Skip to main content

COLUMBIA BANKING SYSTEM INC

For the period ended Dec 31, 2023. Filed Feb 27, 2024.

View on SEC.gov

About this filing

A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.

FY2023 · Filed Feb 27, 2024

COLB$31.00+1.7%Stored close · as of Nov 9, 2026

Extracted filing text, with the paragraph anchors used by the comparison.

See the whole filing, with its images and exhibits
Contents

Notes to Consolidated Financial Statements

Note 1 –Significant Accounting Policies

Nature of Operations-Columbia Banking System, Inc. is headquartered in Tacoma, Washington, and is engaged primarily in the business of commercial and consumer banking. The Company provides a broad range of banking and other financial services to corporate, institutional, small business, and individual customers through its wholly-owned banking subsidiary Umpqua Bank. The Bank has a wholly-owned subsidiary, Financial Pacific Leasing, Inc., which is a commercial equipment leasing company.

The Company and its subsidiaries are subject to regulation by certain federal and state agencies and undergo periodic examination by these regulatory agencies.

Basis of Financial Statement Presentation-On February 28, 2023, UHC merged with and into Columbia, with Columbia continuing as the surviving legal corporation. Promptly following the Merger, Columbia’s wholly-owned bank subsidiary, Columbia State Bank, merged with and into UHC’s wholly-owned bank subsidiary, Umpqua Bank, with Umpqua Bank as the surviving bank. Upon completion of the Merger, the combined company became Columbia Banking System, Inc. (together with its direct and indirect subsidiaries, "we," "us," "our," "Columbia" or the "Company"), which is a financial holding company with its wholly-owned banking subsidiary Umpqua Bank (the "Bank").

The Merger was accounted for as a reverse merger using the acquisition method of accounting; therefore, UHC was deemed the acquirer for financial reporting purposes, even though Columbia was the legal acquirer. The Merger was effectively an all-stock transaction and has been accounted for as a business combination. Columbia's financial results for any periods ended prior to February 28, 2023, the Merger Date, reflect UHC results only on a standalone basis. Accordingly, Columbia's reported financial results for the three months ended March 31, 2023 reflect only UHC financial results through the closing of the Merger and may not be directly comparable to the prior or future reported periods. The number of shares issued and outstanding, earnings per share, additional paid-in capital, and all references to share quantities or metrics of Columbia have been retrospectively restated to reflect the equivalent number of shares issued in the Merger as the Merger was accounted for as a reverse acquisition using the acquisition method of accounting. Under the reverse acquisition method of accounting, the assets and liabilities of Columbia were recorded at their respective fair values as of February 28, 2023 ("historical Columbia"). Refer to Note 2- Business Combination for additional information on this acquisition.

The consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States and with prevailing practices within the banking and securities industries. In preparing such financial statements, management is required to make certain estimates and judgments that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the balance sheet and the reported amounts of revenues and expenses for the reporting period. Actual results could differ significantly from those estimates. Material estimates that are particularly susceptible to significant change relate to the determination of the ACL, business combinations, and goodwill.

In connection with the Merger, effective February 28, 2023, the Company realigned its operating segments based on changes in its internal reporting structure and changes to the Company's Chief Operating Decision Maker. The Company now reports as a single reportable segment. Previously, UHC reported two segments: Core Banking and Mortgage Banking; however, in 2022 the mortgage banking segment's scale of mortgage operations was downsized as a smaller impact on the financial statements was expected in the future. The revised presentation of segment data has been applied retroactively for all periods presented in these financial statements.

Consolidation-The accompanying consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries, and the Bank's wholly-owned subsidiaries. All significant intercompany balances and transactions have been eliminated in consolidation. The Company has wholly-owned trusts that were formed to issue trust preferred securities and related common securities of the Trusts. The Company has not consolidated the accounts of the Trusts in its consolidated financial statements as they are considered to be variable interest entities for which the Company is not a primary beneficiary. As a result, the junior subordinated debentures issued by the Company to the Trusts are reflected on the Company's consolidated balance sheet as junior subordinated debentures.

Subsequent events-The Company has evaluated events and transactions through the date that the consolidated financial statements were issued for potential recognition or disclosure.

Business Combinations-The Company applies the acquisition method of accounting for business combinations. Under the acquisition method, the acquiring entity recognizes the assets acquired and liabilities assumed at their acquisition date fair values. Management utilizes prevailing valuation techniques appropriate for the asset or liability being measured in determining these fair values. This method often involves estimates based on third-party valuations or internal valuations based on discounted cash flow analyses or other valuation techniques, all of which are inherently subjective. Any excess of the purchase price over the fair value of net assets and other identifiable intangible assets acquired is recorded as goodwill. Assets acquired and liabilities assumed from contingencies must also be recognized at fair value if the fair value can be determined during the measurement period. Acquisition‑related costs, including conversion and restructuring charges, are expensed as incurred. Fair values are subject to refinement over the measurement period, not to exceed one year after the closing date.

Cash and Cash Equivalents-Cash and cash equivalents include cash and due from banks and temporary investments which are interest-bearing balances due from other banks. Cash and cash equivalents generally have a maturity of 90 days or less at the time of purchase.

Equity and Other Securities-Equity and other securities are carried at fair value with realized and unrealized gains or losses recorded in non-interest income.

Investment Securities Available for Sale-Debt securities are classified as available for sale if the Company intends and has the ability to hold those securities for an indefinite period of time, but not necessarily to maturity. Any decision to sell a debt security classified as available for sale would be based on various factors, including significant movements in interest rates, changes in the maturity mix of assets and liabilities, liquidity needs, regulatory capital considerations, and other similar factors. Premiums and discounts are amortized or accreted over the life of the related investment security as an adjustment to yield using the effective interest method. Dividend and interest income are recognized when earned.

Securities available for sale are carried at fair value. Realized gains or losses, determined on the basis of the cost of specific securities sold, are included in earnings. Unrealized holding gains or losses are included in other comprehensive income as a separate component of shareholders' equity, net of tax. When the fair value of an available-for-sale debt security falls below the amortized cost basis, it is evaluated to determine if any of the decline in value is attributable to credit loss. Decreases in fair value attributable to credit loss would be recorded directly to earnings with a corresponding ACL, limited by the amount that the fair value is less than the amortized cost basis. If the credit quality subsequently improves, the allowance would be reversed up to a maximum of the previously recorded credit losses. If the Company intends to sell an impaired available-for-sale debt security, or if it is more likely than not that the Company will be required to sell the security prior to recovering the amortized cost basis, the entire fair value adjustment would be immediately recognized in earnings with no corresponding ACL.

Loans Held for Sale-Loans held for sale represent residential mortgage loans intended to be sold in the secondary market and non-mortgage loans that management has an active plan to sell. The Company has elected to account for residential mortgage loans held for sale at fair value and non-mortgage loans at the lower of cost or fair value. Fair value is determined based on quoted secondary market prices for similar loans, including the implicit fair value of embedded servicing rights. The change in fair value of loans held for sale is primarily driven by changes in interest rates subsequent to loan funding, resulting in revaluation adjustments to the recorded fair value. The inputs used in the fair value measurements are considered Level 2 inputs. The use of the fair value option allows the change in the fair value of loans to more effectively offset the change in the fair value of derivative instruments that are used as economic hedges to loans held for sale. Loan origination fees and direct origination costs are recognized immediately in net income. Interest income on loans held for sale is included in interest income on the Consolidated Statements of Operations and recognized when earned. Loans held for sale are placed on non-accrual in a manner consistent with loans held for investment. The Company recognizes the gain or loss on the sale of loans when the sales criteria for derecognition are met.

Originated Loans and Leases-Loans are stated at the amount of unpaid principal, net of unearned income and any deferred fees or costs. All discounts and premiums are recognized over the contractual life of the loan as yield adjustments. Leases are recorded at the amount of minimum future lease payments receivable and estimated residual value of the leased equipment, net of unearned income and any deferred fees. Initial direct costs related to lease originations are deferred as part of the investment in direct financing leases and amortized over their term using the effective interest method. Unearned lease income is amortized over the lease term using the effective interest method.

Acquired Loans and Leases-Loans and leases purchased without more-than-insignificant credit deterioration are recorded at their fair value at the acquisition date. However, loans and leases purchased with more-than-insignificant credit deterioration will be recorded with their applicable ACL to determine the amortized cost basis. The difference between the fair value and principal balance is recognized as an adjustment to the yield over the remaining life of the loan and lease.

Income Recognition on Non-Accrual Loans-Loans are classified as non-accrual if the collection of principal and interest is doubtful. Generally, this occurs when a loan is past due beyond its maturity, principal payment, or interest payment due date by 90 days or more, unless such loans are well-secured and in the process of collection. Loans that are less than 90 days past due may also be classified as non-accrual if repayment in full of principal and/or interest is in doubt.

Generally, when a loan is classified as non-accrual, all uncollected accrued interest is reversed from interest income and the accrual of interest income is discontinued. In addition, any cash payments subsequently received are applied as a reduction of principal outstanding. In cases where the future collectability of the principal balance in full is expected, interest income may be recognized on a cash basis. A loan may be restored to accrual status when the borrower's financial condition improves so that full collection of future contractual payments is considered likely. For those loans placed on non-accrual status due to payment delinquency, return to accrual status will typically not occur until the borrower demonstrates repayment ability over a period of not less than six months.

Allowance for Credit Losses-ASC Topic 326 requires an expected loss model, which encompasses allowances for credit losses expected to be incurred over the life of the portfolio. The CECL model requires the measurement of all expected credit losses for financial assets measured at amortized cost and certain off-balance sheet credit exposures based on historical experience, current conditions, and reasonable and supportable forecasts.

The allowance for credit losses on loans and leases is the combination of the allowance for loan and lease losses and the reserve for unfunded loan commitments. The Bank has elected to exclude accrued interest receivable from the measurement of its ACL given the well-defined non-accrual policies which results in timely reversal of outstanding interest through interest income. Loans are charged-off against the allowance when deemed uncollectible by management. Expected recoveries do not exceed the aggregate of amounts previously charged-off and expected to be charged-off. Fluctuations in the allowance are reported in the statement of operations as a component of provision for credit losses.

The Bank has established an Allowance for Credit Losses Committee, which is responsible for, among other things, regularly reviewing the ACL methodology, including allowance levels, and ensuring that it is designed and applied in accordance with generally accepted accounting principles. CECL is not prescriptive in the methodology used to determine the expected credit loss estimate. Instead, management has flexibility in selecting the methodology. The expected credit losses must be estimated over a financial asset's contractual term, adjusted for prepayments utilizing quantitative and qualitative factors. There are also specific considerations for PCD and CDL.

The estimate of current expected credit losses is based on relevant information about past events, current conditions, and reasonable and supportable forecasts that affect the collectability of the reported amounts. Historical loss experience is the starting point for estimating expected credit losses. Adjustments are made to historical loss experience to reflect differences in asset-specific risk characteristics, such as underwriting standards, portfolio mix or asset terms, and differences in economic conditions – both current conditions and reasonable and supportable forecasts. When the Company is not able to make or obtain reasonable and supportable forecasts for the entire life of the financial asset, it has estimated expected credit losses for the remaining life using an approach that reverts to historical credit loss information for the longer-term portion of the asset's life. The allowance related to the extrapolated population is based on loan segment, PD credit classification, and vintage year of the modeled loans and leases. A loss factor is calculated and applied to the non-modeled loans and leases.

The Company utilizes complex models to obtain reasonable and supportable forecasts. Most of the models calculate two predictive metrics: the probability of default and loss given default. The PD measures the probability that a loan will default within a given time horizon and primarily measures the adequacy of the debtor's cash flow as the primary source of repayment of the loan or lease. The LGD is the expected loss which would be realized presuming a default has occurred and primarily measures the value of the collateral or other secondary sources of repayment related to the collateral. Acquired and newly originated loans and leases that have not been modeled receive a loss rate via an extrapolated rate methodology.

Management believes that the ACL was adequate as of December 31, 2023. There is, however, no assurance that future loan losses will not exceed the levels provided for in the ACL and could possibly result in additional charges to the provision for credit losses.

Collateral-Dependent Loans-A loan or lease is considered collateral dependent when repayment is expected to be provided substantially through the operation or sale of the collateral when the borrower is experiencing financial difficulty. The Company's classification of CDLs includes: non-homogeneous non-accrual loans and leases; non-homogeneous loans determined by individual credit review; homogeneous non-accrual leases and equipment finance agreements; and homogeneous real estate secured loans that have been charged down to net realizable value or the government guaranteed balance. Except for homogeneous leases and equipment finance agreements, the expected credit losses for CDLs will be measured using the fair value of the underlying collateral, adjusted for costs to sell when applicable, less the amortized cost basis of the financial asset. The Company may also use the loan's observable market price, if available. If the value of the CDL is determined to be less than the recorded amount of the loan, a charge-off will be taken. To determine the expected credit loss for homogeneous leases or equipment finance agreements, the LGD calculated by the CECL model will be utilized. When a homogeneous lease or equipment finance agreement becomes 181 days past due, it is fully charged-off.

Reserve for Unfunded Commitments-A RUC is maintained at a level that, in the opinion of management, is adequate to absorb expected losses associated with the Bank's commitment to lend funds under existing agreements, such as letters or lines of credit. The RUC calculation utilizes the ACLLL rates by segment, and utilization rates based on the economic expectations over the contractual life of the commitment adjusted for qualitative considerations if necessary. The reserve is based on estimates and ultimate losses may vary from the current estimates. These estimates are evaluated on a regular basis and adjustments are reported in earnings in the periods in which they become known. Draws on unfunded commitments that are considered uncollectible at the time funds are advanced are charged to the allowance for credit losses on loans and leases. Provisions for unfunded commitment losses are added to the RUC, which is included in the other liabilities section of the Consolidated Balance Sheets.

Loan and Lease Fees and Direct Loan Origination Costs-Origination and commitment fees and direct loan origination costs for loans and leases held for investment are deferred and recognized as an adjustment to the yield over the life of the loans and leases. The recognition of these net deferred fees is accelerated at loan payoff, if earlier than the life of the loan.

Restricted Equity Securities-Restricted equity securities consists mostly of the Bank's investment in Federal Home Loan Bank of Des Moines stock that is carried at par value, which reasonably approximates its fair value.

As a member of the FHLB system, the Bank is required to maintain a minimum level of investment in FHLB stock based on a specific percentage of total assets, with additional stock requirements based on use of FHLB products. The Bank may request redemption at par value of any stock in excess of the minimum required investment. Stock redemptions are at the discretion of the FHLB.

Premises and Equipment-Premises and equipment are stated at cost less accumulated depreciation and amortization. Depreciation is provided over the estimated useful life of equipment, generally three toten years, on a straight-line or accelerated basis. Depreciation is provided over the estimated useful life of premises, up to 39 years, on a straight-line or accelerated basis. Generally, leasehold improvements are amortized or accreted over the life of the related lease, or the life of the related asset, whichever is shorter. Expenditures for major renovations and betterments of the Company's premises and equipment are capitalized. The Company purchases, as well as internally develops and customizes, certain software to enhance or perform internal business functions. Software development costs incurred in the preliminary project stages are charged to non-interest expense. Costs associated with designing software configuration, installation, coding programs and testing systems are capitalized and amortized using the straight-line method over three toseven years. Implementation costs incurred for software that is part of a hosting arrangement are capitalized in other assets and amortized on a straight-line basis over the life of the contract. In addition to annual impairment reviews, management reviews long-lived assets anytime a change in circumstance indicates the carrying amount of these assets may not be recoverable.

Operating Leases-The Company leases branch locations, corporate office space, and equipment under non-cancelable leases. Leases with an initial term of 12 months or less are not recorded on the balance sheet. The leases contain various provisions for increases in rental rates, based either on changes in the published Consumer Price Index or a predetermined escalation schedule. Substantially all of the leases provide the Company with one or more options to renew, with renewal terms that can extend the lease term fromone to 10 years or more. The exercise of lease renewal options is at management's sole discretion. The depreciable life of assets and leasehold improvements are limited by the expected lease term unless there is a transfer of title or purchase option reasonably certain of exercise. The Company's lease agreements do not contain any material residual value guarantees or material restrictive covenants. The Company rents or subleases certain real estate to third parties. The Company's sublease portfolio consists of operating leases of mainly former branch locations or excess space in branch or corporate facilities. In addition to annual impairment reviews, management reviews right of use assets anytime a change in circumstances indicates the carrying amount of these assets may not be recoverable.

Goodwill and Other Intangibles-Intangible assets are comprised of goodwill and other intangibles acquired in business combinations. Goodwill is not amortized but instead is periodically tested for impairment. Intangible assets with definite useful lives are amortized to their estimated residual values over their respective estimated useful lives, and also reviewed for impairment. Amortization of intangible assets is included in non-interest expense on the consolidated statement of operations.

The Company performs a goodwill impairment analysis on an annual basis as of October 31. Goodwill is assessed for impairment at the reporting unit level either qualitatively or quantitatively. Additionally, goodwill is evaluated on an interim basis when events or circumstances indicate impairment potentially exists. A significant amount of judgment is involved in determining if an indicator of impairment has occurred.

Mortgage Servicing Rights (MSR)-The Company determines its classes of servicing assets based on the asset type being serviced along with the methods used to manage the risk inherent in the servicing assets, which includes the market inputs used to value servicing assets. Fair value adjustments encompass market-driven valuation changes and the runoff in value that occurs from the passage of time, which are separately disclosed. Under the fair value method, the MSR is carried in the balance sheet at fair value and the changes in fair value are reported in earnings under the caption residential mortgage banking revenue, net in the period in which the change occurs.

The expected life of the loans underlying the MSR can vary from management's estimates due to prepayments by borrowers, especially when rates change significantly. Prepayments outside of management's estimates would impact the recorded value of the residential MSR. The value of the MSR is also dependent upon the discount rate used in the model, which management reviews on an ongoing basis. An increase in the discount rate would reduce the value of the MSR.

SBA/USDA Loans Sales, Servicing, and Commercial Servicing Asset-The Bank, on a limited basis, sells or transfers loans, including the guaranteed portion of SBA and USDA loans (with servicing retained) for cash proceeds. The Bank records a servicing asset when it sells a loan and retains the servicing rights. The servicing asset is recorded at fair value upon sale, and the fair value is estimated by discounting estimated net future cash flows from servicing using discount rates that approximate current market rates and using estimated prepayment rates. Subsequent to initial recognition, the servicing rights are carried at the lower of amortized cost or fair value and are amortized in proportion to, and over the period of, the estimated net servicing income.

Revenue Recognition-The Company's revenue within the contracts with customers guidance are presented within non-interest income and include service charges on deposits, card-based fees, merchant fee income, and financial services, brokerage revenue and trust revenue. These revenues are recognized when obligations under the terms of a contract with customers are satisfied. Revenue is measured as the amount of consideration the Company expects to receive in exchange for transferring goods or providing services. When the amount of consideration is variable, the Company will only recognize revenue to the extent that it is probable that the cumulative amount recognized will not be subject to a significant reversal in the future. Substantially all of the Company's contracts with customers have expected durations of one year or less and payments are typically due when or as the services are rendered or shortly thereafter. When third parties are involved in providing services to customers, the Company recognizes revenue on a gross basis when it has control over those services being provided to the customer; otherwise, revenue is recognized for the net amount of any fee or commission.

Revenue is segregated based on the nature of product and services offered as part of contractual arrangements. Revenue from contracts with customers is broadly segregated as follows:

Service charges on deposits consist primarily of fees earned from deposit customers for account maintenance and transaction-based and overdraft services. Account maintenance fees consist primarily of account fees and analyzed account fees charged on deposit accounts on a monthly basis. The performance obligation is satisfied, and the fees are recognized on a monthly basis as the service period is completed. Transaction-based fees on deposit accounts are charged to deposit customers for specific services provided to the customer, such as non-sufficient funds fees, overdraft fees, and wire fees. The performance obligation is completed as the transaction occurs and the fees are recognized at the time each specific service is provided to the customer.

Card-based fees are comprised of debit and credit card income, ATM fees, and merchant services income. Debit and credit card income is primarily comprised of interchange fees earned when the Bank's customers' debit and credit cards are processed through card payment networks. The performance obligation is satisfied, and the fees are earned when the cost of the transaction is charged to the cardholders' debit or credit card. Certain expenses and rebates directly related to the credit and debit card interchange contract are recorded on a net basis with the interchange income.

Financial services and trust revenue consists of brokerage revenue related to third-party revenue share agreements for commissions on brokerage services and trust revenue from trust administration and investment management services. Brokerage revenue is recognized when cash payment is received by the third party based on the net revenues earned on the products and services purchased in the month prior. Trust revenue is recognized monthly and based on the portfolio values at the end of the prior month.

Other non-interest income includes a variety of other revenue streams including residential mortgage banking, net revenue, security gains and losses, loan sales gain and losses, BOLI income revenue, swap revenue, treasury management, and miscellaneous consumer fees. These revenue streams are not in the scope of revenue from contracts with customers guidance. Revenue is recognized when, or as, the performance obligation is satisfied. Inherent variability in the transaction price is not recognized until the uncertainty affecting the variability is resolved.

Income Taxes-Income taxes are accounted for using the asset and liability method. Under this method, a deferred tax asset or liability is determined based on the enacted tax rates which will be in effect when the differences between the financial statement carrying amounts and tax basis of existing assets and liabilities are expected to be reported in the Company's income tax returns. The effect on deferred taxes of a change in tax rates is recognized in income in the period that includes the enactment date. Valuation allowances are established to reduce the net carrying amount of deferred tax assets if it is determined to be more likely than not, that all or some portion of the potential deferred tax asset will not be realized.

Deferred tax assets are recognized subject to management's judgment that realization is "more likely than not." Uncertain tax positions that meet the "more likely than not" recognition threshold are measured to determine the amount of benefit to recognize. An uncertain tax position is measured at the amount of benefit that management believes has a greater than 50% likelihood of realization upon settlement.

In assessing the realizability of deferred tax assets, management considers whether it is more likely than not that some portion or all of the DTA will or will not be realized. The Company's ultimate realization of the DTA is dependent upon the generation of future taxable income during the periods in which temporary differences become deductible. Management considers the nature and amount of historical and projected future taxable income, the scheduled reversal of deferred tax assets and liabilities, and available tax planning strategies in making this assessment. The amount of deferred taxes recognized could be impacted by changes to any of these variables.

The Company earns Investment Tax Credits on certain equipment leases and uses the deferral method to account for these tax credits. Under this method, the Investment Tax Credits are recognized as a reduction of depreciation expense over the life of the asset.

Derivatives-The Bank enters into forward delivery contracts to sell residential mortgage loans or mortgage-backed securities to broker/dealers at specific prices and dates in order to hedge the interest rate risk in its portfolio of mortgage loans held for sale and its residential mortgage loan commitments. The commitments to originate mortgage loans held for sale and the related forward delivery contracts are considered derivatives. The Bank also executes interest rate swaps with commercial banking customers to facilitate their respective risk management strategies. Those interest rate swaps are hedged by simultaneously entering into an offsetting interest rate swap that the Bank executes with a third party, such that the Bank minimizes its net risk exposure. The Bank also uses certain derivative financial instruments to offset changes in the value of its MSR. These derivatives consist primarily of interest rate futures and forward settling mortgage-backed securities. The Company considers all free-standing derivatives as economic hedges and recognizes these derivatives as either assets or liabilities in the balance sheet, and the Company requires measurement of those instruments at fair value through adjustments to current earnings. None of the Company's derivatives are designated as hedging instruments.

The fair value of the derivative residential mortgage loan commitments is estimated using the net present value of expected future cash flows. Assumptions used include pull-through rate assumption based on historical information, current mortgage interest rates, the stage of completion of the underlying application and underwriting process, direct origination costs yet to be incurred, the time remaining until the expiration of the derivative loan commitment, and the expected net future cash flows related to the associated servicing of the loan.

Stock-Based Compensation-The Company recognizes expense in its statement of operations for the grant-date fair value of RSUs and RSAs issued over the requisite service period (generally the vesting period). An estimate of expected forfeitures is included in the calculation of stock-based compensation expense, and actual forfeitures are recognized when they occur.

The Company issues RSAs and RSUs which generally vest ratably over three years and are recognized as compensation expense over that same period of time. Certain performance-based awards are subject to performance-based and market-based vesting criteria in addition to a requisite service period and cliff vest based on those conditions at the end ofthree years and compensation expense is recognized over the service period to the extent the RSUs are expected to vest. Recipients of RSAs have voting rights while recipients of RSUs do not. Unvested RSUs and RSAs accrue dividends, which are paid out when the awards vest and the common shares are issued. The fair value of time-based and performance-based RSAs and RSUs are equal to the fair market value of the Company’s common stock on the grant date. The fair value of market-based performance RSUs is estimated on the date of grant using the Monte Carlo simulation model.

Earnings per Common Share-Basic earnings per common share is computed by dividing net income by the weighted average number of common shares outstanding during the period. Diluted earnings per common share is computed in a similar manner, except that first the denominator is increased to include the number of additional common shares that would have been outstanding if potentially dilutive common shares were issued using the treasury stock method. For all periods presented, unvested RSUs and RSAs are potentially dilutive instruments issued by the Company. Undistributed losses are not allocated to the unvested stock-based payment awards as the holders are not contractually obligated to share in the losses of the Company.

Fair Value Measurements-Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. There is a three-level hierarchy for disclosure of assets and liabilities measured or disclosed at fair value. The classification of assets and liabilities within the hierarchy is based on whether the inputs to the valuation methodology used for measurement are observable or unobservable. Observable inputs reflect market-derived or market-based information obtained from independent sources, while unobservable inputs reflect estimates about market data. In general, fair values determined by Level 1 inputs utilize quoted prices for identical assets or liabilities traded in active markets that the Company has the ability to access. Fair values determined by Level 2 inputs utilize inputs other than quoted prices that are observable for the asset or liability, either directly or indirectly. Level 2 inputs include quoted prices for similar assets and liabilities in active markets, and inputs other than quoted prices that are observable for the asset or liability, such as interest rates and yield curves that are observable at commonly quoted intervals. Level 3 inputs are unobservable inputs for the asset or liability, and include situations where there is little, if any, market activity for the asset or liability. In certain cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, the level in the fair value hierarchy within which the fair value measurement in its entirety falls has been determined based on the lowest level input that is significant to the fair value measurement in its entirety. The Company's assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment, and considers factors specific to the asset or liability.

Application of new accounting guidance

In October 2021, the FASB issued ASU No. 2021-08, Business Combinations (Topic 805): Accounting for Contract Assets and Contract Liabilities from Contracts with Customers. The amendments in this ASU improve comparability for both the recognition and measurement of acquired revenue contracts with customers at the date of and after a business combination. The ASU specifies for all acquired revenue contracts regardless of their timing of payment (1) the circumstances in which the acquirer should recognize contract assets and contract liabilities that are acquired in a business combination and (2) how to measure those contract assets and contract liabilities. The amendments improve comparability after the business combination by providing consistent recognition and measurement guidance for revenue contracts with customers acquired in a business combination and revenue contracts with customers not acquired in a business combination. The Company adopted the guidance on January 1, 2023, and it did not have a material impact on the Company's consolidated financial statements.

In March 2022, the FASB issued ASU No. 2022-02, Financial Instruments - Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures. The ASU addresses areas identified by the FASB as part of its post-implementation review of the credit losses standard (ASU 2016-13) that introduced the CECL model. The amendments eliminate the accounting guidance for troubled debt restructurings by creditors that have adopted CECL and enhance the disclosure requirements for loan refinancings and restructurings made with borrowers experiencing financial difficulty. In addition, the amendments require a public business entity to disclose current-period gross write-offs for financing receivables and net investment in leases by year of origination in the vintage disclosures. The Company adopted the guidance on January 1, 2023, using a prospective methodology, noting that the updates pertain to disclosures but did not have a material impact on the Company's consolidated financial statements. Refer to Note 6 - Allowance for Credit Losses for additional information.

In March 2020, the FASB issued ASU No. 2020-04, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting. This ASU was issued to provide temporary optional guidance to ease the potential burden in accounting for reference rate reform. The guidance provides optional expedients and exceptions for applying generally accepted accounting principles to contract modifications and hedging relationships, subject to meeting certain criteria, that reference London Inter-Bank Offered Rate or another reference rate expected to be discontinued. The last expedient is a one-time election to sell or transfer debt securities classified as held to maturity. The Company fully adopted ASU 2020-04 in July of 2023, and it did not have a material impact on the Company's consolidated financial statements.

In January 2021, the FASB issued ASU No. 2021-01, Reference Rate Reform (Topic 848): Scope. The amendments in this Update are elective and apply to all entities that have derivative instruments that use an interest rate for margining, discounting, or contract price alignment that is modified as a result of reference rate reform. The amendments clarify certain optional expedients and exceptions in Topic 848 for contract modifications apply to derivatives that are affected by the discounting transition. In December 2022, the FASB issued ASU No. 2022-06, Reference Rate Reform (Topic 848): Deferral of the Sunset Date of Topic 848. The amendment deferred the sunset date of Topic 848 from December 31, 2022 to December 31, 2024. The Company fully adopted ASU 2021-01 in July of 2023, and it did not have a material impact on the Company's consolidated financial statements.

Recently Issued Accounting Pronouncements

In June 2022, the FASB issued ASU No. 2022-03, Fair Value Measurement (Topic 820): Fair Value Measurement of Equity Securities Subject to Contractual Sale Restrictions. The amendments in this ASU clarify that a contractual restriction on the sale of an equity security is not considered part of the unit of account of the equity security and, therefore, is not considered in measuring fair value. The amendments also clarify that an entity cannot, as a separate unit of account, recognize and measure a contractual sale restriction. The amendments also update the disclosures for equity securities subject to contractual restrictions. The ASU is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2023, with early adoption permitted. The amendment will be applied prospectively. The adoption of this ASU is not expected to have a material impact on the Company’s consolidated financial statements.

In March 2023, the FASB issued ASU No. 2023-02, Investments - Equity Method and Joint Ventures (Topic 323): Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method (a consensus of the Emerging Issues Task Force). The amendments in this ASU permit companies to elect to account for their tax equity investments, regardless of the tax credit program from which the income tax credits are received using the proportional amortization method if certain conditions are met. Under the proportional amortization method, an entity amortizes the initial cost of the investment in proportion to the income tax credits and other income tax benefits received and recognizes the net amortization and income tax credits and other income tax benefits in the statement of operations as a component of income tax expense (benefit). The amendments also require that a reporting entity disclose certain information in annual and interim reporting periods that enable investors to understand the investments that generate income tax credits and other income tax benefits from a tax credit program. The ASU is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2023, with early adoption permitted. The amendments in the ASU can be applied either on a modified retrospective or a retrospective basis. The adoption of this ASU is not expected to have a material impact on the Company’s consolidated financial statements.

In October 2023, the FASB issued ASU No. 2023-06, Disclosure Improvements. The amendments in this ASU modify the disclosure or presentation requirements of a variety of Topics in the Codification. The amendments align the requirements in the Codification with the SEC’s regulations. Each amendment is effective on the date on which the SEC removes the related disclosure requirement from Regulation S-X or Regulation S-K. For all entities within the scope of the affected Codification subtopics, if by June 30, 2027, the SEC has not removed the applicable requirement from Regulation S-X or Regulation S-K, the pending content of the associated amendment will be removed from the Codification and will not become effective for any entities. The adoption of this ASU is not expected to have a material impact on the Company’s consolidated financial statements.

In November 2023, the FASB issued ASU No. 2023-07, Segment Reporting (Topic 280). The amendments improve reportable segment disclosure requirements, primarily through enhanced disclosures about significant segment expenses. The amendments enhance interim disclosure requirements, clarify circumstances in which an entity can disclose multiple segment measures of profit or loss, provide new segment disclosure requirements for entities with a single reportable segment, and contain other disclosure requirements. The ASU requires that a public entity that has a single reportable segment provide all the disclosures required by the amendments in this ASU and all existing segment disclosures in Topic 280. The amendments in this ASU are effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. Early adoption is permitted. The Company is currently evaluating the impact of this ASU on the Company's consolidated financial statements.

In December 2023, the FASB issued ASU No. 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures. The amendments require entities disclose on an annual basis the following information: (1) specific categories in the rate reconciliation and (2) provide additional information for reconciling items that meet a quantitative threshold, if the effect of those reconciling items is equal to or greater than 5 percent of the amount computed by multiplying pretax income by the applicable statutory income tax rate. The amendments in this ASU are effective for annual periods beginning after December 15, 2024. The Company is currently evaluating the impact of this ASU on the Company's consolidated financial statements.

Note 2 –Business Combination

On February 28, 2023, UHC merged with and into Columbia, with Columbia continuing as the surviving legal corporation. Promptly following the Merger, Columbia’s wholly-owned bank subsidiary, Columbia State Bank, merged with and into UHC’s wholly-owned bank subsidiary, Umpqua Bank, with Umpqua Bank surviving such merger. Refer to Note 1 - Summary of Significant Accounting Policies under the Basis of Financial Statement Presentation for more information pertaining to the completed Merger.

The Merger was accounted for as a reverse merger using the acquisition method of accounting; therefore, UHC was deemed the acquirer for financial reporting purposes, even though Columbia was the legal acquirer. The Merger was an all-stock transaction and has been accounted for as a business combination. Pursuant to the Merger Agreement, on the Merger Date, each holder of UHC common stock received 0.5958 of a share (the "Exchange Ratio") of Columbia's common stock for each share of UHC common stock held. Each outstanding share of common stock of Columbia remained outstanding and was unaffected by the Merger. As of the Merger Date and following the exchange of UHC common stock for Columbia common stock, Columbia had approximately 208.2 million shares of common stock outstanding. On the Merger Date, the shares of UHC common stock, which previously traded under the ticker symbol "UMPQ" on Nasdaq, ceased trading on, and were delisted from, Nasdaq. Following the Merger, Columbia common stock continues to trade on Nasdaq with the ticker symbol of "COLB".

As the legal acquirer, Columbia issued approximately 129.4 million shares of Columbia common stock in connection with the Merger, which represented approximately 62.1% of the voting interests in Columbia upon completion of the Merger. The purchase price in a reverse acquisition is determined based on the number of equity interests the legal acquiree would have had to issue to give the owners of the legal acquirer the same percentage equity interest in the combined entity that results from the reverse acquisition. Therefore, the first step in calculating the purchase price in the Merger is to determine the ownership of the combined company following the Merger.

The table below summarizes the ownership of the combined company, Columbia, following the Merger, as well as the market capitalization of the combined company using shares of Columbia and UHC common stock outstanding at February 28, 2023 and Columbia’s closing price of $29.73 on February 28, 2023.

Columbia Ownership and Market Value Table (Pro Forma)
(in thousands)Number of Columbia Outstanding SharesPercentage OwnershipMarket Value
Columbia shareholders78,86337.9%$2,344,600
UHC shareholders129,37862.1%3,846,408
Total208,241100.0%$6,191,008

Next, the hypothetical number of shares UHC would have to issue to give Columbia shareholders the same percentage ownership in the combined company is calculated in the table below (based on shares of UHC common stock outstanding at February 28, 2023):

Hypothetical UHC Ownership
(in thousands)Number of UHC Outstanding SharesPercentage Ownership
Columbia shareholders132,36537.9%
UHC shareholders217,15062.1%
Total349,515100.0%

Finally, the purchase price for purposes of the transaction accounting adjustments is calculated based on the number of hypothetical shares of UHC common stock issued to Columbia shareholders, multiplied by the share price as demonstrated in the table below (amounts in thousands except per share data):

Number of hypothetical UHC common shares issued to Columbia shareholders132,365
UHC market price per share as of February 28, 2023$17.66
Purchase price determination of hypothetical UHC shares issued to Columbia shareholders$2,337,567
Value of Columbia RSUs hypothetically converted to shares1,646
Cash in lieu of fractional shares65
Purchase price consideration$2,339,278

The following table provides the purchase price allocation as of the Merger Date and the assets acquired and liabilities assumed at their estimated fair value as of the Merger Date as recorded by the Company. The estimates of fair value were recorded based on initial valuations available at the Merger Date and further adjusted in the second quarter based on additional information. In many cases, the determination of fair value required management to make estimates about discount rates, expected future cash flows, market conditions and other future events that are highly subjective in nature. As of December 31, 2023, the Company completed its review of information relating to events or circumstances existing at the acquisition date.

(in thousands)February 28, 2023
Purchase price consideration
Total merger consideration$2,339,278
Fair value of assets acquired:
Cash and due from banks$274,587
Investment securities6,226,102
Loans held for sale2,358
Loans and leases10,884,218
Restricted equity securities101,760
Premises and equipment203,270
Other intangible assets710,230
Deferred tax asset256,288
Other assets571,773
Total assets acquired$19,230,586
Fair value of liabilities assumed:
Deposits$15,193,474
Securities sold under agreements to repurchase70,025
Borrowings2,294,360
Junior and other subordinated debentures20,310
Other liabilities342,373
Total liabilities assumed$17,920,542
Net assets acquired$1,310,044
Goodwill$1,029,234

In connection with the Merger, the Company recorded approximately $1.0 billion of goodwill. Goodwill represents the excess of the purchase price over the fair value of the assets acquired, net of fair value of liabilities assumed. Information regarding the allocation of goodwill recorded as a result of the acquisition, as well as the carrying amounts and amortization of core deposit and other intangible assets, are provided in Note 10 - Goodwill and Other Intangible Assets of the Notes to Consolidated Financial Statements. None of the goodwill recognized is expected to be deductible for income tax purposes.

The following is a description of the methods used to determine the fair values of significant assets and liabilities presented above.

Cash and due from banks: The carrying amount of these assets is a reasonable estimate of fair value based on the short-term nature of these assets.

Investment Securities: Fair values for investment securities are based on quoted market prices, where available. If quoted market prices are not available, fair value estimates are based on observable inputs including quoted market prices for similar instruments, quoted market prices that are not in an active market or other inputs that are observable in the market. In the absence of observable inputs, fair value is estimated based on pricing models and/or discounted cash flow methodologies.

Loans held for sale: The loans held for sale portfolio was recorded at fair value based on quotes or bids from third-party investors.

Loans and leases: A valuation of the loans held for investment portfolio was performed by a third party as of the Merger Date to assess the fair value. The loans held for investment portfolio was segmented into three groups, including performing PCD loans, non-performing PCD loans and non-PCD loans. The loans were further pooled based on loan type and risk rating bands. The loans were valued at the loan level using a discounted cash flow analysis. The analysis included projecting cash flows based on the contractual terms of the loans and the cash flows were adjusted to reflect credit loss expectations along with prepayments. Discount rates were developed based on the relative risk of the cash flows, taking into consideration the loan type, market rates as of the valuation date, recent originations in the portfolio, credit loss expectations, and liquidity expectations. Lastly, cash flows adjusted for credit loss expectations were discounted to present value and summed to arrive at the fair value of the loans.

The Company is required to record PCD assets, defined as a more-than-insignificant deterioration in credit quality since origination or issuance, at the purchase price plus the ACL expected at the time of acquisition. Under this method, there is no credit loss expense affecting net income on acquisition of PCD assets. Changes in estimates of expected credit losses after acquisition are recognized in subsequent periods as provision for credit losses (or recapture of credit losses) arises. Any non-credit discount or premium resulting from acquiring a pool of purchased financial assets with credit deterioration is allocated to each individual asset. At the acquisition date, the initial allowance for credit losses determined on a collective basis is allocated to individual assets to appropriately allocate any non-credit discount or premium. The non-credit discount or premium, after the adjustment for the ACL, is accreted to interest income using the interest method based on the effective interest rate determined after the adjustment for credit losses at the adoption date.

Of the $10.9 billion net loans acquired, $402.8 million were identified as PCD assets on the Merger Date. The following table provides a summary of these PCD loans at acquisition:

(in thousands)February 28, 2023
Principal of PCD loans acquired$478,648
PCD ACL at acquisition(26,492)
Non-credit discount on PCD loans(49,337)
Fair value of PCD loans$402,819

Premises and equipment: The fair values of premises are based on a market approach, by obtaining third-party appraisals and broker opinions of value for land, office, and branch space.

Core deposit intangibles: Core deposit intangibles is a measure of certain core deposit products that are acquired in a business combination. The fair value of the core deposit intangibles stemming from any given business combination is based on the present value of the expected cost savings attributable to the core deposit funding relative to an alternative source of funding. The fair value was estimated based on a discounted cash flow methodology that gave consideration to expected customer attrition rates, net maintenance cost of the deposit base, alternative cost of funds, and the interest costs associated with customer deposits. The intangible assets are being amortized over 10 years using the sum-of-years-digits, based upon the period over which estimated economic benefits are estimated to be received.

Deposits: The fair values used for the demand and savings deposits equal the amount payable on demand at the Merger Date. The fair values for time deposits are estimated using a discounted cash flow calculation that applies interest rates currently being offered to the contractual interest rates on such time deposits.

Borrowings: The fair values of long-term debt instruments are estimated based on quoted market prices for the instrument if available, or for similar instruments if not available, or by using discounted cash flow analyses, based on current incremental

borrowing rates for similar types of instruments. The Company's operating results for the year ended December 31, 2023 include the operating results of the acquired assets and assumed liabilities of historical Columbia subsequent to the Merger Date. Disclosure of the amount of historical Columbia’s revenue and net income (excluding integration costs) included in the Consolidated Statements of Operations is impracticable due to the integration of the operations and accounting for the Merger.

The following table shows the impact of the merger-related expenses for the periods indicated:

Year Ended
(in thousands)December 31, 2023December 31, 2022
Legal and professional$61,857$6,202
Personnel38,2651,124
Premises and equipment45,3749,374
Charitable contributions20,000—
Other6,163656
Total merger-related expenses$171,659$17,356

The following table presents unaudited pro forma information as if the Merger had occurred on January 1, 2022. The pro forma adjustments give effect to any change in interest income due to the accretion of the discount (premium) associated with the fair value adjustments to acquired loans and leases, any change in interest expense due to estimated premium amortization/discount accretion associated with the fair value adjustment to acquired interest-bearing deposits and long-term debt and the amortization of the core deposit intangible that would have resulted had the deposits been acquired as of January 1, 2022. The pro forma information is not indicative of what would have occurred had the Merger occurred as of the beginning of the year prior to the Merger Date. The pro forma amounts below do not reflect the Company's expectations as of the date of the pro forma information of further operating cost savings and other business synergies expected to be achieved, including revenue growth and further cost savings as a result of the Merger. As a result, actual amounts differed from the unaudited pro forma information presented.

Unaudited Pro Forma for the
Year Ended
(in thousands)December 31, 2023December 31, 2022
Net interest income$1,951,561$2,056,167
Non-interest income$237,764$288,417
Net income (1)$633,719$550,727

(1)The 2023 pro forma net income was adjusted to exclude $199.7 million of merger-related costs, inclusive of historical Columbia merger-related costs, incurred in 2023 and the 2022 pro forma net income was adjusted to include these costs.

Branch divestitures: Prior to the Merger Date, historical Columbia was required to divest certain branches to satisfy regulatory requirements in connection with the Merger. In January 2023, Columbia completed the divestiture ofthree branches and certain related assets and deposit liabilities to First Northern Bank of Dixon, a wholly-owned subsidiary of First Northern Community Bancorp. In February 2023, Columbia completed the divestiture of another seven branches and certain related assets and deposit liabilities to 1st Security Bank of Washington, a wholly-owned subsidiary of FS Bancorp, Inc. The income and expense associated with the operation of these branches prior to being divested have been excluded from the unaudited pro forma information presented above.

Note 3 –Cash and Cash Equivalents

The Company had restricted cash included in cash and due from banks on the Consolidated Balance Sheets of $4.2 million and $5.8 million as of December 31, 2023 and 2022, respectively, relating mostly to collateral required on interest rate swaps as discussed in Note 19 -Derivatives. As of December 31, 2023 and 2022, there was $900,000 and $4.7 million, respectively, in restricted cash included in interest-bearing cash and temporary investments on the Consolidated Balance Sheets, relating to collateral requirements for derivatives for mortgage banking activities.

Note 4 –Investment Securities

The following tables present the amortized cost, unrealized gains, unrealized losses, and approximate fair values of debt securities as of December 31, 2023 and 2022:

December 31, 2023
(in thousands)Amortized CostUnrealized GainsUnrealized LossesFair Value
Available for sale:
U.S. Treasury and agencies$1,551,074$6,192$(78,874)$1,478,392
Obligations of states and political subdivisions1,073,26420,451(21,610)1,072,105
Mortgage-backed securities and collateralized mortgage obligations6,638,43928,558(387,624)6,279,373
Total available for sale securities$9,262,777$55,201$(488,108)$8,829,870
Held to maturity:
Mortgage-backed securities and collateralized mortgage obligations$2,300$725$—$3,025
Total held to maturity securities$2,300$725$—$3,025
December 31, 2022
(in thousands)Amortized CostUnrealized GainsUnrealized LossesFair Value
Available for sale:
U.S. Treasury and agencies$1,035,532$—$(99,358)$936,174
Obligations of states and political subdivisions297,610231(28,041)269,800
Mortgage-backed securities and collateralized mortgage obligations2,405,1393(414,950)1,990,192
Total available for sale securities$3,738,281$234$(542,349)$3,196,166
Held to maturity:
Mortgage-backed securities and collateralized mortgage obligations$2,476$721$—$3,197
Total held to maturity securities$2,476$721$—$3,197

The Company elected to exclude accrued interest receivable from the amortized cost basis of debt securities disclosed throughout this note. Interest accrued on investment securities totaled $34.1 million and $10.6 million as of December 31, 2023 and 2022, respectively, and is included in other assets on the Consolidated Balance Sheets.

Debt securities that were in an unrealized loss position as of December 31, 2023 and 2022 are presented in the following tables, based on the length of time individual securities have been in an unrealized loss position.

December 31, 2023
Less than 12 Months12 Months or LongerTotal
(in thousands)Fair ValueUnrealized LossesFair ValueUnrealized LossesFair ValueUnrealized Losses
Available for sale:
U.S. Treasury and agencies$99,898$(1,074)$822,245$(77,800)$922,143$(78,874)
Obligations of states and political subdivisions103,256(580)169,231(21,030)272,487(21,610)
Mortgage-backed securities and collateralized mortgage obligations1,089,640(10,355)1,817,768(377,269)2,907,408(387,624)
Total temporarily impaired securities$1,292,794$(12,009)$2,809,244$(476,099)$4,102,038$(488,108)
December 31, 2022
Less than 12 Months12 Months or LongerTotal
(in thousands)Fair ValueUnrealized LossesFair ValueUnrealized LossesFair ValueUnrealized Losses
Available for sale:
U.S. Treasury and agencies$734,473$(71,967)$201,701$(27,391)$936,174$(99,358)
Obligations of states and political subdivisions160,078(10,037)60,381(18,004)220,459(28,041)
Mortgage-backed securities and collateralized mortgage obligations592,032(61,813)1,398,061(353,137)1,990,093(414,950)
Total temporarily impaired securities$1,486,583$(143,817)$1,660,143$(398,532)$3,146,726$(542,349)

The number of individual debt securities in an unrealized loss position in the tables above increased to 600 as of December 31, 2023, as compared to 473 as of December 31, 2022. These unrealized losses on the debt securities held by the Company were caused by changes in market interest rates or the widening of market spreads subsequent to the initial purchase of these securities and are not due to the underlying credit of the issuers. Management monitors the published credit ratings of the issuers of the debt securities for material rating or outlook changes. As the decline in fair value of the debt securities is attributable to changes in interest rates or widening market spreads and not credit quality, these investments do not have an ACL as of December 31, 2023.

The following table presents the contractual maturities of debt securities as of December 31, 2023:

Available For SaleHeld To Maturity
(in thousands)Amortized CostFair ValueAmortized CostFair Value
Due within one year$71,438$70,451$—$—
Due after one year through five years2,127,2992,106,75322
Due after five years through ten years2,388,4422,323,581367
Due after ten years4,675,5984,329,0852,2952,956
Total debt securities$9,262,777$8,829,870$2,300$3,025

The following table presents, as of December 31, 2023, investment securities which were pledged to secure borrowings, public deposits, and repurchase agreements as permitted or required by law:

(in thousands)Amortized CostFair Value
To state and local governments to secure public deposits$1,796,582$1,657,160
To secure repurchase agreements386,989358,162
Other securities pledged1,863,0251,766,958
Total pledged securities$4,046,596$3,782,280

Note 5 –Loans and Leases

The following table presents the major types of loans and leases, net of deferred fees and costs, as of December 31, 2023 and 2022:

(in thousands)December 31, 2023December 31, 2022
Commercial real estate
Non-owner occupied term, net$6,482,940$3,894,840
Owner occupied term, net5,195,6052,567,761
Multifamily, net5,704,7345,285,791
Construction & development, net1,747,3021,077,346
Residential development, net323,899200,838
Commercial
Term, net5,536,7653,029,547
Lines of credit & other, net2,430,127960,054
Leases & equipment finance, net1,729,5121,706,172
Residential
Mortgage, net6,157,1665,647,035
Home equity loans & lines, net1,938,1661,631,965
Consumer & other, net195,735154,632
Total loans and leases, net of deferred fees and costs$37,441,951$26,155,981

The Company elected to exclude accrued interest receivable from the amortized cost basis of loans disclosed throughout this footnote. Interest accrued on loans totaled $154.9 million and $86.8 million as of December 31, 2023 and December 31, 2022, respectively, and is included in other assets on the Consolidated Balance Sheets. As of December 31, 2023, loans totaling $21.2 billion were pledged to secure borrowings and available lines of credit.

Originated loans are reported at the principal amount outstanding, net of unearned interest and deferred fees and costs, and any partial charge-offs recorded. Purchased loans are recorded at fair value at the date of purchase. As of December 31, 2023 and 2022, the net deferred fees and costs were $71.8 million and $84.7 million, respectively.

The Company evaluates purchased loans for more-than-insignificant deterioration at the date of purchase. Purchased loans that have experienced more-than-insignificant deterioration from origination are considered PCD loans. All other purchased loans are considered non-PCD loans. Total discounts on acquired loans were $552.5 million and $6.1 million as of December 31, 2023 and 2022, respectively. The outstanding contractual unpaid principal balance of PCD loans, excluding acquisition accounting adjustments, was $331.9 million as of December 31, 2023. The carrying balance of PCD loans was $300.2 million as of December 31, 2023.

The Bank, through its commercial equipment leasing subsidiary, FinPac, is a provider of commercial equipment leasing and financing. Direct finance leases are included within the lease and equipment finance segment within the loans and leases, net line item. These direct financing leases typically have terms ofthree tofive years. Interest income recognized on these leases was $18.8 million at both December 31, 2023 and 2022.

Residual values on leases are established at the time equipment is leased based on an estimate of the value of the leased equipment when the Company expects to dispose of the equipment, typically at the termination of the lease. An annual evaluation is also performed each fiscal year by an independent valuation specialist and equipment residuals are confirmed or adjusted in conjunction with such evaluation.

The following table presents the net investment in direct financing leases as of December 31, 2023 and 2022:

(in thousands)December 31, 2023December 31, 2022
Minimum lease payments receivable$362,152$316,823
Estimated guaranteed and unguaranteed residual values74,88098,175
Initial direct costs - net of accumulated amortization5,3736,033
Unearned income(48,433)(41,571)
Net investment in direct financing leases$393,972$379,460

The following table presents the scheduled minimum lease payments receivable as of December 31, 2023:

(in thousands)
YearAmount
2024$112,497
202590,557
202668,639
202747,308
202827,955
Thereafter15,196
Total minimum lease payments receivable$362,152

In the course of managing the loan and lease portfolio, at certain times, management may decide to sell pools of loans and leases. For the year ended December 31, 2023, the Bank sold a total of $743.9 million loans from its portfolio, of which $666.3 million were transactional, non-relationship jumbo residential mortgage, commercial, and commercial real estate loans. For the year ended December 31, 2022, the Bank sold a total of $142.3 million loans and leases. For the years ended December 31, 2023 and 2022, the above loan sales include SBA loan sales of $77.6 million and $105.3 million, respectively.

Note 6 –Allowance for Credit Losses

Allowance for Credit Losses Methodology

The ACL represents management's estimate of lifetime credit losses for assets within its scope, specifically loans and leases and unfunded commitments. To calculate the ACL, management uses models to estimate the PD and LGD for loans utilizing inputs that include forecasted future economic conditions and that are dependent upon specific macroeconomic variables relevant to each of the Bank's loan and lease portfolios. Moody's Analytics, a third party, provided the historical and forward-looking macroeconomic data utilized in the models used to calculate the ACL.

In calculating ACL, the Bank considered the financial and economic environment at the time of assessment and economic scenarios that differed in the levels of severity and sensitivity to the ACL results. At each measurement date, the Bank selects the scenario that reflects its view of future economic conditions and is determined to be the most probable outcome.

All forecasts are updated for each variable where applicable and incorporated as relevant into the ACL calculation. Actual credit loss results and the timing thereof will differ from the estimate of credit losses, either in a strong economy or a recession, as the portfolio will change through time due to growth, risk mitigation actions and other factors. In addition, the scenarios used will differ and change through time as economic conditions change. Economic scenarios might not capture deterioration or improvement in the economy timely enough for the Bank to be able to adequately address the impact to the ACL.

Select macroeconomic variables are projected over the forecast period, and they could have a material impact in determining the ACL. As the length of the forecast period increases, information about the future becomes less readily available and projections are inherently less certain.

The following is a discussion of the changes in the factors that influenced management's current estimate of expected credit losses. The changes in the ACL estimate for all portfolio segments, during the year ended December 31, 2023, reflect portfolio mix changes and credit migration trends. Because of the uncertain economic environment, the Bank opted to use Moody's Analytics' November 2023 baseline economic forecast for estimating the ACL as of December 31, 2023.

In the baseline scenario selected, the probability that the economy will perform better than this baseline is equal to the probability that it will perform worse and included the following factors:

U.S. real GDP average annualized growth of 1.7% in 2024,1.7% in 2025,2.3% in 2026, and 2.4% in 2027;

U.S. unemployment rate average of 4.0% in 2024,4.1% in 2025,4.0% in 2026, and 3.9% in 2027; and

The average federal funds rate is expected to be 5.1% in 2024,4.2% in 2025,3.2% in 2026, and 2.9% in 2027.

The Bank uses an additional scenario that differs in terms of severity within the variables, both favorable and unfavorable, to assess the sensitivity in the ACL results and to inform qualitative adjustments. The Bank selected the Moody's Analytics November 2023 S2 scenario for this analysis. In the scenario selected, there is a 75% probability that the economy will perform better, broadly speaking, and a 25% probability that it will perform worse; and the scenario includes the following factors:

Because the Federal Reserve remains concerned about inflation, it keeps the federal funds rate elevated in the first quarter of 2024 despite the weakening economy;

The combination of the risk of a federal shutdown, rising political tensions, still-elevated inflation, still-elevated interest rates, and reduced credit availability causes the economy to fall into a mild recession starting in the first quarter of 2024. The decline lasts for three quarters and the peak-to-trough decline is 1%. The unemployment rate rises to a peak of 6.5% in the fourth quarter of 2024;

The stock market falls by 20% from the fourth quarter of 2023 through the third quarter of 2024;

Declines in European economies hurt U.S. exports and also corporate earnings from European subsidiaries;

U.S. real GDP average annualized growth of 0.2% in 2024,1.5% in 2025,2.9% in 2026, and 2.8% in 2027;

U.S. unemployment rate average of 5.7% in 2024,5.3% in 2025,4.0% in 2026, and 4.0% in 2027; and

The average federal funds rate is expected to be 4.6% in 2024,2.5% in 2025,2.4% in 2026, and 2.9% in 2027.

The results using the comparison scenario in addition to changes to the macroeconomic variables subsequent to selected scenarios for sensitivity analysis were reviewed by management and were considered when evaluating the qualitative factor adjustments.

The ACL is measured on a collective (pool) basis when similar characteristics exist. The Company has selected models at the portfolio level using a risk-based approach, with larger, more complex portfolios having more complex models. Except as noted below, the macroeconomic variables that are inputs to the models are reasonable and supportable over the life of the loans in that they reasonably project the key economic variables in the near term and then converge to a long-run equilibrium trend. These models produce reasonable and supportable estimates of loss over the life of the loans as the projected credit losses will also converge to a steady state in line with the variables applied. The Company measures the ACL using the following methods:

Commercial Real Estate: Non-owner occupied commercial real estate, multifamily, and construction loans are analyzed using a model that uses four primary property variables: net operating income, property value, property type, and location. For PD estimation, the model simulates potential future paths of net operating income given commercial real estate market factors determined from macroeconomic and regional commercial real estate forecasts. Using the resulting expected debt service coverage ratios, together with predicted loan-to-values and other variables, the model estimates PD from the range of conditional possibilities. In addition, the model estimates maturity PD capturing refinance default risk to produce a total PD for the loan. The model estimates LGD, inclusive of principal loss and liquidation expenses, empirically using predicted loan-to-value as well as certain market and other factors. The LGD calculation also includes a separate maturity risk component. The primary economic drivers in the model are GDP growth, U.S. unemployment rate, and 10-Year Treasury yield. These economic drivers are translated into a forecast provided by Moody's Analytics' REIS of real estate metrics, such as rental rates, vacancies, and cap rates. The model produces PD and LGD on a quarter-by-quarter basis for the life of loan.

The owner occupied commercial real-estate portfolio utilizes a top-down macroeconomic model using linear regression. This model produces portfolio level quarterly net charge-off rates for 10 years and carries forward the last quarter's expected loss percentage projection to remaining periods. The primary economic drivers for this model are commercial real estate price index and a five-state average unemployment rate.

Commercial: Non-homogeneous commercial loans and leases and residential development loans are analyzed in a multi-step process. An initial PD is estimated using a model driven by an obligor's selected financial statement ratios, together with cycle-adjusting information based on the obligor's state and industry. An initial LGD is derived separately based on collateral type using collateral value and a haircut to reflect the loss in liquidation. Another model then applies an auto-regression technique to the initial PD and LGD metrics to estimate the PD and LGD curves according to the macroeconomic scenario over a one-year reasonable and supportable forecast. The primary economic drivers in the model are the S&P 500 Stock Price Index, S&P 500 Market Volatility Index, U.S. unemployment rate, as well as appropriate yield curves and credit spreads. This model utilizes output reversion methodology, which, after one year, reverts on a straight-line basis over two years to long-term PD estimated using financial statement ratios of each obligor.

The model for the homogeneous lease and equipment finance agreement portfolio uses lease and equipment finance agreement information, such as origination and performance, as well as macroeconomic variables to calculate PD and LGD values. The PD calculation is based on survival analysis while LGD is calculated using a two-step regression. The model calculates LGD using an estimate of the probability that a defaulted lease or equipment finance agreement will have a loss, and an estimate of the loss amount. The primary economic drivers for the model are GDP, U.S. unemployment rate, and a home price growth index. The model produces PD and LGD curves at the lease or equipment finance agreement level for each month in the forecast horizon.

Residential: The models for residential real estate and HELOCs utilize loan level variables, such as origination and performance, as well as macroeconomic variables to calculate PD and LGD. The U.S. unemployment rate and home price growth rate indexes are primary economic drivers in both the residential real estate and HELOC models. In addition, the prime rate is also a primary driver in the HELOC model. The models focus on establishing an empirical relationship between default probabilities and a set of loan-level, borrower, and macroeconomic credit risk drivers. The LGD calculation for residential real estate is based on an estimate of the probability that a defaulted loan will have a loss, and then an estimate of the loss amount. HELOCs utilize the same model using residential real estate LGD values to assign loans to cohorts based on FICO scores and loan age. The model produces PD and LGD curves at the loan level for each quarter in the forecast horizon.

Consumer: Historical net charge-off information as well as economic forecast assumptions are used to project loss rates for the Consumer segment.

All loans and leases that have not been modeled receive a loss rate via an extrapolated rate methodology. The loans and leases receiving an extrapolated rate include loans acquired through the Merger, newly originated loans and leases, and loans and leases without the granularity of data necessary to be modeled. Based on the vintage year, credit classification, and reporting category of the modeled loans and leases, a loss factor is calculated and applied to the non-modeled loans and leases. The results are evaluated qualitatively to ensure reasonability and compliance with CECL.

Along with the quantitative factors produced by the above models, management also considers prepayment speeds and qualitative factors when determining the ACL. The Company uses a prepayment model that forecasts the constant prepayment rates based on institution specific data for the commercial real estate, commercial and industrial and consumer portfolios and a forward curve approach that changes with macro-economic input variables for the residential and leases portfolios. Below are the nine qualitative factors considered where applicable:

Changes in lending policies and procedures, including changes in underwriting standards and collection, charge-off, and recovery practices not considered elsewhere in estimating credit losses.

Changes in national, regional, and local economic and business conditions and developments that affect the collectability of the portfolio, including the condition of various market segments.

Changes in the nature and volume of the portfolio and in the terms of loans and leases.

Changes in the experience, ability, and depth of lending management and other relevant staff.

Changes in the volume and severity of past due loans and leases, the volume of non-accrual loans and leases, and the volume and severity of adversely classified or graded loans and leases.

Changes in the quality of the Bank's credit review system.

Changes in the value of the underlying collateral for collateral-dependent loans and leases.

The existence and effect of any concentrations of credit, and changes in the level of such concentrations.

The effect of other external factors such as competition and legal and regulatory requirements on the level of estimated credit losses in the Bank's existing portfolio.

The Company evaluated each qualitative factor as of December 31, 2023 and concluded that the models adequately reflected the significant changes in credit conditions and overall portfolio risk. The qualitative adjustments in the ACL during 2023 were primarily related to loans acquired through the Merger. As of December 31, 2023, the ACL was $464.1 million, compared to the December 31, 2022 balance of $315.4 million. The increase in the ACL was primarily driven by loan portfolio growth, largely reflective of loans acquired through the Merger, and changes in the economic forecasts used in credit models. As a result of the Merger, the ACL increased, which reflects a $32.3 million upward adjustment due to acquired PCD loans and acquired unfunded commitments, in addition to an $88.4 million provision expense due to acquired non-PCD loans.

Loss factors from the models, prepayment speeds, and qualitative factors are input into the Company's CECL accounting application, which aggregates the information. The Company then uses two methods to calculate the current expected credit loss: 1) the DCF method, which is used for all loans except lines of credit and 2) the non-DCF method, which is used for lines of credit due to the difficulty of calculating an effective interest rate when lines have yet to be drawn on. The DCF method utilizes the effective interest rate of individual assets to discount the expected credit losses adjusted for prepayments. The difference in the net present value and the amortized cost of the asset will result in the required allowance. The non-DCF method uses the exposure at default, along with the expected credit losses adjusted for prepayments to calculate the required allowance.

The following tables summarize activity related to the ACL by portfolio segment for the periods indicated:

(in thousands)Commercial Real EstateCommercialResidentialConsumer & OtherTotal
Allowance for credit losses on loans and leases
Balance, beginning of period$77,813$167,135$50,329$5,858$301,135
Initial ACL on PCD loans acquired during the period8,73617,2044549826,492
Provision for credit losses for loans and leases (1)39,809153,46010,6456,065209,979
Charge-offs(803)(109,862)(547)(5,762)(116,974)
Recoveries33316,8841,1231,89920,239
Net (charge-offs) recoveries(470)(92,978)576(3,863)(96,735)
Balance, end of period$125,888$244,821$62,004$8,158$440,871
Reserve for unfunded commitments
Balance, beginning of period$7,207$3,049$3,196$769$14,221
Initial ACL recorded for unfunded commitments acquired during the period2,2573,0662681765,767
Provision (recapture) for credit losses on unfunded commitments1,7061,726(524)3123,220
Balance, end of period11,1707,8412,9401,25723,208
Total allowance for credit losses$137,058$252,662$64,944$9,415$464,079

(1) Includes $88.4 million initial provision related to non-PCD loans acquired during the first quarter of 2023.

(in thousands)Commercial Real EstateCommercialResidentialConsumer & OtherTotal
Allowance for credit losses on loans and leases
Balance, beginning of period$99,075$117,573$29,068$2,696$248,412
(Recapture) provision for credit losses for loans and leases(21,510)79,60620,8234,68683,605
Charge-offs(136)(41,073)(224)(3,556)(44,989)
Recoveries38411,0296622,03214,107
Net recoveries (charge-offs)248(30,044)438(1,524)(30,882)
Balance, end of period$77,813$167,135$50,329$5,858$301,135
Reserve for unfunded commitments
Balance, beginning of period$8,461$2,028$1,957$321$12,767
(Recapture) provision for credit losses on unfunded commitments(1,254)1,0211,2394481,454
Balance, end of period7,2073,0493,19676914,221
Total allowance for credit losses$85,020$170,184$53,525$6,627$315,356

Asset Quality and Non-Performing Loans and Leases

The Bank manages asset quality and controls credit risk through diversification of the loan and lease portfolio and the application of policies designed to promote sound underwriting and loan and lease monitoring practices. The Bank's Credit Quality Administration department is charged with monitoring asset quality, establishing credit policies and procedures, and enforcing the consistent application of these policies and procedures across the Bank. Reviews of non-performing, past due loans and leases and larger credits, designed to identify potential charges to the ACL, and to determine the adequacy of the allowance, are conducted on an ongoing basis. These reviews consider such factors as the financial strength of borrowers, the value of the applicable collateral, loan and lease loss experience, estimated loan and lease losses, growth in the loan and lease portfolio, prevailing economic conditions, and other factors.

Loans and Leases Past Due and Non-Accrual Loans and Leases

Typically, loans in a non-accrual status will not have an ACL as they will be written down to their net realizable value or charged-off. However, the net realizable value for homogeneous leases and equipment finance agreements is determined by the LGD calculated by the CECL model and therefore leases and equipment finance agreements on non-accrual will have an ACL until they become 181 days past due, at which time they are charged-off. The Company recognizedno interest income on non-accrual loans and leases during the years ended December 31, 2023 and 2022.

The following tables present the carrying value of the loans and leases past due, by loan and lease class, as of December 31, 2023 and 2022:

December 31, 2023
(in thousands)Greater than 30 to 59 Days Past Due60 to 89 Days Past Due90 Days or More and AccruingTotal Past DueNon-AccrualCurrent and OtherTotal Loans and Leases
Commercial real estate
Non-owner occupied term, net$1,270$3,312$437$5,019$4,359$6,473,562$6,482,940
Owner occupied term, net3,0782,1914335,70224,3305,165,5735,195,605
Multifamily, net—————5,704,7345,704,734
Construction & development, net—————1,747,3021,747,302
Residential development, net—————323,899323,899
Commercial
Term, net6,3412,1012028,64414,5195,513,6025,536,765
Lines of credit & other, net1,6471,137662,8502,7602,424,5172,430,127
Leases & equipment finance, net22,21724,1787,96554,36028,4031,646,7491,729,512
Residential
Mortgage, net (1)2829,41026,33136,023—6,121,1436,157,166
Home equity loans & lines, net4,4012,3733,78210,556—1,927,6101,938,166
Consumer & other, net7785193261,623—194,112195,735
Total, net of deferred fees and costs$40,014$45,221$39,542$124,777$74,371$37,242,803$37,441,951

(1)Includes government guaranteed mortgage loans that the Bank has the right but not the obligation to repurchase that are past due 90 days or more, totaling $1.0 million as of December 31, 2023.

December 31, 2022
(in thousands)Greater than 30 to 59 Days Past Due60 to 89 Days Past Due90 Days or More and AccruingTotal Past DueNon-AccrualCurrent and OtherTotal Loans and Leases
Commercial real estate
Non-owner occupied term, net$811$538$—$1,349$2,963$3,890,528$3,894,840
Owner occupied term, net1685012192,0482,565,4942,567,761
Multifamily, net—————5,285,7915,285,791
Construction & development, net—————1,077,3461,077,346
Residential development, net—————200,838200,838
Commercial
Term, net1,2411,489192,7495,3033,021,4953,029,547
Lines of credit & other, net5144194937—959,117960,054
Leases & equipment finance, net19,92923,2887,88651,10320,3881,634,6811,706,172
Residential
Mortgage, net (1)84710,61924,94336,409—5,610,6265,647,035
Home equity loans & lines, net2,8081,5261,5695,903—1,626,0621,631,965
Consumer & other, net446200134780—153,852154,632
Total, net of deferred fees and costs$26,764$38,129$34,556$99,449$30,702$26,025,830$26,155,981

(1)Includes government guaranteed mortgage loans that the Bank has the right but not the obligation to repurchase that are past due 90 days or more, totaling $6.6 million as of December 31, 2022.

The following table summarizes the amortized cost of non-accrual loans for which there was no related ACL as of December 31, 2023 and 2022:

(in thousands)December 31, 2023December 31, 2022
Commercial real estate
Non-owner occupied term, net$52$—
Owner occupied term, net1,352279
Commercial
Term, net3,497—
Total non-accrual loans with no related ACL$4,901$279

Collateral-Dependent Loans and Leases

Loans are classified as collateral-dependent when it is probable that the Bank will be unable to collect the scheduled payments of principal and interest when due, and repayment is expected to be provided substantially through the operation or sale of the collateral. The following table summarizes the amortized cost basis of the collateral-dependent loans and leases by the type of collateral securing the assets as of December 31, 2023:

(in thousands)Residential Real EstateCommercial Real EstateGeneral Business AssetsOtherTotal
Commercial real estate
Non-owner occupied term, net$—$4,250$—$—$4,250
Owner occupied term, net—22,076——22,076
Commercial
Term, net—2718,6023019,174
Line of credit & other, net—1,566——1,566
Leases & equipment finance, net——28,403—28,403
Residential
Mortgage, net55,381———55,381
Home equity loans & lines, net2,740———2,740
Total, net of deferred fees and costs$58,121$28,163$37,005$301$123,590

Loan and Lease Modifications Made to Borrowers Experiencing Financial Difficulty

In January 2023, the Company adopted ASU 2022-02, which eliminated the accounting guidance for troubled debt restructurings while enhancing disclosure requirements for certain loan refinancing and restructurings by creditors when a borrower is experiencing financial difficulty. This guidance was applied on a prospective basis. Upon adoption of this guidance, the Company no longer establishes a reserve for modifications to borrowers experiencing financial difficulty. Instead, these modifications are included in their respective cohort and a historical loss rate is applied to the current loan balance to arrive at the quantitative baseline portion of the allowance. Loans associated with borrowers experiencing financial difficulty can be classified as either accrual or non-accrual loans.

Modifications to borrowers in financial difficulty may include term extensions, interest rate reductions, principal or interest forgiveness, or an other-than-insignificant payment delay. In some cases, the Company provides multiple types of concessions on one loan. Typically, one type of concession, such as a term extension, is granted initially. If the borrower continues to experience financial difficulty, another concession, such as principal forgiveness, may be granted. For the loans and leases included in the "combination" columns below, multiple types of modifications have been made on the same loan within the current reporting period. The combination is at least two of the following: term extension, principal forgiveness, an other-than-insignificant payment delay, or an interest rate reduction.

The following table presents the amortized cost basis of loans and leases as of December 31, 2023 that were both experiencing financial difficulty and modified during the year ended December 31, 2023, by class and type of modification. The percentage of the amortized cost basis of loans and leases that were modified to borrowers in financial distress as compared to the amortized cost basis of each class of financing receivable is also presented below.

(in thousands)Interest Rate ReductionTerm ExtensionOther -Than-Insignificant Payment DelayCombination - Term Extension and Other-than-Insignificant Payment DelayTotal% of total class of financing receivable
Commercial real estate
Non-owner occupied term, net$—$32,461$—$—$32,4610.50%
Owner occupied term, net666507568—1,7410.03%
Commercial
Term, net3774,409——4,7860.09%
Lines of credit & other, net—13,15230,804—43,9561.81%
Leases & equipment finance, net—1,495——1,4950.09%
Residential
Mortgage, net—56246,0127,10153,6750.87%
Total loans and leases experiencing financial difficulty$1,043$52,586$77,384$7,101$138,1140.37%
December 31, 2023
Loan TypeTypes of ModificationFinancial Effect
Non-owner occupied term, netTerm extensionAdded a weighted average of 17 months to the life of the loans.
Owner occupied term, netInterest rate reduction, term extension, and other-than-insignificant payment delaysReduced weighted average interest rate by 4.00% from interest rate reductions, added a weighted average of 2 months to the life of the loans from term extensions, and deferred $22,000 of principal payments from other-than-insignificant payment delays.
Term, netInterest rate reduction and term extensionReduced weighted average interest rate by 4.15% from interest rate reductions and added a weighted average of 3 months to the life of the loans from term extensions.
Lines of credit & other, netTerm extension and other-than-insignificant payment delaysAdded a weighted average of 11 months to the life of the loans from term extensions and deferred $30.1 million of principal and interest payments from other-than-insignificant payment delays.
Leases & equipment finance, netTerm extensionAdded a weighted average of 8 months to the life of the leases.
Mortgage, netTerm extension, other-than-insignificant payment delays, and combinationAdded a weighted average of 7.4 years to the life of the loans from term extensions, deferred $3.0 million of principal and interest payments from other-than-insignificant payment delays. Added a weighted average of 12.3 years and deferred $357,000 of principal and interest payments from combination modifications.

The Company closely monitors the performance of loans and leases that are modified for borrowers experiencing financial difficulty to understand the effectiveness of its modification efforts. Loans and leases are considered to be in payment default at 90 or more days past due. The following table presents the performance of such loans and leases that have been modified for the year ended December 31, 2023:

December 31, 2023
Loan TypeCurrentGreater than 30 to 59 Days Past Due60 to 89 Days Past Due90 Days or More Past DueNon-accrualTotal
(in thousands)
Commercial real estate
Non-owner occupied term, net$30,338$—$2,123$—$—$32,461
Owner occupied term, net1,075———6661,741
Commercial
Term, net3,784———1,0024,786
Lines of credit & other, net42,263———1,69343,956
Leases & equipment finance, net9151811191791011,495
Residential
Mortgage, net50,540—1,1252,010—53,675
Total loans and leases, net of deferred fees and costs$128,915$181$3,367$2,189$3,462$138,114

The following table presents the amortized cost of loan and lease modifications and type of concession that were modified in the previous twelve months and subsequently had a payment default, as of December 31, 2023:

December 31, 2023
(in thousands)Term ExtensionOther -Than-Insignificant Payment DelayCombination - Term Extension and Other-than-Insignificant Payment Delay
Commercial
Lines of credit & other, net$1,422$—$—
Leases & equipment finance, net280——
Residential
Mortgage, net—9771,033
Total loans and leases experiencing financial difficulty with a subsequent default$1,702$977$1,033

Troubled Debt Restructuring

Prior to the adoption of ASU 2022-02, loans were accounted for as TDRs if concessions granted in response to borrower financial difficulties, and generally provided for a temporary modification of loan repayment terms. There wereno available commitments for troubled debt restructuring outstanding as of December 31, 2022.

The following tables presents TDR loans by accrual versus non-accrual status and by portfolio segment as of December 31, 2022:

December 31, 2022
(in thousands)Accrual StatusNon-Accrual StatusTotal Modification# of Contracts
Commercial real estate, net$279$23$3023
Commercial, net188—1881
Residential, net6,291—6,29140
Consumer & other, net9—92
Total, net of deferred fees and costs$6,767$23$6,79046

The following table presents loans that were determined to be TDRs during the year ended December 31, 2022:

(in thousands)2022
Commercial real estate, net$278
Commercial, net188
Residential, net6,046
Total, net of deferred fees and costs$6,512

For the period presented in the table above, the outstanding recorded investment was the same pre and post-modification and all modifications were combination modifications.

Credit Quality Indicators

Management regularly reviews loans and leases in the portfolio to assess credit quality indicators and to determine appropriate loan classification and grading. In addition, the Company's board of directors reviews and approves the credit quality indicators each year. The Bank differentiates its lending portfolios into homogeneous and non-homogeneous loans and leases. Homogeneous loans and leases are initially risk rated on a single risk rating scale based on the past due status of the loan or lease. Homogeneous loans and leases that have risk-based modifications or forbearances enter into an alternative elevated risk rating scale that freezes the elevated risk rating and requires six consecutive months of scheduled payments without delinquency before the loan or lease can return to the delinquency-based risk rating scale. Homogeneous loans and leases with other defined risk factors such as confirmed bankruptcy, business closure, death of a guarantor or fraud will be set to a floor substandard rating.

The Bank's risk rating methodology for its non-homogeneous loans and leases uses a dual risk rating approach to assess the credit risk. This approach uses two scales to provide a comprehensive assessment of credit default risk and recovery risk. The probability of default scale measures a borrower's credit default risk using risk ratings ranging from 1 to 16, where a higher rating represents higher risk. For non-homogeneous loans and leases, PD ratings of 1 through 9 are "pass" grades, while PD ratings of 10 and 11 are "watch" grades. PD ratings of 12-16 correspond to the regulatory-defined categories of special mention (12), substandard (13-14), doubtful (15), and loss (16). The loss given default scale measures the amount of loss that may not be recovered in the event of a default, using six alphabetic ratings from A-F, where a higher rating represents higher risk. The LGD scale quantifies recovery risk associated with an event of default and predicts the amount of loss that would be incurred on a loan or lease if a borrower were to experience a major default and includes variables that may be external to the borrower, such as industry, geographic location, and credit cycle stage. It could also include variables specific to the loan or lease, including collateral valuation, covenant structure and debt type. The product of the borrower's PD and a loan or lease LGD is the loan or lease expected loss, expressed as a percentage. This provides a common language of credit risk across different loans.

The PD scale estimates the likelihood that a borrower will experience a major default on any of its debt obligations within a specified time period. Examples of major defaults include payments 90 days or more past due, non-accrual classification, bankruptcy filing, or a full or partial charge-off of a loan or lease. As such, the PD scale represents the credit quality indicator for non-homogeneous loans and leases.

The credit quality indicator rating categories follow regulatory classification and can be generally described by the following groupings for loans and leases:

Pass/Watch—A pass loan or lease is a loan or lease with a credit risk level acceptable to the Bank for extending credit and maintaining normal credit monitoring. A watch loan or lease is considered pass rated but has a heightened level of unacceptable default risk due to an emerging risk element or declining performance trend. Watch ratings are expected to be temporary, with issues resolved or manifested to the extent that a higher or lower risk rating would be appropriate within a short period of time.

Special Mention—A special mention loan or lease has potential weaknesses that deserve management's close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the asset or in the institution's credit position at some future date. These borrowers have an elevated PD but not to the point of a substandard classification.

Substandard—A substandard loan or lease is inadequately protected by the current net worth and paying capacity of the borrower or of the collateral pledged, if any. Loans and leases classified as substandard have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected.

Doubtful—Loans or leases classified as doubtful have all the weaknesses inherent in those classified as substandard with the added characteristic that the weaknesses make collection or liquidation in full, based on currently existing facts, conditions, and values, highly questionable and improbable.

Loss—Loans or leases classified as loss are considered uncollectible and of such little value that their continuance as bankable assets is not warranted.

The following tables represent the amortized costs basis of the loans and leases by credit classification and vintage year by loan and lease class of financing receivable as of December 31, 2023 and 2022:

(in thousands) · Term Loans Amortized Cost Basis by Origination Year · Revolving Loans Amortized Cost Basis · Revolving to Non-Revolving Loans Amortized Cost
December 31, 2023 · 2023 · 2022 · 2021 · 2020 · 2019 · Prior · Total
Commercial real estate:
Non-owner occupied term, net
Credit quality indicator:
Pass/Watch$582,178$1,307,143$1,182,485$615,021$764,821$1,832,231$41,194$—$6,325,073
Special mention—3173,4781,3372,48016,352——23,964
Substandard32,461749—1,09035,21464,304——133,818
Loss—————85——85
Total non-owner occupied term, net$614,639$1,308,209$1,185,963$617,448$802,515$1,912,972$41,194$—$6,482,940
Current YTD period:
Gross charge-offs$—$—$—$—$—$—$—$—$—
Owner occupied term, net
Credit quality indicator:
Pass/Watch$532,482$1,067,388$972,130$448,569$581,616$1,351,172$67,063$—$5,020,420
Special mention1,5755,9506,1754,94514,61015,5131,932—50,700
Substandard4,0347,70748,28117,27510,51335,216——123,026
Doubtful—————90——90
Loss—963—404—2——1,369
Total owner occupied term, net$538,091$1,082,008$1,026,586$471,193$606,739$1,401,993$68,995$—$5,195,605
Current YTD period:
Gross charge-offs$—$16$—$—$—$787$—$—$803
Multifamily, net
Credit quality indicator:
Pass/Watch$272,084$1,982,075$1,660,492$400,280$590,379$745,705$51,480$—$5,702,495
Special mention——1,278—961———2,239
Total multifamily, net$272,084$1,982,075$1,661,770$400,280$591,340$745,705$51,480$—$5,704,734
Current YTD period:
Gross charge-offs$—$—$—$—$—$—$—$—$—
Construction & development, net
Credit quality indicator:
Pass/Watch$248,623$716,207$530,305$186,680$21,990$10,738$31,289$—$1,745,832
Special mention—1,470——————1,470
Total construction & development, net$248,623$717,677$530,305$186,680$21,990$10,738$31,289$—$1,747,302
Current YTD period:
Gross charge-offs$—$—$—$—$—$—$—$—$—
Residential development, net
Credit quality indicator:
Pass/Watch$90,241$86,078$22,271$—$—$1,329$116,490$6,149$322,558
Special mention——————1,341—1,341
Total residential development, net$90,241$86,078$22,271$—$—$1,329$117,831$6,149$323,899
Current YTD period:
Gross charge-offs$—$—$—$—$—$—$—$—$—
Total commercial real estate$1,763,678$5,176,047$4,426,895$1,675,601$2,022,584$4,072,737$310,789$6,149$19,454,480
(in thousands) · Term Loans Amortized Cost Basis by Origination Year · Revolving Loans Amortized Cost Basis · Revolving to Non-Revolving Loans Amortized Cost
December 31, 2023 · 2023 · 2022 · 2021 · 2020 · 2019 · Prior · Total
Commercial:
Term, net
Credit quality indicator:
Pass/Watch$835,662$1,215,539$933,970$391,735$271,974$560,595$1,097,630$50,874$5,357,979
Special mention23,25014,87529,1281093,34016,476——87,178
Substandard2,91113,86213,9813,0687,3857,85931,3994,13984,604
Doubtful—1,329335796197699——3,356
Loss—415—648512,534——3,648
Total term, net$861,823$1,246,020$977,414$396,356$282,947$588,163$1,129,029$55,013$5,536,765
Current YTD period:
Gross charge-offs$3,000$1,418$—$415$389$886$44$808$6,960
Lines of credit & other, net
Credit quality indicator:
Pass/Watch$105,360$105,791$58,441$12,266$10,927$16,108$1,922,115$5,676$2,236,684
Special mention476635394——8061,92740363,915
Substandard7,8074,161———59383,30432,509128,374
Doubtful——————48211259
Loss—693200—11——895
Total lines of credit & other, net$113,643$111,280$59,035$12,266$10,928$16,782$2,067,394$38,799$2,430,127
Current YTD period:
Gross charge-offs$30$168$—$47$144$45$1,058$1,809$3,301
Leases & equipment finance, net
Credit quality indicator:
Pass/Watch$682,866$501,867$200,499$92,402$61,065$33,908$—$—$1,572,607
Special mention46,80615,9626,1821,6887,22477——77,939
Substandard7,09415,2746,7042,1631,2461,161——33,642
Doubtful5,83322,5669,0363,1611,700208——42,504
Loss3951,485581292589——2,820
Total leases & equipment finance, net$742,994$557,154$223,002$99,706$71,293$35,363$—$—$1,729,512
Current YTD period:
Gross charge-offs$2,324$47,116$31,569$9,111$6,394$3,087$—$—$99,601
Total commercial$1,718,460$1,914,454$1,259,451$508,328$365,168$640,308$3,196,423$93,812$9,696,404
(in thousands) · Term Loans Amortized Cost Basis by Origination Year · Revolving Loans Amortized Cost Basis · Revolving to Non-Revolving Loans Amortized Cost
December 31, 2023 · 2023 · 2022 · 2021 · 2020 · 2019 · Prior · Total
Residential:
Mortgage, net
Credit quality indicator:
Pass/Watch$221,207$1,845,395$2,355,420$521,177$443,152$735,801$—$—$6,122,152
Special mention1,1259161,7376511,1564,109——9,694
Substandard1,8512,6172,8267871,7598,746——18,586
Loss1592,7249708512201,810——6,734
Total mortgage, net$224,342$1,851,652$2,360,953$523,466$446,287$750,466$—$—$6,157,166
Current YTD period:
Gross charge-offs$—$—$—$—$—$6$—$—$6
Home equity loans & lines, net
Credit quality indicator:
Pass/Watch$562$1,242$1,056$100$896$35,677$1,870,270$17,807$1,927,610
Special mention————1143785,0521,2306,774
Substandard————1371901,2781741,779
Loss14————851,2866182,003
Total home equity loans & lines, net$576$1,242$1,056$100$1,147$36,330$1,877,886$19,829$1,938,166
Current YTD period:
Gross charge-offs$—$—$12$29$—$52$448$—$541
Total residential$224,918$1,852,894$2,362,009$523,566$447,434$786,796$1,877,886$19,829$8,095,332
Consumer & other, net:
Credit quality indicator:
Pass/Watch$39,977$14,919$7,132$4,953$3,441$5,022$118,125$543$194,112
Special mention13852513521227791351,296
Substandard————3125163318
Loss—————72—9
Total consumer & other, net$40,115$14,971$7,137$4,966$3,496$5,152$119,157$741$195,735
Current YTD period:
Gross charge-offs$3,313$132$23$20$29$288$1,485$472$5,762
Grand total$3,747,171$8,958,366$8,055,492$2,712,461$2,838,682$5,504,993$5,504,255$120,531$37,441,951
(in thousands) · Term Loans Amortized Cost Basis by Origination Year · Revolving Loans Amortized Cost Basis · Revolving to Non-Revolving Loans Amortized Cost
December 31, 2022 · 2022 · 2021 · 2020 · 2019 · 2018 · Prior · Total
Commercial real estate:
Non-owner occupied term, net
Credit quality indicator:
Pass/Watch$726,865$746,833$389,476$590,571$404,905$968,254$4,327$4,442$3,835,673
Special mention1,185—1,4824,5974,0024,603——15,869
Substandard452——31134,3938,129——43,285
Loss—————13——13
Total non-owner occupied term, net$728,502$746,833$390,958$595,479$443,300$980,999$4,327$4,442$3,894,840
Owner occupied term, net
Credit quality indicator:
Pass/Watch$660,479$544,011$183,996$307,944$211,539$585,740$4,552$117$2,498,378
Special mention2,09120,3282393,2799,52719,562——55,026
Substandard——4046601,35611,833——14,253
Loss—————104——104
Total owner occupied term, net$662,570$564,339$184,639$311,883$222,422$617,239$4,552$117$2,567,761
Multifamily, net
Credit quality indicator:
Pass/Watch$1,944,714$1,556,986$364,306$618,523$219,260$496,628$82,467$2,907$5,285,791
Total multifamily, net$1,944,714$1,556,986$364,306$618,523$219,260$496,628$82,467$2,907$5,285,791
Construction & development, net
Credit quality indicator:
Pass/Watch$248,437$505,680$205,577$83,808$—$18,183$2,393$—$1,064,078
Special mention—13,268——————13,268
Total construction & development, net$248,437$518,948$205,577$83,808$—$18,183$2,393$—$1,077,346
Residential development, net
Credit quality indicator:
Pass/Watch$38,662$20,609$417$—$—$—$141,150$—$200,838
Total residential development, net$38,662$20,609$417$—$—$—$141,150$—$200,838
Total commercial real estate$3,622,885$3,407,715$1,145,897$1,609,693$884,982$2,113,049$234,889$7,466$13,026,576
Commercial:
Term, net
Credit quality indicator:
Pass/Watch$792,764$643,930$174,188$156,068$130,309$278,695$744,193$44,033$2,964,180
Special mention—1,13831001,488935—4114,075
Substandard16,4241,4031,3621,35810,6192,21127,240—60,617
Doubtful——675—————675
Total term, net$809,188$646,471$176,228$157,526$142,416$281,841$771,433$44,444$3,029,547
(in thousands) · Term Loans Amortized Cost Basis by Origination Year · Revolving Loans Amortized Cost Basis · Revolving to Non-Revolving Loans Amortized Cost
December 31, 2022 · 2022 · 2021 · 2020 · 2019 · 2018 · Prior · Total
Lines of credit & other, net
Credit quality indicator:
Pass/Watch$57,715$6,271$4,660$13,304$8,653$1,257$813,110$36,573$941,543
Special mention——————5,8331,9337,766
Substandard—314———1,1026,0313,29410,741
Doubtful———————11
Loss——————3—3
Total lines of credit & other, net$57,715$6,585$4,660$13,304$8,653$2,359$824,977$41,801$960,054
Leases & equipment finance, net
Credit quality indicator:
Pass/Watch$812,537$362,612$190,507$149,667$62,292$40,328$—$—$1,617,943
Special mention9,8408,4032,9022,423665182——24,415
Substandard11,5318,1653,4522,6971,477177——27,499
Doubtful11,82213,0344,3263,4191,211197——34,009
Loss1,2435052752362819——2,306
Total leases & equipment finance, net$846,973$392,719$201,462$158,442$65,673$40,903$—$—$1,706,172
Total commercial$1,713,876$1,045,775$382,350$329,272$216,742$325,103$1,596,410$86,245$5,695,773
Residential:
Mortgage, net
Credit quality indicator:
Pass/Watch$1,465,067$2,389,861$485,576$471,416$143,611$661,715$—$—$5,617,246
Special mention3071,3511,2032,3657525,487——11,465
Substandard—1,6641,0412,6932,0159,907——17,320
Loss—561—19319357——1,004
Total mortgage, net$1,465,374$2,393,437$487,820$476,667$146,571$677,166$—$—$5,647,035
Home equity loans & lines, net
Credit quality indicator:
Pass/Watch$1,117$630$—$—$16$7,320$1,584,200$32,778$1,626,061
Special mention—————793,2081,0474,334
Substandard—————53557154764
Loss——————357449806
Total home equity loans & lines, net$1,117$630$—$—$16$7,452$1,588,322$34,428$1,631,965
Total residential$1,466,491$2,394,067$487,820$476,667$146,587$684,618$1,588,322$34,428$7,279,000
Consumer & other, net:
Credit quality indicator:
Pass/Watch$22,959$7,990$6,701$6,232$2,626$4,436$102,465$442$153,851
Special mention6—27144266371122648
Substandard—919—324725123
Loss—————73—10
Total consumer & other, net$22,965$7,999$6,729$6,255$2,668$4,541$102,886$589$154,632
Grand total$6,826,217$6,855,556$2,022,796$2,421,887$1,250,979$3,127,311$3,522,507$128,728$26,155,981

Note 7 –Premises and Equipment

The following table presents the major components of premises and equipment as of December 31, 2023 and 2022:

(in thousands)December 31, 2023December 31, 2022Estimated useful life
Land$91,072$33,031
Buildings and improvements288,189203,5197 - 39 years
Furniture, fixtures, and equipment140,241142,2094 - 20 years
Software110,726105,3553 - 7 years
Construction in progress and other24,09416,878
Total premises and equipment654,322500,992
Less: Accumulated depreciation and amortization(315,352)(324,976)
Premises and equipment, net$338,970$176,016

During 2023, the Company recorded $203.3 million of premises and equipment associated with the Merger. Refer to Note 2- Business Combinationfor more information pertaining to the completed Merger.

Depreciation and amortization expense totaled $29.3 million, $22.9 million, and $25.7 million for the years ended December 31, 2023, 2022, and 2021, respectively.

Note 8 –Leases

The Company leases branch locations, corporate office space, and equipment under non-cancelable operating leases. The following table presents the balance sheet information related to leases as of December 31, 2023 and 2022:

(in thousands)December 31, 2023December 31, 2022
Leases
Operating lease right-of-use assets$115,811$78,598
Operating lease liabilities$130,576$91,694

The following table presents the weighted-average operating lease term and weighted-average discount rate as of December 31, 2023 and 2022:

December 31, 2023December 31, 2022
Weighted-average remaining lease term (years)6.15.7
Weighted-average discount rate4.08%2.86%

The following table presents the components of lease expense for the years ended December 31, 2023, 2022, and 2021:

(in thousands)
Lease Costs202320222021
Operating lease costs$36,378$30,383$29,694
Short-term lease costs1,367421609
Variable lease costs132622
Sublease income(3,173)(2,504)(2,626)
Net lease costs$34,585$28,326$27,699

The Company performs impairment assessments for ROU assets when events or changes in circumstances indicate that their carrying values may not be recoverable. For the years ended December 31, 2023 and 2022, there were $2.6 million and $1.8 million, respectively, in ROU asset impairments recorded in other expenses. The impairments were due to the closures or consolidations of leased locations.

The following table presents the supplemental cash flow information related to leases for the year ended December 31, 2023, 2022, and 2021:

(in thousands)
Cash Flows202320222021
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows from operating leases$38,384$30,420$31,697
Right of use assets obtained in exchange for new operating lease liabilities$73,252$24,954$15,033

The following table presents the maturities of lease liabilities as of December 31, 2023:

(in thousands)Operating
YearLeases
2024$33,857
202528,574
202623,394
202716,988
202813,457
Thereafter33,367
Total lease payments149,637
Less: imputed interest(19,061)
Total lease liabilities$130,576

Note 9 –Residential Mortgage Servicing Rights

The Company measures its MSR asset at fair value with changes in fair value reported inresidential mortgage banking revenue, net. The following table presents the changes in the Company's residential MSR for the years ended December 31, 2023, 2022, and 2021:

(in thousands)202320222021
Balance, beginning of period$185,017$123,615$92,907
Additions for new MSR capitalized5,34724,13738,522
Sale of MSR assets(57,305)——
Changes in fair value:
Changes due to collection/realization of expected cash flows over time(17,694)(20,272)(18,903)
Changes due to valuation inputs or assumptions (1)(6,122)57,53711,089
Balance, end of period$109,243$185,017$123,615

(1) The changes in valuation inputs and assumptions principally reflect changes in discount rates and prepayment speeds, which are primarily affected by changes in interest rates.

Information related to the serviced loan portfolio as of December 31, 2023, 2022, and 2021 is as follows:

(dollars in thousands)December 31, 2023December 31, 2022December 31, 2021
Balance of loans serviced for others$8,175,664$13,020,189$12,755,671
MSR as a percentage of serviced loans1.34%1.42%0.97%

The amount of contractually specified servicing fees, late fees and ancillary fees earned, recorded in residential mortgage banking revenue, were $33.4 million, $37.4 million, and $36.8 million for the years ended December 31, 2023, 2022, and 2021, respectively.

During the year, the Company closed the sale of $57.3 million in residential mortgage servicing rights associated with $4.3 billion of residential mortgage loans serviced for others, which relates to the non-relationship component of the serviced loan portfolio.

Key assumptions used in measuring the fair value of MSR as of December 31, 2023, 2022, and 2021 were as follows:

December 31, 2023December 31, 2022December 31, 2021
Constant prepayment rate6.78%6.39%12.75%
Discount rate10.25%10.06%9.57%
Weighted average life (years)8.38.75.9

A sensitivity analysis of the current fair value to changes in discount and prepayment speed assumptions as of December 31, 2023 and 2022 is as follows:

December 31, 2023December 31, 2022
Constant prepayment rate
Effect on fair value of a 10% adverse change$(2,858)$(4,870)
Effect on fair value of a 20% adverse change$(5,575)$(9,518)
Discount rate
Effect on fair value of a 100 basis point adverse change$(4,620)$(8,229)
Effect on fair value of a 200 basis point adverse change$(8,888)$(15,807)

The sensitivity analysis presents the hypothetical effect on fair value of the MSR, due to the change in assumptions. The effect of such hypothetical change in assumptions generally cannot be extrapolated because the relationship of the change in an assumption to the change in fair value is not linear. Additionally, in the analysis, the impact of an adverse change in one assumption is calculated independent of any impact on other assumptions. In reality, changes in one assumption may change another assumption. The Company has entered into a fair value hedge by purchasing interest rate futures and forward settling mortgage-backed securities to hedge the interest rate risk of MSRs. Refer to Note 19 - Derivatives for further information.

Note 10 –Goodwill and Other Intangible Assets

As of December 31, 2023, there was $1.0 billion in goodwill, as compared tono goodwill as of December 31, 2022. Goodwill represents the excess of the total acquisition price paid over the fair value of the assets acquired, net of fair value of liabilities assumed. Additional information on the Merger and purchase price allocations is provided in Note 2 - Business Combinations. Goodwill is not amortized but is evaluated for potential impairment on an annual basis or whenever events or changes in circumstances indicate the carrying value may not be recoverable. The Company performed its annual impairment assessment as of October 31, 2023 and concluded that there was no impairment. As of December 31, 2023, it was determined there were no events or circumstances which would more likely than not reduce the fair value of our reporting unit below its carrying amount.

During 2023, the Company recorded $710.2 million of core deposit intangibles associated with the Merger. Core deposit intangible asset values were determined based on the present value of the expected cost savings attributable to the core deposit funding relative to an alternative source of funding. The fair value was estimated based on a discounted cash flow methodology that gave consideration to expected customer attrition rates, net maintenance cost of the deposit base, alternative cost of funds, and the interest costs associated with customer deposits. The intangible assets are being amortized on an accelerated basis over a period of 10 years. No impairment losses separate from the scheduled amortization have been recognized in the periods presented.

The following table summarizes the changes in the Company's other intangible assets as of December 31, 2023 and 2022:

(in thousands)Gross Carrying AmountAccumulated AmortizationNet Carrying Amount
As of December 31, 2023$764,791$(161,112)$603,679
As of December 31, 2022$54,561$(49,816)$4,745

As of December 31, 2023, all of the Company's intangible assets were being amortized. Amortization expense recognized on intangible assets was $111.3 million, $4.1 million, and $4.5 million for the years ended December 31, 2023, 2022, and 2021, respectively.

The table below presents the forecasted amortization expense for intangible assets as of December 31, 2023:

(in thousands)
YearExpected Amortization
2024$119,431
2025105,458
202692,545
202779,632
202866,719
Thereafter139,894
Total intangible assets$603,679

Note 11 -Investment Tax Credits

The Company's tax credit investments promote qualified affordable housing projects, some of which also support the Company’s regulatory compliance with the Community Reinvestment Act. The Company’s investments in these entities generate a return primarily through the realization of federal income tax credits and other tax benefits, such as tax deductions from operating losses of the investments, over specified time periods. These tax credits and deductions are recognized as a reduction to income tax expense.

The Company records the investments in affordable housing partnerships as a component of other assets on the Consolidated Balance Sheets and uses the proportional amortization method to account for the investments. Amortization related to these investments is recorded as a component of the provision for income taxes on the Consolidated Statements of Operations. The Company's unfunded capital commitments to these investments is included in other liabilities on the Consolidated Balance Sheets.

The Company recorded $47.2 million of affordable housing investments and $40.9 million of related unfunded capital commitments associated with the Merger.

The following table presents the Company's tax credit investments, which consisted entirely of affordable housing tax credit investments and related unfunded capital commitments as of December 31, 2023 and 2022:

(in thousands)December 31, 2023December 31, 2022
Other Assets:
Affordable housing tax credit investments$210,873$143,719
Other Liabilities:
Unfunded affordable housing tax credit commitments$114,082$81,632

The following table presents other information relating to the Company's affordable housing tax credit investments for the years ended December 31, 2023, 2022, and 2021:

(in thousands)202320222021
Proportional amortization16,77712,02610,003
Tax credit investment credits and tax benefits20,93214,55312,253

There wasno impairment recognized for the years ended December 31, 2023, 2022, and 2021.

Note 12 –Income Taxes

The following table presents the components of income tax provision for the years ended December 31, 2023, 2022, and 2021:

(in thousands)202320222021
Current Expense:
Federal$72,224$70,982$71,969
State37,36528,46125,086
Total current tax expense$109,589$99,443$97,055
Deferred tax expense:
Federal$6,794$11,636$32,099
State6,1012,7478,706
Total deferred tax expense12,89514,38340,805
Total$122,484$113,826$137,860

The following table presents a reconciliation of income taxes computed at the Federal statutory rate to the actual effective rate for the years ended December 31, 2023, 2022, and 2021:

202320222021
Statutory Federal income tax rate21.0%21.0%21.0%
State tax, net of Federal benefit6.2%5.8%5.6%
Non-deductible FDIC Premiums1.7%0.4%0.2%
Net tax-exempt interest income(2.2)%(1.5)%(0.9)%
Other(0.7)%(0.4)%(1.2)%
Effective income tax rate26.0%25.3%24.7%

The following table reflects the effects of temporary differences that give rise to the components of the net deferred tax asset as of December 31, 2023 and 2022:

(in thousands)December 31, 2023December 31, 2022
Deferred tax assets:
Net unrealized losses on investment securities$303,465$140,227
Acquired loans146,3154,644
Allowance for credit losses115,77779,312
Accrued severance and deferred compensation39,90416,523
Operating lease liabilities33,95623,603
Other54,18135,459
Total gross deferred tax assets693,598299,768
Deferred tax liabilities:
Other intangible assets155,642156
Direct financing leases42,82541,120
Deferred loan fees and costs34,40225,676
Residential mortgage servicing rights31,25949,681
Operating lease right-of-use asset30,11720,235
Premises and equipment20,5791,575
Fair market value adjustment on junior subordinated debentures17,28715,081
Other14,28413,421
Total gross deferred tax liabilities346,395166,945
Net deferred tax asset$347,203$132,823

As of December 31, 2023 and 2022, the Company's gross deferred tax assets included $2.4 million and $689,000, respectively, of NOL carryforwards expiring in tax years 2024-2032. As of December 31, 2023, the Company has determined there is sufficient positive evidence to conclude that it is more likely than not that the benefit from certain of its federal and state NOL and tax carryforwards will be realized. The Company has determined thatno valuation allowance for the deferred tax assets is required as management believes it is more likely than not that future taxable income will be sufficient to realize the remaining gross deferred tax assets of $693.6 million and $299.8 million at December 31, 2023 and 2022, respectively.

The Company and its subsidiaries file income tax returns in the U.S. federal jurisdiction, as well as the majority of states. The Company no longer files income tax returns in Canada. The Company is no longer subject to U.S. and Canadian income tax examinations for years before 2020, and is no longer subject to state income tax examinations for years prior to 2019.

The Company periodically reviews its income tax positions based on tax laws and regulations and financial reporting considerations, and records adjustments as appropriate. This review takes into consideration the status of current taxing authorities' examinations of the Company's tax returns, recent positions taken by the taxing authorities on similar transactions, if any, and the overall tax environment.

The Company hadno gross unrecognized tax benefits as of December 31, 2023 and December 31, 2022. Interest on unrecognized tax benefits is reported by the Company as a component of tax expense. There wereno amounts related to interest and penalties recognized for the years ended December 31, 2023 and December 31, 2022.

Note 13 – Interest-Bearing Deposits

The following table presents the major types of interest-bearing deposits as of December 31, 2023 and 2022:

(in thousands)December 31, 2023December 31, 2022
Interest-bearing demand$8,044,432$4,080,469
Money market10,324,4547,721,011
Savings2,754,1132,265,052
Time, greater than $250,0001,034,094582,838
Time, $250,000 or less5,193,4752,127,393
Total interest-bearing deposits$27,350,568$16,776,763

Approximately $6.0 billion in time deposits are scheduled to mature in 2024, including $2.6 billion in brokered time deposits. As of December 31, 2023, brokered time deposits had a weighted average interest rate of 5.53% compared to the weighted average interest rate on all other time deposits that mature in 2024 and thereafter of 3.93%. The following table presents the scheduled maturities of all time deposits as of December 31, 2023:

(in thousands) · Weighted Average Interest Rate
Year · Amount
2024$6,049,0794.66%
2025110,4131.09%
202643,3570.42%
202716,6510.12%
20285,7890.12%
Thereafter2,2801.05%
Total time deposits$6,227,5694.55%

Note 14 –Securities Sold Under Agreements to Repurchase

The following table presents information regarding securities sold under agreements to repurchase as of December 31, 2023 and 2022:

(dollars in thousands)Repurchase AmountWeighted Average Interest RateCarrying Value of Underlying AssetsMarket Value of Underlying Assets
December 31, 2023$252,1192.38%$358,162$358,162
December 31, 2022$308,7690.19%$456,922$456,922

The securities underlying agreements to repurchase entered into by the Bank are for the same securities originally sold, which are U.S. agencies, obligations of states and political subdivisions, mortgage-backed securities, and collateralized mortgage obligations, with a one-day maturity. In all cases, the Bank maintains control over the securities. Investment securities are pledged as collateral in an amount equal to or greater than the repurchase agreements.

The following table presents the average and maximum balances for the years ended December 31, 2023, 2022, and 2021:

(dollars in thousands)202320222021
Average balance during the period$267,688$451,612$454,992
Maximum month end balance during period$304,605$532,449$537,581

Note 15 –Borrowings

The Bank had outstanding FHLB advances and FRB borrowings as of December 31, 2023 and 2022 with carrying values of $4.0 billion and $906.2 million, respectively.

The Bank's FHLB advances, excluding acquisition accounting adjustments, were $3.8 billion as of December 31, 2023, all of which mature within one year. The weighted average rate of these FHLB advances was 5.6% as of December 31, 2023. As of December 31, 2023, the Company had FRB BTFP borrowings of $200.0 million that carried a rate of 4.8%, which matures within one year.

The following table presents the average outstanding, maximum, and year end balances and average interest rates on FHLB advances for the years ended December 31, 2023, 2022, and 2021:

202320222021
Average balance during period$4,458,463$225,411$194,575
Maximum month end balance during period$6,400,000$905,000$645,000
Weighted average rate during period5.3%4.1%1.6%
Weighted average rate at December 315.6%4.7%7.1%

The FHLB requires the Bank to maintain a required level of investment in FHLB and sufficient collateral to qualify for secured advances. The Bank has pledged as collateral for these secured advances all FHLB stock, all funds on deposit with the FHLB, investment and commercial real estate portfolios, accounts, general intangibles, equipment and other property in which a security interest can be granted by the Bank to the FHLB. Total value of loans and securities pledged to the FHLB were $19.1 billion as of December 31, 2023.

The Bank also has access to the FRB BTFP, subject to certain collateral requirements, namely the amount of pledged investment securities. Total value of securities pledged to the BTFP were $1.4 billion as of December 31, 2023. The average FRB borrowings outstanding during 2023 was $31.9 million. The ability to take new advances under this program ends in March 2024.

At December 31, 2023 and 2022, the Company hadno outstanding federal funds purchased balances. The Bank had available lines of credit with the FHLB totaling $8.2 billion as of December 31, 2023, subject to certain collateral requirements. The Bank had available lines of credit with the Federal Reserve including the BTFP with an available line of credit of $1.3 billion and Discount Window line of credit totaling $1.6 billion subject to certain collateral requirements, namely the amount of certain pledged loans as of December 31, 2023. The Bank had uncommitted federal funds line of credit agreements with additional financial institutions totaling $600.0 million as of December 31, 2023. Availability of the lines is subject to federal funds balances available for loan and continued borrower eligibility and are reviewed and renewed periodically throughout the year. These lines are intended to support short-term liquidity needs, and the agreements may restrict consecutive day usage.

Note 16 –Junior and Other Subordinated Debentures

Following is information about the Company's wholly-owned Trusts as of December 31, 2023:

(dollars in thousands)
Trust Name · Issue Date · Issued Amount · Carrying Value (1) · Rate (2) · Effective Rate (3) · Maturity Date
AT FAIR VALUE:
Umpqua Statutory Trust IIOctober 2002$20,619$19,401Floating rate, SOFR + 0.26161% plus 3.35%, adjusted quarterly9.57%October 2032
Umpqua Statutory Trust IIIOctober 200230,92829,203Floating rate, SOFR + 0.26161% plus 3.45%, adjusted quarterly9.63%November 2032
Umpqua Statutory Trust IVDecember 200310,3109,319Floating rate, SOFR + 0.26161% plus 2.85%, adjusted quarterly9.41%January 2034
Umpqua Statutory Trust VDecember 200310,3109,146Floating rate, SOFR + 0.26161% plus 2.85%, adjusted quarterly9.57%March 2034
Umpqua Master Trust IAugust 200741,23830,557Floating rate, SOFR + 0.26161% plus 1.35%, adjusted quarterly9.44%September 2037
Umpqua Master Trust IBSeptember 200720,61917,644Floating rate, SOFR + 0.26161% plus 2.75%, adjusted quarterly9.81%December 2037
Sterling Capital Trust IIIApril 200314,43313,506Floating rate, SOFR + 0.26161% plus 3.25%, adjusted quarterly9.5%April 2033
Sterling Capital Trust IVMay 200310,3109,489Floating rate, SOFR + 0.26161% plus 3.15%, adjusted quarterly9.55%May 2033
Sterling Capital Statutory Trust VMay 200320,61918,955Floating rate, SOFR + 0.26161% plus 3.25%, adjusted quarterly9.65%June 2033
Sterling Capital Trust VIJune 200310,3109,397Floating rate, SOFR + 0.26161% plus 3.20%, adjusted quarterly9.71%September 2033
Sterling Capital Trust VIIJune 200656,70243,599Floating rate, SOFR + 0.26161% plus 1.53%, adjusted quarterly9.33%June 2036
Sterling Capital Trust VIIISeptember 200651,54739,773Floating rate, SOFR + 0.26161% plus 1.63%, adjusted quarterly9.43%December 2036
Sterling Capital Trust IXJuly 200746,39235,166Floating rate, SOFR + 0.26161% plus 1.40%, adjusted quarterly9.31%October 2037
Lynnwood Financial Statutory Trust IMarch 20039,2798,464Floating rate, SOFR + 0.26161% plus 3.15%, adjusted quarterly9.62%March 2033
Lynnwood Financial Statutory Trust IIJune 200510,3108,253Floating rate, SOFR + 0.26161% plus 1.80%, adjusted quarterly9.30%June 2035
Klamath First Capital Trust IJuly 200115,46414,568Floating rate, SOFR + 0.42826% plus 3.75%, adjusted semiannually10.22%July 2031
Total junior subordinated debentures at fair value379,390316,440
AT AMORTIZED COST:
Humboldt Bancorp Statutory Trust IIDecember 200110,31010,735Floating rate, SOFR + 0.26161% plus 3.60%, adjusted quarterly8.37%December 2031
Humboldt Bancorp Statutory Trust IIISeptember 200327,83629,041Floating rate, SOFR + 0.26161% plus 2.95%, adjusted quarterly7.79%September 2033
CIB Capital TrustNovember 200210,31010,693Floating rate, SOFR + 0.26161% plus 3.45%, adjusted quarterly8.35%November 2032
Western Sierra Statutory Trust IJuly 20016,1866,186Floating rate, SOFR + 0.26161% plus 3.58%, adjusted quarterly9.22%July 2031
Western Sierra Statutory Trust IIDecember 200110,31010,310Floating rate, SOFR + 0.26161% plus 3.60%, adjusted quarterly9.24%December 2031
Western Sierra Statutory Trust IIISeptember 200310,31010,310Floating rate, SOFR + 0.26161% plus 2.90%, adjusted quarterly8.56%October 2033
Western Sierra Statutory Trust IVSeptember 200310,31010,310Floating rate, SOFR + 0.26161% plus 2.90%, adjusted quarterly8.56%September 2033
Bank of Commerce Holdings Trust IIJuly 200510,31010,310Floating rate, SOFR + 0.26161% plus 1.58%, adjusted quarterly7.23%September 2035
Total junior subordinated debentures at amortized cost95,88297,895
Total junior subordinated debentures$475,272$414,335

(1)Includes acquisition accounting adjustments, net of accumulated amortization, for junior subordinated debentures assumed in connection with previous mergers as well as fair value adjustments related to trusts recorded at fair value.

(2)Contractual interest rate of junior subordinated debentures.

(3)Effective interest rate based upon the carrying value as of December 31, 2023.

Through the Merger, the Company assumed $10.0 million in aggregate principal amount of fixed-to-floating rate subordinated debentures. Interest on the subordinated debentures will be paid at a variable rate equal to the sum of forward term SOFR, the statutorily prescribed tenor spread adjustment plus 5.26%, payable quarterly until the maturity date of December 10, 2025.

The Company also assumed $10.3 million of trust preferred obligations, which is included in the table above.

The Trusts are reflected as junior subordinated debentures, either at fair value or at amortized cost. The common stock issued by the Trusts is recorded in other assets and totaled $14.3 million and $14.0 million as of December 31, 2023 and 2022, respectively. As of December 31, 2023, all of the junior subordinated debentures were redeemable at par, at their applicable quarterly or semiannual interest payment dates.

The Company selected the fair value measurement option for junior subordinated debentures originally issued by UHC prior to the Merger (the Umpqua Statutory Trusts) and for junior subordinated debentures acquired by UHC from Sterling Financial Corporation prior to the Merger. Based on a decrease in the implied forward curve and the spot curve shifting higher, partially offset by a decrease in credit spread, the fair value of the junior subordinated debentures decreased during the year. A gain of $7.9 million for the year ended December 31, 2023, as compared to the loss of $28.8 million for the year ended December 31, 2022, was recorded in other comprehensive income.

Note 17 –Employee Benefit Plans

Employee Savings Plan

Substantially all of the Company's employees are eligible to participate in the Umpqua Bank 401(k) and Profit Sharing Plan, a defined contribution and profit sharing plan sponsored by the Company. Employees may elect to have a portion of their salary contributed to the plan in conformity with Section 401(k) of the Internal Revenue Code. At the discretion of the Company's Board of Directors, the Company may elect to make matching and/or profit sharing contributions to the Umpqua Bank 401(k) and Profit Sharing Plan based on profits of the Bank. The Company's contributions charged to expense including the match and profit sharing amounted to $20.9 million, $10.6 million, and $10.9 million for the years ended December 31, 2023, 2022, and 2021, respectively.

Employee Stock Purchase Plan

The Company maintains an ESP Plan in which substantially all employees of historical Columbia were eligible to participate, prior to the Merger. The ESP Plan provided participants the opportunity to purchase common stock of the Company at a discounted price. Under the ESP Plan, participants purchased common stock of the Company for 90% of the lowest price on either the first or last day in the look-back period ofsix months from January 1st through June 30th of 2023. A 10% discount was recognized by the Company as compensation expense and did not have a material impact on net income or earnings per common share. Participants of the ESP Plan purchased 58,440 shares for $1.2 million in 2023. At December 31, 2023, there were 27,206 shares available for purchase under the ESP Plan.

Supplemental Retirement/Deferred Compensation Plans

The Company has established a Supplemental Retirement & Deferred Compensation Plan, a nonqualified deferred compensation plan to help supplement the retirement income of certain highly compensated executives selected by resolution of the Board. The SRP/DCP has two components, a supplemental retirement plan and a deferred compensation plan. The Company may make discretionary contributions to the SRP. The SRP balances as of December 31, 2023 and 2022 were $517,000 and $568,000, respectively, and are recorded in other liabilities on the Consolidated Balance Sheets. Under the DCP, eligible officers may elect to defer up to 50% of their salary into a plan account. The DCP balance was $13.1 million and $9.7 million at December 31, 2023 and 2022, respectively. In addition, the Company has established a supplemental retirement plan for the former Executive Chairman of the Board of Directors. The balance for this plan was $16.7 million and $8.7 million as of December 31, 2023 and 2022, respectively.

Supplemental Executive Retirement Plan

In connection with the Merger, the Company assumed a SERP, which is unsecured and unfunded and there are no program assets. The SERP projected benefit obligation, which represents the vested net present value of future payments to individuals under the plan, is accrued over the estimated remaining term of employment of the participants and has been determined by actuarial valuation using a discount rate of 5.02% for 2023. Additional assumptions and features of the plan are a normal retirement age of 65 and a 2% annual cost of living benefit adjustment. The projected benefit obligation of $18.8 million is included in other liabilities on the Consolidated Balance Sheets.

Acquired Plans

In connection with prior acquisitions, the Bank assumed liability for certain salary continuation, supplemental retirement, and deferred compensation plans for key employees, retired employees, and directors of acquired institutions. Subsequent to the effective date of these acquisitions, no additional contributions were made to these plans. These plans are unfunded and provide for the payment of a specified amount on a monthly basis for a specified period (generally 10 to 20 years) after retirement. In the event of a participant employee's death prior to or during retirement, the Bank, in certain cases, is obligated to pay to the designated beneficiary the benefits set forth under the plans. As of December 31, 2023 and 2022, liabilities recorded for the estimated present value of future plan benefits totaled $49.0 million and $25.6 million, respectively, and are recorded in other liabilities on the Consolidated Balance Sheets. For the years ended December 31, 2023, 2022, and 2021, expense recorded for these benefits totaled $4.8 million, $1.5 million, and $2.2 million, respectively.

Rabbi Trusts

The Bank has established, for the SRP/DCP plan noted above, and sponsors, for some deferred compensation plans assumed in connection with prior mergers, irrevocable trusts commonly referred to as rabbi trusts. The trust assets (generally trading assets) are consolidated in the Company's balance sheets and the associated liability (which equals the related asset balances) is included in other liabilities on the Consolidated Balance Sheets. The asset and liability balances related to these trusts as of December 31, 2023 and 2022 were $13.7 million and $11.4 million, respectively.

Bank-Owned Life Insurance

The Bank has purchased, or acquired through mergers, life insurance policies in connection with the implementation of certain executive supplemental income, salary continuation and deferred compensation retirement plans. These policies provide protection against the adverse financial effects that could result from the death of a key employee and provide tax-exempt income to offset expenses associated with the plans. It is the Bank's intent to hold these policies as a long-term investment. However, there will be an income tax impact if the Bank chooses to surrender certain policies. Although the lives of individual current or former management-level employees are insured, the Bank is the owner and sole or partial beneficiary. As of December 31, 2023 and 2022, the cash surrender value of these policies was $680.9 million and $331.8 million, respectively. As of December 31, 2023 and 2022, the Bank also had liabilities for post-retirement benefits payable to other partial beneficiaries under some of these life insurance policies of $6.3 million and $4.0 million, respectively. The Bank is exposed to credit risk to the extent an insurance company is unable to fulfill its financial obligations under a policy. In order to mitigate this risk, the Bank uses a variety of insurance companies and regularly monitors their financial condition.

Note 18 –Commitments and Contingencies

Financial Instruments with Off-Balance Sheet Risk — The Company's financial statements do not reflect various commitments and contingent liabilities that arise in the normal course of the Bank's business and involve elements of credit, liquidity, and interest rate risk.

The following table presents a summary of the Bank's commitments and contingent liabilities:

(in thousands)December 31, 2023
Commitments to extend credit$11,278,324
Forward sales commitments$39,500
Commitments to originate residential mortgage loans held for sale$20,588
Standby letters of credit$212,525

The Bank is a party to financial instruments with off-balance sheet credit risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit, standby letters of credit and financial guarantees. Those instruments involve elements of credit and interest-rate risk similar to the risk involved in on-balance sheet items. The contract or notional amounts of those instruments reflect the extent of the Bank's involvement in particular classes of financial instruments.

The Bank's exposure to credit loss in the event of non-performance by the other party to the financial instrument for commitments to extend credit and standby letters of credit, and financial guarantees written, is represented by the contractual notional amount of those instruments. The Bank uses the same credit policies in making commitments and conditional obligations as it does for on-balance sheet instruments.

Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any covenant or condition established in the applicable contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. While most standby letters of credit are not utilized, a significant portion of such utilization is on an immediate payment basis. The Bank evaluates each customer's creditworthiness on a case-by-case basis. The amount of collateral obtained, if it is deemed necessary by the Bank upon extension of credit, is based on management's credit evaluation of the counterparty. Collateral varies but may include cash, accounts receivable, inventory, premises and equipment and income-producing commercial properties.

Standby letters of credit and written financial guarantees are conditional commitments issued by the Bank to guarantee the performance of a customer to a third party. These guarantees are primarily issued to support public and private borrowing arrangements, including international trade finance, commercial paper, bond financing, and similar transactions. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. The Bank holds cash, marketable securities, or real estate as collateral supporting those commitments for which collateral is deemed necessary. There wereno financial guarantees in connection with standby letters of credit that the Bank was required to perform on for the years ended December 31, 2023 and 2022. As of December 31, 2023, approximately $198.5 million of standby letters of credit expire within one year, and $14.0 million expire thereafter. During the years ended December 31, 2023 and 2022, the Bank recorded approximately $2.5 million and $1.9 million, respectively, in fees associated with standby letters of credit.

Residential mortgage loans sold into the secondary market are sold with limited recourse against the Company, meaning that the Company may be obligated to repurchase or otherwise reimburse the investor for incurred losses on any loans that suffer an early payment default, are not underwritten in accordance with investor guidelines or are determined to have pre-closing borrower misrepresentations. As of December 31, 2023, the Company had a residential mortgage loan repurchase reserve liability of $200,000. For loans sold to GNMA, the Bank has a unilateral right but not the obligation to repurchase loans that are past due 90 days or more. As of December 31, 2023, the Bank has a recorded liability of $1.0 million for the loans subject to this repurchase right.

Legal Proceedings and Regulatory Matters—The Company is subject to litigation in court and arbitral proceedings, as well as proceedings, investigations, examinations, and other actions brought or considered by governmental and self-regulatory agencies. The Company is party to various pending and threatened claims and legal proceedings arising in the normal course of business activities, some of which involve claims for substantial or uncertain amounts.

In August 2020, a class action complaint was filed in the United States District Court (ND Cal) alleging aiding and abetting claims against Umpqua Bank associated with the failure of two commercial real estate investment companies, Professional Financial Investors, Inc. and Professional Investors Security Fund, Inc., allegedly effected through a Ponzi scheme. Both companies maintained their primary deposit account relationship with Umpqua Bank’s Novato, Marin County, California branch office, acquired by Umpqua Bank from Circle Bank. Umpqua Bank's motion to dismiss was denied in January 2021, and its motion for summary judgment was denied in December 2022, and at the same time the District Court certified the plaintiffs’ proposed class. Two other related cases were filed in 2023: one case alleges similar claims by two investors and was filed in May 2023 in Marin County Superior Court; and another case was filed in June 2023 in the United States District Court (ND Cal) alleging claims by ten investors with different investments than the class members. The class plaintiffs most recently estimate that damages from the scheme may amount to between $386.2 million and $429.8 million, which does not consider prior bankruptcy recoveries of $110.0 million to date. The two cases filed in 2023 do not yet have clear estimates of damages. The cases follow an SEC non-public investigation of Professional Financial Investors, Inc. and Professional Investors Security Fund, Inc. on May 28, 2020. Umpqua Bank intends to defend these matters vigorously and believes that it has meritorious defenses.

As previously disclosed, in 2023, the Company's wholly-owned subsidiary Umpqua Bank was informed by one of its technology service providers (the "Vendor") that a widely reported security incident involving MOVEit, a filesharing software used globally by government agencies, enterprise corporations, and financial institutions, resulted in the unauthorized acquisition by a third party of the names and social security numbers or tax identification numbers of certain of Umpqua Bank’s consumer and small business customers (the "Vendor Incident").

Other than the information described above, no Umpqua Bank account information was compromised as a result of the Vendor Incident, and no information from Umpqua Bank’s commercial customers was involved in the Vendor Incident. On June 22, 2023, Umpqua Bank sent an email to potentially affected consumer and small business customers informing them of the Vendor Incident. Between August 11, 2023, and August 15, 2023, the Vendor, on behalf of Umpqua Bank, initiated formal notice via U.S. Mail to the 429,252 Umpqua Bank customers whose information was involved in the Vendor Incident. Umpqua Bank and the Vendor also notified applicable federal and state regulators regarding the Vendor Incident.

Beginning on August 18, 2023, some of the individuals who were notified of the Vendor Incident filed lawsuits against Umpqua Bank seeking monetary recovery and other relief on behalf of themselves and one or more putative classes of other individuals similarly situated. Two such cases have been filed in federal court (the United States District Court for the Western District of Washington), one of which was later voluntarily dismissed without prejudice. Five such cases have been filed in state court in Washington (the Washington Superior Court for Pierce County) and one case in state court in California (the California Superior Court for Contra Costa County). The state court cases have been removed to federal court by Umpqua Bank. On October 4, 2023, the United States Judicial Panel on Multidistrict Litigation, in view of the large number of lawsuits arising out of the MOVEit data incident in federal courts across the United States, initiated a multidistrict litigation (“MDL”) for these cases to allow such cases to be transferred to one court for pre-trial proceedings. The MDL is titled In Re: MOVEit Customer Data Security Breach Litigation, MDL No. 3083 and is pending in the United States District Court for the District of Massachusetts as MDL No. 1:23-md-03083-ADB-PGL. All seven cases against Umpqua Bank have been transferred to the MDL as of January 29, 2024. The cases collectively allege claims for negligence, negligenceper se, breach of contract, breach of implied contract, breach of third-party beneficiary contract, breach of fiduciary duty, invasion of privacy, breach of the covenant of good faith and fair dealing, unjust enrichment and violation of certain statutes, namely the Washington Consumer Protection Act, the California Consumer Legal Remedies Act, the California Consumer Privacy Act, and the California Unfair Competition Law. Umpqua Bank has also received claims by or on behalf of individuals in connection with the Vendor Incident. Such claims have the potential to give rise to additional litigation. Umpqua Bank has engaged defense counsel and intends to vigorously defend against these suits and any similar or related suits or claims. Umpqua Bank has notified relevant insurance carriers and business counterparties and continues to reserve all of its relevant rights to indemnity, defense, contribution, and other relief in connection with these matters.

At least quarterly, liabilities and contingencies are assessed in connection with all outstanding or new legal matters, utilizing the most recent information available. If it is determined that a loss from a matter is probable and that the amount of the loss can be reasonably estimated, an accrual for the loss is established. Once established, each accrual is adjusted as appropriate to reflect any subsequent developments in the specific legal matter. It is inherently difficult to determine whether any loss is probable or even possible. It is also inherently difficult to estimate the amount of any loss and there may be matters for which a loss is probable or reasonably possible but not currently estimable. Actual losses may be in excess of any established accrual or the range of reasonably possible loss. Management's estimate will change from time to time. For matters where a loss is not probable, or the amount of the loss cannot be estimated, no accrual is established. The Company has $5.7 million accrued related to legal matters as of December 31, 2023.

The resolution and the outcome of legal claims are unpredictable, exacerbated by factors including the following: damages sought are unsubstantiated or indeterminate; it is unclear whether a case brought as a class action will be allowed to proceed on that basis; discovery or motion practice is not complete; the proceeding is not yet in its final stages; the matters present legal uncertainties; there are significant facts in dispute; there are a large number of parties, including multiple defendants; or there is a wide range of potential results. Any estimate or determination relating to the future resolution of legal and regulatory matters is uncertain and involves significant judgment. The Company is usually unable to determine whether a favorable or unfavorable outcome is remote, reasonably likely or probable, or to estimate the amount or range of a probable or reasonably likely loss until relatively late in the process.

Although there can be no assurance as to the ultimate outcome of a specific legal matter, the Company believes it has meritorious defenses to the claims asserted against us in our currently outstanding legal matters, and the Company intends to continue to vigorously defend ourselves. The Company will consider settlement of legal matters when, in management's judgment, it is in the best interests of the Company and its shareholders.

Based on information currently available, advice of counsel, available insurance coverage, and established reserves, the Company believes that the eventual outcome of the actions against us will not have a material adverse effect on the Company's consolidated financial statements. However, it is possible that the ultimate resolution of a matter, if unfavorable, may be material to the Company's results of operations for any particular reporting period.

Concentrations of Credit Risk— The Bank grants real estate mortgage, real estate construction, commercial, agricultural and installment loans and leases to customers throughout Oregon, Washington, California, Idaho, Nevada, Arizona, Colorado, and Utah. In management's judgment, a concentration exists in real estate-related loans, which represented approximately 75% and 78% of the Bank's loan and lease portfolio for December 31, 2023 and 2022, respectively. Commercial real estate concentrations are managed to ensure geographic and business diversity, primarily in our footprint. As of December 31, 2023, the multifamily portfolio, including construction, and commercial office portfolio represented approximately 19% and 8% of the total loan portfolio, respectively. Although management believes such concentrations have no more than the normal risk of collectability, a substantial decline in the economy in general, material increases in interest rates, changes in tax policies, tightening credit or refinancing markets, or a decline in real estate values in the Bank's primary market areas in particular, could have an adverse impact on the repayment of these loans. Personal and business incomes, proceeds from the sale of real property, or proceeds from refinancing represent the primary sources of repayment for a majority of these loans.

The Bank recognizes the credit risks inherent in dealing with other depository institutions. Accordingly, to prevent excessive exposure to any single correspondent, the Bank has established general standards for selecting correspondent banks as well as internal limits for allowable exposure to any single correspondent. In addition, the Bank has an investment policy that sets forth limitations that apply to all investments with respect to credit rating and concentrations with an issuer.

Note 19 –Derivatives

The Bank may use derivatives to hedge the risk of changes in the fair values of interest rate lock commitments, residential mortgage loans held for sale, and MSRs. None of the Company's derivatives are designated as hedging instruments. Rather, they are accounted for as free-standing derivatives, or economic hedges, with changes in the fair value of the derivatives reported in income. The Company utilizes forward interest rate contracts in its derivative risk management strategy.

The Bank enters into forward delivery contracts to sell residential mortgage loans or mortgage-backed securities to broker-dealers at specific prices and dates in order to hedge the interest rate risk in its portfolio of mortgage loans held for sale and its residential mortgage interest rate lock commitments. Credit risk associated with forward contracts is limited to the replacement cost of those forward contracts in a gain position. There wereno counterparty default losses on forward contracts in 2023, 2022, and 2021. Market risk with respect to forward contracts arises principally from changes in the value of contractual positions due to changes in interest rates. The Bank limits its exposure to market risk by monitoring differences between commitments to customers and forward contracts with broker-dealers. In the event the Company has forward delivery contract commitments in excess of available mortgage loans, the Company completes the transaction by either paying or receiving a fee to or from the broker-dealer equal to the increase or decrease in the market value of the forward contract. As of December 31, 2023 and 2022, the Bank had commitments to originate mortgage loans held for sale totaling $20.6 million and $56.1 million, respectively, and forward sales commitments of $39.5 million and $104.0 million, respectively, which are used to hedge both on-balance sheet and off-balance sheet exposures.

The Bank purchases interest rate futures and forward settling mortgage-backed securities to hedge the interest rate risk of MSRs. As of December 31, 2023, the Bank had $150.0 million notional of interest rate futures contracts and $36.0 million of mortgage-backed securities related to this program. As of December 31, 2022, the Bank had $152.0 million notional of interest rate futures contracts and $10.0 million of mortgage-backed securities related to this program. The Bank had cash collateral posting requirements for margins with its futures and mortgage-back securities counterparties and was required to post collateral against its obligations under these agreements of $815,000 and $3.8 million as of December 31, 2023 and 2022, respectively.

The Bank executes interest rate swaps with commercial banking customers to facilitate their respective risk management strategies. Those interest rate swaps are simultaneously hedged by offsetting the interest rate swaps that the Bank executes with a third party, such that the Bank minimizes its net risk exposure. As of December 31, 2023, the Bank had 1,292 interest rate swaps with an aggregate notional amount of $9.1 billion related to this program. As of December 31, 2022, the Bank had 922 interest rate swaps with an aggregate notional amount of $7.3 billion related to this program.

As of December 31, 2023 and 2022, the termination value of interest rate swaps in a net liability position, which includes accrued interest but excludes any adjustment for non-performance risk, related to these agreements was $260.1 million and $270.0 million, respectively. As of December 31, 2023 and 2022, the Bank has collateral posting requirements for initial margins with its clearing members and clearing houses and has been required to post collateral against its obligations under these agreements of $88.3 million and $89.5 million, respectively.

The Bank's clearable interest rate swap derivatives are cleared through the Chicago Mercantile Exchange and London Clearing House. These clearing houses characterize the variation margin payments, for certain derivative contracts that are referred to as settled-to-market, as settlements of the derivative's mark-to-market exposure and not collateral. The Company accounts for the variation margin as an adjustment to cash collateral, as well as a corresponding adjustment to the derivative asset and liability. As of December 31, 2023 and 2022, the variation margin adjustments consisted of positive adjustments of $166.3 million and $209.5 million, respectively.

Since the end of 2021, the Bank has solely executed swaps indexed to Term SOFR, which are not clearable. As such, at December 31, 2023 and December 31, 2022, there were 252 and 71 customer swaps, respectively, that were each offset via a swap executed on a bilateral basis with a counterparty bank. There is no initial margin posted for bilateral swaps, but cash collateral equivalent to variation margin is exchanged to cover the mark-to-market exposure on a daily basis. As of December 31, 2023 and December 31, 2022, the Bank held a total of $61.6 million and $51.9 million, respectively, of counterparty bank cash as collateral on these bilateral positions.

The Bank also executes foreign currency hedges as a service for customers. These foreign currency hedges are then offset with hedges with other third-party banks to limit the Bank's risk exposure.

The Bank's derivative assets are included in other assets on the Consolidated Balance Sheets, while the derivative liabilities are included in other liabilities on the Consolidated Balance Sheets. The following table summarizes the types of derivatives, separately by assets and liabilities, and the fair values of such derivatives as of December 31, 2023 and 2022:

(in thousands)Asset DerivativesLiability Derivatives
Derivatives not designated as hedging instrumentDecember 31, 2023December 31, 2022December 31, 2023December 31, 2022
Interest rate lock commitments$—$50$137$18
Interest rate futures3,745——392
Interest rate forward sales commitments9512535601
Interest rate swaps33,87414,657260,064270,009
Foreign currency derivatives457225355185
Total derivative assets and liabilities$38,085$15,444$261,091$271,205

The gains and losses on the Company's mortgage banking derivatives are included in residential mortgage banking revenue on the Consolidated Statements of Operations. The gains and losses on the Company's interest rate swaps and foreign currency derivatives are included in other income on the Consolidated Statements of Operations. The following table summarizes the types of derivatives and the gains (losses) recorded during the years ended December 31, 2023, 2022, and 2021:

(in thousands)
Derivatives not designated as hedging instrument202320222021
Interest rate lock commitments$(169)$(4,609)$(23,503)
Interest rate futures(4,693)(14,476)—
Interest rate forward sales commitments3347,68917,608
Interest rate swaps(4,597)16,2498,395
Foreign currency derivatives1411262,856
Total derivative (losses) gains$(9,285)$44,979$5,356

Note 20 –Stock Compensation and Share Repurchase Plan

In connection with the Merger, all outstanding restricted equity units granted under UHC’s equity plans were legally assumed by Columbia and adjusted so that its holder was entitled to receive shares of Columbia's common stock equal to the product of (a) the number of shares of UHC common stock subject to such award multiplied by (b) the Exchange Ratio and (c) rounded to the nearest whole share of Columbia common stock, as applicable, and was otherwise subject to the same terms and conditions (including, without limitation, with respect to vesting conditions (taking into account any vesting that occurred at the Merger Date) and cash dividend equivalent rights). For any outstanding UHC restricted equity units that were subject to performance-based vesting at multiple achievement levels, the number of shares of UHC common stock underlying such units was calculated and fixed as of the Merger Date assuming achievement of the applicable performance conditions at the greater of target (100%) performance level or the actual level of achievement of UHC’s performance results through the latest practicable date before the Merger Date, and such units converted into service-based vesting awards with the applicable vesting date to be the last day of the original performance period.

In connection with the Merger, all outstanding and unvested performance-based restricted stock units and time-vesting restricted stock units and awards, granted under Columbia's equity plans, that were outstanding immediately before the Merger Date continued to be units or awards in respect of Columbia common stock following the Merger, subject to the same terms and conditions that were applicable to such awards before the Merger Date, except with respect to performance-based restricted stock units. Because the Merger constituted a change in control for purposes of the Columbia equity awards, the performance-based restricted stock units for which performance results had not been measured were measured as of the latest practicable date before the Merger Date and the number of performance-based restricted stock units was fixed at the greater of the target (100%) performance level or the actual level of achievement of Columbia's performance results, and such awards converted into service-based vesting awards with the applicable vesting date to be the last day of the original performance period. Columbia's outstanding time-vested RSUs and RSAs will continue to vest based on the executives' continued service through the end of the original service period. The fair value of share-based units and awards are recognized as compensation expense over the requisite service or performance period.

The total compensation cost related to restricted shares of Company stock granted to employees and included in salaries and employee benefits on the Consolidated Statements of Operations was $13.7 million, $9.3 million, and $9.5 million for the years ended December 31, 2023, 2022, and 2021, respectively.

For the years ended December 31, 2023, 2022, and 2021, the Company received income tax benefits of $3.7 million, $3.3 million, and $2.4 million, respectively, related to the vesting of RSUs and RSAs. The tax deficiency or benefit is recorded as income tax expense or benefit in the period the shares are vested.

Restricted Stock Units

The Company grants RSUs periodically to employees and directors. RSUs provide for an interest in Company common stock to the recipient, with such units held in escrow until certain conditions are met. RSUs provide for vesting requirements that include time-based, performance-based, or market-based conditions. RSUs generally vest over three years, subject to time or time plus performance vesting conditions. Recipients of RSUs do not pay any cash consideration to the Company for the units and the holders of the restricted units do not have voting rights; however, the holder accrues dividends, which are paid out when the shares vest. The fair value of time-based and performance-based units is equal to the fair market value of the Company’s common stock on the grant date. The fair value of market-based units is estimated on the grant date using the Monte Carlo simulation model, which incorporates assumptions as to stock price volatility, the expected life of awards, a risk-free interest rate and dividend yield.

The following table summarizes information about nonvested RSU activity for the year ended December 31, 2023:

December 31, 2023
(shares in thousands)RSUs OutstandingWeighted Average Grant Date Fair Value
Balance, beginning of period (1)730$31.98
Assumed290$30.17
Granted640$30.14
Vested/released(457)$30.32
Forfeited/expired(26)$32.31
Balance, end of period1,177$31.19

(1)Periods prior to February 28, 2023 have been restated based on the exchange ratio from the Merger of 0.5958.

The compensation cost related to RSUs in Company stock granted to employees and included in salaries and employee benefits on the Consolidated Statements of Operations was $13.5 million, $9.3 million, and $9.5 million for the years ended December 31, 2023, 2022, and 2021, respectively.

The total fair value of RSUs vested and released was $13.9 million, $11.0 million, and $9.5 million, for the years ended December 31, 2023, 2022, and 2021, respectively.

As of December 31, 2023, there was $20.7 million of total unrecognized compensation cost related to nonvested RSUs which is expected to be recognized over a weighted-average period of 1.81 years, assuming expected performance conditions are met for certain units.

Restricted Stock Awards

Restricted stock awards provide for the immediate issuance of shares of Company common stock to the recipient, with such shares held in escrow until certain conditions are met. RSAs provide for vesting requirements that include time-based, generally vesting over three years, performance-based, or market-based conditions. Recipients of RSAs do not pay any cash consideration to the Company for the shares and the holders of the restricted shares have voting rights and the holder accrues dividends, which are paid out when the shares vest. The fair value of time-based and performance-based share awards is equal to the fair market value of the Company’s common stock on the grant date.

The following table summarizes information about unvested RSA activity for the year ended December 31, 2023:

December 31, 2023
(shares in thousands)RSAs OutstandingWeighted Average Grant Date Fair Value
Balance, beginning of period—$—
Assumed508$29.73
Granted114$23.15
Vested/released(95)$29.68
Forfeited/expired(28)$29.71
Balance, end of period499$28.24

The compensation cost related to RSAs in Company stock granted to employees and included in salaries and employee benefits on the Consolidated Statements of Operations was $194,000 for the year ended December 31, 2023.

The total fair value of RSAs vested and released was $2.8 million for the year ended December 31, 2023.

As of December 31, 2023, there was $1.6 million of total unrecognized compensation cost related to nonvested RSAs which is expected to be recognized over a weighted-average period of 2.08 years, assuming expected performance conditions are met.

Share Repurchase Plan

As of December 31, 2023, the Company does not have a current share repurchase authorization from the Board of Directors. In 2021, the Company approved a share repurchase program, which authorized the Company to repurchase up to $400 million of common stock; the share repurchase program expired on July 31, 2022. During the years ended December 31, 2023 and 2022, there wereno shares repurchased under share repurchase plans, as compared to 2.4 million shares, as adjusted for the Merger exchange ratio, repurchased under a previous share repurchase plan, in the year ended December 31, 2021.

The Company also has restricted stock plans which provide for the payment of withholding taxes by tendering previously owned or recently vested shares. Restricted shares cancelled to pay withholding taxes totaled 261,000,120,000, and 89,000 shares during the years ended December 31, 2023, 2022, and 2021, respectively.

Note 21 –Regulatory Capital

The Company is subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory and possible additional discretionary actions by regulators that, if undertaken, could have a material effect on the Company's operations and financial statements. Under capital adequacy guidelines, the Company must meet specific capital guidelines that involve quantitative measures of the Company's assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting practices. The Company's capital amounts and classifications are also subject to qualitative judgments by the regulators about risk components, asset risk weighting, and other factors.

Quantitative measures established by regulation to ensure capital adequacy require the Company to maintain minimum amounts and ratios (set forth in the table below) of total capital, Tier 1 capital, and Tier 1 common to risk-weighted assets (as defined in the applicable regulations), and of Tier 1 capital to average assets (as defined in the applicable regulations). Basel III also requires banking organizations to maintain a capital conservation buffer above the minimum risk-based capital requirements in order to avoid certain limitations on capital distributions, stock repurchases and discretionary bonus payments to executive officers. The capital conservation buffer is exclusively comprised of common equity Tier 1 capital, and it applies to each of the three risk-based capital ratios but not to the leverage ratio. The capital conservation buffer is fully phased-in at 2.5%, such that the common equity Tier 1, Tier 1, and total capital ratio minimums inclusive of the capital conservation buffers were 7%,8.5%, and 10.5%. Management believes, as of December 31, 2023, that the Company meets all capital adequacy requirements to which it is subject.

The following table shows the Company's consolidated and the Bank's capital adequacy ratios compared to the regulatory minimum capital ratio and the regulatory minimum capital ratio needed to qualify as a "well-capitalized" institution, as calculated under regulatory guidelines of Basel III as of December 31, 2023 and 2022:

ActualFor Capital Adequacy PurposesTo be Well Capitalized
(dollars in thousands)AmountRatioAmountRatioAmountRatio
Total Capital (to Risk Weighted Assets)
Consolidated$4,770,33511.86%$3,218,3018.00%$4,022,87610.00%
Umpqua Bank$4,653,92011.57%$3,217,8218.00%$4,022,27610.00%
Tier 1 Capital (to Risk Weighted Assets)
Consolidated$3,876,9859.64%$2,413,7266.00%$3,218,3018.00%
Umpqua Bank$4,231,56910.52%$2,413,3666.00%$3,217,8218.00%
Tier 1 Common (to Risk Weighted Assets)
Consolidated$3,876,9859.64%$1,810,2944.50%$2,614,8696.50%
Umpqua Bank$4,231,56910.52%$1,810,0244.50%$2,614,4796.50%
Tier 1 Capital (to Average Assets)
Consolidated$3,876,9857.60%$2,040,3444.00%$2,550,4315.00%
Umpqua Bank$4,231,5698.30%$2,040,4894.00%$2,550,6115.00%
Total Capital (to Risk Weighted Assets)
Consolidated$3,651,38213.71%$2,130,5658.00%$2,663,20710.00%
Umpqua Bank$3,440,57412.92%$2,130,2408.00%$2,662,79910.00%
Tier 1 Capital (to Risk Weighted Assets)
Consolidated$2,934,70811.02%$1,597,9246.00%$2,130,5658.00%
Umpqua Bank$3,174,89911.92%$1,597,6806.00%$2,130,2408.00%
Tier 1 Common (to Risk Weighted Assets)
Consolidated$2,934,70811.02%$1,198,4434.50%$1,731,0846.50%
Umpqua Bank$3,174,89911.92%$1,198,2604.50%$1,730,8206.50%
Tier 1 Capital (to Average Assets)
Consolidated$2,934,7089.14%$1,283,6694.00%$1,604,5865.00%
Umpqua Bank$3,174,8999.89%$1,283,6104.00%$1,604,5135.00%

In 2020, the federal bank regulatory authorities finalized a rule to provide banking organizations that implemented CECL in 2020 the option to delay the estimated impact on regulatory capital by up to two years, with a three-year transition period to phase out the cumulative benefit to regulatory capital provided during the two-year delay. The Company elected this capital relief to delay the estimated regulatory capital impact of adopting CECL, relative to the incurred loss methodology's effect on regulatory capital. Currently, the Company is phasing out the cumulative adjustment as calculated at the end of 2021, by adjusting it by 75% through 2022,50% in 2023, and 25% in 2024.

Note 22 –Fair Value Measurement

The following table presents estimated fair values of the Company's financial instruments as of December 31, 2023 and 2022, whether or not recognized or recorded at fair value on a recurring basis in the Consolidated Balance Sheets:

December 31, 2023 · December 31, 2022
(in thousands)LevelCarrying ValueFair ValueCarrying ValueFair Value
Financial assets:
Cash and cash equivalents1$2,162,534$2,162,534$1,294,643$1,294,643
Equity and other investment securities1,276,99576,99572,95972,959
Investment securities available for sale1,28,829,8708,829,8703,196,1663,196,166
Investment securities held to maturity32,3003,0252,4763,197
Loans held for sale230,71530,71571,64771,647
Loans and leases, net2,337,001,08035,810,98925,854,84624,399,370
Restricted equity securities1179,274179,27447,14447,144
Residential mortgage servicing rights3109,243109,243185,017185,017
Bank owned life insurance1680,948680,948331,759331,759
Derivatives2,338,08538,08515,44415,444
Financial liabilities:
Demand, money market, and savings deposits1$35,379,451$35,379,451$24,355,381$24,355,381
Time deposits26,227,5696,201,5192,710,2312,667,535
Securities sold under agreements to repurchase2252,119252,119308,769308,769
Borrowings23,950,0003,950,037906,175905,591
Junior subordinated debentures, at fair value3316,440316,440323,639323,639
Junior and other subordinated debentures, at amortized cost3107,89597,69587,81380,922
Derivatives2,3261,091261,091271,205271,205

Fair Value of Assets and Liabilities Measured on a Recurring Basis

The following tables present information about the Company's assets and liabilities measured at fair value on a recurring basis as of December 31, 2023 and 2022:

(in thousands)December 31, 2023
DescriptionTotalLevel 1Level 2Level 3
Financial assets:
Equity and other investment securities
Investments in mutual funds and other securities$63,298$44,839$18,459$—
Equity securities held in rabbi trusts13,69713,697——
Investment securities available for sale
U.S. Treasury and agencies1,478,392373,6641,104,728—
Obligations of states and political subdivisions1,072,105—1,072,105—
Mortgage-backed securities and collateralized mortgage obligations6,279,373—6,279,373—
Loans held for sale, at fair value30,715—30,715—
Loans and leases, at fair value275,140—275,140—
Residential mortgage servicing rights, at fair value109,243——109,243
Derivatives
Interest rate futures3,745—3,745—
Interest rate forward sales commitments9—9—
Interest rate swaps33,874—33,874—
Foreign currency derivatives457—457—
Total assets measured at fair value$9,360,048$432,200$8,818,605$109,243
Financial liabilities:
Junior subordinated debentures, at fair value$316,440$—$—$316,440
Derivatives
Interest rate lock commitments137——137
Interest rate forward sales commitments535—535—
Interest rate swaps260,064—260,064—
Foreign currency derivatives355—355—
Total liabilities measured at fair value$577,531$—$260,954$316,577
(in thousands)December 31, 2022
DescriptionTotalLevel 1Level 2Level 3
Financial assets:
Equity and other investment securities
Investments in mutual funds and other securities$61,593$44,256$17,337$—
Equity securities held in rabbi trusts11,36611,366——
Investment securities available for sale
U.S. Treasury and agencies936,174225,853710,321—
Obligations of states and political subdivisions269,800—269,800—
Mortgage-backed securities and collateralized mortgage obligations1,990,192—1,990,192—
Loans held for sale, at fair value71,647—71,647—
Loans and leases, at fair value285,581—285,581—
Residential mortgage servicing rights, at fair value185,017——185,017
Derivatives
Interest rate lock commitments50——50
Interest rate forward sales commitments512—512—
Interest rate swaps14,657—14,657—
Foreign currency derivatives225—225—
Total assets measured at fair value$3,826,814$281,475$3,360,272$185,067
Financial liabilities:
Junior subordinated debentures, at fair value$323,639$—$—$323,639
Derivatives
Interest rate lock commitments18——18
Interest rate futures392—392—
Interest rate forward sales commitments601—601—
Interest rate swaps270,009—270,009—
Foreign currency derivatives185—185—
Total liabilities measured at fair value$594,844$—$271,187$323,657

The following methods were used to estimate the fair value of each class of financial instrument that is carried at fair value in the tables above:

Securities—Fair values for investment securities are based on quoted market prices when available or through the use of alternative approaches, such as matrix or model pricing, or broker indicative bids, when market quotes are not readily accessible or available. Management periodically reviews the pricing information received from the third-party pricing service and compares it to a secondary pricing service, evaluating significant price variances between services to determine an appropriate estimate of fair value to report.

Loans Held for Sale—Fair value for residential mortgage loans originated as held for sale is determined based on quoted secondary market prices for similar loans, including the implicit fair value of embedded servicing rights. For loans not originated as held for sale, these loans are accounted for at lower of cost or market, with the fair value estimated based on the expected sales price.

Loans and leases—Fair values are estimated for portfolios of loans with similar financial characteristics. Loans are segregated by type, including commercial, real estate and consumer loans. Each loan category is further segregated by fixed and adjustable rate loans. The fair value of loans is calculated by discounting expected cash flows at rates at which similar loans are currently being made. These amounts are discounted further by embedded probable losses expected to be realized in the portfolio. For loans originated as held for sale and transferred into loans held for investment, the fair value is determined based on quoted secondary market prices for similar loans. As of December 31, 2023, there were $275.1 million in residential mortgage loans recorded at fair value as they were previously transferred from held for sale to loans held for investment.

Residential Mortgage Servicing Rights—The fair value of MSR is estimated using a DCF model. Assumptions used include market discount rates, anticipated prepayment speeds, delinquency and foreclosure rates, and ancillary fee income net of servicing costs. This model is periodically validated by an independent model validation group. The model assumptions and the MSR fair value estimates are also compared to observable trades of similar portfolios as well as to MSR broker valuations and industry surveys, as available. Management believes the significant inputs utilized are indicative of those that would be used by market participants.

Junior Subordinated Debentures—The fair value of junior subordinated debentures is estimated using an income approach valuation technique. The significant unobservable input utilized in the estimation of fair value of these instruments is the credit risk adjusted spread. The credit risk adjusted spread represents the non-performance risk of the liability, contemplating the inherent risk of the obligation. The Company periodically utilizes a valuation firm to determine or validate the reasonableness of inputs and factors that are used to determine the fair value. The ending carrying (fair) value of the junior subordinated debentures measured at fair value represents the estimated amount that would be paid to transfer these liabilities in an orderly transaction amongst market participants. Due to credit concerns in the capital markets and inactivity in the trust preferred markets that have limited the observability of market spreads, the Company has classified this as a Level 3 fair value measurement.

Derivative Instruments—The fair value of the interest rate lock commitments, interest rate futures, and forward sales commitments are estimated using quoted or published market prices for similar instruments, adjusted for factors such as pull-through rate assumptions based on historical information, where appropriate. The pull-through rate assumptions are considered Level 3 valuation inputs and are significant to the interest rate lock commitment valuation; as such, the interest rate lock commitment derivatives are classified as Level 3. The fair value of the interest rate swaps is determined using a DCF technique incorporating credit valuation adjustments to reflect non-performance risk in the measurement of fair value. Although the Bank has determined that the majority of the inputs used to value its interest rate swap derivatives fall within Level 2 of the fair value hierarchy, the CVA associated with its derivatives utilize Level 3 inputs, such as estimates of current credit spreads to evaluate the likelihood of default by itself and its counterparties. However, as of December 31, 2023, the Bank has assessed the significance of the impact of the CVA on the overall valuation of its interest rate swap positions and has determined that the CVA are not significant to the overall valuation of its interest rate swap derivatives. As a result, the Bank has classified its interest rate swap and futures derivative valuations in Level 2 of the fair value hierarchy.

Assets and Liabilities Measured at Fair Value Using Significant Unobservable Inputs (Level 3)

The following table provides a description of the valuation technique, significant unobservable inputs, and qualitative information about the unobservable inputs for the Company's assets and liabilities classified as Level 3 and measured at fair value on a recurring basis as of December 31, 2023:

Financial Instrument · Fair Value (in thousands) · Valuation Technique · Unobservable Input · Range of Inputs · Weighted Average
Assets:
Residential mortgage servicing rights$109,243Discounted cash flow
Constant prepayment rate6.07% - 28.17%6.78%
Discount rate9.50% - 16.05%10.25%
Liabilities:
Interest rate lock commitments, net$137Internal pricing model
Pull-through rate67.33% - 100.00%85.53%
Junior subordinated debentures$316,440Discounted cash flow
Credit spread2.25% - 4.66%3.39%

Generally, increases in the constant prepayment rate or the discount rate utilized in the fair value measurement of the residential mortgage servicing rights will result in a decrease in fair value. Conversely, decreases in the constant prepayment rate or the discount rate will result in an increase in fair value.

An increase in the pull-through rate utilized in the fair value measurement of the interest rate lock commitment derivative will result in an increase in the fair value measurement. Conversely, a decrease in the pull-through rate will result in a decrease in the fair value measurement.

Management believes that the credit risk adjusted spread utilized in the fair value measurement of the junior subordinated debentures carried at fair value is indicative of the non-performance risk premium a willing market participant would require under current market conditions, which is an inactive market. Generally, an increase in the credit spread will result in a decrease in the estimated fair value. Conversely, a decrease in the credit spread will result in an increase in the estimated fair value.

The following table provides a reconciliation of assets and liabilities measured at fair value using significant unobservable inputs (Level 3) on a recurring basis during the years ended December 31, 2023 and 2022.

20232022
(in thousands)Residential mortgage servicing rightsInterest rate lock commitments, netJunior subordinated debentures, at fair valueResidential mortgage servicing rightsInterest rate lock commitments, netJunior subordinated debentures, at fair value
Beginning balance$185,017$32$(323,639)$123,615$4,641$(293,081)
Change included in earnings(23,816)(234)(29,045)37,265(7,342)(15,715)
Change in fair values included in comprehensive income/loss——7,866——(28,842)
Purchases and issuances5,347(1,029)—24,13710,103—
Sales and settlements(57,305)1,09428,378—(7,370)13,999
Ending balance$109,243$(137)$(316,440)$185,017$32$(323,639)
Change in unrealized gains or losses for the period included in earnings for assets and liabilities held at end of period$(6,122)$(137)$(29,045)$57,537$32$(15,715)
Change in unrealized gains or losses for the period included in other comprehensive income for assets and liabilities held at end of period$—$—$7,866$—$—$(28,842)

Changes in residential mortgage servicing rights carried at fair value are recorded in residential mortgage banking revenue within non-interest income. Gains (losses) on interest rate lock commitments carried at fair value are recorded in residential mortgage banking revenue within non-interest income.

The contractual interest expense on the junior subordinated debentures is recorded on an accrual basis as interest on junior subordinated debentures within interest expense. Settlements related to the junior subordinated debentures represent the payment of accrued interest that is embedded in the fair value of these liabilities. The change in fair value of junior subordinated debentures is attributable to the change in the instrument specific credit risk; accordingly, the unrealized gain on fair value of junior subordinated debentures of $7.9 million, for the year ended December 31, 2023, is recorded net of tax as other comprehensive gain of $5.8 million. Comparatively, the unrealized loss of $28.8 million was recorded net of tax as other comprehensive loss of $21.4 million for the year ended December 31, 2022. The gain recorded for the year ended December 31, 2023 was due to a decrease in the implied forward curve and the spot curve shifting higher, partially offset by a decrease in credit spread, which resulted in a decrease in the liability.

Fair Value of Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis

From time to time, certain assets are measured at fair value on a nonrecurring basis. These adjustments to fair value generally result from the application of lower-of-cost-or-market accounting or write-downs of individual assets due to impairment, typically on CDL. The following table presents information about the Company's assets and liabilities measured at fair value on a nonrecurring basis for which a nonrecurring change in fair value has been recorded during the reporting period. The amounts disclosed below represent the fair values at the time the nonrecurring fair value measurements were made, and not necessarily the fair value as of the dates reported upon.

2023
(in thousands)TotalLevel 1Level 2Level 3
Loans and leases$5,036$—$—$5,036
Total assets measured at fair value on a nonrecurring basis$5,036$—$—$5,036
2022
(in thousands)TotalLevel 1Level 2Level 3
Loans and leases$3,216$—$—$3,216
Total assets measured at fair value on a nonrecurring basis$3,216$—$—$3,216

The following table presents the losses resulting from nonrecurring fair value adjustments for the years ended December 31, 2023, 2022, and 2021:

(in thousands)202320222021
Loans and leases$104,320$39,422$53,182
Total losses from nonrecurring measurements$104,320$39,422$53,182

The following provides a description of the valuation technique and inputs for the Company's assets and liabilities classified as Level 3 and measured at fair value on a nonrecurring basis. Unobservable inputs and qualitative information about the unobservable inputs are not presented as the fair value is determined by third-party information for loans and leases.

The loans and leases amounts above represent collateral-dependent loans and leases that have been adjusted to fair value. When a loan or non-homogeneous lease is identified as collateral-dependent, the Bank measures the impairment using the current fair value of the collateral, less selling costs. Depending on the characteristics of a loan or lease, the fair value of collateral is generally estimated by obtaining external appraisals, but in some cases, the value of the collateral may be estimated as having little to no value. When a homogeneous lease or equipment finance agreement becomes 181 days past due, it is determined that the collateral has little to no value. If it is determined that the value of the collateral-dependent loan or lease is less than its recorded investment, the Bank recognizes this impairment and adjusts the carrying value of the loan or lease to fair value, less costs to sell, through the ACL. The loss represents charge-offs on collateral-dependent loans and leases for fair value adjustments based on the fair value of collateral.

Refer to Note 1 -Summary of Significant Accounting Policies and Note 2 -Business Combination for further information about the methods used to determine the fair values of significant assets and liabilities pertaining to the Merger.

Fair Value Option

The following table presents the difference between the aggregate fair value and the aggregate unpaid principal balance of loans held for sale and loans held for investment accounted for under the fair value option as of December 31, 2023 and 2022:

December 31, 2023December 31, 2022
(in thousands)Fair ValueAggregate Unpaid Principal BalanceFair Value Less Aggregate Unpaid Principal BalanceFair ValueAggregate Unpaid Principal BalanceFair Value Less Aggregate Unpaid Principal Balance
Loans held for sale$30,715$29,629$1,086$71,647$70,219$1,428
Loans$275,140$320,397$(45,257)$285,581$333,469$(47,888)

The Bank elected to measure certain residential mortgage loans held for sale under the fair value option, with interest income on these loans held for sale reported in interest and fees on loans and leases on the statement of operations. This reduces certain timing differences and better matches changes in the value of these assets with changes in the value of derivatives used as economic hedges for these assets. Residential mortgage loans held for sale accounted for under the fair value option are measured initially at fair value with subsequent changes in fair value recognized in earnings. Gains and losses from such changes in fair value are reported as a component of residential mortgage banking revenue. For the years ended December 31, 2023, 2022, and 2021, the Company recorded a net decrease in fair value of $342,000, a net decrease of $10.7 million, and a net decrease of $13.2 million, respectively, representing the change in fair value reflected in earnings.

Management’s intent to sell residential mortgage loans classified as held for sale may change over time due to such factors as changes in the overall liquidity in markets or changes in characteristics specific to certain loans held for sale. Consequently, these loans may be reclassified to loans held for investment and maintained in the Bank's loan portfolio. In such cases, the loans will continue to be measured at fair value. Gains and losses from changes in fair value for these loans are reported in earnings as a component of other income and interest income on these loans are reported in interest and fees on loans and leases on the statement of operations. For the years ended December 31, 2023 and 2022, the Company recorded a net increase in fair value of $2.6 million and a net decrease of $58.5 million, respectively.

The Company selected the fair value measurement option for certain junior subordinated debentures originally issued by UHC prior to the Merger (the Umpqua Statutory Trusts) and for junior subordinated debentures acquired by UHC from Sterling Financial Corporation prior to the Merger, with changes in fair value recognized as a component of other comprehensive income. The remaining junior subordinated debentures were acquired through business combinations and were measured at fair value at the time of acquisition and subsequently measured at amortized cost.

Note 23 –Earnings Per Common Share

The following is a computation of basic and diluted earnings per common share for the years ended December 31, 2023, 2022, and 2021:

(in thousands, except per share data)202320222021
Net income$348,715$336,752$420,300
Weighted average number of common shares outstanding - basic (1)195,304129,277130,499
Effect of potentially dilutive common shares (1) (2)567455531
Weighted average number of common shares outstanding - diluted (1)195,871129,732131,030
Earnings per common share (1):
Basic$1.79$2.60$3.22
Diluted$1.78$2.60$3.21

(2)Represents the effect of the assumed vesting of non-participating restricted shares based on the treasury stock method.

The following table represents the weighted average outstanding restricted shares that were not included in the computation of diluted earnings per share because their effect would be anti-dilutive for the periods indicated:

(in thousands)202320222021
Restricted stock awards and units727——

Note 24 –Related Party Transactions

In the ordinary course of business, the Bank has made loans to its directors and executive officers (and their associated and affiliated companies). All such loans have been made in accordance with regulatory requirements.

The following table presents a summary of aggregate activity involving related party borrowers for the years ended December 31, 2023, 2022, and 2021:

(in thousands)202320222021
Loans outstanding at beginning of year$2,410$7,564$9,393
New loans and advances46,483630980
Less loan repayments(45,810)(5,784)(2,809)
Reclassification (1)(2,157)——
Loans outstanding at end of year$926$2,410$7,564

(1)Represents loans that were once considered related party but are no longer considered related party, or loans that were not related party that subsequently became related party loans.

As of December 31, 2023 and 2022, deposits of related parties amounted to $8.4 million and $19.1 million, respectively.

Note 25 –Parent Company Financial Statements

Summary financial information for Columbia Banking System, Inc. on a standalone basis is as follows:

Condensed Balance Sheets

December 31, 2023 and 2022

(in thousands)December 31, 2023December 31, 2022
ASSETS
Non-interest-bearing deposits with subsidiary bank$45,895$143,130
Investments in:
Bank subsidiary5,367,6122,744,195
Non-bank subsidiaries18,95116,932
Other assets7,7814,048
Total assets$5,440,239$2,908,305
LIABILITIES AND SHAREHOLDERS' EQUITY
Payable to bank subsidiary$444$128
Other liabilities20,42616,899
Junior subordinated debentures, at fair value316,440323,639
Junior and other subordinated debentures, at amortized cost107,89587,813
Total liabilities445,205428,479
Shareholders' equity4,995,0342,479,826
Total liabilities and shareholders' equity$5,440,239$2,908,305

Condensed Statements of Operations

Years Ended December 31, 2023, 2022, and 2021

(in thousands)202320222021
INCOME
Dividends from bank subsidiary$353,000$192,000$398,000
Dividends from non-bank subsidiaries10,1152,1049,371
Other income4531275,007
Total income363,568194,231412,378
EXPENSE
Management fees paid to subsidiaries1,8771,4341,590
Other expenses44,49322,39617,834
Total expenses46,37023,83019,424
Income before income tax benefit and equity in undistributed earnings of subsidiaries317,198170,401392,954
Income tax benefit(10,019)(4,677)(3,470)
Net income before equity in undistributed earnings of subsidiaries327,217175,078396,424
Equity in undistributed earnings losses of subsidiaries21,498161,67423,876
Net income$348,715$336,752$420,300

Condensed Statements of Cash Flows

Years Ended December 31, 2023, 2022, and 2021

(in thousands)202320222021
OPERATING ACTIVITIES:
Net income$348,715$336,752$420,300
Adjustment to reconcile net income to net cash provided by operating activities:
Gain on sale of Umpqua Investments, Inc.——(4,444)
Equity in undistributed earnings of subsidiaries(21,498)(161,674)(23,876)
Depreciation, amortization, and accretion(228)(228)(228)
Net increase in other assets(176)(2,334)(1,001)
Net (decrease) increase in other liabilities(5,472)2,2122,589
Net cash provided by operating activities321,341174,728393,340
INVESTING ACTIVITIES:
Net increase in advances to subsidiaries(143,535)(121,409)(313)
Net cash received from sale of Umpqua Investments, Inc.——10,781
Net cash (used in) provided by investing activities(143,535)(121,409)10,468
FINANCING ACTIVITIES:
Net increase (decrease) in advances from subsidiaries317(379)409
Dividends paid on common stock(270,261)(182,273)(183,734)
Repurchases and retirement of common stock(6,282)(4,163)(80,690)
Net proceeds from issuance of common stock1,1855434
Net cash used in financing activities(275,041)(186,761)(263,981)
Net (decrease) increase in cash and cash equivalents(97,235)(133,442)139,827
Cash and cash equivalents, beginning of year143,130276,572136,745
Cash and cash equivalents, end of year$45,895$143,130$276,572

Note 26 –Revenue from Contracts with Customers

The Company records revenue when control of the promised products or services is transferred to the customer, in an amount that reflects the consideration the Company expects to be entitled to receive in exchange for those products or services. All of the Company's revenue from contracts with customers in the scope of ASC 606 is recognized in non-interest income.

The following table presents the Company's sources of non-interest income for the years ended December 31, 2023, 2022, and 2021:

(in thousands)202320222021
Non-interest income:
Service charges on deposits
Account maintenance fees$37,986$27,274$24,137
Transaction-based and overdraft service charges27,53921,09117,949
Total service charges on deposits65,52548,36542,086
Card-based fees55,26337,37036,114
Financial services and trust revenue13,471905,112
Total revenue from contracts with customers134,25985,82583,312
Non-interest income within the scope of other GAAP topics69,668113,703273,006
Total non-interest income$203,927$199,528$356,318

Note 27 –Shareholders' Equity

Dividends

The following summarizes the dividend activity for the year ended December 31, 2023:

DeclaredRegular Cash Dividends Per Common ShareRecord DatePaid Date
January 11, 2023 (1)$0.35January 23, 2023February 6, 2023
May 15, 2023$0.36May 31, 2023June 15, 2023
August 14, 2023$0.36August 25, 2023September 11, 2023
November 13, 2023$0.36November 24, 2023December 11, 2023

(1) The dividend that was declared and paid prior to the Merger has been restated as a result of the adjustment to common shares outstanding based on the exchange ratio from the Merger of 0.5958.

Subsequent to year end, on February 9, 2024, the Company declared a regular quarterly cash dividend of $0.36 per common share payable on March 11, 2024, to shareholders of record at the close of business on February 23, 2024.

The payment of cash dividends is subject to federal regulatory requirements for capital levels and other restrictions. In addition, the cash dividends paid by Umpqua Bank to the Company are subject to both federal and state regulatory requirements.

ContentsView on SEC.gov

The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.