Edgar Filing: COLUMBIA BANKING SYSTEM INC

b10q.htm

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

(Mark One)

x	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2008.

¨	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to .

Commission File Number 0-20288

COLUMBIA BANKING SYSTEM, INC.

(Exact name of issuer as specified in its charter)


Washington	91-1422237
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification Number)


1301 “A” Street Tacoma, Washington	98402-2156
(Address of principal executive offices)	(Zip Code)

(253) 305-1900

(Issuer’s telephone number, including area code)

(Former name, former address and former fiscal year, if changed since last report)

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months, and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of “accelerated filer” in Rule 12b-2 of the Exchange Act.

Large accelerated filer ¨ Accelerated filer x Non-accelerated filer ¨

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes ¨ No x

The number of shares of common stock outstanding at October 31, 2008 was 18,150,965

Table of Contents

TABLE OF CONTENTS


		Page
PART I — FINANCIAL INFORMATION

Item 1.	Financial Statements (unaudited)

	Consolidated Condensed Statements of Income (Loss) - three months and nine months ended September 30, 2008 and 2007	1

	Consolidated Condensed Balance Sheets – September 30, 2008 and December 31, 2007	2

	Consolidated Condensed Statements of Changes in Shareholders’ Equity - nine months ended September 30, 2008 and 2007	3

	Consolidated Condensed Statements of Cash Flows - nine months ended September 30, 2008 and 2007	4

	Notes to Unaudited Consolidated Condensed Financial Statements	5

Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	14

Item 3.	Quantitative and Qualitative Disclosures about Market Risk	22

Item 4.	Controls and Procedures	23

PART II — OTHER INFORMATION

Item 1.	Legal Proceedings	24

Item 1A.	Risk Factors	24

Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	26

Item 3.	Defaults Upon Senior Securities	26

Item 4.	Submission of Matters to a Vote of Security Holders	26

Item 5.	Other Information	26

Item 6.	Exhibits	27

	Signatures	28

Table of Contents

PART I - FINANCIAL INFORMATION

Item 1. FINANCIAL STATEMENTS

CONSOLIDATED CONDENSED STATEMENTS OF INCOME (LOSS)

Columbia Banking System, Inc.

(Unaudited)

	Three Months Ended					Nine Months Ended
	September 30,					September 30,
(in thousands except per share)	2008			2007		2008			2007
Interest Income
Loans	$	35,590		$	42,353	$	114,227		$	112,607
Taxable securities		4,615			4,625		14,490			14,067
Tax-exempt securities		1,997			2,005		5,997			5,925
Federal funds sold and deposits in banks		135			395		379			1,180
Total interest income		42,337			49,378		135,093			133,779
Interest Expense
Deposits		10,148			16,841		36,444			42,617
Federal Home Loan Bank advances		1,887			2,454		6,464			8,117
Long-term obligations		423			584		1,339			1,604
Other borrowings		286			639		652			2,183
Total interest expense		12,744			20,518		44,899			54,521
Net Interest Income		29,593			28,860		90,194			79,258
Provision for loan and lease losses		10,500			1,231		27,926			2,198
Net interest income after provision for loan and lease losses		19,093			27,629		62,268			77,060
Noninterest Income
Service charges and other fees		3,823			3,561		11,129			9,813
Merchant services fees		2,081			2,251		6,159			6,344
Redemption of Visa and Mastercard shares		-			-		3,028			-
Gain on sale of investment securities, net		-			-		882			-
Loss on impairment of equity securities		(18,517	)		-		(18,517	)		-
Bank owned life insurance ("BOLI")		533			502		1,587			1,379
Other		1,134			1,317		4,248			3,013
Total noninterest income		(10,946	)		7,631		8,516			20,549
Noninterest Expense
Compensation and employee benefits		12,173			12,159		37,917			34,365
Occupancy		3,248			3,241		9,706			9,023
Merchant processing		961			880		2,731			2,587
Advertising and promotion		579			575		1,797			1,779
Data processing		909			743		2,507			1,863
Legal and professional fees		765			695		1,479			2,205
Taxes, licenses and fees		720			773		2,267			2,089
Net loss (gain) on sale of other real estate owned		4			-		(19	)		-
Other		4,032			3,359		11,927			9,182
Total noninterest expense		23,391			22,425		70,312			63,093
Income (loss) before income taxes		(15,244	)		12,835		472			34,516
Provision (benefit) for income taxes		(6,485	)		3,579		(3,682	)		9,433
Net Income (Loss)	$	(8,759	)	$	9,256	$	4,154		$	25,083
Net income (loss) per common share
Basic	$	(0.49	)	$	0.53	$	0.23		$	1.52
Diluted	$	(0.49	)	$	0.53	$	0.23		$	1.51
Dividends paid per common share	$	0.17		$	0.17	$	0.51		$	0.49
Weighted average number of common shares outstanding		17,948			17,339		17,898			16,472
Weighted average number of diluted common shares outstanding		17,948			17,533		17,994			16,636

See accompanying notes to unaudited consolidated condensed financial statements.

Table of Contents

CONSOLIDATED CONDENSED BALANCE SHEETS

Columbia Banking System, Inc.

(Unaudited)

			September 30,		December 31,
(in thousands)			2008		2007
ASSETS
Cash and due from banks			$	81,555	$	82,735
Interest-earning deposits with banks				21,849		11,240
Total cash and cash equivalents				103,404		93,975
Securities available for sale at fair value (amortized cost of $535,620 and $558,685, respectively)				536,277		561,366
Federal Home Loan Bank stock at cost				14,785		11,607
Loans held for sale				2,890		4,482
Loans, net of deferred loan fees of ($3,852) and ($3,931), respectively				2,216,133		2,282,728
Less: allowance for loan and lease losses				35,814		26,599
Loans, net				2,180,319		2,256,129
Interest receivable				12,980		14,622
Premises and equipment, net				61,153		56,122
Other real estate owned				1,288		181
Goodwill				95,519		96,011
Core deposit intangible, net				6,179		7,050
Other assets				90,186		77,168
Total Assets			$	3,104,980	$	3,178,713
LIABILITIES AND SHAREHOLDERS' EQUITY
Deposits:
Non-interest bearing			$	498,815	$	468,237
Interest-bearing				1,857,006		2,029,824
Total deposits				2,355,821		2,498,061
Short-term borrowings:
Federal Home Loan Bank advances				301,000		257,670
Securities sold under agreements to repurchase				25,000		-
Other borrowings				20,097		5,061
Total short-term borrowings				346,097		262,731
Long-term subordinated debt				25,582		25,519
Other liabilities				41,045		50,671
Total liabilities				2,768,545		2,836,982
Commitments and contingent liabilities (note 11)
Shareholders' equity:
Preferred stock (no par value)				-		-
Authorized, 2 million shares; none outstanding
	September 30,	December 31,
	2008	2007
Common Stock (no par value)
Authorized shares	63,034	63,034
Issued and outstanding	18,147	17,953		229,680		226,550
Retained earnings				102,965		110,169
Accumulated other comprehensive income				3,790		5,012
Total shareholders' equity				336,435		341,731
Total Liabilities and Shareholders' Equity			$	3,104,980	$	3,178,713

See accompanying notes to unaudited consolidated condensed financial statements.

Table of Contents

CONSOLIDATED CONDENSED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY

Columbia Banking System, Inc.

(Unaudited)

	Common Stock									Accumulated
										Other			Total
	Number of						Retained			Comprehensive			Shareholders'
(in thousands)	Shares			Amount			Earnings			Income (Loss)			Equity
Balance at January 1, 2007		16,060		$	166,763		$	89,037		$	(3,453	)	$	252,347
Comprehensive income:
Net income		-			-			25,083			-			25,083
Other comprehensive income, net of tax:
Net unrealized gain from securities, net of reclassification adjustments		-			-			-			1,911			1,911
Net unrealized gain from cash flow hedging instruments		-			-			-			794			794
Total comprehensive income														27,788
Purchase and retirement of common stock		(65	)		(2,121	)		-			-			(2,121	)
Acquisitions:
Shares issued to the shareholders of Mountain Bank Holding Company		993			30,327			-			-			30,327
Converted Mountain Bank Holding Company stock options		-			1,325			-			-			1,325
Shares issued to the shareholders of Town Center Bancorp		705			23,869			-			-			23,869
Converted Town Center Bancorp stock options		-			1,598			-			-			1,598
Issuance of stock under stock option and other plans		139			2,098			-			-			2,098
Stock award compensation expense		50			573			-			-			573
Stock option compensation expense		-			137			-			-			137
Tax benefit associated with stock-based compensation		-			235			-			-			235
Cash dividends paid on common stock		-			-			(8,207	)		-			(8,207	)
Balance at September 30, 2007		17,882		$	224,804		$	105,913		$	(748	)	$	329,969
Balance at January 1, 2008		17,953		$	226,550		$	110,169		$	5,012		$	341,731
Cumulative effect of change in accounting principle (note 2)		-			-			(2,137	)		-			(2,137	)
Comprehensive income:
Net income		-			-			4,154			-			4,154
Other comprehensive loss, net of tax:
Net unrealized loss from securities, net of reclassification adjustments		-			-			-			(1,302	)		(1,302	)
Net unrealized gain from cash flow hedging instruments		-			-			-			80			80
Total comprehensive income														2,932
Issuance of stock under stock option and other plans		132			1,860			-			-			1,860
Stock award compensation expense		62			1,040			-			-			1,040
Tax benefit associated with stock-based compensation		-			230			-			-			230
Cash dividends paid on common stock		-			-			(9,221	)		-			(9,221	)
Balance at September 30, 2008		18,147		$	229,680		$	102,965		$	3,790		$	336,435

See accompanying notes to unaudited consolidated condensed financial statements.

Table of Contents

CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS

Columbia Banking System, Inc.

(Unaudited)

	Nine Months Ended September 30,
(in thousands)	2008			2007
Cash Flows From Operating Activities
Net Income	$	4,154		$	25,083
Adjustments to reconcile net income to net cash provided by operating activities
Provision for loan and lease losses		27,926			2,198
Deferred income tax benefit		(12,318	)		(1,194	)
Excess tax benefit from stock-based compensation		(230	)		(235	)
Stock-based compensation expense		1,040			710
Depreciation, amortization and accretion		5,389			4,607
Net realized gain on sale of securities		(882	)		-
Net realized gain on sale of other assets		(798	)		(8	)
Impairment charge on investment securities		18,517			-
Net change in:
Loans held for sale		1,592			(875	)
Interest receivable		1,642			(2,074	)
Interest payable		(4,591	)		4,606
Other assets		(6,841	)		3,109
Other liabilities		(5,951	)		(6,994	)
Net cash provided by operating activities		28,649			28,933
Cash Flows From Investing Activities
Purchases of securities available for sale		(86,902	)		(2,888	)
Proceeds from sales of securities available for sale		51,358			28,467
Proceeds from principal repayments and maturities of securities available for sale		40,328			39,033
Proceeds from maturities of securities held to maturity		-			578
Loans originated and acquired, net of principal collected		45,605			(218,350	)
Purchases of premises and equipment		(8,838	)		(4,003	)
Proceeds from disposal of premises and equipment		115			212
Acquisition of Mt. Rainier and Town Center, net of cash acquired		-			(32,429	)
Proceeds from sales of Federal Reserve Bank stock		-			310
Purchase of FHLB stock		(3,178	)		-
Proceeds from termination of cash flow hedging instruments		8,093			-
Proceeds from sales of other real estate and other personal property owned		204			-
Net cash provided by(used in) investing activities		46,785			(189,070	)
Cash Flows From Financing Activities
Net increase(decrease) in deposits		(142,240	)		149,758
Proceeds from Federal Home Loan Bank advances		1,784,268			2,353,626
Repayment from Federal Home Loan Bank advances		(1,740,938	)		(2,315,151	)
Proceeds from repurchase agreement borrowings		25,000			-
Repayment of repurchase agreement borrowings		-			(20,000	)
Net increase in other borrowings		15,036			10
Cash dividends paid on common stock		(9,221	)		(8,207	)
Proceeds from issuance of common stock		1,860			2,098
Repurchase of common stock		-			(2,121	)
Excess tax benefit from stock-based compensation		230			235
Net cash provided by(used in) financing activities		(66,005	)		160,248
Increase in cash and cash equivalents		9,429			111
Cash and cash equivalents at beginning of period		93,975			104,344
Cash and cash equivalents at end of period	$	103,404		$	104,455
Supplemental Information:
Cash paid for interest	$	49,490		$	49,915
Cash paid for income tax	$	9,916		$	10,490
Share-based consideration issued for acquisitions	$	-		$	57,119
Loans transferred to other real estate owned	$	1,288		$	-

See accompanying notes to unaudited consolidated condensed financial statements.

Table of Contents

NOTES TO UNAUDITED CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

Columbia Banking System, Inc.

1. Basis of Presentation and Significant Accounting Policies

(a)	Basis of Presentation

The interim unaudited consolidated condensed financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for condensed interim financial information and with instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, certain financial information and footnotes have been omitted or condensed. The consolidated condensed financial statements include the accounts of the Company, and its wholly owned banking subsidiary Columbia Bank. All intercompany transactions and accounts have been eliminated in consolidation. In the opinion of management, all adjustments (consisting only of normal recurring adjustments) considered necessary for a fair statement of the results for the interim periods presented have been included. The consolidated financial statements and results of operations presented in this report on Form 10-Q include financial information for Mountain Bank Holding Company and Town Center Bancorp, which were merged into Columbia Bank in the third quarter of 2007. The results of operations for the nine months ended September 30, 2008 are not necessarily indicative of results to be anticipated for the year ending December 31, 2008. The accompanying interim unaudited consolidated condensed financial statements should be read in conjunction with the financial statements and related notes contained in the Company’s 2007 Annual Report on Form 10-K.

(b)	Significant Accounting Policies

The significant accounting policies used in preparation of our consolidated financial statements are disclosed in our 2007 Annual Report on Form 10-K. There have not been any other changes in our significant accounting policies compared to those contained in our 2007 10-K disclosure for the year ended December 31, 2007.

2. Accounting Pronouncements Recently Issued or Adopted

In May 2008, the FASB issued Statement of Financial Accounting Standards No. 162, The Hierarchy of Generally Accepted Accounting Principles (“SFAS 162”). This statement identifies the sources of accounting principles and the framework for selecting the principles to be used in the preparation of financial statements of nongovernmental entities that are presented in conformity with generally accepted accounting principles (“GAAP”) in the United States (the GAAP hierarchy). This Statement is effective 60 days following the SEC’s approval of the Public Company Accounting Oversight Board amendments to AU Section 411, The Meaning of Present Fairly in Conformity With Generally Accepted Accounting Principles. Adoption of SFAS 162 is not expected to have any effect on the Company’s financial condition or results of operations.

In March 2008, the FASB issued Statement of Financial Accounting Standards No. 161, Disclosures about Derivative Instruments and Hedging Activities—an amendment of FASB Statement No. 133 (“SFAS 161”). This Statement requires enhanced disclosures about an entity’s derivative and hedging activities and is effective for financial statements issued for fiscal years and interim periods beginning after November 15, 2008. The Company plans to apply the enhanced disclosure provisions of SFAS 161 to all derivative and hedging activities.

On January 1, 2008, the Company adopted Statement of Financial Accounting Standards No. 157, Fair Value Measurements (“SFAS 157”). SFAS 157 defines fair value, establishes a framework for measuring fair value under accounting principles generally accepted in the United States of America, and expands disclosures about fair value measurement. For further information, see Note 6 of the Notes to Unaudited Consolidated Condensed Financial Statements.

On January 1, 2008, the Company began applying the consensus reached by the Emerging Issues Task Force in Issue No. 06-4, Accounting for Deferred Compensation and Postretirement Benefit Aspects of Endorsement Split-Dollar Life Insurance Arrangements (“EITF 06-4”). EITF 06-4 provides recognition guidance regarding liabilities and related compensation costs for endorsement split-dollar life insurance arrangements that provide a benefit to an employee that extends to postretirement periods. The Company recognized the effects of applying the consensus through a change in accounting principle with a cumulative-effect charge to retained earnings of $2.1 million, net of income taxes of $1.2 million. During the second quarter of 2008 the Company entered into transactions whereby certain current and former officers of the Company agreed to terminate the split-dollar portion of their bank owned life insurance policies in exchange for individual life insurance policies. In the second quarter of 2008 the Company recognized the net effect of those transactions as a reduction of compensation expense totaling $107,000.

Table of Contents

3. Earnings per share

The following table sets forth the computation of basic and diluted earnings (loss) per share for the three and nine months ended September 30, 2008 and 2007 (in thousands, except for per share data):

	For The Three Months Ended					For The Nine Months Ended
(in thousands except per share)	9/30/2008			9/30/2007		9/30/2008		9/30/2007
Net Income (Loss)	$	(8,759	)	$	9,256	$	4,154	$	25,083
Weighted average common shares outstanding (for basic calculation)		17,948			17,339		17,898		16,472
Dilutive effect of outstanding common stock options and nonvested restricted shares		-			194		96		164
Weighted average common stock and common equivalent shares outstanding (for diluted calculation)		17,948			17,533		17,994		16,636
Earnings (loss) per common share - basic	$	(0.49	)	$	0.53	$	0.23	$	1.52
Earnings (loss) per common share - diluted	$	(0.49	)	$	0.53	$	0.23	$	1.51

Potential dilutive shares are excluded from the computation of earnings per share if their effect is anti-dilutive. Anti-dilutive shares outstanding related to options to acquire common stock for the three and nine month periods ended September 30, 2008 totaled 92,258 and 59,292, respectively. There were no anti-dilutive shares outstanding related to options to acquire common stock for the same periods last year.

4. Dividends

Subsequent to quarter end, on October 23, 2008, the Company declared a quarterly cash dividend of $0.07 per share, payable on November 19, 2008, to shareholders of record at the close of business November 5, 2008. The decision to reduce the quarterly dividend as compared to recent quarters was based upon the Board of Directors’ review of the Company’s dividend payout ratio and dividend yield balanced with the Company’s desire to retain capital. On July 24, 2008, the Company declared a quarterly cash dividend of $.17 per share, payable on August 20, 2008, to shareholders of record at the close of business on August 6, 2008. On April 24, 2008, the Company declared a quarterly cash dividend of $0.17 per share, payable on May 21, 2008, to shareholders of record at the close of business May 7, 2008. On January 24, 2008, the Company declared a quarterly cash dividend of $0.17 per share, payable on February 20, 2008 to shareholders of record as of the close of business on February 6, 2008. The payment of cash dividends is subject to Federal regulatory requirements for capital levels and other restrictions. In addition, the cash dividends paid by Columbia Bank to the Company are subject to both Federal and State regulatory requirements.

Subsequent to quarter-end, the Company received preliminary approval from the U.S. Department of Treasury to receive additional capital by participating in the Treasury Department’s Capital Purchase Program. As a participant in the program, Columbia could issue to the U.S. Treasury up to $76.9 million in senior preferred shares and related warrants. Receipt of the funding is subject to Columbia’s acceptance of the terms of the agreement, satisfaction of closing conditions and registration with the Securities and Exchange Commission. Certain terms of the senior preferred shares restrict the ability of the Company to repurchase and/or pay dividends on common stock.

5. Business Segment Information

The Company is managed along two major lines of business: commercial banking and retail banking. The treasury function of the Company, included in the “Other” category, although not considered a line of business, is responsible for the management of investments and interest rate risk. In addition, the provision for loan and lease losses is included in the “Other” category. On April 1, 2008, the Bank of Astoria banking subsidiary was merged into the Columbia Bank banking subsidiary. This change in internal organizational structure also changes the composition of the Company’s reportable segments. Accordingly, segment results for the Bank of Astoria are now included in the Retail Banking segment. Prior period segment reporting has been restated to reflect this change.

The Company generates segment results that include balances directly attributable to business line activities. The financial results of each segment are derived from the Company’s general ledger system. Overhead, including sales and back office support functions and other indirect expenses are not allocated to the major lines of business. Goodwill resulting from business combinations is included in the Retail Banking segment. Since the Company is not specifically organized around lines of business, most reportable segments comprise more than one operating activity.

Table of Contents

The principal activities conducted by commercial banking are the origination of commercial business relationships, private banking services and real estate lending. Retail banking includes all deposit products, with their related fee income, and all consumer loan products as well as commercial loan products offered in the Company’s branch offices.

Effective January 1, 2008 the Company implemented a more robust internal funds transfer pricing methodology. Internal funds transfer pricing refers to the process we utilize to give an earnings credit to a branch or revenue center for the deposit funds they generate while providing an earnings charge to the centers that use deposit funds to make loans. The implementation of this methodology changed the basis of measurement for segment net interest income as presented in the tables below. Generally, this methodology had the effect of increasing net interest income for the commercial banking segment with a corresponding decrease in net interest income for the retail banking segment. The increase in net interest income for the commercial banking segment is driven primarily by the earnings credit for deposit funds generated within that segment. In prior years, the retail banking segment benefited from the earnings credit for deposit funds generated by the commercial banking segment. Segment net interest income after provision for loan and lease losses for the current quarter and year-to-date periods is not directly comparable to the same line item for the same periods of last year as those prior periods cannot practicably be restated.

The organizational structure of the Company and its business line financial results are not necessarily comparable with information from other financial institutions. Financial highlights by lines of business are as follows:

	Three Months Ended September 30, 2008
(in thousands)	Commercial Banking			Retail Banking			Other			Total
Net interest income	$	10,563		$	13,198		$	5,832		$	29,593
Provision for loan and lease losses		-			-			(10,500	)		(10,500	)
Net interest income after provision for loan and lease losses		10,563			13,198			(4,668	)		19,093
Noninterest income		846			2,171			(13,963	)		(10,946	)
Noninterest expense		(10,610	)		(14,866	)		2,085			(23,391	)
Income (loss) before income taxes		799			503			(16,546	)		(15,244	)
Income tax benefit											6,485
Net loss										$	(8,759	)
Total assets	$	1,423,184		$	1,015,412		$	666,384		$	3,104,980

	Three Months Ended September 30, 2007
(in thousands)	Commercial Banking			Retail Banking			Other			Total
Net interest income	$	11,893		$	17,464		$	(497	)	$	28,860
Provision for loan and lease losses		-			-			(1,231	)		(1,231	)
Net interest income after provision for loan and lease losses		11,893			17,464			(1,728	)		27,629
Noninterest income		1,067			2,353			4,211			7,631
Noninterest expense		(3,341	)		(7,362	)		(11,722	)		(22,425	)
Income (loss) before income taxes		9,619			12,455			(9,239	)		12,835
Income tax provision											(3,579	)
Net income										$	9,256
Total assets	$	1,399,262		$	1,003,947		$	719,535		$	3,122,744

Table of Contents

	Nine Months Ended September 30, 2008
(in thousands)	Commercial Banking			Retail Banking			Other			Total
Net interest income	$	37,283		$	43,805		$	9,106		$	90,194
Provision for loan and lease losses		-			-			(27,926	)		(27,926	)
Net interest income after provision for loan and lease losses		37,283			43,805			(18,820	)		62,268
Noninterest income		2,848			6,736			(1,068	)		8,516
Noninterest expense		(16,577	)		(31,965	)		(21,770	)		(70,312	)
Income (loss) before income taxes		23,554			18,576			(41,658	)		472
Income tax benefit											3,682
Net income										$	4,154
Total assets	$	1,423,184		$	1,015,412		$	666,384		$	3,104,980

	Nine Months Ended September 30, 2007
(in thousands)	Commercial Banking			Retail Banking			Other			Total
Net interest income	$	21,055		$	59,537		$	(1,334	)	$	79,258
Provision for loan and lease losses		-			-			(2,198	)		(2,198	)
Net interest income after provision for loan and lease losses		21,055			59,537			(3,532	)		77,060
Noninterest income		2,427			6,249			11,873			20,549
Noninterest expense		(8,719	)		(20,058	)		(34,316	)		(63,093	)
Income (loss) before income taxes		14,763			45,728			(25,975	)		34,516
Income tax provision											(9,433	)
Net income										$	25,083
Total assets	$	1,399,262		$	1,003,947		$	719,535		$	3,122,744

6. Fair Value Accounting and Measurement

SFAS 157 defines fair value, establishes a consistent framework for measuring fair value and expands disclosure requirements about fair value. We hold fixed and variable rate interest bearing securities, investments in marketable equity securities and certain other financial instruments, which are carried at fair value. Fair value is determined based upon quoted prices when available or through the use of alternative approaches, such as matrix or model pricing, when market quotes are not readily accessible or available.

The valuation techniques are based upon observable and unobservable inputs. Observable inputs reflect market data obtained from independent sources, while unobservable inputs reflect our own market assumptions. These two types of inputs create the following fair value hierarchy:

Level 1 – Quoted prices for identical instruments in active markets that are accessible at the measurement date.

Level 2 – Quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model derived valuations whose inputs are observable or whose significant value drivers are observable.

Level 3 – Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable.

Table of Contents

Fair values are determined as follows:

Certain preferred stock securities at fair value are priced using quoted prices for identical instruments in active markets and are classified within level 1 of the valuation hierarchy.

Other securities at fair value are priced using matrix pricing based on the securities’ relationship to other benchmark quoted prices, and under the provisions of SFAS 157 are considered a Level 2 input method.

Interest rate swap positions are valued in models, which use as their basis, readily observable market parameters and are classified within level 2 of the valuation hierarchy.

The following table sets forth the Company’s financial assets and liabilities that were accounted for at fair value on a recurring basis at September 30, 2008 by level within the fair value hierarchy. As required by SFAS 157, financial assets and liabilities are classified in their entirety based on the lowest level of input that is significant to the fair value measurement:

	Fair value at		Fair Value Measurements at Reporting Date Using
(in thousands)	September 30, 2008		Level 1		Level 2		Level 3
Assets
Securities available for sale	$	536,277	$	1,512	$	534,765	$	-
Interest rate swap agreements	$	3,703	$	-	$	3,703	$	-
Liabilities
Interest rate swap agreements	$	3,703	$	-	$	3,703	$	-

Certain assets and liabilities are measured at fair value on a nonrecurring basis after initial recognition such as loans measured for impairment and OREO. The following methods were used to estimate the fair value of each such class of financial instrument:

Impaired loans - A loan is considered to be impaired when, based on current information and events, it is probable that the Company will be unable to collect all amounts due (both interest and principal) according to the contractual terms of the loan agreement. Impaired loans are measured by the fair market value of the collateral less estimated costs to sell.

Other real estate owned - OREO is real property that the Bank has taken ownership of in partial or full satisfaction of a loan or loans. OREO is recorded at the lower of the carrying amount of the loan or fair value less estimated costs to sell. This amount becomes the property’s new basis. Any write-downs based on the property fair value less estimated cost to sell at the date of acquisition are charged to the allowance for loan and lease losses. Management periodically reviews OREO in an effort to ensure the property is carried at the lower of its new basis or fair value, net of estimated costs to sell.

The following table sets forth the Company’s financial assets that were accounted for at fair value on a nonrecurring basis at September 30, 2008:

	Fair value at		Fair Value Measurements at Reporting Date Using
(in thousands)	September 30, 2008		Level 1		Level 2		Level 3
Impaired loans	$	14,453	$	-	$	-	$	14,453
Other real estate owned		1,449		-		-		1,449
	$	15,902	$	-	$	-	$	15,902

In accordance with Statement of Financial Accounting Standards No. 114, Accounting by Creditors for Impairment of a Loan, impaired loans, with carrying amounts of $16,701 had specific valuation allowances totaling $2,248, which were included in the allowance for loan and lease losses.

Table of Contents

Other real estate owned with a carrying amount of $1.6 million was acquired during the quarter. In accordance with Statement of Financial Accounting Standards No.144, Accounting for the Impairment or Disposal of Long-Lived Assets, these long-lived assets held for sale were written down to their fair value of $1.4 million, less cost to sell of $161,000 (or $1.3 million), resulting in a loss of $266,000, which was charged to the allowance for loan and lease losses during the period.

7. Securities

The following table summarizes the amortized cost, gross unrealized gains and losses and the resulting fair value of securities available for sale:

			Gross		Gross
	Amortized		Unrealized		Unrealized
(in thousands)	Cost		Gains		Losses			Fair Value
September 30, 2008:
U.S. government-sponsored enterprise preferred stock	$	1,512	$	-	$	-		$	1,512
U.S. government agency and government-sponsored enterprise mortgage-backed securities and collateralized mortgage obligations		344,123		3,803		(1,268	)		346,658
State and municipal securities		188,985		2,635		(4,453	)		187,167
Other securities		1,000		-		(60	)		940
Total	$	535,620	$	6,438	$	(5,781	)	$	536,277
December 31, 2007:
U.S. government-sponsored enterprise	$	61,137	$	216	$	(53	)	$	61,300
U.S. government agency and government-sponsored enterprise mortgage-backed securities and collateralized mortgage obligations		304,475		1,132		(1,865	)		303,742
State and municipal securities		190,673		3,782		(490	)		193,965
Other securities		2,400		-		(41	)		2,359
Total	$	558,685	$	5,130	$	(2,449	)	$	561,366

During the quarter, the Federal Home Loan Mortgage Corporation (“Freddie Mac”) and the Federal National Mortgage Association (“Fannie Mae”) were placed into conservatorship in a plan announced by the U.S. Treasury Department (“Treasury”) and the Federal Housing Finance Agency (“FHFA”). The Company holds 400,000 shares of Series Z preferred stock issued by Freddie Mac and 400,000 shares of Series S preferred stock issued by Fannie Mae. Such securities are held in the Company’s available-for-sale investment securities portfolio and, as such, declines in fair value below cost are subject to a potential other than temporary impairment charge to earnings under Statement of Financial Accounting Standards No. 115, Accounting for Certain Investments in Debt and Equity Securities. The Company’s cost for these securities was $20 million. The estimated fair market value of these securities declined from $20 million at June 30, 2008 to $1.5 million at September 30, 2008. In light of the actions taken by Treasury and FHFA and the accompanying significant decline in the fair value of these securities below cost, the Company has deemed the impairment to be other than temporary and, accordingly, recognized a pre-tax charge to earnings in the third quarter totaling $18.5 million.

At September 30, 2008, available for sale securities with a carrying amount of $28.7 million were pledged as collateral for repurchase agreement borrowings. In addition, available for sale securities with a carrying amount of $6.1 million at September 30, 2008 were pledged as collateral for certain interest rate swap agreements.

Table of Contents

The following tables show the gross unrealized losses and fair value of the Company’s investments with unrealized losses that are not deemed to be other-than-temporarily impaired, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position at September 30, 2008 and December 31, 2007:

September 30, 2008
	Less than 12 Months					12 Months or More					Total
	Fair		Unrealized			Fair		Unrealized			Fair		Unrealized
(in thousands)	Value		Losses			Value		Losses			Value		Losses
U.S. government agency and government-sponsored enterprise mortgage-backed securities and collateralized mortgage obligations	$	11,679	$	(78	)	$	53,728	$	(1,190	)	$	65,407	$	(1,268	)
State and municipal securities		95,609		(4,037	)		6,158		(416	)		101,767		(4,453	)
Other securities		-		-			940		(60	)		940		(60	)
Total	$	107,288	$	(4,115	)	$	60,826	$	(1,666	)	$	168,114	$	(5,781	)

December 31, 2007
	Less than 12 Months					12 Months or More					Total
	Fair		Unrealized			Fair		Unrealized			Fair		Unrealized
(in thousands)	Value		Losses			Value		Losses			Value		Losses
U.S. government-sponsored enterprise	$	-	$	-		$	17,678	$	(53	)	$	17,678	$	(53	)
U.S. government agency and government-sponsored enterprise mortgage-backed securities and collateralized mortgage obligations		16,897		(28	)		170,932		(1,837	)		187,829		(1,865	)
State and municipal securities		19,725		(112	)		24,549		(378	)		44,274		(490	)
Other securities		-		-			959		(41	)		959		(41	)
Total	$	36,622	$	(140	)	$	214,118	$	(2,309	)	$	250,740	$	(2,449	)

U.S. Government Agency and Government-Sponsored Enterprise Mortgage-Backed Securities and Collateralized Mortgage Obligations. At September 30, 2008, there were 21 U.S. government agency and government-sponsered enterprise mortgage-backed securities & collateralized mortgage obligations securities in an unrealized loss position, of which 15 were in a continuous loss position for 12 months or more. The unrealized losses on U.S. Government agency mortgage-backed securities & collateralized mortgage obligations were caused by interest rate increases subsequent to the purchase of the securities. It is expected that the securities would not be settled at a price less than the amortized cost of the investment. Because the decline in fair value is attributable to changes in interest rates rather than credit quality, and because the Company has the ability and intent to hold these investments until a recovery of market value, which may be maturity, the Company does not consider these investments to be other-than-temporarily impaired at September 30, 2008.

State and Municipal Securities. At September 30, 2008 there were 126 state and municipal government securities in an unrealized loss position, of which 8 were in a continuous loss position for 12 months or more. The unrealized losses on state and municipal securities were caused by interest rate increases subsequent to the purchase of the individual securities. Management monitors published credit ratings of these securities for adverse changes. As of September 30, 2008 none of the obligations of state and local government entities held by the Company had an adverse credit rating. Because the decline in fair value is attributable to changes in interest rates rather than credit quality, and because the Company has the ability and intent to hold these investments until a recovery of market value, which may be maturity, the Company does not consider these investments to be other-than-temporarily impaired at September 30, 2008.

Other Securities. At September 30, 2008, there was one other security, a mortgage-backed securities fund, which was in a continuous loss position for 12 months or more. The unrealized loss on this security was caused by interest rate increases subsequent to the purchase of the security. It is expected that this security would not be settled at a price less than the amortized cost of the investment. Because the decline in fair value is attributable to changes in interest rates rather than credit quality, and because the Company has the ability and intent to hold this investment until a recovery of market value, the Company does not consider this investment to be other-than-temporarily impaired at September 30, 2008.

Table of Contents

8. Comprehensive Income (Loss)

The components of comprehensive income are as follows:

	Three Months Ended
	September 30,
(in thousands)	2008			2007
Net income(loss) as reported	$	(8,759	)	$	9,256
Unrealized gain from securities:
Net unrealized holding gain from available for sale securities arising during the period, net of tax of ($1,935) and $(3,259)		3,513			5,974
Reclassification adjustment of net (gain)loss from sale of available for sale securities included in income, net of tax of $0 and $0		-			-
Net unrealized gain from securities, net of reclassification adjustment		3,513			5,974
Unrealized gain(loss) from cash flow hedging instruments:
Net unrealized gain from cash flow hedging instruments arising during the period, net of tax of $0 and $(863)		-			1,583
Reclassification adjustment of net (gain)loss included in income, net of tax of $197 and $(13)		(357	)		24
Net unrealized gain(loss) from cash flow hedging instruments		(357	)		1,607
Total comprehensive income (loss)	$	(5,603	)	$	16,837
	Nine Months Ended
	September 30,
(in thousands)	2008			2007
Net income as reported	$	4,154		$	25,083
Unrealized gain(loss) from securities:
Net unrealized holding gain(loss) from available for sale securities arising during the period, net of tax of $410 and $(992)		(731	)		1,911
Reclassification adjustment of net gain from sale of available for sale securities included in income, net of tax of $311 and $0		(571	)		-
Net unrealized gain (loss) from securities, net of reclassification adjustment		(1,302	)		1,911
Unrealized gain from cash flow hedging instruments:
Net unrealized gain from cash flow hedging instruments arising during the period, net of tax of $(425) and ($413)		739			756
Reclassification adjustment of net (gain)loss included in income, net of tax of $363 and $(20)		(659	)		38
Net unrealized gain from cash flow hedging instruments		80			794
Total comprehensive income	$	2,932		$	27,788

Table of Contents

9. Allowance for Loan and Lease Losses and Unfunded Loan Commitments and Letters of Credit

The following table presents activity in the allowance for loan and lease losses for the three and nine months ended September 30, 2008 and 2007:

	Three Months Ended						Nine Months Ended
	September 30,						September 30,
(in thousands)	2008			2007			2008			2007
Beginning balance	$	41,724		$	21,339		$	26,599		$	20,182
Balance established through acquisition		-			3,192			-			3,192
Provision charged to expense		10,500			1,231			27,926			2,198
Loans charged off		(16,481	)		(528	)		(19,384	)		(854	)
Recoveries		71			146			673			662
Ending balance	$	35,814		$	25,380		$	35,814		$	25,380

Changes in the allowance for unfunded loan commitments and letters of credit are summarized as follows:

	Three Months Ended				Nine Months Ended
	September 30,				September 30,
(in thousands)	2008		2007		2008		2007
Beginning balance	$	459	$	339	$	349	$	339
Net changes in the allowance for unfunded commitments and letters of credit		-		10		110		10
Ending balance	$	459	$	349	$	459	$	349

10. Goodwill and Intangible Assets

At September 30, 2008 and December 31, 2007, the Company had $95.5 million and $96.0 million in goodwill, respectively. The change in goodwill from year-end is due to income tax adjustments related to the 2007 acquisitions resulting from the preparation of final income tax returns. At September 30, 2008 and December 31, 2007, the Company had a core deposit intangible (“CDI”) asset of $6.2 million and $7.1 million, respectively. In accordance with SFAS No. 142, “Goodwill and Other Intangible Assets”, goodwill is not amortized but is reviewed for potential impairment at the reporting unit level during the third quarter on an annual basis and between annual tests in certain circumstances such as material adverse changes in legal, business, regulatory, and economic factors. An impairment loss is recorded to the extent that the carrying amount of goodwill exceeds its implied fair value. The CDI is evaluated for impairment if events and circumstances indicate a possible impairment. The CDI is amortized on an accelerated basis over an estimated life of approximately 10 years. Amortization expense related to the CDI was $279,000 and $96,000 for the three months ended September 30, 2008 and September 30, 2007 and $871,000 and $287,000 for the nine months ended September 30, 2008 and September 30, 2007, respectively. The Company estimates that aggregate amortization expense on the CDI will be $271,000 during the fourth quarter of 2008, $1.0 million for 2009, $963,000 for 2010, $893,000 for 2011 and $832,000 for 2012. The CDI amortization expense is included in other noninterest expense on the consolidated condensed statements of income.

11. Commitments and Contingent Liabilities

On March 18, 2008 Visa, Inc. (“Visa”) completed its initial public offering (“IPO”). On March 31, 2008 Visa funded a litigation escrow account with $3.0 billion from the IPO proceeds. Based on the Company’s Visa USA membership percentage, the expected economic benefit to the Company from this escrow account is $889,200. Accordingly, the Company recognized a recapture of previously accrued legal expense of $889,200. This recapture is included in the legal and professional services line item of the consolidated condensed statements of income and is a reduction of the $1.8 million Visa litigation liability the Company accrued during the fourth quarter of 2007. Subsequent to quarter-end, on October 27, 2008, Visa announced that it had reached a settlement in principle in certain covered litigation with Discover Financial Services. The settlement totals $1.9 billion, which includes $1.7 billion from the litigation escrow account, $80 million from Visa to obtain releases from MasterCard and an additional $65 million which will be refunded by Morgan Stanley under a separate agreement related to the settlement. On November 5, 2008, Visa announced that the settlement was approval by Visa’s former U.S. member financial institutions.

Table of Contents

Item 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OFOPERATIONS

This discussion should be read in conjunction with the unaudited consolidated condensed financial statements of Columbia Banking System, Inc. (referred to in this report as “we”, “our”, and “the Company”) and notes thereto presented elsewhere in this report and with the December 31, 2007 audited consolidated financial statements and its accompanying notes included in our recent Annual Report on Form 10-K. In the following discussion, unless otherwise noted, references to increases or decreases in average balances in items of income and expense for a particular period and balances at a particular date refer to the comparison with corresponding amounts for the period or date one year earlier.

NOTE REGARDING FORWARD LOOKING STATEMENTS

This Quarterly Report on Form 10-Q may be deemed to include forward looking statements, which management believes to be a benefit to shareholders. These forward looking statements describe management’s expectations regarding future events and developments such as future operating results, growth in loans and deposits, continued success of our style of banking and the strength of the local economy. The words “will,” “believe,” “expect,” “should,” and “anticipate” and words of similar construction are intended in part to help identify forward looking statements. Future events are difficult to predict, and the expectations described above are necessarily subject to risk and uncertainty that may cause actual results to differ materially and adversely. In addition to discussions about risks and uncertainties set forth from time to time in our filings with the SEC, factors that may cause actual results to differ materially from those contemplated by such forward looking statements include, among others, the following possibilities: (1) local and national economic conditions are less favorable than expected or have a more direct and pronounced effect on us than expected and adversely affect our ability to continue internal growth at historical rates and maintain the quality of our earning assets; (2) a continued decline in the housing/real estate market; (3) changes in interest rates significantly reduce interest margins and negatively affect funding sources; (4) deterioration of credit quality that could, among other things, increase defaults and delinquency risks in the Company’s loan portfolios (5) projected business increases following strategic expansion activities are lower than expected; (6) competitive pressure among financial institutions increases significantly; (7) legislation or regulatory requirements or changes adversely affect the businesses in which we are engaged; and (8) our ability to realize the efficiencies we expect to receive from our investments in personnel, acquisitions and infrastructure.

CRITICAL ACCOUNTING POLICIES

Management has identified the accounting policies related to the allowance for loan and lease losses as critical to an understanding of our financial statements. These policies and related estimates are discussed in “Item 7. Management Discussion and Analysis of Financial Condition and Results of Operation” under the heading “Allowance for Loan and Lease Losses and Unfunded Loan Commitments and Letters of Credit” in our 2007 Annual Report on Form 10-K. There have not been any material changes in our critical accounting policies relating to the allowance for loan and lease losses as compared to those disclosed in our 2007 Annual Report on Form 10-K.

OVERVIEW

Note: The first nine months of 2007 financial information does not include the results of operations of Mountain Bank Holding Company and Town Center Bancorp prior to the acquisition date of July 23, 2007.

Earnings Summary

The Company reported a net loss for the third quarter of $8.8 million or ($0.49) per diluted share, compared to net income of $9.3 million or $0.53 per diluted share for the third quarter of 2007. Return on average assets and return on average equity were (1.12%) and (10.10%), respectively, for the third quarter of 2008, compared with returns of 1.24% and 12.18%, respectively for the same period of 2007. The Company’s results for the third quarter of 2008 declined from the same period in 2007, as a result of an other than temporary impairment charge of $18.5 million, before tax, on preferred stock issued by Federal National Mortgage Association (“Fannie Mae”) and Federal Home Loan Mortgage Corporation (“Freddie Mac”) and a provision for loan and lease losses of $10.5 million as discussed below. The results of the third quarter of 2008 reflect the financial consolidation of Mountain Bank Holding Company and Town Center Bancorp, which were both acquired on July 23, 2007; accordingly, the financial information for the third quarter of 2007 only includes partial results of the two organizations.

Table of Contents

The Company reported net income of $4.2 million for the first nine months of 2008 or $0.23 per diluted share, compared with $25.1 million or $1.51 per diluted share for the first nine months of 2007. Return on average assets and return on average equity were 0.18% and 1.59%, respectively, for the first nine months of 2008, compared with returns of 1.22% and 12.92%, respectively for the first nine months of 2007. As stated above, the Company’s results for the first nine months of 2008 declined from the same period in 2007, as a result of the other than temporary impairment charge of $18.5 million and a provision for loan and lease losses of $27.9 million as discussed below. The results of the first nine months reflect the financial consolidation of Mountain Bank Holding Company and Town Center Bancorp, which were both acquired on July 23, 2007; accordingly, the financial information for the first nine months of 2007 does not include the results of the two organizations for the entire period.

Revenue (net interest income plus noninterest income) for the three months ended September 30, 2008 was $18.6 million, 49% lower than the same period in 2007. The decrease was primarily driven by the reduction in noninterest income resulting from the $18.5 million impairment loss on preferred stock discussed above.

Revenue (net interest income plus noninterest income) for the first nine months of 2008 was $98.7 million, 1%, lower than the first nine months of 2007. The reduction in noninterest income for the period stemming from the $18.5 million impairment loss was partially offset by gains on the sale of investment securities, proceeds from the redemption of Visa and MasterCard shares and increased service charges and other fees. In addition, net interest income increased 14% from the prior year driven primarily by growth in earning assets due, in part, to the third quarter 2007 acquisitions.

Total noninterest expense in the quarter ended September 30, 2008 was $23.4 million, a 4% increase from the third quarter of 2007. Regulatory premiums, data processing expenses and core deposit intangible expenses increased in the third quarter 2008 primarily due to the third quarter 2007 acquisitions.

Total noninterest expense in the first nine months of 2008 was $70.3 million, or 11%, higher than in the first nine months of 2007. The increase was due to compensation and occupancy costs related to the third quarter 2007 acquisitions. In addition, regulatory premiums were $1.2 million higher for the first nine months of 2008 over the same period in 2007, resulting from a credit received in 2007 which offset the majority of the FDIC premiums due. These increases were offset by a partial reversal of legal expenses in the first quarter of 2008, totaling $889,000, related to certain Visa litigation. Legal expenses related to this litigation were accrued by the Company in the fourth quarter of 2007.

The provision for loan and lease losses for the third quarter of 2008 was $10.5 million compared with $1.2 million for the third quarter of 2007. The additional provision is due to the continued weakness in the for-sale housing industry resulting from the slowing economic environment and non-accrual loans of $76.2 million at September 30, 2008 compared to $10 million at September 30, 2007. The provision increased the Company’s total allowance for loan and lease losses to 1.62% of net loans at September 30, 2008 from 1.17% at year-end. Net charge-offs for the current quarter were $16.4 million compared to $382,000 for the third quarter of 2007.

The provision for loan and lease losses for the first nine months of 2008 was $27.9 million compared with $2.2 million for the first nine months of 2007. Net charge-offs for the first nine months of 2008 were $18.7 million as compared to $192,000 for the first nine months of 2007.

RESULTS OF OPERATIONS

Our results of operations are dependent to a large degree on our net interest income. We also generate noninterest income through service charges and fees, merchant services fees, and bank owned life insurance. Our operating expenses consist primarily of compensation and employee benefits, occupancy, merchant card processing, data processing and legal and professional fees. Like most financial institutions, our interest income and cost of funds are affected significantly by general economic conditions, particularly changes in market interest rates, and by government policies and actions of regulatory authorities.

Table of Contents

Net Interest Income

For the three months ended September 30, 2008 we experienced a slight decrease in our net interest margin when compared to the same period in 2007. This decrease resulted primarily from a decline in the yield on earning assets. For the third quarter of 2008 interest income decreased 14% while interest expense decreased 38%, when compared to the same period in 2007. The decrease in interest income and interest expense for the period is primarily due to rate decreases on both interest-earning assets and interest-bearing liabilities. For the nine months ended September 30, 2008 interest income increased 1% over the same period in 2007 whereas interest expense decreased 18%. The increase in interest income in the first nine months of the year was driven primarily by loan growth and the decrease in interest expense driven by rate decreases on interest bearing deposits and borrowed funds. Finally, like most financial institutions, changes in the target Federal Funds rate may affect our net interest margin.

The following tables set forth the average balances of all major categories of interest-earning assets and interest-bearing liabilities, the total dollar amounts of interest income on interest-earning assets and interest expense on interest-bearing liabilities, the average yield earned on interest-earning assets and average rate paid on interest-bearing liabilities by category and in total, net interest income and net interest margin.

	Three months ending September 30,							Three months ending September 30,
	2008							2007
	Average		Interest		Average			Average		Interest		Average
(in thousands)	Balances (1)		Earned / Paid		Rate			Balances (1)		Earned / Paid		Rate
ASSETS
Loans, net (2)	$	2,241,574	$	35,696		6.34	%	$	2,102,281	$	42,353		7.99	%
Securities (2)		558,990		7,806		5.56	%		572,124		7,727		5.36	%
Interest-earning deposits with banks and federal funds sold		30,330		135		1.78	%		28,082		395		5.58	%
Total interest-earning assets		2,830,894	$	43,637		6.13	%		2,702,487	$	50,475		7.41	%
Other earning assets		47,795							44,595
Noninterest-earning assets		227,867							222,115
Total assets	$	3,106,556						$	2,969,197
LIABILITIES AND SHAREHOLDERS' EQUITY
Certificates of deposit	$	741,101	$	6,048		3.25	%	$	772,358	$	8,976		4.61	%
Savings accounts		120,025		109		0.36	%		116,640		131		0.45	%
Interest-bearing demand and money market accounts		1,035,641		3,991		1.53	%		1,038,571		7,734		2.95	%
Total interest-bearing deposits		1,896,767		10,148		2.13	%		1,927,569		16,841		3.47	%
Federal Home Loan Bank advances		293,685		1,887		2.56	%		178,303		2,454		5.46	%
Securities sold under agreements to repurchase		25,000		121		1.93	%		44,457		637		5.68	%
Other borrowings and interest-bearing liabilities		18,634		165		3.52	%		370		2		2.14	%
Long-term subordinated debt		25,569		423		6.59	%		24,771		584