
$
263

 
$
34,881

 
$
717

 
$
54,721

 
$
681


14

Table of Contents

There were no Troubled Debt Restructurings ("TDR") during the six months ended June 30, 2012. The following is an analysis of loans classified as TDR during the three and six months ended June 30, 2013:
 
 
Three months ended June 30, 2013
 
 
Number of TDR Modifications
 
Pre-Modification
Outstanding
Recorded
Investment
 
Post-Modification
Outstanding
Recorded
Investment
Noncovered loans:
 
(dollars in thousands)
Commercial business:
 
 
 
 
 
 
Secured
 
1

 
$
343

 
$
343

Commercial and multifamily residential:
 
 
 
 
 
 
Commercial land
 
1

 
137

 
137

Income property
 
3

 
943

 
943

Owner occupied
 
1

 
172

 
172

Total
 
6

 
$
1,595

 
$
1,595

 
 
Six months ended June 30, 2013
 
 
Number of TDR Modifications
 
Pre-Modification
Outstanding
Recorded
Investment
 
Post-Modification
Outstanding
Recorded
Investment
Noncovered loans:
 
(dollars in thousands)
Commercial business:
 
 
 
 
 
 
Secured
 
1

 
$
343

 
$
343

Commercial and multifamily residential:
 
 
 
 
 
 
Commercial land
 
1

 
137

 
137

Income property
 
3

 
943

 
943

Owner occupied
 
1

 
172

 
172

Real estate construction:
 
 
 
 
 
 
One-to-four family residential:
 
 
 
 
 
 
Land and acquisition
 
1

 
117

 
117

Total
 
7

 
$
1,712

 
$
1,712

The Company's loans classified as TDR are loans that have been modified or the borrower has been granted special concessions due to financial difficulties that, if not for the challenges of the borrower, the Company would not otherwise consider. The Company had commitments to lend $1.7 million and $236 thousand of additional funds on loans classified as TDR as of June 30, 2013 and December 31, 2012, respectively. The TDR modifications or concessions are made to increase the likelihood that these borrowers with financial difficulties will be able to satisfy their debt obligations as amended. Credit losses for loans classified as TDR are measured on the same basis as impaired loans. For impaired loans, an allowance is established when the collateral value less selling costs (or discounted cash flows or observable market price) of the impaired loan is lower than the recorded investment of that loan. The Company did not have any loans modified as TDR within the past twelve months that have defaulted during the six months ended June 30, 2013.

15

Table of Contents

6.
Allowance for Noncovered Loan and Lease Losses and Unfunded Commitments and Letters of Credit
We maintain an allowance for loan and lease losses (“ALLL”) to absorb losses inherent in the loan portfolio. The size of the ALLL is determined through quarterly assessments of the probable estimated losses in the loan portfolio. Our methodology for making such assessments and determining the adequacy of the ALLL includes the following key elements:
1.
General valuation allowance consistent with the Contingencies topic of the FASB Accounting Standards Codification ("ASC").
2.
Classified loss reserves on specific relationships. Specific allowances for identified problem loans are determined in accordance with the Receivables topic of the FASB ASC.
3.
The unallocated allowance provides for other factors inherent in our loan portfolio that may not have been contemplated in the general and specific components of the allowance. This unallocated amount generally comprises less than 5% of the allowance. The unallocated amount is reviewed quarterly based on trends in credit losses, the results of credit reviews and overall economic trends.
The general valuation allowance is systematically calculated quarterly using quantitative and qualitative information about specific loan classes. The minimum required level an entity develops a methodology to determine its allowance for loan and lease losses is by general categories of loans, such as commercial business, real estate, and consumer. However, the Company’s methodology in determining its allowance for loan and lease losses is prepared in a more detailed manner at the loan class level, utilizing specific categories such as commercial business secured, commercial business unsecured, real estate commercial land, and real estate income property multifamily. The quantitative information uses historical losses from a specific loan class and incorporates the loan’s risk rating migration from origination to the point of loss based upon the consideration of an appropriate look back period.
During the current quarter, no allowance was established for the acquired West Coast loan portfolio under the methodology described above. Management's judgment was that acquisition accounting adjustments, which included a net loan discount of $88.8 million, adequately addressed the estimated losses in those acquired loans at June 30, 2013.
A loan’s risk rating is primarily determined based upon the borrower’s ability to fulfill its debt obligation from a cash flow perspective. In the event there is financial deterioration of the borrower, the borrower’s other sources of income or repayment are also considered, including recent appraisal values for collateral dependent loans. The qualitative information takes into account general economic and business conditions affecting our marketplace, seasoning of the loan portfolio, duration of the business cycle, etc. to ensure our methodologies reflect the current economic environment and other factors as using historical loss information exclusively may not give an accurate estimate of inherent losses within the Company’s loan portfolio.
When a loan is deemed to be impaired, the Company has to determine if a specific valuation allowance is required for that loan. The specific valuation allowance is a reserve, calculated at the individual loan level, for each loan determined to be both impaired and containing a value less than its recorded investment. The Company measures the impairment based on the discounted expected future cash flows, observable market price, or the fair value of the collateral less selling costs if the loan is collateral dependent or if foreclosure is probable. The specific reserve for each loan is equal to the difference between the recorded investment in the loan and its determined impairment value.
The ALLL is increased by provisions for loan and lease losses (“provision”) charged to expense, and is reduced by loans charged off, net of recoveries or a recovery of previous provisions. While the Company’s management believes the best information available is used to determine the ALLL, changes in market conditions could result in adjustments to the ALLL, affecting net income, if circumstances differ from the assumptions used in determining the ALLL.
We have used the same methodology for ALLL calculations during the six months ended June 30, 2013 and 2012. Adjustments to the percentages of the ALLL allocated to loan categories are made based on trends with respect to delinquencies and problem loans within each class of loans. The Company reviews the ALLL quantitative and qualitative methodology on a quarterly basis and makes adjustments when appropriate. The Company continues to strive towards maintaining a conservative approach to credit quality and will continue to prudently adjust our ALLL as necessary in order to maintain adequate reserves. The Company carefully monitors the loan portfolio and continues to emphasize the importance of credit quality.
Once it is determined that all or a portion of a loan balance is uncollectable, and the amount can be reasonably estimated, the uncollectable portion of the loan is charged-off.

16

Table of Contents

The following tables show a detailed analysis of the allowance for loan and lease losses for noncovered loans for the three and six months ended June 30, 2013 and 2012: 
 
 
Beginning
Balance
 
Charge-offs
 
Recoveries
 
Provision (Recovery)
 
Ending
Balance
 
Specific
Reserve
 
General
Allocation
Three months ended June 30, 2013
 
(in thousands)
Noncovered loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial business
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
$
26,871

 
$
(856
)
 
$
312

 
$
4,245

 
$
30,572

 
$
242

 
$
30,330

Unsecured
 
750

 
(105
)
 
40

 
136

 
821

 
51

 
770

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
657

 
(28
)
 
141

 
(98
)
 
672

 
105

 
567

Commercial & multifamily residential
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
433

 
(11
)
 
17

 
252

 
691

 
262

 
429

Income property
 
9,411

 
(35
)
 
27

 
292

 
9,695

 
76

 
9,619

Owner occupied
 
5,458

 
(568
)
 
40

 
(415
)
 
4,515

 
30

 
4,485

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
990

 

 
35

 
(256
)
 
769

 
73

 
696

Residential construction
 
538

 

 
14

 
(348
)
 
204

 

 
204

Commercial & multifamily residential
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income property
 
382

 

 

 
(141
)
 
241

 

 
241

Owner occupied
 
108

 

 

 
(28
)
 
80

 

 
80

Consumer
 
2,364

 
(638
)
 
194

 
535

 
2,455

 

 
2,455

Unallocated
 
3,157

 

 

 
(2,174
)
 
983

 

 
983

Total
 
$
51,119

 
$
(2,241
)
 
$
820

 
$
2,000

 
$
51,698

 
$
839

 
$
50,859

 
 
Beginning
Balance
 
Charge-offs
 
Recoveries
 
Provision (Recovery)
 
Ending
Balance
 
Specific
Reserve
 
General
Allocation
Six months ended June 30, 2013
 
(in thousands)
Noncovered loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial business
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
$
27,270

 
$
(1,844
)
 
$
392

 
$
4,754

 
$
30,572

 
$
242

 
$
30,330

Unsecured
 
753

 
(431
)
 
73

 
426

 
821

 
51

 
770

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
694

 
(144
)
 
141

 
(19
)
 
672

 
105

 
567

Commercial & multifamily residential
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
460

 
(11
)
 
27

 
215

 
691

 
262

 
429

Income property
 
11,033

 
(818
)
 
106

 
(626
)
 
9,695

 
76

 
9,619

Owner occupied
 
6,362

 
(568
)
 
44

 
(1,323
)
 
4,515

 
30

 
4,485

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
1,171

 
(32
)
 
2,174

 
(2,544
)
 
769

 
73

 
696

Residential construction
 
635

 
(101
)
 
14

 
(344
)
 
204

 

 
204

Commercial & multifamily residential
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income property
 
316

 

 

 
(75
)
 
241

 

 
241

Owner occupied
 
102

 

 

 
(22
)
 
80

 

 
80

Consumer
 
2,437

 
(809
)
 
241

 
586

 
2,455

 

 
2,455

Unallocated
 
1,011

 

 

 
(28
)
 
983

 

 
983

Total
 
$
52,244

 
$
(4,758
)
 
$
3,212

 
$
1,000

 
$
51,698

 
$
839

 
$
50,859


17

Table of Contents

 
 
Beginning
Balance
 
Charge-offs
 
Recoveries
 
Provision (Recovery)
 
Ending
Balance
 
Specific
Reserve
 
General
Allocation
Three months ended June 30, 2012
 
(in thousands)
Noncovered loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial business
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
$
25,542

 
$
(2,028
)
 
$
375

 
$
2,616

 
$
26,505

 
$
3,528

 
$
22,977

Unsecured
 
786

 
(16
)
 
3

 
(1
)
 
772

 
136

 
636

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
689

 
(334
)
 
2

 
316

 
673

 
90

 
583

Commercial & multifamily residential
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
693

 
(77
)
 

 
(346
)
 
270

 

 
270

Income property
 
10,249

 
(1,515
)
 
336

 
(344
)
 
8,726

 
49

 
8,677

Owner occupied
 
8,555

 
(247
)
 
486

 
243

 
9,037

 

 
9,037

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
1,671

 
(298
)
 
376

 
(98
)
 
1,651

 

 
1,651

Residential construction
 
1,002

 
(599
)
 
79

 
715

 
1,197

 
18

 
1,179

Commercial & multifamily residential
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income property
 
223

 
(93
)
 
1

 
624

 
755

 
443

 
312

Owner occupied
 
44

 

 

 
24

 
68

 

 
68

Consumer
 
2,129

 
(374
)
 
86

 
208

 
2,049

 
1

 
2,048

Unallocated
 
700

 

 

 
(207
)
 
493

 

 
493

Total
 
$
52,283

 
$
(5,581
)
 
$
1,744

 
$
3,750

 
$
52,196

 
$
4,265

 
$
47,931

 
 
Beginning
Balance
 
Charge-offs
 
Recoveries
 
Provision (Recovery)
 
Ending
Balance
 
Specific
Reserve
 
General
Allocation
Six months ended June 30, 2012
 
(in thousands)
Noncovered loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial business
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
$
24,745

 
$
(4,382
)
 
$
989

 
$
5,153

 
$
26,505

 
$
3,528

 
$
22,977

Unsecured
 
689

 
(21
)
 
47

 
57

 
772

 
136

 
636

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
654

 
(449
)
 
45

 
423

 
673

 
90

 
583

Commercial & multifamily residential
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
488

 
(382
)
 

 
164

 
270

 

 
270

Income property
 
9,551

 
(3,522
)
 
354

 
2,343

 
8,726

 
49

 
8,677

Owner occupied
 
9,606

 
(612
)
 
538

 
(495
)
 
9,037

 

 
9,037

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
2,331

 
(503
)
 
423

 
(600
)
 
1,651

 

 
1,651

Residential construction
 
864

 
(599
)
 
79

 
853

 
1,197

 
18

 
1,179

Commercial & multifamily residential
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income property
 
665

 
(93
)
 
1

 
182

 
755

 
443

 
312

Owner occupied
 
35

 

 

 
33

 
68

 

 
68

Consumer
 
2,719

 
(1,467
)
 
459

 
338

 
2,049

 
1

 
2,048

Unallocated
 
694

 

 

 
(201
)
 
493

 

 
493

Total
 
$
53,041

 
$
(12,030
)
 
$
2,935

 
$
8,250

 
$
52,196

 
$
4,265

 
$
47,931


18

Table of Contents

Changes in the allowance for unfunded commitments and letters of credit are summarized as follows:
 
 
Three Months Ended
 
Six Months Ended
 
 
June 30,
 
June 30,
 
 
2013
 
2012
 
2013
 
2012
 
 
(in thousands)
Balance at beginning of period
 
$
1,915

 
$
1,665

 
$
1,915

 
$
1,535

Net changes in the allowance for unfunded commitments and letters of credit
 
550

 

 
550

 
130

Balance at end of period
 
$
2,465

 
$
1,665

 
$
2,465

 
$
1,665

Risk Elements
The extension of credit in the form of loans to individuals and businesses is one of our principal commerce activities. Our policies and applicable laws and regulations require risk analysis as well as ongoing portfolio and credit management. We manage our credit risk through lending limit constraints, credit review, approval policies and extensive, ongoing internal monitoring. We also manage credit risk through diversification of the loan portfolio by type of loan, type of industry, type of borrower and by limiting the aggregation of debt to a single borrower.
Risk ratings are reviewed and updated whenever appropriate, with more periodic reviews as the risk and dollar value of loss on the loan increases. In the event full collection of principal and interest is not reasonably assured, the loan is appropriately downgraded and, if warranted, placed on nonaccrual status even though the loan may be current as to principal and interest payments. Additionally, we assess whether an impairment of a loan warrants specific reserves or a write-down of the loan.
Pass loans are generally considered to have sufficient sources of repayment in order to repay the loan in full in accordance with all terms and conditions. Special mention loans have potential weaknesses that, if left uncorrected, may result in deterioration of the repayment prospects for the asset or in the Company's credit position at some future date. Loans with a risk rating of Substandard or worse are reported as classified loans in our allowance for loan and lease losses analysis. We review these loans to assess the ability of our borrowers to service all interest and principal obligations and, as a result, the risk rating may be adjusted accordingly. Substandard loans reflect loans where a loss is possible if loan weaknesses are not corrected. Doubtful loans have a high probability of loss, however, the amount of loss has not yet been determined. Loss loans are considered uncollectable and when identified, are charged off.



19

Table of Contents

The following is an analysis of the credit quality of our noncovered loan portfolio as of June 30, 2013 and December 31, 2012:
 
 
Pass
 
Special Mention
 
Substandard
 
Doubtful
 
Loss
 
Total
June 30, 2013
 
(in thousands)
Noncovered loans:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial business:
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
$
1,387,963

 
$
23,822

 
$
87,581

 
$

 
$

 
$
1,499,366

Unsecured
 
78,771

 

 
228

 

 
2

 
79,001

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
89,629

 

 
5,425

 

 

 
95,054

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
129,069

 
115

 
4,491

 

 

 
133,675

Income property
 
1,094,149

 
3,994

 
39,446

 

 
150

 
1,137,739

Owner occupied
 
701,432

 
8,299

 
20,910

 

 

 
730,641

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential:
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
14,741

 
504

 
5,005

 

 

 
20,250

Residential construction
 
29,690

 
1,118

 
1,348

 

 

 
32,156

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
Income property
 
71,194

 

 

 

 

 
71,194

Owner occupied
 
37,732

 

 

 

 

 
37,732

Consumer
 
338,003

 
27

 
6,180

 

 

 
344,210

Total
 
$
3,972,373

 
$
37,879

 
$
170,614

 
$

 
$
152

 
4,181,018

Less:
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan and lease losses
 
51,698

Noncovered loans, net
 
$
4,129,320

 
 
Pass
 
Special Mention
 
Substandard
 
Doubtful
 
Loss
 
Total
December 31, 2012
 
(in thousands)
Noncovered loans:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial business:
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
$
1,011,722

 
$
29,222

 
$
65,607

 
$

 
$

 
$
1,106,551

Unsecured
 
44,788

 
26

 
529

 

 

 
45,343

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
40,346

 
406

 
3,440

 

 

 
44,192

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
43,401

 

 
3,926

 

 

 
47,327

Income property
 
581,671

 
3,688

 
29,453

 

 

 
614,812

Owner occupied
 
357,063

 
1,848

 
36,262

 

 

 
395,173

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential:
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
12,741

 
1,351

 
4,404

 

 

 
18,496

Residential construction
 
28,705

 
1,142

 
1,817

 

 

 
31,664

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
Income property
 
28,342

 

 

 

 

 
28,342

Owner occupied
 
36,211

 

 

 

 

 
36,211

Consumer
 
151,049

 
75

 
6,475

 

 

 
157,599

Total
 
$
2,336,039

 
$
37,758

 
$
151,913

 
$

 
$

 
2,525,710

Less:
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan and lease losses
 
52,244

Noncovered loans, net
 
$
2,473,466


20

Table of Contents

7.
Changes in Noncovered Other Real Estate Owned ("OREO")
The following tables set forth activity in noncovered OREO for the three and six months ended June 30, 2013 and 2012:
 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
 
2013
 
2012
 
2013
 
2012
 
 
(in thousands)
Noncovered OREO:
 
 
 
 
 
 
 
 
Balance at beginning of period
 
$
11,916

 
$
16,744

 
$
10,676

 
$
22,893

Established through acquisitions
 
14,708

 

 
14,708

 

Transfers in, net of write-downs ($11, $0, $43 and $118, respectively)
 
2,067

 
2,585

 
4,777

 
6,388

OREO improvements
 

 

 

 
11

Additional OREO write-downs
 
(477
)
 
(2,052
)
 
(570
)
 
(3,774
)
Proceeds from sale of OREO property
 
(4,057
)
 
(4,069
)
 
(5,622
)
 
(11,899
)
Gain on sale of OREO, net
 
182

 
717

 
370

 
306

Total noncovered OREO at end of period
 
$
24,339

 
$
13,925

 
$
24,339

 
$
13,925

8. Covered Assets and FDIC Loss-sharing Asset
Covered Assets
Covered assets consist of loans and OREO acquired in certain FDIC-assisted acquisitions during 2010 and 2011, for which the Bank entered into loss-sharing agreements, whereby the FDIC will cover a substantial portion of future losses on loans (and related unfunded loan commitments), OREO and certain accrued interest on loans during the terms of the agreements. Under the terms of the loss-sharing agreements, the FDIC will absorb 80% of losses and share in 80% of loss recoveries up to specified amounts. With respect to loss-sharing agreements for two acquisitions completed in 2010, after those specified amounts, the FDIC will absorb 95% of losses and share in 95% of loss recoveries. The loss-sharing provisions of the agreements for commercial and single-family mortgage loans are in effect for five and ten years, respectively, from the acquisition dates and the loss recovery provisions are in effect for eight and ten years, respectively, from the acquisition dates.
Ten years and forty-five days after the acquisition dates, the Bank shall pay to the FDIC a clawback in the event the losses from the acquisitions fail to reach stated levels. The amount of the clawback is determined by a formula specified in each individual loss-sharing agreement. As of June 30, 2013, the net present value of the Bank’s estimated clawback liability is $4.0 million, which is included in other liabilities on the consolidated balance sheets.

21

Table of Contents

The following is an analysis of our covered loans, net of related allowance for losses as of June 30, 2013 and December 31, 2012:
 
 
June 30, 2013
 
December 31, 2012
Covered loans:
 
(dollars in thousands)
Commercial business
 
$
102,419

 
$
125,373

Real estate:
 
 
 
 
One-to-four family residential
 
47,256

 
57,150

Commercial and multifamily residential
 
204,267

 
233,106

Total real estate
 
251,523

 
290,256

Real estate construction:
 
 
 
 
One-to-four family residential
 
18,433

 
25,398

Commercial and multifamily residential
 
11,702

 
15,251

Total real estate construction
 
30,135

 
40,649

Consumer
 
39,981

 
44,516

Subtotal of covered loans
 
424,058

 
500,794

Less:
 
 
 
 
Valuation discount resulting from acquisition accounting
 
59,262

 
79,401

Allowance for loan losses
 
26,135

 
30,056

Covered loans, net of allowance for loan losses
 
$
338,661

 
$
391,337

Acquired impaired loans are accounted for under ASC 310-30 and initially measured at fair value based on expected future cash flows over the life of the loans. Acquired loans that have common risk characteristics are aggregated into pools. The Company remeasures contractual and expected cash flows, at the pool-level, on a quarterly basis.
Contractual cash flows are calculated based upon the loan pool terms after applying a prepayment factor. Calculation of the applied prepayment factor for contractual cash flows is the same as described below for expected cash flows.
Inputs to the determination of expected cash flows include cumulative default and prepayment data as well as loss severity and recovery lag information. Cumulative default and prepayment data are calculated via a transition matrix. The transition matrix is a matrix of probability values that specifies the probability of a loan pool transitioning into a particular delinquency state (e.g. 0-30 days past due, 31 to 60 days, etc.) given its delinquency state at the remeasurement date. Loss severity factors are based upon either actual charge-off data within the loan pools or industry averages and recovery lags are based upon the collateral within the loan pools.
Acquired impaired loans are also subject to the Company’s internal and external credit review and are risk rated using the same criteria as loans originated by the Company. However, risk ratings are not a clear indicator of losses on acquired loans as the loans were acquired with a significant discount and a majority of the losses are recoverable from the FDIC under the loss-sharing agreements.
Losses attributable to draws on acquired loans, advanced subsequent to the loan acquisition date, are accounted for under ASC 450-20 and those amounts are also subject to the Company’s internal and external credit review. An allowance for loan losses is estimated in a similar manner as the originated loan portfolio, and a provision for loan losses is charged to earnings as necessary.
The excess of cash flows expected to be collected over the initial fair value of acquired loans is referred to as the accretable yield and is accreted into interest income over the estimated life of the acquired loans using the effective yield method. Other adjustments to the accretable yield include changes in the estimated remaining life of the acquired loans, changes in expected cash flows and changes of indices for acquired loans with variable interest rates.

22

Table of Contents

The following table shows the changes in accretable yield for acquired loans for the three and six months ended June 30, 2013 and 2012:
 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
 
2013
 
2012
 
2013
 
2012
 
 
(in thousands)
Balance at beginning of period
 
$
158,786

 
$
239,677

 
$
166,888

 
$
259,669

Accretion
 
(13,520
)
 
(21,817
)
 
(27,997
)
 
(49,474
)
Disposals
 
(1,998
)
 
(3,273
)
 
5,151

 
(5,072
)
Reclassifications from nonaccretable difference
 
(2,757
)
 
(526
)
 
(3,531
)
 
8,938

Balance at end of period
 
$
140,511

 
$
214,061

 
$
140,511

 
$
214,061

During the six months ended June 30, 2013, the Company recorded a provision recapture for losses on covered loans of $732 thousand. Of this amount, $182 thousand was impairment recapture calculated in accordance with ASC 310-30 and $550 thousand was a provision recapture to adjust the allowance for loss calculated under ASC 450-20 for draws on acquired loans. The impact to earnings of the $732 thousand of provision expense for covered loans was partially offset through noninterest income by a $585 thousand decrease in the FDIC loss-sharing asset.
The changes in the ALLL for covered loans for the three and six months ended June 30, 2013 and 2012 are summarized as follows:
 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
 
2013
 
2012
 
2013
 
2012
 
 
(in thousands)
Balance at beginning of period
 
$
29,489

 
$
20,504

 
$
30,056

 
$
4,944

Loans charged off
 
(2,642
)
 
(1,035
)
 
(5,024
)
 
(1,597
)
Recoveries
 
1,000

 
627

 
1,835

 
1,064

Provision (recovery) for loan losses
 
(1,712
)
 
11,688

 
(732
)
 
27,373

Balance at end of period
 
$
26,135

 
$
31,784

 
$
26,135

 
$
31,784


23

Table of Contents

The following is an analysis of the credit quality of our covered loan portfolio as of June 30, 2013 and 2012:
 
 
Pass
 
Special Mention
 
Substandard
 
Doubtful
 
Loss
 
Total
June 30, 2013
 
(in thousands)
Covered loans:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial business:
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
$
67,773

 
$
1,880

 
$
28,529

 
$

 
$

 
$
98,182

Unsecured
 
3,736

 
396

 
105

 

 

 
4,237

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
37,786

 
1,607

 
7,863

 

 

 
47,256

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
14,722

 

 
9,341

 

 

 
24,063

Income property
 
73,940

 
1,538

 
15,983

 

 

 
91,461

Owner occupied
 
72,372

 
939

 
15,432

 

 

 
88,743

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential:
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
4,813

 
2,777

 
3,430

 

 
481

 
11,501

Residential construction
 
2,598

 
165

 
4,169

 

 

 
6,932

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
Income property
 
3,890

 

 
6,369

 

 

 
10,259

Owner occupied
 
1,090

 

 
353

 

 

 
1,443

Consumer
 
35,637

 
187

 
4,130

 
27

 

 
39,981

Total
 
$
318,357

 
$
9,489

 
$
95,704

 
$
27

 
$
481

 
424,058

Less:
 
 
 
 
 
 
 
 
 
 
 
 
Valuation discount resulting from acquisition accounting
 
59,262

Allowance for loan losses
 
26,135

Covered loans, net
 
$
338,661

 
 
Pass
 
Special Mention
 
Substandard
 
Doubtful
 
Loss
 
Total
December 31, 2012
 
(in thousands)
Covered loans:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial business:
 
 
 
 
 
 
 
 
 
 
 
 
Secured
 
$
71,621

 
$
1,823

 
$
45,150

 
$

 
$

 
$
118,594

Unsecured
 
4,988

 

 
1,791

 

 

 
6,779

Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential
 
44,782

 
1,344

 
11,024

 

 

 
57,150

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial land
 
16,336

 

 
10,292

 

 

 
26,628

Income property
 
81,205

 
864

 
23,315

 

 

 
105,384

Owner occupied
 
82,222

 
3,318

 
15,554

 

 

 
101,094

Real estate construction:
 
 
 
 
 
 
 
 
 
 
 
 
One-to-four family residential:
 
 
 
 
 
 
 
 
 
 
 
 
Land and acquisition
 
4,817

 
3,273

 
5,743

 

 

 
13,833

Residential construction
 
6,050

 

 
5,515

 

 

 
11,565

Commercial and multifamily residential:
 
 
 
 
 
 
 
 
 
 
 
 
Income property
 
4,419

 

 
7,901

 

 

 
12,320

Owner occupied
 
1,107

 

 
1,824

 

 

 
2,931

Consumer
 
38,973

 
381

 
5,162

 

 

 
44,516

Total
 
$
356,520

 
$
11,003

 
$
133,271

 
$

 
$

 
500,794

Less:
 
 
 
 
 
 
 
 
 
 
 
 
Valuation discount resulting from acquisition accounting
 
79,401

Allowance for loan losses
 
30,056

Covered loans, net
 
$
391,337


24

Table of Contents

The following table sets forth activity in covered OREO at carrying value for the three and six months ended June 30, 2013 and 2012:
 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
 
2013
 
2012
 
2013
 
2012
 
 
(in thousands)
Covered OREO:
 
 
 
 
 
 
 
 
Balance at beginning of period
 
$
13,811

 
$
24,430

 
$
16,311

 
$
28,126

Transfers in
 
3,125

 
2,933

 
4,530

 
5,401

Additional OREO write-downs
 
(29
)
 
(533
)
 
(94
)
 
(2,038
)
Proceeds from sale of OREO property
 
(7,376
)
 
(10,356
)
 
(13,814
)
 
(18,381
)
Net gain on sale of OREO
 
3,323

 
2,605

 
5,921

 
5,971

Total covered OREO at end of period
 
$
12,854

 
$
19,079

 
$
12,854

 
$
19,079

The covered OREO is covered by loss-sharing agreements with the FDIC in which the FDIC will share in 80% of additional write-downs, as well as gains and losses on covered OREO sales, or 95%, if applicable, of additional write-downs, as wells as gains and losses on covered OREO sales if the minimum loss share thresholds are met.
FDIC Loss-sharing Asset
At June 30, 2013, the FDIC loss-sharing asset is comprised of a $62.6 million FDIC indemnification asset and a $4.8 million FDIC receivable. The indemnification represents the cash flows the Company expects to collect from the FDIC under the loss-sharing agreements and the FDIC receivable represents the reimbursable amounts from the FDIC that have not yet been received.
For covered loans, the Company remeasures contractual and expected cash flows on a quarterly basis. When the quarterly remeasurement process results in a decrease in expected cash flows due to an increase in expected credit losses, impairment is recorded. As a result of this impairment, the indemnification asset is increased to reflect anticipated future cash to be received from the FDIC. Consistent with the loss-sharing agreements between the Company and the FDIC, the amount of the increase to the indemnification asset is measured as 80% of the resulting impairment.
Alternatively, when the quarterly remeasurement results in an increase in expected future cash flows due to a decrease in expected credit losses, the nonaccretable difference decreases and the effective yield of the related loan portfolio is increased. As a result of the improved expected cash flows, the indemnification asset would be reduced first by the amount of any impairment previously recorded and, second, by increased amortization over the remaining life of the related loss-sharing agreement.
The following table shows a detailed analysis of the FDIC loss-sharing asset for the three and six months ended June 30, 2013 and 2012:
 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
 
2013
 
2012
 
2013
 
2012
 
 
(in thousands)
Balance at beginning of period
 
$
83,115

 
$
159,061

 
$
96,354

 
$
175,071

Adjustments not reflected in income
 
 
 
 
 
 
 
 
Cash received from the FDIC
 
(3,268
)
 
(19,508
)
 
(6,387
)
 
(34,313
)
FDIC reimbursable losses, net
 
664

 
618

 
1,027

 
1,081

Adjustments reflected in income
 
 
 
 
 
 
 
 
Amortization, net
 
(9,801
)
 
(9,851
)
 
(19,580
)
 
(23,725
)
Loan impairment (recapture)
 
(1,370
)
 
9,350

 
(585
)
 
21,898

Sale of other real estate
 
(2,251
)
 
(1,498
)
 
(3,597
)
 
(3,565
)
Write-downs of other real estate
 
102

 
1,732

 
154

 
3,362

Other
 
183

 
99

 
(12
)
 
194

Balance at end of period
 
$
67,374

 
$
140,003

 
$
67,374

 
$
140,003


25

Table of Contents

9.
Goodwill and Other Intangible Assets
In accordance with the Intangibles – Goodwill and Other topic of the FASB ASC, goodwill is not amortized but is reviewed for potential impairment at the reporting unit level. Management analyzes its goodwill for impairment on an annual basis on July 31 and between annual tests in certain circumstances such as material adverse changes in legal, business, regulatory and economic factors. An impairment loss is recorded to the extent that the carrying amount of goodwill exceeds its implied fair value.
The core deposit intangible (“CDI”) is evaluated for impairment if events and circumstances indicate a possible impairment. The CDI is amortized on an accelerated basis over an estimated life of approximately 10 years.
The following table sets forth activity for goodwill and other intangible assets for the period:
 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
 
2013
 
2012
 
2013
 
2012
 
 
(in thousands)
Goodwill
 
 
 
 
 
 
 
 
Goodwill at beginning of period
 
$
115,554

 
$
115,554

 
$
115,554

 
$
115,554

Established through acquisitions
 
230,819

 

 
230,819

 

Goodwill at end of period
 
346,373

 
115,554

 
346,373

 
115,554

Other intangible assets, net
 
 
 
 
 
 
 
 
Core deposit intangible:
 
 
 
 
 
 
 
 
Gross core deposit intangible balance at beginning of period
 
32,441

 
32,441

 
32,441

 
32,441

Accumulated amortization at beginning of period
 
(17,748
)
 
(13,425
)
 
(16,720
)
 
(12,275
)
Core deposit intangible, net at beginning of period
 
14,693

 
19,016

 
15,721

 
20,166

Established through acquisitions
 
15,257

 

 
15,257

 

CDI current period amortization
 
(1,693
)
 
(1,120
)
 
(2,721
)
 
(2,270
)
Total core deposit intangible, net at end of period
 
28,257

 
17,896

 
28,257

 
17,896

Intangible assets not subject to amortization
 
913

 

 
913

 

Other intangible assets, net at end of period
 
29,170

 
17,896

 
29,170

 
17,896

Total goodwill and other intangible assets at end of period
 
$
375,543

 
$
133,450

 
$
375,543

 
$
133,450

The following table provides the estimated future amortization expense of core deposit intangibles for the remaining six months ending December 31, 2013 and the succeeding four years:
 
 
Amount
 
 
(in thousands)
Year ending December 31,
 
 
2013
 
$
3,324

2014
 
5,963

2015
 
4,934

2016
 
4,195

2017
 
3,361


26

Table of Contents

10.
Derivatives and Hedging Activities
The Company periodically enters into certain commercial loan interest rate swap agreements in order to provide commercial loan customers the ability to convert from variable to fixed interest rates. Under these agreements, the Company enters into a variable-rate loan agreement with a customer in addition to a swap agreement. This swap agreement effectively converts the customer’s variable rate loan into a fixed rate. The Company then enters into a corresponding swap agreement with a third party in order to offset its exposure on the variable and fixed components of the customer agreement. As the interest rate swap agreements with the customers and third parties are not designated as hedges under the Derivatives and Hedging topic of the FASB ASC, the instruments are marked to market in earnings. The notional amount of open interest rate swap agreements at June 30, 2013 and December 31, 2012 was $150.4 million and $177.0 million, respectively. There was no impact to the statement of operations for the three or six month periods ending June 30, 2013 and 2012.
The following table presents the fair value of derivatives not designated as hedging instruments at June 30, 2013 and December 31, 2012:
 
Asset Derivatives
 
Liability Derivatives
 
June 30, 2013
 
December 31, 2012
 
June 30, 2013
 
December 31, 2012
 
Balance Sheet
Location
 
Fair Value
 
Balance Sheet
Location
 
Fair Value
 
Balance Sheet
Location
 
Fair Value
 
Balance Sheet
Location
 
Fair Value
 
(in thousands)
Interest rate contracts
Other assets
 
$
10,043

 
Other assets
 
$
14,921

 
Other liabilities
 
$
10,043

 
Other liabilities
 
$
14,921

11.
Shareholders’ Equity
Preferred Stock. In conjunction with the acquisition of West Coast, the Company issued 8,782 shares of mandatorily convertible cumulative participating preferred stock, Series B. The Series B Preferred Stock is not subject to the operation of a sinking fund. The Series B Preferred Stock is not redeemable by the Company and is perpetual with no maturity. The holders of Series B Preferred Stock have no general voting rights. If the Company declares and pays a dividend to its common shareholders, it must declare and pay to its holders of Series B Preferred Stock, on the same date, a dividend in an amount per share of the Series B Preferred Stock that is intended to provide such holders dividends in the amount they would have received if shares of Series B Preferred Stock had been converted into Common Stock as of that date. The outstanding shares of Series B Preferred Stock are convertible into 102,363 shares of Company Common Stock.
Dividends. On January 24, 2013 the Company declared a quarterly cash dividend of $0.10 per share payable on February 20, 2013 to shareholders of record at the close of business February 6, 2013. On April 24, 2013, the Company declared a quarterly cash dividend of $0.10 per common share, and common share equivalent for holders of preferred stock, payable on May 22, 2013 to shareholders of record at the close of business May 8, 2013. Subsequent to quarter end, on July 25, 2013 the Company declared a quarterly cash dividend of $0.10 per share, and common share equivalent for holders of preferred stock, payable on August 21, 2013 to shareholders of record at the close of business August 7, 2013. The payment of cash dividends is subject to Federal regulatory requirements for capital levels and other restrictions. In addition, the cash dividends paid by Columbia Bank to the Company are subject to both Federal and State regulatory requirements.

27

Table of Contents

12. Accumulated Other Comprehensive Income (Loss)
The following table shows changes in accumulated other comprehensive income (loss) by component for the three and six month periods ended June 30, 2013:
 
 
Unrealized Gains and Losses on Available-for-Sale Securities (1)
 
Unrealized Gains and Losses on Pension Plan Liability (1)
 
Total (1)
Three months ended June 30, 2013
 
(in thousands)
Beginning balance
 
$
18,185

 
$
(1,466
)
 
$
16,719

Other comprehensive loss before reclassifications
 
(25,930
)
 

 
(25,930
)
Amounts reclassified from accumulated other comprehensive income (2)
 
(59
)
 
60

 
1

Net current-period other comprehensive loss
 
(25,989
)
 
60

 
(25,929
)
Ending balance
 
$
(7,804
)
 
$
(1,406
)
 
$
(9,210
)
Six months ended June 30, 2013
 
 
 
 
 
 
Beginning balance
 
$
20,918

 
$
(769
)
 
$
20,149

Other comprehensive loss before reclassifications
 
(28,423
)
 
(756
)
 
(29,179
)
Amounts reclassified from accumulated other comprehensive income (2)
 
(299
)
 
119

 
(180
)
Net current-period other comprehensive loss
 
(28,722
)
 
(637
)
 
(29,359
)
Ending balance
 
$
(7,804
)
 
$
(1,406
)
 
$
(9,210
)
__________
(1) All amounts are net of tax. Amounts in parenthesis indicate debits.
(2) See following table for details about these reclassifications.

The following table shows details regarding the reclassifications from accumulated other comprehensive income for the three and six month periods ended June 30, 2013:
 
 
Amount Reclassified from Accumulated Other Comprehensive Income
 
Affected line Item in the Consolidated Statement of Income
 
 
Three Months Ended
 
Six Months Ended
 
 
 
 
June 30, 2013
 
June 30, 2013
 
 
 
 
(in thousands)
 
 
Unrealized gains and losses on available-for-sale securities
 
 
 
 
 
 
 
 
$
92

 
$
462

 
Investment securities gains, net
 
 
92

 
462

 
Total before tax
 
 
(33
)
 
(163
)
 
Income tax provision
 
 
$
59

 
$
299

 
Net of tax
 
 
 
 
 
 
 
Amortization of pension plan liability
 
 
 
 
 
 
Actuarial losses
 
$
(92
)
 
$
(184
)
 
Compensation and employee benefits
 
 
(92
)
 
(184
)
 
Total before tax
 
 
32

 
65

 
Income tax benefit
 
 
$
(60
)
 
$
(119
)
 
Net of tax

28

Table of Contents

13.
Fair Value Accounting and Measurement
The Fair Value Measurements and Disclosures topic of the FASB ASC defines fair value, establishes a consistent framework for measuring fair value and expands disclosure requirements about fair value. We hold fixed and variable rate interest-bearing securities, investments in marketable equity securities and certain other financial instruments, which are carried at fair value. Fair value is determined based upon quoted prices when available or through the use of alternative approaches, such as matrix or model pricing, when market quotes are not readily accessible or available.
The valuation techniques are based upon observable and unobservable inputs. Observable inputs reflect market data obtained from independent sources, while unobservable inputs reflect our own market assumptions. These two types of inputs create the following fair value hierarchy:
Level 1 – Quoted prices for identical instruments in active markets that are accessible at the measurement date.
Level 2 – Quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model derived valuations whose inputs are observable or whose significant value drivers are observable.
Level 3 – Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable.
Fair values are determined as follows:
Securities at fair value are priced using a combination of market activity, industry recognized information sources, yield curves, discounted cash flow models and other factors. These fair value calculations are considered a Level 2 input method under the provisions of the Fair Value Measurements and Disclosures topic of the FASB ASC for all securities other than U.S. Treasury notes, which are considered a Level 1 input method.
Interest rate contract positions are valued in models, which use as their basis, readily observable market parameters and are classified within Level 2 of the valuation hierarchy.

29

Table of Contents

The following table sets forth the Company’s financial assets and liabilities that were accounted for at fair value on a recurring basis at June 30, 2013 and December 31, 2012 by level within the fair value hierarchy. Financial assets and liabilities are classified in their entirety based on the lowest level of input that is significant to the fair value measurement:
 
 
Fair value
 
Fair Value Measurements at Reporting Date Using
 
 
Level 1
 
Level 2
 
Level 3
June 30, 2013
 
(in thousands)
Assets
 
 
 
 
 
 
 
 
Securities available for sale
 
 
 
 
 
 
 
 
U.S. government agency and government-sponsored enterprise mortgage-back securities and collateralized mortgage obligations
 
$
808,275

 
$

 
$
808,275

 
$

State and municipal debt securities
 
343,821

 

 
343,821

 

U.S. government agency and government-sponsored enterprise securities
 
330,294

 

 
330,294

 

U.S. government securities
 
20,359

 
20,359

 

 

Other securities
 
5,151

 

 
5,151

 

Total securities available for sale
 
$
1,507,900

 
$
20,359

 
$
1,487,541

 
$

Other assets (Interest rate contracts)
 
$
10,043

 
$

 
$
10,043

 
$

Liabilities
 
 
 
 
 
 
 
 
Other liabilities (Interest rate contracts)
 
$
10,043

 
$

 
$
10,043

 
$

 
 
Fair value
 
Fair Value Measurements at Reporting Date Using
 
 
Level 1
 
Level 2
 
Level 3
December 31, 2012
 
(in thousands)
Assets
 
 
 
 
 
 
 
 
Securities available for sale
 
 
 
 
 
 
 
 
U.S. government agency and government-sponsored enterprise mortgage-back securities and collateralized mortgage obligations
 
$
572,369

 
$

 
$
572,369

 
$

State and municipal debt securities
 
285,575

 

 
285,575

 

U.S. government agency and government-sponsored enterprise securities
 
120,501

 

 
120,501

 

U.S. government securities
 
19,828

 
19,828

 

 

Other securities
 
3,392

 

 
3,392

 

Total securities available for sale
 
$
1,001,665

 
$
19,828

 
$
981,837

 
$

Other assets (Interest rate contracts)
 
$
14,921

 
$

 
$
14,921

 
$

Liabilities
 
 
 
 
 
 
 
 
Other liabilities (Interest rate contracts)
 
$
14,921

 
$

 
$
14,921

 
$

There were no transfers between Level 1 and Level 2 of the valuation hierarchy during the six month periods ended June 30, 2013 and 2012. The Company recognizes transfers between levels of the valuation hierarchy based on the valuation level at the end of the reporting period.

30

Table of Contents

Nonrecurring Measurements
Certain assets and liabilities are measured at fair value on a nonrecurring basis after initial recognition such as loans measured for impairment and OREO. The following methods were used to estimate the fair value of each such class of financial instrument:
Impaired loans—A loan is considered to be impaired when, based on current information and events, it is probable that the Company will be unable to collect all amounts due (both interest and principal) according to the contractual terms of the loan agreement. Impaired loans are measured based on the present value of expected future cash flows discounted at the loan’s effective interest rate, a loan’s observable market price, or the fair market value of the collateral less estimated costs to sell if the loan is a collateral-dependent loan. Generally, the Company utilizes the fair market value of the collateral to measure impairment. The impairment evaluations are performed in conjunction with the ALLL process on a quarterly basis by officers in the Special Credits group, which reports to the Chief Credit Officer. The Real Estate Appraisal Services Department ("REASD"), which also reports to the Chief Credit Officer, is responsible for obtaining appraisals from third-parties or performing internal evaluations. If an appraisal is obtained from a third-party, the REASD reviews the appraisal to evaluate the adequacy of the appraisal report, including its scope, methods, accuracy, and reasonableness.
Other real estate owned and other personal property owned ("OPPO")—OREO and OPPO are real and personal property that the Bank has taken ownership of in partial or full satisfaction of a loan or loans. OREO and OPPO are generally measured based on the item's fair market value as indicated by an appraisal or a letter of intent to purchase. OREO and OPPO are recorded at the lower of carrying amount or fair value less estimated costs to sell. This amount becomes the property’s new basis. Any write-downs based on the property fair value less estimated costs to sell at the date of acquisition are charged to the allowance for loan and lease losses. Management periodically reviews OREO and OPPO in an effort to ensure the property is carried at the lower of its new basis or fair value, net of estimated costs to sell. Any write-downs subsequent to acquisition are charged to earnings. The initial and subsequent write-down evaluations are performed by officers in the Special Credits group, which reports to the Chief Credit Officer. The REASD obtains appraisals from third-parties for OREO and OPPO and performs internal evaluations. If an appraisal is obtained from a third-party, the REASD reviews the appraisal to evaluate the adequacy of the appraisal report, including its scope, methods, accuracy, and reasonableness.
The following tables set forth the Company's assets that were measured using fair value estimates on a nonrecurring basis at June 30, 2013 and 2012.
 
 
Fair value at June 30, 2013
 
Fair Value Measurements at Reporting Date Using
 
Losses During the Three Months Ended
June 30, 2013
 
Losses During the Six Months Ended
June 30, 2013
 
 
Level 1
 
Level 2
 
Level 3
 
 
 
(in thousands)
Impaired loans
 
$
4,198

 
$

 
$

 
$
4,198

 
$
656

 
$
730

Noncovered OREO
 
1,965

 

 

 
1,965

 
469

 
500

Covered OREO
 
395

 

 

 
395

 
29

 
94

 
 
$
6,558

 
$

 
$

 
$
6,558

 
$
1,154

 
$
1,324

 
 
Fair value  at
June 30, 2012
 
Fair Value Measurements at Reporting Date Using
 
Losses During the Three Months Ended
June 30, 2012
 
Losses During the Six Months Ended
June 30, 2012
 
 
Level 1
 
Level 2
 
Level 3
 
 
 
(in thousands)
Impaired loans
 
$
14,139

 
$

 
$

 
$
14,139

 
$
5,840

 
$
7,539

Noncovered OREO
 
4,430

 

 

 
4,430

 
1,320

 
2,683

Covered OREO
 
1,491

 

 

 
1,491

 
316

 
904

Noncovered OPPO
 
880

 

 

 
880

 
154

 
2,104

 
 
$
20,940

 
$

 
$

 
$
20,940

 
$
7,630

 
$
13,230

The losses on impaired loans disclosed above represent the amount of the specific reserve and/or charge-offs during the period applicable to loans held at period end. The amount of the specific reserve is included in the allowance for loan and lease losses. The losses on OREO and OPPO disclosed above represent the write-downs taken at foreclosure that were charged to the allowance for loan and lease losses, as well as subsequent write-downs from updated appraisals that were charged to earnings.

31

Table of Contents

Quantitative information about Level 3 fair value measurements
The range and weighted-average of the significant unobservable inputs used to fair value our Level 3 nonrecurring assets, along with the valuation techniques used, are shown in the following table:
 
 
Fair value at June 30, 2013
 
Valuation Technique
 
Unobservable Input
 
Range (Weighted Average) (1)
 
 
(dollars in thousands)
Impaired loans - real estate collateral
 
$
3,777

 
Fair Market Value of Collateral
 
Adjustment to Appraisal Value
 
N/A (2)
Impaired loans - other collateral (3)
 
421

 
Fair Market Value of Collateral
 
Adjustment to Stated value
 
(50%) (4)
Noncovered OREO
 
1,965

 
Fair Market Value of Collateral
 
Adjustment to Appraisal Value
 
N/A (2)
Covered OREO
 
395

 
Fair Market Value of Collateral
 
Adjustment to Appraisal Value
 
N/A (2)
(1) Discount applied to appraisal value, letter of intent to purchase, or stated value (in the case of accounts receivable and inventory).
(2) Quantitative disclosures are not provided for impaired loans collateralized by real estate, noncovered OREO, and covered OREO because there were no adjustments made to the appraisal value during the current period.
(3) Other collateral consists of accounts receivable and inventory.
(4) As there was only one impaired loan collateralized by other collateral, a range of discounts could not be provided.
 
 
Fair value  at
June 30, 2012
 
Valuation Technique
 
Unobservable Input
 
Range (Weighted Average) (1)
 
 
(dollars in thousands)
Impaired loans - real estate collateral
 
$
11,896

 
Fair Market Value of Collateral
 
Adjustment to Appraisal Value
 
N/A (2)
Impaired loans - other collateral (3)
 
2,243

 
Fair Market Value of Collateral
 
Adjustment to Stated value
 
0% - 70% (27%)
Noncovered OREO
 
4,430

 
Fair Market Value of Collateral
 
Adjustment to Appraisal Value
 
N/A (2)
Covered OREO
 
1,491

 
Fair Market Value of Collateral
 
Adjustment to Appraisal Value
 
N/A (2)
Noncovered OPPO
 
880

 
Fair Market Value of Collateral
 
Adjustment to Appraisal Value
 
N/A (2)
(1) Discount applied to appraisal value, letter of intent to purchase, or stated value (in the case of accounts receivable and inventory).
(2) Quantitative disclosures are not provided for impaired loans collateralized by real estate, noncovered OREO, covered OREO and noncovered OPPO because there were no adjustments made to the appraisal value during the current period.
(3) Other collateral consists of accounts receivable and inventory


32

Table of Contents

Fair value of financial instruments
Because broadly traded markets do not exist for most of the Company’s financial instruments, the fair value calculations attempt to incorporate the effect of current market conditions at a specific time. These determinations are subjective in nature, involve uncertainties and matters of significant judgment and do not include tax ramifications; therefore, the results cannot be determined with precision, substantiated by comparison to independent markets and may not be realized in an actual sale or immediate settlement of the instruments. There may be inherent weaknesses in any calculation technique, and changes in the underlying assumptions used, including discount rates and estimates of future cash flows, could significantly affect the results. For all of these reasons, the aggregation of the fair value calculations presented herein do not represent, and should not be construed to represent, the underlying value of the Company.
The following methods and assumptions were used to estimate the fair value of each class of financial instruments for which it is practicable to estimate that value:
Cash and due from banks and interest-earning deposits with banks—The fair value of financial instruments that are short-term or reprice frequently and that have little or no risk are considered to have a fair value that approximates carrying value (Level 1).
Securities available for sale—Securities at fair value, other than U.S. Treasury Notes, are priced using a combination of market activity, industry recognized information sources, yield curves, discounted cash flow models and other factors (Level 2). U.S. Treasury Notes are priced using quotes in active markets (Level 1).
Federal Home Loan Bank stock—The fair value is based upon the par value of the stock which equates to its carrying value (Level 2).
Loans—Loans are not recorded at fair value on a recurring basis. Nonrecurring fair value adjustments are periodically recorded on impaired loans that are measured for impairment based on the fair value of collateral. For most performing loans, fair value is estimated using expected duration and lending rates that would have been offered on June 30, 2013 or December 31, 2012, for loans which mirror the attributes of the loans with similar rate structures and average maturities. The fair values resulting from these calculations are reduced by an amount representing the change in estimated fair value attributable to changes in borrowers’ credit quality since the loans were originated. For nonperforming loans, fair value is estimated by applying a valuation discount based upon loan sales data from the FDIC. For covered loans, fair value is estimated by discounting the expected future cash flows using a lending rate that would have been offered on June 30, 2013 (Level 3).
FDIC loss-sharing asset —The fair value of the FDIC loss-sharing asset is estimated based on discounting the expected future cash flows using an estimated market rate (Level 3).
Interest rate contracts—Interest rate swap positions are valued in models, which use as their basis, readily observable market parameters (Level 2).
Deposits—For deposits with no contractual maturity, the fair value is equal to the carrying value (Level 1). The fair value of fixed maturity deposits is based on discounted cash flows using the difference between the deposit rate and current market rates for deposits of similar remaining maturities (Level 2).
FHLB advances—The fair value of Federal Home Loan Bank of Seattle (the “FHLB”) advances is estimated based on discounting the future cash flows using the market rate currently offered (Level 2).
Repurchase Agreements—The fair value of securities sold under agreement to repurchase is estimated based on discounting the future cash flows using the market rate currently offered (Level 2).
Other Financial Instruments—The majority of our commitments to extend credit and standby letters of credit carry current market interest rates if converted to loans, as such, carrying value is assumed to equal fair value.

33

Table of Contents

The following tables summarize carrying amounts and estimated fair values of selected financial instruments as well as assumptions used by the Company in estimating fair value at June 30, 2013 and December 31, 2012:
 
 
June 30,
2013
 
 
Carrying
Amount
 
Fair
Value
 
Level 1
 
Level 2
 
Level 3
 
 
(in thousands)
Assets
 
 
 
 
 
 
 
 
 
 
Cash and due from banks
 
$
154,407

 
$
154,407

 
$
154,407

 
$

 
$

Interest-earning deposits with banks
 
38,302

 
38,302

 
38,302

 

 

Securities available for sale
 
1,507,900

 
1,507,900

 
20,359

 
1,487,541

 

FHLB stock
 
33,139

 
33,139

 

 
33,139

 

Loans held for sale
 
2,150

 
2,150

 

 
2,150

 

Loans
 
4,467,981

 
4,461,356

 

 

 
4,461,356

FDIC loss-sharing asset
 
67,374

 
17,627

 

 

 
17,627

Interest rate contracts
 
10,043

 
10,043

 

 
10,043

 

Liabilities
 
 
 
 
 
 
 
 
 
 
Deposits
 
$
5,747,861

 
$
5,747,569

 
$
5,189,020

 
$
558,549

 
$

FHLB Advances
 
179,680

 
178,517

 

 
178,517

 

Repurchase agreements
 
25,000

 
26,327

 

 
26,327

 

Interest rate contracts
 
10,043

 
10,043

 

 
10,043

 

 
 
December 31,
2012
 
 
Carrying
Amount
 
Fair
Value
 
Level 1
 
Level 2
 
Level 3
 
 
(in thousands)
Assets
 
 
 
 
 
 
 
 
 
 
Cash and due from banks
 
$
124,573

 
$
124,573

 
$
124,573

 
$

 
$

Interest-earning deposits with banks
 
389,353

 
389,353

 
389,353

 

 

Securities available for sale
 
1,001,665

 
1,001,665

 
19,828

 
981,837

 

FHLB stock
 
21,819

 
21,819

 

 
21,819

 

Loans held for sale
 
2,563

 
2,563

 

 
2,563

 

Loans
 
2,864,803

 
2,944,317

 

 

 
2,944,317

FDIC loss-sharing asset
 
96,354

 
26,543

 

 

 
26,543

Interest rate contracts
 
14,921

 
14,921

 

 
14,921

 

Liabilities
 
 
 
 
 
 
 
 
 
 
Deposits
 
$
4,042,085

 
$
4,043,221

 
$
3,549,821

 
$
493,400

 
$

FHLB Advances
 
6,644

 
5,894

 

 
5,894

 

Repurchase agreements
 
25,000

 
26,464

 

 
26,464

 

Interest rate contracts
 
14,921

 
14,921

 

 
14,921

 


34

Table of Contents

14.
Earnings per Common Share
The Company applies the two-class method of computing basic and diluted EPS. Under the two-class method, EPS is determined for each class of common stock and participating security according to dividends declared and participation rights in undistributed earnings. The Company grants restricted shares under share-based compensation plans that qualify as participating securities.
The following table sets forth the computation of basic and diluted earnings per share for the three and six months ended June 30, 2013 and 2012:
 
 
Three Months Ended
 
Six Months Ended
 
 
June 30,
 
June 30,
 
 
2013
 
2012
 
2013
 
2012
 
 
(in thousands except per share)
Basic EPS:
 
 
 
 
 
 
 
 
Net income
 
$
14,591

 
$
11,899

 
$
26,767

 
$
20,801

Less: Earnings allocated to participating securities
 
 
 
 
 
 
 
 
Preferred shares
 
29

 

 
30

 

Nonvested restricted shares
 
124

 
122

 
244

 
223

Earnings allocated to common shareholders
 
$
14,438

 
$
11,777

 
$
26,493

 
$
20,578

Weighted average common shares outstanding
 
50,788

 
39,260

 
45,099

 
39,228

Basic earnings per common share
 
$
0.28

 
$
0.30

 
$
0.59

 
$
0.52

Diluted EPS:
 
 
 
 
 
 
 
 
Earnings allocated to common shareholders
 
$
14,441

 
$
11,777

 
$
26,495

 
$
20,578

Weighted average common shares outstanding
 
50,788

 
39,260

 
45,099

 
39,228

Dilutive effect of equity awards
 
1,337

 
48

 
659

 
78

Weighted average diluted common shares outstanding
 
52,125

 
39,308

 
45,758

 
39,306

Diluted earnings per common share
 
$
0.28

 
$
0.30

 
$
0.58

 
$
0.52

Potentially dilutive share options that were not included in the computation of diluted EPS because to do so would be anti-dilutive
 
143

 
46

 
76

 
46


35

Table of Contents

Item 2.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
This discussion should be read in conjunction with the unaudited consolidated financial statements of Columbia Banking System, Inc. (referred to in this report as “we”, “our”, and “the Company”) and notes thereto presented elsewhere in this report and with the December 31, 2012 audited consolidated financial statements and its accompanying notes included in our Annual Report on Form 10-K. In the following discussion, unless otherwise noted, references to increases or decreases in average balances in items of income and expense for a particular period and balances at a particular date refer to the comparison with corresponding amounts for the period or date one year earlier.
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS
This quarterly report on Form 10-Q contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements include, but are not limited to, statements about our plans, objectives, expectations and intentions that are not historical facts, and other statements identified by words such as “expects,” “anticipates,” “intends,” “plans,” “believes,” “should,” “projects,” “seeks,” “estimates” or words of similar meaning. These forward-looking statements are based on current beliefs and expectations of management and are inherently subject to significant business, economic and competitive uncertainties and contingencies, many of which are beyond our control. In addition, these forward-looking statements are subject to assumptions with respect to future business strategies and decisions that are subject to change. In addition to the factors set forth in the sections “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in this report, the following factors, among others, could cause actual results to differ materially from the anticipated results:
local and national economic conditions could be less favorable than expected or could have a more direct and pronounced effect on us than expected and adversely affect our ability to continue internal growth and maintain the quality of our earning assets;
the local housing/real estate markets where we operate and make loans could continue to face challenges;
the risks presented by a continued challenging economy, including the uncertainty regarding the impacts of sequestration, which could adversely affect credit quality, collateral values, including real estate collateral, investment values, liquidity and loan originations and loan portfolio delinquency rates;
the inability to smoothly integrate West Coast Bancorp with Columbia and retain customers and employees;
the efficiencies and enhanced financial and operating performance we expect to realize from investments in personnel, acquisitions and infrastructure may not be realized;
interest rate changes could significantly reduce net interest income and negatively affect funding sources;
projected business increases following strategic expansion or opening of new branches could be lower than expected;
our reliance on FHLB advances and FRB borrowings as additional sources of short and long-term funding;
changes in the scope and cost of FDIC insurance and other coverages;
the impact of FDIC-assisted loans on our earnings;
changes in accounting principles, policies, and guidelines applicable to bank holding companies and banking;
competition among financial institutions could increase significantly;
the goodwill we have recorded in connection with acquisitions could become impaired, which may have an adverse impact on our earnings and capital;
the reputation of the financial services industry could deteriorate, which could adversely affect our ability to access markets for funding and to acquire and retain customers;
our ability to effectively manage credit risk, interest rate risk, market risk, operational risk, legal risk, liquidity risk and regulatory and compliance risk; and
our profitability measures could be adversely affected if we are unable to effectively manage our capital.
You should take into account that forward-looking statements speak only as of the date of this report. Given the described uncertainties and risks, we cannot guarantee our future performance or results of operations and you should not place undue reliance on these forward-looking statements. We undertake no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required under federal securities laws.

36

Table of Contents

CRITICAL ACCOUNTING POLICIES
Management has identified the accounting policies related to the allowance for loan and lease losses, business combinations, acquired impaired loans, FDIC loss sharing asset and the valuation and recoverability of goodwill as critical to an understanding of our financial statements. These policies and related estimates are discussed in “Item 7. Management Discussion and Analysis of Financial Condition and Results of Operation” under the headings “Allowance for Loan and Lease Losses”, “Business Combinations”, “Acquired Impaired Loans”, "FDIC Loss Sharing Asset” and “Valuation and Recoverability of Goodwill” in our 2012 Annual Report on Form 10-K. There have not been any material changes in our critical accounting policies as compared to those disclosed in our 2012 Annual Report on Form 10-K.
RESULTS OF OPERATIONS
Our results of operations are dependent to a large degree on our net interest income. We also generate noninterest income through service charges and fees, merchant services fees, and bank owned life insurance. Our operating expenses consist primarily of compensation and employee benefits, occupancy, merchant card processing, data processing and legal and professional fees. Like most financial institutions, our interest income and cost of funds are affected significantly by general economic conditions, particularly changes in market interest rates, and by government policies and actions of regulatory authorities.
On April 1, 2013, the Company completed its acquisition of West Coast. The Company acquired approximately $2.63 billion in assets, including $1.41 billion in loans measured at fair value, and approximately $1.88 billion in deposits. See Note 3 to the Consolidated Financial Statements in "Item 1. Financial Statements (unaudited)" of this report for further information regarding this acquisition.
Earnings Summary
The Company reported net income for the second quarter of $14.6 million or $0.28 per diluted common share, compared to $11.9 million or $0.30 per diluted common share for the second quarter of 2012. For the first six months of 2013, the Company reported net income of $26.8 million, or $0.58 per diluted common share, compared to $20.8 million, or $0.52 per diluted common share for the first six months of 2012.
The increase in net income for the current quarter and year-to-date from the prior year periods was attributable to higher net interest income as a result of the West Coast acquisition, coupled with lower provision for loan losses, partially offset by an increase in noninterest expense due to the West Coast acquisition.
Comparison of current quarter to prior year period
Revenue (net interest income plus noninterest income) for the three months ended June 30, 2013 was $86.8 million, 21% more than the same period in 2012. The increase in revenue was a result of higher loan interest income and noninterest income due to the West Coast acquisition. For a more complete discussion of this topic, please refer to the net interest income section contained in the ensuing pages.
The provision for loan and lease losses for the second quarter of 2013 was $2.0 million for the noncovered loan portfolio and a provision recapture of $1.7 million for the covered loan portfolio compared to provisions of $3.8 million for the noncovered loan portfolio and $11.7 million for the covered loan portfolio during the second quarter of 2012. The provision for the noncovered portfolio primarily reflected net charge-offs which were lower for the current period and the recapture of provision for the covered loan portfolio was due to an increase in expected future cash flows as remeasured during the current quarter when compared to the prior quarter's remeasurement.
Total noninterest expense for the quarter ended June 30, 2013 was $64.5 million, up from $39.8 million for the second quarter of 2012. The increase from the prior-year period was primarily due to acquisition-related expenses as well as ongoing noninterest expense resulting from the West Coast transaction.

37

Table of Contents

The increase in net income was negatively impacted by a reduction to the pretax earnings impact of the FDIC acquired loan portfolio. The following table illustrates the impact to earnings associated with the Company's FDIC acquired loan portfolios for the periods indicated:
 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
 
2013
 
2012
 
2012
 
2012
 
 
( in thousands)
Incremental accretion income on FDIC acquired loans
 
$
8,475

 
$
15,012

 
$
17,920

 
$
37,434

Recapture (provision) for losses on covered loans
 
1,712

 
(11,688
)
 
732

 
(27,373
)
Change in FDIC loss-sharing asset
 
(13,137
)
 
(168
)
 
(23,620
)
 
(1,836
)
FDIC clawback liability recovery (expense)
 
(199
)
 
208

 
(430
)
 
234

Pre-tax earnings impact of FDIC acquired loan portfolios
 
$
(3,149
)
 
$
3,364

 
$
(5,398
)
 
$
8,459

Comparison of current year-to-date to prior year period
Revenue (net interest income plus noninterest income) for the six months ended June 30, 2013 was $141.9 million, compared to $148.2 million for the same period in 2012. The decrease in revenue was a result of lower incremental accretion income on acquired loans. For a more complete discussion of this topic, please refer to the net interest income section contained in the ensuing pages.
The provision for loan and lease losses for the six months ended June 30, 2013 was $1.0 million for the noncovered loan portfolio and a provision recapture of $732 thousand for the covered loan portfolio compared to provisions of $8.3 million for the noncovered loan portfolio and $27.4 million for the covered loan portfolio during the first six months of 2012. The $1.0 million provision for the noncovered loan portfolio was driven by net charge offs experienced during the period, partially offset by improving credit metrics within the noncovered loan portfolio. The $732 thousand in provision recapture for losses on covered loans was primarily due to increased expected future cash flows as remeasured during the current period when compared to the prior period's remeasurement.
Total noninterest expense for the six months ended June 30, 2013 was $102.6 million, a 22% increase from the first six months of 2012. The increase from the prior-year period was primarily due to acquisition-related expenses as well as ongoing noninterest expense resulting from the West Coast transaction.
Net Interest Income
Comparison of current quarter to prior year period
Net interest income for the second quarter of 2013 was $80.0 million, an increase of 34% from $59.7 million for the same quarter in 2012. The increase in net interest income was primarily due to the loan interest income and loan discount accretion income related to the acquisition of West Coast. During the second quarter of 2013, the Company recorded $23.8 million in loan interest income and $18.1 million in incremental accretion income on acquired loans compared to $9.5 million and $15.0 million, respectively for the second quarter of 2012, an increase of $17.4 million.
Incremental accretion income from acquired impaired loans decreased $6.0 million from the prior year period. In addition, the discount accretion on other FDIC acquired loans decreased $499 thousand from the prior year period. These decreases were primarily due to the decreases in the FDIC acquired loan balances resulting from repayments. However, these decreases were more than offset during the current quarter by an increase in discount accretion related to the recently acquired West Coast loan portfolio, which had $9.6 million in discount accretion for the current quarter. For additional information on the Company's accounting policies related to recording interest income on loans, please refer to “Item 8. Financial Statements and Supplementary Data” in our 2012 Annual Report on Form 10-K.
The Company's net interest margin decreased to 5.19% in the second quarter of 2013, from 5.88% for the same quarter last year. The Company's operating net interest margin decreased a modest 10 basis points to 4.34% for the current quarter, compared to the same period in the prior year. The decrease in operating net interest margin was due to the combination of lower rates on loans as well as securities due to the overall decreasing trend in rates.

38

Table of Contents

Comparison of current year-to-date to prior year period
Net interest income for the six months ended June 30, 2013 was $133.5 million, an increase of 5% from $126.8 million for the same period in 2012. The Company's net interest margin and operating net interest margin decreased to 5.13% and 4.28%, respectively, for the first six months of 2013, from 6.27% and 4.46%, respectively, for the same prior year period. The decreases in net interest income and margin were primarily due to accretion income on the acquired loan portfolios, which were significantly lower in the current period. As shown in the table below, although the Company recorded $9.6 million in discount accretion related to the recently acquired West Coast loan portfolio, the overall incremental accretion income for the six months ended June 30, 2013 was $9.9 million lower than what was recorded in the prior year period. The modest decrease of 2 basis points in the operating net interest margin was due to the combination of lower rates on loans as well as securities due to the overall decreasing trend in rates.
The following table shows the impact to interest income of incremental accretion income as well as the net interest margin and operating net interest margin for the periods presented:

 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
 
2013
 
2012
 
2012
 
2012
 
 
(dollars in thousands)
Interest income as recorded
 
$
41,931

 
$
24,486

 
$
58,420

 
$
57,389

Less: Interest income at stated note rate
 
23,821

 
9,474

 
30,865

 
19,955

Incremental accretion income
 
$
18,110

 
$
15,012

 
$
27,555

 
$
37,434

Incremental accretion income due to:
 
 
 
 
 
 
 
 
FDIC acquired impaired loans
 
7,837

 
13,875

 
16,212

 
33,196

Other FDIC acquired loans
 
638

 
1,137

 
1,708

 
4,238

Other acquired loans
 
9,635

 

 
9,635

 

Incremental accretion income
 
$
18,110

 
$
15,012

 
$
27,555

 
$
37,434

 
 
 
 
 
 
 
 
 
Net interest margin
 
5.19
%
 
5.88
%
 
5.13
%
 
6.27
%
Operating net interest margin (1)
 
4.34
%
 
4.44
%
 
4.28
%
 
4.46
%

__________
(1) Operating net interest margin is a non-GAAP measurement. See Non-GAAP measures section of Item 2, Management's Discussion and Analysis.



39

Table of Contents

The following table sets forth the average balances of all major categories of interest-earning assets and interest-bearing liabilities, the total dollar amounts of interest income on interest-earning assets and interest expense on interest-bearing liabilities, the average yield earned on interest-earning assets and average rate paid on interest-bearing liabilities by category and in total net interest income and net interest margin:
 
 
Three Months Ended June 30,
 
Three Months Ended June 30,
 
 
2013
 
2012
 
 
Average
Balances
 
Interest
Earned / Paid
 
Average
Rate
 
Average
Balances (3)
 
Interest
Earned / Paid (3)
 
Average
Rate
 
 
(dollars in thousands)
ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
Loans, excluding covered loans, net (1) (2)
 
$
4,192,519

 
$
60,881

 
5.81
%
 
$
2,390,532

 
$
32,297

 
5.42
%
Covered loans, net (1)
 
378,662

 
14,074

 
14.87
%
 
504,904

 
22,391

 
17.79
%
Taxable securities
 
1,328,806

 
4,890

 
1.47
%
 
757,821

 
4,951

 
2.63
%
Tax exempt securities (2)
 
336,375

 
3,890

 
4.63
%
 
271,516

 
3,871

 
5.73
%
Interest-earning deposits with banks and federal funds sold
 
47,919

 
33

 
0.27
%
 
269,508

 
170

 
0.25
%
Total interest-earning assets
 
6,284,281

 
$
83,768

 
5.33
%
 
4,194,281

 
$
63,680

 
6.11
%
Other earning assets
 
113,403

 
 
 
 
 
75,631

 
 
 
 
Noninterest-earning assets
 
713,273

 
 
 
 
 
518,811

 
 
 
 
Total assets
 
$
7,110,957

 
 
 
 
 
$
4,788,723

 
 
 
 
LIABILITIES AND SHAREHOLDERS’ EQUITY
Certificates of deposit
 
$
590,261

 
$
535

 
0.36
%
 
$
551,306

 
$
849

 
0.62
%
Savings accounts
 
477,574

 
28

 
0.02
%
 
295,568

 
22

 
0.03
%
Interest-bearing demand
 
1,059,772

 
153

 
0.06
%
 
791,818

 
238

 
0.12
%
Money market accounts
 
1,858,974

 
338

 
0.07
%
 
1,043,400

 
452

 
0.17
%
Total interest-bearing deposits
 
3,986,581

 
1,054

 
0.11
%
 
2,682,092

 
1,561

 
0.23
%
Federal Home Loan Bank advances (4)
 
106,309

 
849

 
3.19
%
 
112,982

 
734

 
2.61
%
Other borrowings
 
68,205

 
376

 
2.21
%
 
25,783

 
118

 
1.84
%
Total interest-bearing liabilities
 
4,161,095

 
$
2,279

 
0.22
%
 
2,820,857

 
$
2,413

 
0.34
%
Noninterest-bearing deposits
 
1,838,221

 
 
 
 
 
1,141,893

 
 
 
 
Other noninterest-bearing liabilities
 
60,261

 
 
 
 
 
67,582

 
 
 
 
Shareholders’ equity
 
1,051,380

 
 
 
 
 
758,391

 
 
 
 
Total liabilities & shareholders’ equity
 
$
7,110,957

 
 
 
 
 
$
4,788,723

 
 
 
 
Net interest income
 
$
81,489

 
 
 
 
 
$
61,267

 
 
Net interest margin
 
5.19
%
 
 
 
 
 
5.88
%
(1)
Nonaccrual loans have been included in the tables as loans carrying a zero yield. Amortized net deferred loan fees were included in the interest income calculations. The amortization of net deferred loan fees was $840 thousand and $473 thousand for the three months ended June 30, 2013 and 2012, respectively. The accretion of net unearned discounts on other FDIC acquired loans and other acquired loans was $10.3 million and $1.1 million for the three months ended June 30, 2013 and 2012, respectively.
(2)
Tax-exempt income is calculated on a tax equivalent basis, based on a marginal tax rate of 35%. The tax equivalent yield adjustment to interest earned on noncovered loans was $118 thousand and $190 thousand for the three months ended June 30, 2013 and 2012, respectively. The tax equivalent yield adjustment to interest earned on tax exempt securities was $1.4 million and $1.4 million for the three months ended June 30, 2013 and 2012, respectively.
(3)
Reclassified to conform to the current period's presentation.
(4)
Federal Home Loan Bank advances includes a prepayment charge of $1.5 million during the three months ended June 30, 2013.



40

Table of Contents

The following table sets forth the average balances of all major categories of interest-earning assets and interest-bearing liabilities, the total dollar amounts of interest income on interest-earning assets and interest expense on interest-bearing liabilities, the average yield earned on interest-earning assets and average rate paid on interest-bearing liabilities by category and in total net interest income and net interest margin:
 
 
Six Months Ended June 30,
 
Six Months Ended June 30,
 
 
2013
 
2012
 
 
Average
Balances
 
Interest
Earned / Paid
 
Average
Rate
 
Average
Balances (3)
 
Interest
Earned / Paid (3)
 
Average
Rate
 
 
(dollars in thousands)
ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
Loans, excluding covered loans, net (1) (2)
 
$
3,380,360

 
$
94,045

 
5.56
%
 
$
2,363,912

 
$
66,047

 
5.63
%
Covered loans, net (1)
 
390,954

 
29,066

 
14.87
%
 
514,068

 
50,611

 
19.85
%
Taxable securities
 
1,056,992

 
9,124

 
1.73
%
 
753,845

 
10,196

 
2.72
%
Tax exempt securities (2)
 
303,122

 
7,457

 
4.92
%
 
273,540

 
7,788

 
5.73
%
Interest-earning deposits with banks and federal funds sold
 
184,581

 
234

 
0.25
%
 
261,683

 
335

 
0.26
%
Total interest-earning assets
 
5,316,009

 
$
139,926

 
5.26
%
 
4,167,048

 
$
134,977

 
6.51
%
Other earning assets
 
97,094

 
 
 
 
 
75,278

 
 
 
 
Noninterest-earning assets
 
574,140

 
 
 
 
 
540,128

 
 
 
 
Total assets
 
$
5,987,243

 
 
 
 
 
$
4,782,454

 
 
 
 
LIABILITIES AND SHAREHOLDERS’ EQUITY
Certificates of deposit
 
$
536,750

 
$
1,115

 
0.42
%
 
$
570,439

 
$
1,849

 
0.65
%
Savings accounts
 
402,584

 
44

 
0.02
%
 
293,561

 
46

 
0.03
%
Interest-bearing demand
 
950,352

 
331

 
0.07
%
 
769,530

 
468

 
0.12
%
Money market accounts
 
1,477,098

 
653

 
0.09
%
 
1,043,972

 
977

 
0.19
%
Total interest-bearing deposits
 
3,366,784

 
2,143

 
0.13
%
 
2,677,502

 
3,340

 
0.25
%
Federal Home Loan Bank advances (4)
 
56,751

 
920

 
3.24
%
 
115,038

 
1,484

 
2.59
%
Other borrowings
 
46,722

 
495

 
2.12
%
 
25,819

 
238

 
1.85
%
Total interest-bearing liabilities
 
3,470,257

 
$
3,558

 
0.21
%
 
2,818,359

 
$
5,062

 
0.36
%
Noninterest-bearing deposits
 
1,545,749

 
 
 
 
 
1,137,153

 
 
 
 
Other noninterest-bearing liabilities
 
60,570

 
 
 
 
 
66,904

 
 
 
 
Shareholders’ equity
 
910,667

 
 
 
 
 
760,038

 
 
 
 
Total liabilities & shareholders’ equity
 
$
5,987,243

 
 
 
 
 
$
4,782,454

 
 
 
 
Net interest income
 
$
136,368

 
 
 
 
 
$
129,915

 
 
Net interest margin
 
5.13
%
 
 
 
 
 
6.27
%
(1)
Nonaccrual loans have been included in the tables as loans carrying a zero yield. Amortized net deferred loan fees were included in the interest income calculations. The amortization of net deferred loan fees was $1.5 million and $784 thousand for the six months ended June 30, 2013 and 2012, respectively. The accretion of net unearned discounts on other FDIC acquired loans and other acquired loans was $11.3 million and $4.2 million for the six months ended June 30, 2013 and 2012, respectively.
(2)
Tax-exempt income is calculated on a tax equivalent basis, based on a marginal tax rate of 35%. The tax equivalent yield adjustment to interest earned on noncovered loans was $246 thousand and $383 thousand for the six months ended June 30, 2013 and 2012, respectively. The tax equivalent yield adjustment to interest earned on tax exempt securities was $2.7 million and $2.8 million for the six months ended June 30, 2013 and 2012, respectively.
(3)
Reclassified to conform to the current period's presentation.
(4)
Federal Home Loan Bank advances includes a prepayment charge of $1.5 million during the six months ended June 30, 2013.

41

Table of Contents

The following table sets forth the total dollar amount of change in interest income and interest expense. The changes have been segregated for each major category of interest-earning assets and interest-bearing liabilities into amounts attributable to changes in volume, changes in rates and changes in rates multiplied by volume. Changes attributable to the combined effect of volume and interest rates have been allocated proportionately to the changes due to volume and the changes due to interest rates:
 
 
Three Months Ended June 30,
2013 Compared to 2012
Increase (Decrease) Due to
 
 
Volume
 
Rate
 
Total
 
 
(in thousands)
Interest Income
 
 
 
 
 
 
Loans, excluding covered loans, net
 
$
26,003

 
$
2,581

 
$
28,584

Covered loans, net
 
(5,048
)
 
(3,269
)
 
(8,317
)
Taxable securities
 
2,699

 
(2,760
)
 
(61
)
Tax exempt securities
 
826

 
(807
)
 
19

Interest earning deposits with banks and federal funds sold
 
(151
)
 
14

 
(137
)
Interest income
 
$
24,329

 
$
(4,241
)
 
$
20,088

Interest Expense
 
 
 
 
 
 
Deposits:
 
 
 
 
 
 
Certificates of deposit
 
$
56

 
$
(370
)
 
$
(314
)
Savings accounts
 
11

 
(5
)
 
6

Interest-bearing demand
 
64

 
(149
)
 
(85
)
Money market accounts
 
236

 
(350
)
 
(114
)
Total interest on deposits
 
367

 
(874
)
 
(507
)
Federal Home Loan Bank advances
 
(45
)
 
160

 
115

Other borrowings
 
229

 
29

 
258

Interest expense
 
$
551

 
$
(685
)
 
$
(134
)

42

Table of Contents

The following table sets forth the total dollar amount of change in interest income and interest expense. The changes have been segregated for each major category of interest-earning assets and interest-bearing liabilities into amounts attributable to changes in volume, changes in rates and changes in rates multiplied by volume. Changes attributable to the combined effect of volume and interest rates have been allocated proportionately to the changes due to volume and the changes due to interest rates:
 
 
Six Months Ended June 30,
2013 Compared to 2012
Increase (Decrease) Due to
 
 
Volume
 
Rate
 
Total
 
 
(in thousands)
Interest Income
 
 
 
 
 
 
Loans, excluding covered loans, net
 
$
28,280

 
$
(282
)
 
$
27,998

Covered loans, net
 
(10,653
)
 
(10,892
)
 
(21,545
)
Taxable securities
 
3,319

 
(4,391
)
 
(1,072
)
Tax exempt securities
 
792

 
(1,123
)
 
(331
)
Interest earning deposits with banks and federal funds sold
 
(98
)
 
(3
)
 
(101
)
Interest income
 
$
21,640

 
$
(16,691
)
 
$
4,949

Interest Expense
 
 
 
 
 
 
Deposits:
 
 
 
 
 
 
Certificates of deposit
 
$
(104
)
 
$
(630
)
 
$
(734
)
Savings accounts
 
14

 
(16
)
 
(2
)
Interest-bearing demand
 
93

 
(230
)
 
(137
)
Money market accounts
 
311

 
(635
)
 
(324
)
Total interest on deposits
 
314

 
(1,511
)
 
(1,197
)
Federal Home Loan Bank advances
 
(880
)
 
316

 
(564
)
Other borrowings
 
217

 
40

 
257

Interest expense
 
$
(349
)
 
$
(1,155
)
 
$
(1,504
)
Provision for Loan and Lease Losses
Comparison of current quarter to prior year period
The provision for loan and lease losses for the second quarter of 2013 was $2.0 million for the noncovered loan portfolio and a provision recapture of $1.7 million for the covered loan portfolio compared with provisions of $3.8 million and $11.7 million, respectively, during the second quarter of 2012. The $1.7 million in provision recapture for losses on covered loans in the current period was primarily due to the increase in expected future cash flows from covered loans as remeasured during current quarter, compared to the expected future cash flows as remeasured during the first quarter of 2013, net of the actual cash flows received during the quarter. The $1.7 million in provision recapture is substantially offset by a $1.4 million unfavorable adjustment to the change in FDIC loss-sharing asset.
The $2.0 million provision expense for noncovered loan losses was primarily driven by $1.4 million in net charge-offs experienced in the quarter and to a lesser extent by $141.3 million core noncovered loan growth during the quarter.
Comparison of current year-to-date to prior year period
The provision for loan and lease losses for the six months ended June 30, 2013 was $1.0 million for the noncovered loan portfolio and a provision recapture of $732 thousand for the covered loan portfolio compared with provisions of $8.3 million and $27.4 million, respectively, during the same period of 2012. The $732 thousand in provision recapture for losses on covered loans in the current period was primarily due to the increase in expected future cash flows from covered loans as remeasured during the current period, compared to the expected future cash flows as remeasured at the end of 2012, net of the actual cash flows received during the current year. The $732 thousand in provision recapture is substantially offset by a $586 thousand unfavorable adjustment to the change in FDIC loss-sharing asset.

43

Table of Contents

The $1.0 million provision expense for noncovered loan losses was primarily driven by $1.5 million in net charge-offs experienced during the first six months of 2013 and to a lesser extent by $236.0 million in core noncovered loan growth during same period. Net noncovered loan charge-offs for the six months ended June 30, 2013 were $1.6 million compared to $9.1 million for the same period of 2012. The amount of provision was calculated in accordance with the Company’s methodology for determining the ALLL, discussed in Note 6 to the Consolidated Financial Statements in "Item 1. Financial Statements (unaudited)" of this report and was based upon improving credit metrics in the noncovered loan portfolio.
Noninterest Income
The following table presents the significant components of noninterest income and the related dollar and percentage change from period to period:
 
 
Three Months Ended June 30,
 
 
 
 
 
Six Months Ended June 30,
 
 
 
 
 
 
2013
 
2012
 
$ Change
 
% Change
 
2013
 
2012
 
$ Change
 
% Change
 
 
(dollars in thousands)
Service charges and other fees
 
$
13,560

 
$
7,436

 
$
6,124

 
82
 %
 
$
21,154

 
$
14,613

 
$
6,541

 
45
 %
Merchant services fees
 
2,013

 
2,095

 
(82
)
 
(4
)%
 
3,864

 
4,113

 
(249
)
 
(6
)%
Investment securities gains, net
 
92

 

 
92

 
100
 %
 
462

 
62

 
400

 
645
 %
Bank owned life insurance
 
1,008

 
719

 
289

 
40
 %
 
1,706

 
1,430

 
276

 
19
 %
Other
 
3,272

 
1,746

 
1,526

 
87
 %
 
4,900

 
3,020

 
1,880

 
62
 %
Subtotal
 
19,945

 
11,996

 
7,949

 
66
 %
 
32,086

 
23,238

 
8,848

 
38
 %
Change in FDIC-loss sharing asset
 
(13,137
)
 
(168
)
 
(12,969
)
 
7,720
 %
 
(23,620
)
 
(1,836
)
 
(21,784
)
 
1,186
 %
Total noninterest income
 
$
6,808

 
$
11,828

 
$
(5,020
)
 
(42
)%
 
$
8,466

 
$
21,402

 
$
(12,936
)
 
(60
)%
Comparison of current quarter to prior year period
Noninterest income was $6.8 million for the second quarter of 2013, compared to $11.8 million for the same period in 2012. The decrease was primarily due to the $13.1 million change in the FDIC loss-sharing asset recorded as a reduction in income during the current quarter, compared to a $168 thousand reduction in income during the same period in 2012. This decrease was partially offset by increases of $6.1 million in service charges and other fees and $1.5 million in other noninterest income due to the increased customer base from the West Coast acquisition.
Changes in the FDIC loss-sharing asset are primarily driven by amortization of the FDIC loss-sharing asset and the provision recorded for reimbursable losses on FDIC covered loans. For the second quarter of 2013, there was $9.8 million of amortization of the FDIC loss-sharing asset and a $1.4 million decrease in the FDIC loss-sharing asset related to the provision recapture recorded for reimbursable losses on FDIC covered loans. For the same period in 2012, the $9.9 million of amortization of the FDIC loss-sharing asset was partially offset by a $9.4 million increase in the FDIC loss-sharing asset related to the provision expense recorded for reimbursable losses on FDIC covered loans. For additional information on the FDIC loss-sharing asset, please see the "FDIC Loss-sharing Asset" section of Management's Discussion and Analysis and Note 8 to the Consolidated Financial Statements in "Item 1. Financial Statements (unaudited)" of this report.
Comparison of current year-to-date to prior year period
For the six months ended June 30, 2013, noninterest income was $8.5 million compared to $21.4 million for the same period in 2012. The decrease was primarily due to the $23.6 million change in the FDIC loss-sharing asset recorded as a reduction in income during the current year, compared to a $1.8 million reduction in income during the same period of 2012. The decrease was partially offset by increases of $6.5 million in service charges and other fees and $1.9 million in other noninterest income due to the increased customer base from the West Coast acquisition.

44

Table of Contents

Noninterest Expense
The following table presents the significant components of noninterest expense and the related dollar and percentage change from period to period:
 
 
Three Months Ended June 30,
 
 
 
 
 
Six Months Ended June 30,
 
 
 
 
 
 
2013
 
2012
 
$ Change
 
% Change
 
2013
 
2012
 
$ Change
 
% Change
 
 
(dollars in thousands)
Compensation
 
$
29,388

 
$
17,266

 
$
12,122

 
70
 %
 
$
47,276

 
$
35,307

 
$
11,969

 
34
 %
Employee benefits
 
6,065

 
3,618

 
2,447

 
68
 %
 
9,805

 
7,206

 
2,599

 
36
 %
Contract labor
 
204

 
82

 
122

 
149
 %
 
229

 
448

 
(219
)
 
(49
)%
 
 
35,657

 
20,966

 
14,691

 
70
 %
 
57,310

 
42,961

 
14,349

 
33
 %
All other noninterest expense:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Occupancy
 
7,543

 
5,091

 
2,452

 
48
 %
 
12,296

 
10,424

 
1,872

 
18
 %
Merchant processing
 
852

 
930

 
(78
)
 
(8
)%
 
1,709

 
1,803

 
(94
)
 
(5
)%
Advertising and promotion
 
1,160

 
1,119

 
41

 
4
 %
 
2,030

 
2,001

 
29

 
1
 %
Data processing and communications
 
3,638

 
2,551

 
1,087

 
43
 %
 
6,218

 
4,764

 
1,454

 
31
 %
Legal and professional services
 
5,504

 
1,829

 
3,675

 
201
 %
 
7,554

 
3,438

 
4,116

 
120
 %
Taxes, license and fees
 
1,204

 
1,115

 
89

 
8
 %
 
2,591

 
2,470

 
121

 
5
 %
Regulatory premiums
 
1,177

 
925

 
252

 
27
 %
 
2,034

 
1,785

 
249

 
14
 %
Net cost of operation of noncovered other real estate owned
 
393

 
1,472

 
(1,079
)
 
(73
)%
 
339

 
4,165

 
(3,826
)
 
(92
)%
Net benefit of operation of covered other real estate owned
 
(3,221
)
 
(1,849
)
 
(1,372
)
 
74
 %
 
(5,668
)
 
(3,632
)
 
(2,036
)
 
56
 %
Amortization of intangibles
 
1,693

 
1,119

 
574

 
51
 %
 
2,722

 
2,269

 
453

 
20
 %
FDIC clawback expense (recovery)
 
199

 
(208
)
 
407

 
(196
)%
 
430

 
(234
)
 
664

 
(284
)%
Other
 
8,705

 
4,765

 
3,940

 
83
 %
 
12,988

 
11,963

 
1,025

 
9
 %
Total all other noninterest expense
 
28,847

 
18,859

 
9,988

 
53
 %
 
45,243

 
41,216

 
4,027

 
10
 %
Total noninterest expense
 
$
64,504

 
$
39,825

 
$
24,679

 
62
 %
 
$
102,553

 
$
84,177

 
$
18,376

 
22
 %
Comparison of current quarter to prior year period
Total noninterest expense for the second quarter of 2013 was $64.5 million, an increase of $24.7 million from a year earlier. The increase from the prior-year period was primarily due to acquisition-related expenses of $9.2 million during the current period as well as additional ongoing noninterest expense resulting from the West Coast acquisition.

45

Table of Contents

The following table shows the impact of the acquisition-related expenses for the periods indicated to the various components of noninterest expense:
 
 
Three Months Ended
 
Six Months Ended
 
 
June 30,
 
June 30,
 
 
2013
 
2012
 
2013
 
2012
 
 
(in thousands except per share amounts)
Noninterest Expense
 
 
 
 
 
 
 
 
Compensation and employee benefits
 
$
3,416

 
$

 
$
3,416

 
$

Occupancy
 
228

 

 
233

 

Advertising and promotion
 
489

 

 
505

 

Data processing and communications
 
436

 

 
476

 

Legal and professional fees
 
3,522

 

 
4,030

 

Other
 
1,143

 

 
1,297

 

Total impact of acquisition-related costs to noninterest expense
 
$
9,234

 
$

 
$
9,957

 
$

Comparison of current year-to-date to prior year period
For the six months ended June 30, 2013, noninterest expense was $102.6 million, an increase of $18.4 million, or 22% from $84.2 million a year earlier. The increase from the prior-year period was due to acquisition-related expenses of $10.0 million recorded during the current year as well as additional ongoing noninterest expense resulting from the West Coast acquisition.
The following table presents selected items included in other noninterest expense and the associated change from period to period:
 
 
Three Months Ended June 30,
 
Increase
(Decrease)
Amount
 
Six Months Ended June 30,
 
Increase
(Decrease)
Amount
 
 
2013
 
2012
 
2013
 
2012
 
 
 
(in thousands)
Postage
 
$
1,053

 
$
478

 
$
575

 
$
1,526

 
$
920

 
$
606

Software support & maintenance
 
966

 
440

 
526

 
1,328

 
816

 
512

Supplies
 
481

 
291

 
190

 
691

 
593

 
98

Insurance
 
593

 
265

 
328

 
854

 
536

 
318

ATM Network
 
728

 
245

 
483

 
999

 
553

 
446

Travel
 
502

 
407

 
95

 
772

 
701

 
71

Employee expenses
 
270

 
190

 
80

 
469

 
409

 
60

Sponsorships and charitable contributions
 
364

 
209

 
155

 
609

 
372

 
237

Directors fees
 
175

 
150

 
25

 
328

 
267

 
61

Federal Reserve Bank processing fees
 
48

 
49

 
(1
)
 
93

 
124

 
(31
)
CRA partnership investment expense
 
340

 
315

 
25

 
340

 
386

 
(46
)
Investor relations
 
196

 
114

 
82

 
334

 
142

 
192

Other personal property owned
 
200

 
177

 
23

 
96

 
2,333

 
(2,237
)
Miscellaneous
 
2,789

 
1,435

 
1,354

 
4,549

 
3,811

 
738

Total other noninterest expense
 
$
8,705

 
$
4,765

 
$
3,940

 
$
12,988

 
$
11,963

 
$
1,025

In managing our business, we review the efficiency ratio, on a fully taxable-equivalent basis. Our efficiency ratio (noninterest expense, excluding net cost of operation of other real estate, FDIC clawback liability expense and acquisition-related expenses, divided by the sum of net interest income on a tax equivalent basis, excluding incremental accretion income on acquired loan portfolios, premium amortization on acquired securities portfolios, and prepayment charges on FHLB advances, and noninterest income, excluding any gain/loss on sale of investment securities, gain on bank acquisition, and the change in the FDIC indemnification asset) was 65.54% for the second quarter of 2013 compared to 68.54% for the second quarter 2012. For the six months ended June 30, 2013 and 2012, our efficiency ratios were 66.78% and 70.00%, respectively.

46

Table of Contents

Income Taxes
We recorded an income tax provision of $7.4 million for the second quarter of 2013, compared to a provision of $4.4 million for the same period in 2012. For the six months ended June 30, 2013 and 2012, we recorded an income tax provision of $12.3 million and $7.6 million, respectively, with an effective tax rate of 32% and 27%, respectively. Our effective tax rate remains lower than the statutory tax rate due to our nontaxable income generated from tax-exempt loans and municipal bonds, investments in bank owned life insurance, and low income housing credits. Our effective tax rate has increased during the current year due to acquisition-related expenses that are not tax deductible coupled with increased expected full year pre-tax income and a higher tax apportionment factor for the State of Oregon, due to the acquisition of West Coast. For additional information, please refer to the Company's annual report on Form 10-K for the year ended December 31, 2012.
FINANCIAL CONDITION
Total assets were $7.07 billion as of June 30, 2013, an increase of $2.16 billion, or 44% from $4.91 billion at December 31, 2012 due to the acquisition of West Coast.
Investment Securities
At June 30, 2013, the Company held investment securities totaling $1.51 billion compared to $1.00 billion at December 31, 2012. All of our securities are classified as available for sale and carried at fair value. The increase in the investment securities portfolio from year-end is due to $730.8 million in acquired securities related to the West Coast acquisition, as well as $162.0 million in purchases, partially offset by $334.2 million in maturities and sales of securities in the portfolio. These securities are used by the Company as a component of its balance sheet management strategies. From time-to-time securities may be sold to reposition the portfolio in response to strategies developed by the Company’s asset liability committee. In accordance with our investment strategy, management monitors market conditions with a view to realize gains on its available for sale securities portfolio when prudent.
The Company performs a quarterly assessment of the debt and equity securities in its investment portfolio that have an unrealized loss to determine whether the decline in the fair value of these securities below their amortized cost basis is other-than-temporary. Impairment is considered other-than-temporary when it becomes probable that the Company will be unable to recover the entire amortized cost basis of its investment. The Company’s impairment assessment takes into consideration factors such as the length of time and the extent to which the market value has been less than cost, defaults or deferrals of scheduled interest or principal, external credit ratings and recent downgrades, and whether the Company intends to sell the security and whether it is more likely than not it will be required to sell the security prior to recovery of its amortized cost basis. If a decline in fair value is judged to be other-than-temporary, the cost basis of the individual security is written down to fair value which then becomes the new cost basis. The new cost basis is not adjusted for subsequent recoveries in fair value.
When there are credit losses associated with an impaired debt security and the Company does not have the intent to sell the security and it is more likely than not that it will not have to sell the security before recovery of its cost basis, the Company will separate the amount of the impairment into the amount that is credit-related and the amount related to non-credit factors. The credit-related impairment is recognized in earnings and the non-credit-related impairment is recognized in accumulated other comprehensive income.
At June 30, 2013, the market value of securities available for sale had a net unrealized loss of $12.1 million compared to a net unrealized gain of $32.3 million at December 31, 2012. The change in valuation was the result of fluctuations in market interest rates subsequent to purchase. At June 30, 2013, the Company had $949.6 million of investment securities with gross unrealized losses of $34.1 million; however, we did not consider these investment securities to be other-than-temporarily impaired.

47

Table of Contents

The following table sets forth our securities portfolio by type for the dates indicated:
 
 
June 30, 2013
 
December 31, 2012
 
 
(in thousands)
Securities Available for Sale
 
 
 
 
U.S. government agency and government-sponsored enterprise mortgage-backed securities and collateralized mortgage obligations
 
$
808,275

 
$
572,369

State and municipal securities
 
343,821

 
285,575

U.S. government and government-sponsored enterprise securities
 
330,294

 
120,501

U.S. government securities
 
20,359

 
19,828

Other securities
 
5,151

 
3,392

Total
 
$
1,507,900

 
$
1,001,665

For further information on our investment portfolio see Note 4 of the Consolidated Financial Statements in "Item 1. Financial Statements (unaudited)" of this report.
Credit Risk Management
The extension of credit in the form of loans or other credit products to individuals and businesses is one of our principal business activities. Our policies and applicable laws and regulations require risk analysis as well as ongoing portfolio and credit management. We manage our credit risk through lending limit constraints, credit review, approval policies, and extensive, ongoing internal monitoring. We also manage credit risk through diversification of the loan portfolio by type of loan, type of industry, type of borrower and by limiting the aggregation of debt limits to a single borrower. The monitoring process for our loan portfolio includes periodic reviews of individual loans with risk ratings assigned to each loan. We review these loans to assess the ability of the borrower to service all of its interest and principal obligations and, as a result, the risk rating may be adjusted accordingly. In the event that full collection of principal and interest is not reasonably assured, the loan is appropriately downgraded and, if warranted, placed on nonaccrual status even though the loan may be current as to principal and interest payments. Additionally, we review these types of loans for impairment in accordance with the Receivables topic of the FASB ASC. Impaired loans are considered for nonaccrual status and will typically remain as such until all principal and interest payments are brought current and the prospects for future payments in accordance with the loan agreement appear relatively certain.
Loan policies, credit quality criteria, loan portfolio guidelines and other credit approval processes are established under the guidance of our Chief Credit Officer and approved, as appropriate, by the Board of Directors. The Company’s Credit Administration department and loan committee have the responsibility for administering the credit approval process. As another part of its control process, we use an independent internal credit review and examination function to provide assurance that loans and commitments are made and maintained as prescribed by our credit policies. This includes a review of documentation when the loan is initially extended and subsequent monitoring to assess continued performance and proper risk assessment.

48

Table of Contents

Loan Portfolio Analysis
We are a full service commercial bank, which originates a wide variety of loans, and focuses its lending efforts on originating commercial business and commercial real estate loans.
The following table sets forth the Company’s loan portfolio by type of loan for the dates indicated:
 
 
June 30, 2013
 
% of Total
 
December 31, 2012
 
% of Total
 
 
(dollars in thousands)
Commercial business
 
$
1,587,572

 
38.0
 %
 
$
1,155,158

 
45.7
 %
Real estate:
 
 
 
 
 
 
 
 
One-to-four family residential
 
97,974

 
2.3
 %
 
43,922

 
1.7
 %
Commercial and multifamily residential
 
2,038,278

 
48.8
 %
 
1,061,201

 
42.0
 %
Total real estate
 
2,136,252

 
51.1
 %
 
1,105,123

 
43.7
 %
Real estate construction:
 
 
 
 
 
 
 
 
One-to-four family residential
 
53,173

 
1.3
 %
 
50,602

 
2.0
 %
Commercial and multifamily residential
 
110,226

 
2.6
 %
 
65,101

 
2.7
 %
Total real estate construction
 
163,399

 
3.9
 %
 
115,703

 
4.7
 %
Consumer
 
379,858

 
9.1
 %
 
157,493

 
6.2
 %
Subtotal
 
4,267,081

 
102.1
 %
 
2,533,477

 
100.3
 %
Less: Net unearned income
 
(86,063
)
 
(2.1
)%
 
(7,767
)
 
(0.3
)%
Total noncovered loans, net of unearned income
 
4,181,018

 
100.0
 %
 
2,525,710

 
100.0
 %
Less: Allowance for loan and lease losses
 
(51,698
)
 
 
 
(52,244
)
 
 
Noncovered loans, net
 
4,129,320

 
 
 
2,473,466

 
 
Covered loans, net of allowance for loan losses of ($26,135) and ($30,056), respectively
 
338,661

 
 
 
391,337

 
 
Total loans, net
 
$
4,467,981

 
 
 
$
2,864,803

 
 
Loans held for sale
 
$
2,150

 
 
 
$
2,563

 
 
Total noncovered loans increased $1.66 billion, or 66%, from year-end 2012. The increase in loans was primarily due to the acquisition of West Coast Bank, which added $1.41 billion at the beginning of the quarter. In addition to the increase from the acquisition, noncovered loans had organic growth of $236.0 million during the period. The organic growth was centered in commercial business and commercial and multifamily residential real estate loans. The noncovered loan portfolio continues to be diversified, with the intent to mitigate risk by minimizing concentration in any one segment.

49

Table of Contents

Commercial Loans: We are committed to providing competitive commercial lending in our primary market areas. Management expects a continued focus within its commercial lending products and to emphasize, in particular, relationship banking with businesses, and business owners.
Real Estate Loans: One-to-four family residential loans are secured by properties located within our primary market areas and, typically, have loan-to-value ratios of 80% or lower at origination. Our underwriting standards for commercial and multifamily residential loans generally require that the loan-to-value ratio for these loans not exceed 75% of appraised value, cost, or discounted cash flow value, as appropriate, and that commercial properties maintain debt coverage ratios (net operating income divided by annual debt servicing) of 1.2 or better. However, underwriting standards can be influenced by competition and other factors. We endeavor to maintain the highest practical underwriting standards while balancing the need to remain competitive in our lending practices.
Real Estate Construction Loans: We originate a variety of real estate construction loans. Underwriting guidelines for these loans vary by loan type but include loan-to-value limits, term limits and loan advance limits, as applicable. Our underwriting guidelines for commercial and multifamily residential real estate construction loans generally require that the loan-to-value ratio not exceed 75% and stabilized debt coverage ratios (net operating income divided by annual debt servicing) of 1.2 or better. As noted above, underwriting standards can be influenced by competition and other factors. However, we endeavor to maintain the highest practical underwriting standards while balancing the need to remain competitive in our lending practices.
Consumer Loans: Consumer loans include automobile loans, boat and recreational vehicle financing, home equity and home improvement loans and miscellaneous personal loans.
Foreign Loans: The Company has no material foreign activities. Substantially all of the Company’s loans and unfunded commitments are geographically concentrated in its service areas within the states of Washington and Oregon.
Covered Loans: Covered loans are comprised of loans and loan commitments acquired in connection with the 2011 FDIC-assisted acquisitions of First Heritage Bank and Summit Bank, as well as the 2010 FDIC-assisted acquisitions of Columbia River Bank and American Marine Bank. These loans are generically referred to as covered because they are generally subject to one of the loss-sharing agreements between the Company and the FDIC. The loss-sharing agreements relating to the 2010 FDIC-assisted transactions limit the Company’s losses to 20% of the contractual balance outstanding up to a stated threshold amount of $206.0 million for Columbia River Bank and $66.0 million for American Marine Bank. If losses exceed the stated threshold, the Company’s share of the remaining losses decreases to 5%. The loss-sharing agreements relating to the 2011 FDIC-assisted transactions limit the Company's losses to 20% of the contractual balance outstanding. The loss-sharing provisions of the 2011 agreements for commercial and single family residential mortgage loans are in effect for five years and ten years, respectively, from the acquisition dates and the loss recovery provisions for such loans are in effect for eight years and ten years, respectively, from the acquisition dates.

50

Table of Contents

The following tables are a rollforward of acquired, impaired loans accounted for under ASC 310-30, Loans and Debt Securities Acquired with Deteriorated Credit Quality for the six months ended June 30, 2013 and 2012:
 
 
Contractual
 
Nonaccretable
 
Accretable
 
Carrying
 
 
Cash Flows
 
Difference
 
Yield
 
Amount
 
 
(in thousands)
Balance at January 1, 2013
 
$
556,108

 
$
(37,371
)
 
$
(166,888
)
 
$
351,849

Principal reductions
 
(74,550
)
 

 

 
(74,550
)
Accretion of loan discount
 

 

 
27,997

 
27,997

Changes in contractual and expected cash flows due to remeasurement
 
(11,621
)
 
17,223

 
(5,151
)
 
451

Reduction due to removals
 
(9,822
)
 
471

 
3,531

 
(5,820
)
Balance at June 30, 2013
 
$
460,115

 
$
(19,677
)
 
$
(140,511
)
 
$
299,927

 
 
Contractual
 
Nonaccretable
 
Accretable
 
Carrying
 
 
Cash Flows
 
Difference
 
Yield
 
Amount
 
 
(in thousands)
Balance at January 1, 2012
 
$
835,556

 
$
(91,317
)
 
$
(259,669
)
 
$
484,570

Principal reductions
 
(82,134
)
 

 

 
(82,134
)
Accretion of loan discount
 

 

 
49,474

 
49,474

Changes in contractual and expected cash flows due to remeasurement
 
(58,285
)
 
39,229

 
(8,938
)
 
(27,994
)
Reduction due to removals
 
(12,666
)
 
1,909

 
5,072

 
(5,685
)
Balance at June 30, 2012
 
$
682,471

 
$
(50,179
)
 
$
(214,061
)
 
$
418,231

For additional information on our loan portfolio, including amounts pledged as collateral on borrowings, see Note 5 and Note 8 to the Consolidated Financial Statements in "Item 1. Financial Statements (unaudited)" of this report.
Nonperforming Assets
Nonperforming assets consist of: (i) nonaccrual loans; (ii) other real estate owned; and (iii) other personal property owned.
Nonaccrual noncovered loans: The consolidated financial statements are prepared according to the accrual basis of accounting. This includes the recognition of interest income on the loan portfolio, unless a loan is placed on a nonaccrual basis, which occurs when there are serious doubts about the collectability of principal or interest. Generally our policy is to discontinue the accrual of interest on all loans past due 90 days or more and place them on nonaccrual status. When a noncovered loan is placed on nonaccrual status, any accrued but unpaid interest on that date is removed from interest income.
Covered loans: We consider covered loans to be performing due to the application of the yield accretion method under ASC Topic 310-30. Topic 310-30 allows us to aggregate credit-impaired loans acquired in the same fiscal quarter into one or more pools, provided the loans have common risk characteristics. A pool is then accounted for as a single asset with a single composite interest rate and an aggregate expectation of cash flows. The covered loans acquired are and will continue to be subject to the Company’s internal and external credit review and monitoring. Any credit deterioration experienced subsequent to the initial acquisition will result in a provision for loan losses being charged to earnings. These provisions will be mostly offset by an increase to the FDIC loss-sharing asset and will be recognized in noninterest income.

51

Table of Contents

The following table set forth, at the dates indicated, information with respect to our noncovered nonaccrual loans and total noncovered nonperforming assets:
 
 
June 30,
2013
 
December 31,
2012
 
 
(in thousands)
Nonperforming assets, excluding covered assets
 
 
 
 
Nonaccrual loans:
 
 
 
 
Commercial business
 
$
14,649

 
$
9,299

Real estate:
 
 
 
 
One-to-four family residential
 
3,805

 
2,349

Commercial and multifamily residential
 
17,045

 
19,204

Total real estate
 
20,850

 
21,553

Real estate construction:
 
 
 
 
One-to-four family residential
 
4,753

 
4,900

Total real estate construction
 
4,753

 
4,900

Consumer
 
3,358

 
1,643

Total nonaccrual loans
 
43,610

 
37,395

Noncovered other real estate owned and other personal property owned
 
24,423

 
11,108

Total nonperforming noncovered assets
 
$
68,033

 
$
48,503

 
 
 
 
 
Total assets
 
$
7,070,465

 
$
4,906,335

Covered assets, net
 
351,545

 
407,693

Noncovered assets
 
$
6,718,920

 
$
4,498,642

At June 30, 2013, nonperforming noncovered assets were $68.0 million, compared to $48.5 million at December 31, 2012. The increase was due to the acquisition of West Coast Bank, which added $33.6 million of nonperforming assets. Subsequent to the West Coast acquisition, nonperforming noncovered assets decreased $14.1 million during the six months ended June 30, 2013 as a result of $8.6 million in loan payments, $7.4 million in loans returning to accrual status, $5.7 million in OREO and OPPO sales, $3.5 million in loan and OREO write-downs, partially offset by $11.1 million in new nonaccrual loans. The percent of nonperforming, noncovered assets to period-end noncovered assets at June 30, 2013 was 1.01% compared to 1.08% for December 31, 2012.
Other Real Estate Owned: During the six months ended June 30, 2013, noncovered OREO increased $10.4 million. The following table sets forth activity in noncovered OREO for the six months ended June 30, 2013 and 2012:
 
 
Six Months Ended June 30,
 
 
2013
 
2012
 
 
(in thousands)
Noncovered OREO:
 
 
 
 
Balance, beginning of period
 
$
10,676

 
$
22,893

Established through acquisitions
 
14,708

 

Transfers in, net of write-downs ($43 and $118, respectively)
 
4,777

 
6,388

OREO improvements
 

 
11

Additional OREO write-downs
 
(570
)
 
(3,774
)
Proceeds from sale of OREO property
 
(5,623
)
 
(11,899
)
Gain (loss) on sale of OREO, net
 
371

 
306

Total noncovered OREO, end of period
 
$
24,339

 
$
13,925

Other Personal Property Owned: During the six months ended June 30, 2013, noncovered OPPO declined $348 thousand as a result of sales.

52

Table of Contents

Allowance for Loan and Lease Losses
We maintain an allowance for loan and lease losses (“ALLL”) to absorb losses inherent in the loan portfolio. The size of the ALLL is determined through quarterly assessments of the probable estimated losses in the loan portfolio. Our methodology for making such assessments and determining the adequacy of the ALLL includes the following key elements:
1.
General valuation allowance consistent with the Contingencies topic of the FASB ASC.
2.
Classified loss reserves on specific relationships. Specific allowances for identified problem loans are determined in accordance with the Receivables topic of the FASB ASC.
3.
The unallocated allowance provides for other credit losses inherent in our loan portfolio that may not have been contemplated in the general and specific components of the allowance. This unallocated amount generally comprises less than 5% of the allowance. The unallocated amount is reviewed periodically based on trends in credit losses, the results of credit reviews and overall economic trends.
On a quarterly basis our Chief Credit Officer reviews with Executive Management and the Board of Directors the various additional factors that management considers when determining the adequacy of the ALLL, including economic and business condition reviews. Factors which influenced management’s judgment in determining the amount of the additions to the ALLL charged to operating expense include the following as of the applicable balance sheet dates:
Existing general economic and business conditions affecting our market place
Credit quality trends
Historical loss experience
Seasoning of the loan portfolio
Bank regulatory examination results
Findings of internal credit examiners
Duration of current business cycle
Specific loss estimates for problem loans
The ALLL is increased by provisions for loan and lease losses (“provision”) charged to expense, and is reduced by loans charged off, net of recoveries and recapture of previous provision. While we believe the best information available is used by us to determine the ALLL, changes in market conditions could result in adjustments to the ALLL, affecting net income, if circumstances differ from the assumptions used in determining the ALLL.
In addition to the ALLL, we maintain an allowance for unfunded commitments and letters of credit. We report this allowance as a liability on our Consolidated Balance Sheet. We determine this amount using estimates of the probability of the ultimate funding and losses related to those credit exposures. This methodology is similar to the methodology we use for determining the adequacy of our ALLL. For additional information on our allowance for unfunded commitments and letters of credit, see Note 5 to the Consolidated Financial Statements presented elsewhere in this report.
At June 30, 2013, our allowance for loan and lease losses for noncovered loans was $51.7 million, or 1.24% of total noncovered loans (excluding loans held for sale) and 119% of nonperforming, noncovered loans. This compares with an allowance of $52.2 million, or 2.07% of total noncovered loans (excluding loans held for sale), and 140% of nonperforming, noncovered loans at December 31, 2012. The decrease in the allowance percentage resulted from including West Coast acquired loans in the ratio. At June 30, 2013, no allowance was established for the acquired West Coast loan portfolio under the allowance methodology described above. Management concluded that acquisition accounting adjustments recorded during the quarter, which included a net loan discount of $88.8 million, or 6% of acquired loans, adequately addressed the estimated losses in the acquired West Coast loan portfolio at quarter-end.
given management's judgment that acquisition accounting adjustments, which included a net loan discount of $88.8 million, adequately addressed the estimated losses in the West Coast acquired loans at June 30, 2013.

53

Table of Contents

The following table provides an analysis of the Company’s allowance for loan and lease losses for noncovered loans at the dates and the periods indicated:
 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
 
2013
 
2012
 
2013
 
2012
 
 
(in thousands)
Beginning balance
 
$
51,119

 
$
52,283

 
$
52,244

 
$
53,041

Charge-offs:
 
 
 
 
 
 
 
 
Commercial business
 
(961
)
 
(2,044
)
 
(2,275
)
 
(4,403
)
One-to-four family residential
 
(28
)
 
(334
)
 
(144
)
 
(449
)
Commercial and multifamily residential
 
(614
)
 
(1,839
)
 
(1,397
)
 
(4,516
)
One-to-four family residential construction
 

 
(897
)
 
(133
)
 
(1,102
)
Commercial and multifamily residential construction
 

 
(93
)
 

 
(93
)
Consumer
 
(638
)
 
(374
)
 
(809
)
 
(1,467
)
Total charge-offs
 
(2,241
)
 
(5,581
)
 
(4,758
)
 
(12,030
)
Recoveries
 
 
 
 
 
 
 
 
Commercial business
 
352

 
378

 
465

 
1,036

One-to-four family residential
 
141

 
2

 
141

 
45

Commercial and multifamily residential
 
84

 
822

 
171

 
892

One-to-four family residential construction
 
49

 
455

 
2,188

 
502

Commercial and multifamily residential construction
 

 
1

 

 
1

Consumer
 
194

 
86

 
241

 
459

Total recoveries
 
820

 
1,744

 
3,206

 
2,935

Net charge-offs
 
(1,421
)
 
(3,837
)
 
(1,552
)
 
(9,095
)
Provision (recapture) for loan and lease losses
 
2,000

 
3,750

 
1,000

 
8,250

Ending balance
 
$
51,698

 
$
52,196

 
$
51,692

 
$
52,196

Total noncovered loans, net at end of period, excluding loans held of sale
 
$
4,181,018

 
$
2,436,961

 
$
4,181,018

 
$
2,436,961

Allowance for loan and lease losses to period-end noncovered loans
 
1.24
%
 
2.14
%
 
1.24
%
 
2.14
%
Allowance for unfunded commitments and letters of credit
 
 
 
 
 
 
Beginning balance
 
$
1,915

 
$
1,665

 
$
1,915

 
$
1,535

Net changes in the allowance for unfunded commitments and letters of credit
 
550

 

 
550

 
130

Ending balance
 
$
2,465

 
$
1,665

 
$
2,465

 
$
1,665


54

Table of Contents

FDIC Loss-sharing Asset
The Company has elected to account for amounts receivable under loss-sharing agreements with the FDIC as an indemnification asset in accordance with the Business Combinations topic of the FASB ASC. The FDIC indemnification asset is initially recorded at fair value, based on the discounted expected future cash flows under the loss-sharing agreements.
Subsequent to initial recognition, the FDIC indemnification asset is reviewed quarterly and adjusted for any changes in expected cash flows. These adjustments are measured on the same basis as the related covered loans. Any decrease in expected cash flows from the covered assets due to an increase in expected credit losses will increase the FDIC indemnification asset and any increase in expected future cash flows from the covered assets due to a decrease in expected credit losses will decrease the FDIC indemnification asset. Increases and decreases to the FDIC loss-sharing asset are recorded as adjustments to noninterest income.
At June 30, 2013, the FDIC loss-sharing asset was $67.4 million which was comprised of a $62.6 million FDIC indemnification asset and a $4.8 million FDIC receivable. The FDIC receivable represents the amounts due from the FDIC for claims related to covered losses the Company has incurred net of amounts due to the FDIC relating to shared recoveries.
The following table summarizes the activity related to the FDIC loss-sharing asset for the three and six months ended June 30, 2013 and 2012:
 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
 
2013
 
2012
 
2013
 
2012
 
 
(in thousands)
Balance at beginning of period
 
$
83,115

 
$
159,061

 
$
96,354

 
$
175,071

Adjustments not reflected in income
 
 
 
 
 
 
 
 
Cash received from the FDIC
 
(3,268
)
 
(19,508
)
 
(6,387
)
 
(34,313
)
FDIC reimbursable losses, net
 
664

 
618

 
1,027

 
1,081

Adjustments reflected in income
 
 
 
 
 
 
 
 
Amortization, net
 
(9,801
)
 
(9,851
)
 
(19,580
)
 
(23,725
)
Loan impairment (recapture)
 
(1,370
)
 
9,350

 
(585
)
 
21,898

Sale of other real estate
 
(2,251
)
 
(1,498
)
 
(3,597
)
 
(3,565
)
Write-downs of other real estate
 
102

 
1,732

 
154

 
3,362

Other
 
183

 
99

 
(12
)
 
194

Balance at end of period
 
$
67,374

 
$
140,003

 
$
67,374

 
$
140,003


For additional information on the FDIC loss-sharing asset, please see Note 8 to the Consolidated Financial Statements presented elsewhere in this report.
Liquidity and Sources of Funds
Our primary sources of funds are customer deposits. Additionally, we utilize advances from the FHLB of Seattle, the FRB of San Francisco, and wholesale repurchase agreements to supplement our funding needs. These funds, together with loan repayments, loan sales, retained earnings, equity and other borrowed funds are used to make loans, to acquire securities and other assets, and to fund continuing operations.
Deposit Activities
Our deposit products include a wide variety of transaction accounts, savings accounts and time deposit accounts. Core deposits (demand deposit, savings, money market accounts and certificates of deposit less than $100,000) increased $1.67 billion since year-end 2012 due to the acquisition of West Coast.

55

Table of Contents

We have established a branch system to serve our consumer and business depositors. In addition, management’s strategy for funding asset growth is to make use of brokered and other wholesale deposits on an as-needed basis. The Company participates in the Certificate of Deposit Account Registry Service (CDARS®) program. CDARS® is a network that allows participating banks to offer extended FDIC deposit insurance coverage on time deposits. The Company also participates in a similar program to offer extended FDIC deposit insurance coverage on money market accounts. These extended deposit insurance programs are generally available only to existing customers and are not used as a means of generating additional liquidity. At June 30, 2013 CDARS® deposits and brokered money market deposits were $60.4 million, or 1% of total deposits, compared to $26.7 million at year-end 2012. The brokered deposits have varied maturities.
The following table sets forth the Company’s deposit base by type of product for the dates indicated:
 
 
June 30, 2013
 
December 31, 2012
 
 
Balance
 
% of
Total
 
Balance
 
% of
Total
 
 
(dollars in thousands)
Core deposits:
 
 
 
 
 
 
 
 
Demand and other non-interest bearing
 
$
1,961,244

 
34.1
%
 
$
1,321,171

 
32.7
%
Interest bearing demand
 
1,108,125

 
19.3
%
 
870,821

 
21.5
%
Money market
 
1,605,012

 
27.9
%
 
1,043,459

 
25.8
%
Savings
 
478,900

 
8.3
%
 
314,371

 
7.8
%
Certificates of deposit less than $100,000
 
314,618

 
5.6
%
 
252,544

 
6.2
%
Total core deposits
 
5,467,899

 
95.2
%
 
3,802,366

 
94.0
%
Certificates of deposit greater than $100,000
 
218,950

 
3.8
%
 
212,924

 
5.3
%
Certificates of deposit insured by CDARS®
 
25,273

 
0.4
%
 
26,720

 
0.7
%
Brokered money market accounts
 
35,173

 
0.6
%
 

 
%
Subtotal
 
5,747,295

 
100.0
%
 
4,042,010

 
100.0
%
Premium resulting from acquisition date fair value adjustment
 
566

 
 
 
75

 
 
Total deposits
 
$
5,747,861

 
 
 
$
4,042,085

 
 
Borrowings
We rely on FHLB advances and FRB borrowings as another source of both short and long-term funding. FHLB advances and FRB borrowings are secured by bonds within our investment portfolio, residential, commercial and commercial real estate loans. At June 30, 2013 we had FHLB advances of $179.0 million, before acquisition date fair value adjustments compared to $6.0 million at December 31, 2012. The increase in FHLB borrowings related to the acquisition of West Coast coupled with loan growth during the quarter.
We also utilize wholesale repurchase agreements as a supplement to our funding sources. Our wholesale repurchase agreements are secured by mortgage-backed securities. At June 30, 2013 and December 31, 2012 we had repurchase agreements of $25.0 million, which mature in 2018. Management anticipates we will continue to rely on FHLB advances, FRB borrowings, and wholesale repurchase agreements in the future and we will use those funds primarily to make loans and purchase securities.

56

Table of Contents

Contractual Obligations & Commitments
We are party to many contractual financial obligations, including repayment of borrowings, operating and equipment lease payments, commitments to extend credit and investments in affordable housing partnerships. At June 30, 2013, we had commitments to extend credit of $1.36 billion compared to $908.5 million at December 31, 2012.
Capital Resources
Shareholders’ equity at June 30, 2013 was $1.03 billion, an increase from $764.0 million at December 31, 2012, due to shares issued in conjunction with the acquisition of West Coast. Shareholders’ equity was 15% of total period-end assets at June 30, 2013 compared to 16% at December 31, 2012.
Capital Ratios: Banking regulations require bank holding companies to maintain a minimum “leverage” ratio of core capital to adjusted quarterly average total assets of at least 3%. In addition, banking regulators have adopted risk-based capital guidelines, under which risk percentages are assigned to various categories of assets and off-balance sheet items to calculate a risk-adjusted capital ratio. Tier I capital generally consists of preferred stock, common shareholders’ equity, and trust preferred obligations, less goodwill and certain identifiable intangible assets, while Tier II capital includes the allowance for loan losses and subordinated debt, both subject to certain limitations. Regulatory minimum risk-based capital guidelines require Tier I capital of 4% of risk-adjusted assets and total capital (combined Tier I and Tier II) of 8% to be considered “adequately capitalized”.
Federal Deposit Insurance Corporation regulations set forth the qualifications necessary for a bank to be classified as “well capitalized”, primarily for assignment of FDIC insurance premium rates. To qualify as “well capitalized,” banks must have a Tier I risk-adjusted capital ratio of at least 6%, a total risk-adjusted capital ratio of at least 10%, and a leverage ratio of at least 5%. Failure to qualify as “well capitalized” can negatively impact a bank’s ability to expand and to engage in certain activities.
The Company and its subsidiary qualify as “well-capitalized” at June 30, 2013 and December 31, 2012.
 
 
Company
 
Columbia Bank
 
Requirements
 
 
June 30, 2013
 
December 31, 2012
 
June 30, 2013
 
December 31, 2012
 
Adequately
capitalized
 
Well-
Capitalized
Total risk-based capital ratio
 
14.12
%
 
20.62
%
 
12.29
%
 
17.87
%
 
8.00
%
 
10.00
%
Tier 1 risk-based capital ratio
 
12.86
%
 
19.35
%
 
11.04
%
 
16.60
%
 
4.00
%
 
6.00
%
Leverage ratio
 
9.86
%
 
12.78
%
 
8.61
%
 
11.07
%
 
4.00
%
 
5.00
%
Stock Repurchase Program
In 2011, the Board of Directors approved a stock repurchase program authorizing the Company to repurchase up to 2 million shares of its outstanding shares of common stock. The Company intends to purchase the shares from time to time in the open market or in private transactions, under conditions which allow such repurchases to be accretive to earnings per share while maintaining capital ratios that exceed the guidelines for a well-capitalized financial institution. No shares were repurchased under the stock repurchase program during the first six months of 2013.

57

Table of Contents

Non-GAAP Financial Measures

The Company considers operating net interest margin to be an important measurement as it more closely reflects the ongoing operating performance of the Company. Despite the importance of the operating net interest margin to the Company, there is no standardized definition for it and, as a result, the Company's calculations may not be comparable with other organizations. Also, there may be limits in the usefulness of this measure to investors. As a result, the Company encourages readers to consider its consolidated financial statements in their entirety and not to rely on any single financial measure.

The following table reconciles the Company's calculation of the operating net interest margin to the net interest margin.

 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
 
2013
 
2012
 
2013
 
2012
 
 
 
 
 
 
 
 
 
Net interest margin
 
5.19
 %
 
5.88
 %
 
5.13
 %
 
6.27
 %
Adjustments to net interest margin to arrive at operating net interest margin:
 
 
 
 
 
 
 
 
Incremental accretion income on FDIC acquired impaired loans
 
(0.50
)%
 
(1.33
)%
 
(0.61
)%
 
(1.60
)%
Incremental accretion income on other FDIC acquired loans
 
(0.04
)%
 
(0.11
)%
 
(0.07
)%
 
(0.21
)%
Incremental accretion income on other acquired loans
 
(0.61
)%
 
 %
 
(0.36
)%
 
 %
Premium amortization on acquired securities
 
0.19
 %
 
 %
 
0.12
 %
 
 %
Interest reversals on nonaccrual loans
 
0.01
 %
 
 %
 
0.01
 %
 
 %
Prepayment charges on FHLB advances
 
0.10
 %
 
 %
 
0.06
 %
 
 %
Operating net interest margin
 
4.34
 %
 
4.44
 %
 
4.28
 %
 
4.46
 %


58

Table of Contents

Item 3.
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
A number of measures are used to monitor and manage interest rate risk, including income simulations and interest sensitivity (gap) analysis. An income simulation model is the primary tool used to assess the direction and magnitude of changes in net interest income resulting from changes in interest rates. Basic assumptions in the model include prepayment speeds on mortgage-related assets, cash flows and maturities of other investment securities, loan and deposit volumes and pricing. These assumptions are inherently subjective and, as a result, the model cannot precisely estimate net interest income or precisely predict the impact of higher or lower interest rates on net interest income. Actual results will differ from simulated results due to timing, magnitude and frequency of interest rate changes and changes in market conditions and management strategies, among other factors. At June 30, 2013, based on the measures used to monitor and manage interest rate risk, there has not been a material change in the Company’s interest rate risk since December 31, 2012. For additional information, refer to “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in the Company’s 2012 Annual Report on Form 10-K.
Item 4.
CONTROLS AND PROCEDURES
Evaluation of Disclosure Controls and Procedures
An evaluation was carried out under the supervision and with the participation of the Company’s management, including the Chief Executive Officer (“CEO”) and Chief Financial Officer (“CFO”), of the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934). Based on that evaluation, the CEO and CFO have concluded that as of the end of the period covered by this report, our disclosure controls and procedures are effective in ensuring that the information required to be disclosed by us in the reports we file or submit under the Securities Exchange Act of 1934 is (i) accumulated and communicated to our management (including the CEO and CFO) to allow timely decisions regarding required disclosure, and (ii) recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms.
Changes in Internal Controls Over Financial Reporting
There was no change in our internal controls over financial reporting during our most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, our internal controls over financial reporting.

59

Table of Contents

PART II - OTHER INFORMATION
Item 1.
LEGAL PROCEEDINGS
On June 24, 2009, West Coast Trust, which as a result of our recent acquisition of West Coast Bancorp (“West Coast”) is now a subsidiary of the Company, was served with an Objection to Personal Representative's Petition and Petition for Surcharge of Personal Representative in Linn County Circuit Court. The petition was filed by the beneficiaries of the estate of Archie Q. Adams, for which West Coast Trust acts as the personal representative. The petitioners allege a breach of fiduciary duty with respect to West Coast Trust's prior sale of real property owned by the Adams estate and sought relief in the form of a surcharge to West Coast Trust of $215.6 million, the amount of the alleged loss to the estate. West Coast Trust filed a motion to dismiss on July 2, 2009, which was granted in a letter ruling dated September 15, 2009. Petitioners appealed and briefs have been filed. Appeals Court oral arguments were heard in November, 2012, and the Company has not yet received the Appeals Court decision. The Company believes the appeal and underlying petition are without merit.
On October 3, 2012, a class action complaint was filed in the Circuit Court of the State of Oregon for the County of Multnomah against West Coast, its directors, and the Company challenging the merger: Gary M. Klein v. West Coast Bancorp, et al., Case No. 1210-12431. The complaint names as defendants West Coast, all of the former members of West Coast's board of directors, and the Company. The complaint alleges that the West Coast directors breached their fiduciary duties to West Coast and West Coast shareholders by agreeing to the merger at an unfair price. The complaint also alleges that the merger was being driven by an unfair process, that the directors approved provisions in the merger agreement that constitute preclusive deal protection devices, that certain large shareholders of West Coast were using the merger as an opportunity to sell their illiquid holdings in West Coast, and that West Coast directors and officers would obtain personal benefits from the merger not shared equally by other West Coast shareholders. The complaint further alleges that West Coast and the Company aided and abetted the directors' alleged breaches of their fiduciary duties. Thereafter, a second lawsuit challenging the merger was filed in the Circuit Court of the State of Oregon for Clackamas County: Leoni v. West Coast Bancorp et al., Case No. CV12100728. The parties have previously stipulated to the consolidation of the two lawsuits for all purposes in the Circuit Court of the State of Oregon for Multnomah County, and the Company and West Coast have consented to the filing of an unopposed motion to consolidate both lawsuits and the Court has extended the time for defendants to file a responsive pleading until August 30, 2013.

While the Company believes that the claims in both complaints were without merit, the Company agreed, in order to avoid the expense and burden of continued litigation and pursuant to the terms of the proposed settlement, to make certain supplemental disclosures in the joint proxy statement/prospectus related to the merger. Accordingly, prior to the closing of the merger on April 1, 2013, West Coast and the other defendants in the two actions entered into a memorandum of understanding to settle both actions. Subject to completion of certain confirmatory discovery by plaintiffs' counsel, the memorandum of understanding contemplates that the parties will enter into a stipulation of settlement. The stipulation of settlement will be subject to customary conditions, including court approval following notice to West Coast's stockholders. In the event that the parties enter into a stipulation of settlement, a hearing will be scheduled at which the Circuit Court of the State of Oregon for Multnomah County will consider the fairness, reasonableness, and adequacy of the settlement. If the settlement is finally approved by the court, it will resolve and release all claims in all actions that were or could have been brought challenging any aspect of the merger, the merger agreement, and any disclosure made in connection therewith, pursuant to terms that will be disclosed to stockholders before final approval of the settlement. There can be no assurance that the parties will ultimately enter into a stipulation of settlement or that the Circuit Court of the State of Oregon for Multnomah County will approve the settlement even if the parties were to enter into such stipulation. In such event, the proposed settlement as contemplated by the memorandum of understanding may be terminated.

60

Table of Contents

Item 1A. RISK FACTORS
Refer to Item 1A of Part I of the Company’s Annual Report on Form 10-K for the year ended December 31, 2012 for a discussion of risk factors relating to the Company’s business. The Company believes that there has been no material change in its risk factors as previously disclosed in the Company’s Form 10-K, except for the following additional risk factor.
Significant legal actions could subject us to substantial uninsured liabilities and reputational harm and have a material adverse effect on our business and results of operations.
We are from time to time subject to claims and proceedings related to our operations, which now include certain legal proceedings we assumed in connection with our recent acquisition of West Coast. Such claims and legal actions could involve large monetary claims, including civil money penalties or fines imposed by government authorities, and significant defense costs.  In that regard, we are currently involved in active assumed legal proceedings. If one or more of those legal proceedings is decided in a manner that is adverse to us it could have a material adverse effect on our business and/or results of operation.
To protect against financial exposure from such claims, we maintain insurance coverage in amounts and with deductibles that we believe are appropriate for our operations. However, our insurance coverage does not cover any civil money penalties or fines imposed by government authorities and may not cover all other claims that might be brought against us or continue to be available to us at a reasonable cost. As a result, we may be exposed to substantial uninsured liabilities, which could adversely affect our business, prospects, results of operations and financial condition. Substantial uninsured legal action against us could have material adverse financial effects or cause significant reputational harm to us, which in turn could harm our business prospects.
Item 2.
UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
(a)
Not applicable
(b)
Not applicable
(c)
The following table provides information about repurchases of common stock by the Company during the quarter ended June 30, 2013
Period
 
Total Number of Common Shares Purchased (1)
 
Average Price Paid per Common Share
 
Total number of Shares Purchased as Part of Publicly Announced Plan (2)
 
Maximum Number of Remaining Shares That May Be Purchased at Period End Under the Plan
4/1/2013 - 4/30/2013
 
16,212

 
$
24.11

 

 
2,000,000

5/1/2013 - 5/31/2013
 

 

 

 
2,000,000

6/1/2013 - 6/30/2013
 

 

 

 
2,000,000

 
 
16,212

 
$
24.11

 

 

(1)
Common shares repurchased by the Company during the quarter consist of cancellation of 16,212 shares of common stock to pay withholding taxes. During the three months ended June 30, 2013, no shares were repurchased pursuant to the Company’s publicly announced corporate stock repurchase plan described in (2) below.
(2)
The repurchase plan, which was approved by the Board and announced in 2011, originally authorized the repurchase of up to 2 million shares.
Item 3.
DEFAULTS UPON SENIOR SECURITIES
None.
Item 4.
MINE SAFETY DISCLOSURES
Not applicable.
Item 5.
OTHER INFORMATION
None.

61

Table of Contents

Item 6.
EXHIBITS
 
31.1+
 
Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
 
 
 
31.2+
 
Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
 
 
 
32+
 
Certification Pursuant to 18 U.S.C. Section 1350, As Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
 
 
 
101*
 
The following financial information from Columbia Banking System, Inc’s. Quarterly Report on Form 10-Q for the quarter ended June 30, 2013 is formatted in XBRL: (i) the Unaudited Consolidated Balance Sheets, (ii) the Unaudited Consolidated Statements of Income, (iii) the Unaudited Consolidated Statements of Comprehensive Income, (iv) the Unaudited Consolidated Statements of Changes in Shareholders' Equity, (v) the Unaudited Consolidated Statements of Cash Flows, and (vi) the Notes to Unaudited Consolidated Financial Statements.



+    Filed herewith
*    Furnished herewith




62

Table of Contents

SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Company has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
 
 
 
 
 
 
 
 
 
 
COLUMBIA BANKING SYSTEM, INC.
 
 
 
 
 
 
Date:
August 5, 2013
 
By
 
/s/ MELANIE J. DRESSEL
 
 
 
 
 
Melanie J. Dressel
 
 
 
 
 
President and Chief Executive Officer
(Principal Executive Officer)
 
 
 
 
 
 
Date:
August 5, 2013
 
By
 
/s/ CLINT E. STEIN
 
 
 
 
 
Clint E. Stein
 
 
 
 
 
Executive Vice President and
Chief Financial Officer
(Principal Financial and Accounting Officer)


63

Table of Contents

INDEX TO EXHIBITS
 
31.1+
 
Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
 
 
 
31.2+
 
Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
 
 
 
32+
 
Certification Pursuant to 18 U.S.C. Section 1350, As Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
 
 
 
101*
 
The following financial information from Columbia Banking System, Inc.'s Quarterly Report on Form 10-Q for the quarter ended June 30, 2013 is formatted in XBRL: (i) the Unaudited Consolidated Balance Sheets, (ii) the Unaudited Consolidated Statements of Income, (iii) the Unaudited Consolidated Statements of Comprehensive Income, (iv) the Unaudited Consolidated Statements of Changes in Shareholders' Equity, (v) the Unaudited Consolidated Statements of Cash Flows, and (vi) the Notes to Unaudited Consolidated Financial Statements.


+    Filed herewith
*    Furnished herewith
 



64