Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
Search
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News Releases view all

    • News in Focus
        • Browse News Releases

        • All News Releases
        • All Public Company
        • English-only
        • News Releases Overview

        • Multimedia Gallery

        • All Multimedia
        • All Photos
        • All Videos
        • Multimedia Gallery Overview

        • Trending Topics

        • All Trending Topics
    • Business & Money
        • Auto & Transportation

        • Aerospace, Defense
        • Air Freight
        • Airlines & Aviation
        • Automotive
        • Maritime & Shipbuilding
        • Railroads and Intermodal Transportation
        • Supply Chain/Logistics
        • Transportation, Trucking & Railroad
        • Travel
        • Trucking and Road Transportation
        • Auto & Transportation Overview

        • View All Auto & Transportation

        • Business Technology

        • Blockchain
        • Broadcast Tech
        • Computer & Electronics
        • Computer Hardware
        • Computer Software
        • Data Analytics
        • Electronic Commerce
        • Electronic Components
        • Electronic Design Automation
        • Financial Technology
        • High Tech Security
        • Internet Technology
        • Nanotechnology
        • Networks
        • Peripherals
        • Semiconductors
        • Business Technology Overview

        • View All Business Technology

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Financial Services & Investing

        • Accounting News & Issues
        • Acquisitions, Mergers and Takeovers
        • Banking & Financial Services
        • Bankruptcy
        • Bond & Stock Ratings
        • Conference Call Announcements
        • Contracts
        • Cryptocurrency
        • Dividends
        • Earnings
        • Earnings Forecasts & Projections
        • Financing Agreements
        • Insurance
        • Investments Opinions
        • Joint Ventures
        • Mutual Funds
        • Private Placement
        • Real Estate
        • Restructuring & Recapitalization
        • Sales Reports
        • Shareholder Activism
        • Shareholder Meetings
        • Stock Offering
        • Stock Split
        • Venture Capital
        • Financial Services & Investing Overview

        • View All Financial Services & Investing

        • General Business

        • Awards
        • Commercial Real Estate
        • Corporate Expansion
        • Earnings
        • Environmental, Social and Governance (ESG)
        • Human Resource & Workforce Management
        • Licensing
        • New Products & Services
        • Obituaries
        • Outsourcing Businesses
        • Overseas Real Estate (non-US)
        • Personnel Announcements
        • Real Estate Transactions
        • Residential Real Estate
        • Small Business Services
        • Socially Responsible Investing
        • Surveys, Polls and Research
        • Trade Show News
        • General Business Overview

        • View All General Business

    • Science & Tech
        • Consumer Technology

        • Artificial Intelligence
        • Blockchain
        • Cloud Computing/Internet of Things
        • Computer Electronics
        • Computer Hardware
        • Computer Software
        • Consumer Electronics
        • Cryptocurrency
        • Data Analytics
        • Electronic Commerce
        • Electronic Gaming
        • Financial Technology
        • Mobile Entertainment
        • Multimedia & Internet
        • Peripherals
        • Social Media
        • STEM (Science, Tech, Engineering, Math)
        • Supply Chain/Logistics
        • Wireless Communications
        • Consumer Technology Overview

        • View All Consumer Technology

        • Energy & Natural Resources

        • Alternative Energies
        • Chemical
        • Electrical Utilities
        • Gas
        • General Manufacturing
        • Mining
        • Mining & Metals
        • Oil & Energy
        • Oil and Gas Discoveries
        • Utilities
        • Water Utilities
        • Energy & Natural Resources Overview

        • View All Energy & Natural Resources

        • Environ­ment

        • Conservation & Recycling
        • Environmental Issues
        • Environmental Policy
        • Environmental Products & Services
        • Green Technology
        • Natural Disasters
        • Environment Overview

        • View All Environ­ment

        • Heavy Industry & Manufacturing

        • Aerospace & Defense
        • Agriculture
        • Chemical
        • Construction & Building
        • General Manufacturing
        • HVAC (Heating, Ventilation and Air-Conditioning)
        • Machinery
        • Machine Tools, Metalworking and Metallurgy
        • Mining
        • Mining & Metals
        • Paper, Forest Products & Containers
        • Precious Metals
        • Textiles
        • Tobacco
        • Heavy Industry & Manufacturing Overview

        • View All Heavy Industry & Manufacturing

        • Telecomm­unications

        • Carriers and Services
        • Mobile Entertainment
        • Networks
        • Peripherals
        • Telecommunications Equipment
        • Telecommunications Industry
        • VoIP (Voice over Internet Protocol)
        • Wireless Communications
        • Telecommunications Overview

        • View All Telecomm­unications

    • Lifestyle & Health
        • Consumer Products & Retail

        • Animals & Pets
        • Beers, Wines and Spirits
        • Beverages
        • Bridal Services
        • Cannabis
        • Cosmetics and Personal Care
        • Fashion
        • Food & Beverages
        • Furniture and Furnishings
        • Home Improvement
        • Household, Consumer & Cosmetics
        • Household Products
        • Jewelry
        • Non-Alcoholic Beverages
        • Office Products
        • Organic Food
        • Product Recalls
        • Restaurants
        • Retail
        • Supermarkets
        • Toys
        • Consumer Products & Retail Overview

        • View All Consumer Products & Retail

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Health

        • Biometrics
        • Biotechnology
        • Clinical Trials & Medical Discoveries
        • Dentistry
        • FDA Approval
        • Fitness/Wellness
        • Health Care & Hospitals
        • Health Insurance
        • Infection Control
        • International Medical Approval
        • Medical Equipment
        • Medical Pharmaceuticals
        • Mental Health
        • Pharmaceuticals
        • Supplementary Medicine
        • Health Overview

        • View All Health

        • Sports

        • General Sports
        • Outdoors, Camping & Hiking
        • Sporting Events
        • Sports Equipment & Accessories
        • Sports Overview

        • View All Sports

        • Travel

        • Amusement Parks and Tourist Attractions
        • Gambling & Casinos
        • Hotels and Resorts
        • Leisure & Tourism
        • Outdoors, Camping & Hiking
        • Passenger Aviation
        • Travel Industry
        • Travel Overview

        • View All Travel

    • Policy & Public Interest
        • Policy & Public Interest

        • Advocacy Group Opinion
        • Animal Welfare
        • Congressional & Presidential Campaigns
        • Corporate Social Responsibility
        • Domestic Policy
        • Economic News, Trends, Analysis
        • Education
        • Environmental
        • European Government
        • FDA Approval
        • Federal and State Legislation
        • Federal Executive Branch & Agency
        • Foreign Policy & International Affairs
        • Homeland Security
        • Labor & Union
        • Legal Issues
        • Natural Disasters
        • Not For Profit
        • Patent Law
        • Public Safety
        • Trade Policy
        • U.S. State Policy
        • Policy & Public Interest Overview

        • View All Policy & Public Interest

    • People & Culture
        • People & Culture

        • Aboriginal, First Nations & Native American
        • African American
        • Asian American
        • Children
        • Diversity, Equity & Inclusion
        • Hispanic
        • Lesbian, Gay & Bisexual
        • Men's Interest
        • People with Disabilities
        • Religion
        • Senior Citizens
        • Veterans
        • Women
        • People & Culture Overview

        • View All People & Culture

    • Explore Our Platform
    • Plan Campaigns
    • Create with AI
    • Distribute Press Releases
    • Report Results
    • Amplify Content
    • All Products
    • General Inquiries
    • Editorial Bureaus
    • Partnerships
    • Media Inquiries
    • Worldwide Offices
    • Hamburger menu
    • PR Newswire: news distribution, targeting and monitoring
    • Send a Release
      • ALL CONTACT INFO
      • Contact Us

        888-776-0942
        from 8 AM - 10 PM ET

    • Searching for your content...

      No results found. Please change your search terms and try again.

      News Releases

      view all
      Close menu
    • News
    • Products
    • Contact
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • 3 News in Focus
      • 5 Business & Money
      • 5 Science & Tech
      • 5 Lifestyle & Health
      • 1 Policy & Public Interest
      • 1 People & Culture
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content
      • All Products
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      Close submenu (News in Focus) News in Focus
      • Browse News Releases
      • Multimedia Gallery
      • Trending Topics
      Close submenu (Business & Money) Business & Money
      • Auto & Transportation
      • Business Technology
      • Entertain­ment & Media
      • Financial Services & Investing
      • General Business
      Close submenu (Science & Tech) Science & Tech
      • Consumer Technology
      • Energy & Natural Resources
      • Environ­ment
      • Heavy Industry & Manufacturing
      • Telecomm­unications
      Close submenu (Lifestyle & Health) Lifestyle & Health
      • Consumer Products & Retail
      • Entertain­ment & Media
      • Health
      • Sports
      • Travel
      Close submenu (Policy & Public Interest) Policy & Public Interest
      • Policy & Public Interest
      Close submenu (People & Culture) People & Culture
      • People & Culture

      UMPQUA REPORTS FIRST QUARTER 2022 RESULTS

      (PRNewsfoto/Umpqua Holdings Corporation)

      News provided by

      Umpqua Holdings Corporation

      Apr 20, 2022, 16:15 ET

      Share this article

      Share this article


      First quarter 2022 Results

      • Net income of $91.2 million, or $0.42 per common share
      • Operating net income of $77.6 million, or $0.36 per common share
      • Non-PPP loan balances increased $630.2 million or 2.8%
      • Deposit balances increased $104.9 million or 0.4%
      • Provision for credit losses of $4.8 million

      PORTLAND, Ore., April 20, 2022 /PRNewswire/ --

      $0.42


      $91


      13.66%


      14.0%

      Net earnings per diluted
      common share


      Net income ($ in millions)


      Return on average tangible
      common equity ("ROATCE")1


      Total risk-based capital ratio
      (estimated)

      CEO Commentary

      "Umpqua's first quarter results demonstrate our ability to organically grow the franchise while planning for our pending combination with Columbia Banking System," said Cort O'Haver, President and CEO. "First quarter non-PPP (Paycheck Protection Program) loan growth of $630 million is commendable in its own right given typical seasonal trends, but it is particularly notable on the heels of fourth quarter's record growth. We actively monitor evolving trends in our markets and beyond, and we will continue to manage our business to support our associates, customers, and communities while creating shareholder value."

      –            Cort O'Haver, President and CEO of Umpqua Holdings Corporation

      1Q22 HIGHLIGHTS (COMPARED TO 4Q21)



      Net Interest
      Income and
      NIM

      •   Net interest income decreased by $4.6 million on a quarter-to-quarter basis due to lower PPP-related income as net interest income was otherwise stable despite two fewer days in the quarter.

      •   Net interest margin was 3.14%, down one basis point from the prior period due entirely to lower PPP fees. The impact was nearly offset by higher average non-PPP loan balances and lower interest expense.



      Non-Interest
      Income and
      Expense

      •   Non-interest income decreased by $2.8 million. The quarter's results were notably impacted by fair value adjustments captured in mortgage banking revenue and other income that reflect the quarter's interest rate changes.

      •   Non-interest expense decreased by $17.3 million due to lower merger-related charges and salaries and benefits expense.



      Credit
      Quality

      •   Net charge-offs remained low at 0.10% of average loans and leases (annualized).

      •   A provision expense of $4.8 million compares to a provision recapture of $(0.7) million in the prior quarter.

      •   Non-performing assets to total assets declined to 0.14%, down 3 bps from the prior quarter end.



      Capital

      •   Estimated total risk-based capital ratio of 14.0% and estimated Tier 1 Risk Based Capital ratio of 11.3%.

      •   Paid a quarterly cash dividend of $0.21 per common share on February 25, 2022, to shareholders of record as of February 15, 2022.



      Notable
      items

      •   Executing structural changes in the mortgage banking segment, inclusive of evaluating MSR hedges.

      •   $2.3 million in merger-related expenses and $3.0 million in exit and disposal costs.

      1Q22 KEY FINANCIAL DATA







      PERFORMANCE METRICS

      1Q22


      4Q21


      1Q21

      Return on average assets

      1.21%


      1.13%


      1.49%

      Return on average tangible common equity1

      13.66%


      12.94%


      16.43%

      Operating return on average assets1

      1.03%


      1.23%


      1.41%

      Operating return on average tangible common equity1

      11.62%


      14.03%


      15.59%

      Net interest margin

      3.14%


      3.15%


      3.18%

      Efficiency ratio - consolidated

      59.02%


      63.10%


      56.74%

      Loan to deposit ratio

      86.05%


      84.80%


      85.61%







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

      1Q22


      4Q21


      1Q21

      Net interest income

      $228,763


      $233,379


      $221,431

      Provision (recapture) for credit losses

      $4,804


      ($736)


      $—

      Non-interest income

      $79,969


      $82,738


      $108,800

      Non-interest expense

      $182,430


      $199,711


      $187,592

      Pre-provision net revenue1

      $126,302


      $116,406


      $142,639

      Operating pre-provision net revenue1

      $108,125


      $122,633


      $135,315

      Earnings per common share - diluted

      $0.42


      $0.41


      $0.49

      Operating earnings per common share - diluted1

      $0.36


      $0.44


      $0.46

      Dividends paid per share

      $0.21


      $0.21


      $0.21







      BALANCE SHEET

      1Q22


      4Q21


      1Q21

      Total assets

            $30.6B


            $30.6B


            $30.0B

      Loans and leases

            $23.0B


            $22.6B


            $22.2B

      Total deposits

            $26.7B


            $26.6B


            $25.9B

      Book value per common share

      $12.02


      $12.69


      $12.16

      Tangible book value per share1

      $11.98


      $12.65


      $12.10

      Tangible book value per share, ex AOCI1

      $12.83


      $12.64


      $11.92

      Balance Sheet
      Total consolidated assets were $30.6 billion as of March 31, 2022, compared to $30.6 billion as of December 31, 2021 and $30.0 billion as of March 31, 2021.  Including secured off-balance sheet lines of credit, total available liquidity was $15.7 billion as of March 31, 2022, representing 51% of total assets and 59% of total deposits.

      Gross loans and leases were $23.0 billion as of March 31, 2022, an increase of $422.6 million relative to December 31, 2021.  The increase is due to non-PPP loan growth of $630.2 million that offset a 55% decline in PPP balances to $172.8 million as related loan forgiveness continued. Commercial real estate and residential mortgage portfolios drove the quarter's net expansion. Excluding PPP balances, commercial loans contracted by 1.0% in the first quarter as 3.9% growth in the fourth quarter reduced the associated pipeline, which now sits at a normalized level in April. Please refer to additional loan tables in the Q1 2022 Earnings Presentation available on our website for select underwriting characteristics of the loan portfolio.

      Total deposits were $26.7 billion as of March 31, 2022, an increase of $104.9 million or 0.4% from $26.6 billion as of December 31, 2021. The increase is attributable to growth in demand and savings deposits, which offset a continued decline in time deposits and lower money market balances.

      Net Interest Income
      Net interest income was $228.8 million for the first quarter of 2022, down $4.6 million from the prior quarter.  The decrease was driven by a $4.3 million decline in PPP fees and related interest income due to loan forgiveness that continued through the quarter. The increase in net interest income from higher average loans and the 25-basis point increase in the fed funds rate in mid-March was offset by two fewer days in the period compared to the fourth quarter.

      The Company's net interest margin was 3.14% for the first quarter of 2022, down one basis point from 3.15% for the fourth quarter of 2021. The decrease is attributable to the aforementioned decline in PPP-related fees as the deployment of cash into loans and upward interest rate movements had a favorable impact on net interest margin in the first quarter of 2022 compared to the fourth quarter of 2021.  Please refer to the Q1 2022 Earnings Presentation available on our website for additional net interest margin change details and interest rate sensitivity information.

      Credit Quality
      The allowance for credit losses was $261.5 million, or 1.14% of loans and leases, as of March 31, 2022, compared to $261.2 million, or 1.16% of loans and leases, as of December 31, 2021.  The provision for credit losses of $4.8 million for the first quarter of 2022 compares to a recapture of provision of $0.7 million for the fourth quarter of 2021. The current quarter's provision reflects allowance requirements for new loan generation, loan mix changes, and changes between the December 2021 and March 2022 economic forecasts used in credit models. Please refer to the Q1 2022 Earnings Presentation available on our website for additional details related to the allowance for credit losses.

      Net charge-offs decreased by three basis points to 0.10% of average loans and leases (annualized) for the first quarter of 2022 as net charge-off activity within the FinPac portfolio remained below its historical average for the third consecutive quarter. As of March 31, 2022, non-performing assets were 0.14% of total assets, compared to 0.17% as of December 31, 2021 and 0.19% as of March 31, 2021.

      Non-interest Income
      Non-interest income was $80.0 million for the first quarter of 2022, down $2.8 million from the prior quarter. A higher net fair value gain related to cumulative fair value adjustments did not fully offset other declines, including lower swap and syndication revenue following outsized volume in the fourth quarter of 2021 and lower revenue from the origination and sale of mortgages.

      As detailed in our segment and non-GAAP disclosures, non-interest income for the Core Banking segment includes a fair value loss of $16.7 million for the first quarter of 2022, driven by an increase in long-term interest rates and their effect on fair value adjustments related to investment securities, swap derivatives, and loans carried at fair value. This compares to a fair value loss of $3.4 million in the fourth quarter of 2021, and the $13.2 million decline in fair value change between periods is primarily captured in other income. Please refer to the Q1 2022 Earnings presentation available on our website for additional details related to other non-interest income.

      Revenue from the origination and sale of residential mortgages was $16.8 million for the first quarter of 2022, a decrease of $6.8 million from the prior quarter. This decline reflects a sequential quarter decrease of $222.1 million or 25.5% in for-sale mortgage origination volume given anticipated seasonal trends that were exacerbated by rising long-term interest rates.  Of the current quarter's mortgage production, 58% related to purchase activity, compared to 54% for the prior quarter and 37% for the same period of the prior year. A 12-basis point linked-quarter decrease in the mortgage banking gain on sale margin to 2.59% for the first quarter of 2022 reflects the negative impact from rising rates on the pipeline. Interest rate movements favorably impacted valuation of the MSR asset, resulting in a net write-up during the quarter of $34.8 million, which includes a $40.1 million fair value gain related to model inputs.

      Over the next one-to-two quarters, we expect to put hedges in place to reduce the volatility of MSR fair value impacts on a net basis in future quarters. Additionally, we undertook structural changes in the mortgage banking segment in April, including a headcount reduction, to adjust our capacity and expense run rate to meet the origination volume we anticipate over the foreseeable future.

      Non-interest Expense
      Non-interest expense was $182.4 million for the first quarter of 2022, down $17.3 million from the prior quarter level. The decrease is primarily due to a $4.3 million decline in salaries and employee benefits and a $12.9 million decrease in merger related expenses. The first quarter of 2022 included $2.3 million in merger-related expenses and $3.0 million in exit and disposal costs. Please refer to the Q1 2022 Earnings Presentation available on our website for additional quarterly expense change details.

      Capital
      As of March 31, 2022, the Company's tangible book value per common share[2] decreased to $11.98, compared to $12.65 in the prior quarter and $12.10 in the same period of the prior year. Rising interest rates drove a decline in the fair value of available-for-sale investment securities and an increase in junior subordinated debt accounted for at fair value during the quarter. The impact of these items is reflected by a decline in accumulated other comprehensive income (AOCI) to $(183.8) million, compared to $1.8 million in the prior quarter and $38.1 million in the prior-year period. Excluding AOCI, tangible book2 increased to $12.83 at March 31, 2022, compared to $12.64 and $11.92 in the linked-quarter and year-ago periods, respectively.

      AOCI has no effect on our regulatory capital ratios as the company opted to exclude it from our common equity tier 1 capital calculations. The Company's estimated total risk-based capital ratio was 14.0% and its estimated tier 1 common to risk weighted assets ratio was 11.3% as of March 31, 2022. The Company remains above current "well-capitalized" regulatory minimums.  The regulatory capital ratios as of March 31, 2022 are estimates, pending completion and filing of the Company's regulatory reports. 

      Segment Disclosures
      Segment disclosures on pages 14-15 of this press release provide additional detail on the Company's two operating segments: Core Banking and Mortgage Banking.

      The Core Banking segment includes all lines of business, except Mortgage Banking, including wholesale, retail, wealth management, as well as the operations, technology, and administrative functions of the Bank and Holding Company.  The Mortgage Banking segment includes the revenue earned from the production and sale of residential real estate loans, the servicing income from our serviced loan portfolio, the quarterly changes to the mortgage servicing rights (MSR) asset, and the specific expenses that are related to mortgage banking activities including variable commission expenses.  Revenue and related expenses for residential real estate loans held for investment are included in the Core Banking segment as portfolio loans are an anchor product for our consumer channels and are originated through a variety of channels throughout the Company.

      Earnings Conference Call Information
      The Company will host its first quarter 2022 earnings conference call on April 21, 2022, at 10:00 a.m. PT (1:00 p.m. ET).  During the call, the Company will provide an update on recent activities and discuss its first quarter 2022 financial results. There will be a live question-and-answer session following the presentation. To join the call, please dial (866) 440-7407 ten minutes prior to the start time and enter conference ID: 9884055.  A re-broadcast will be available approximately two hours after the call by dialing (855) 859-2056 and entering conference ID 9884055. The earnings conference call will also be available as an audio cast, which can be accessed on the Company's investor relations page at https://www.umpquabank.com/investor-relations/.

      About Umpqua Holdings Corporation
      Umpqua Holdings Corporation (NASDAQ: UMPQ), headquartered in Portland, Oregon, is the parent company of Umpqua Bank, an Oregon-based regional bank with locations across Oregon, Washington, California, Idaho and Nevada. Umpqua Bank has been recognized for its innovative customer experience and banking strategy by national publications including The Wall Street Journal, The New York Times, BusinessWeek, Fast Company and CNBC. The company was named #1 in Customer Satisfaction for the Northwest Region in the J.D. Power 2021 U.S. Retail Banking Satisfaction StudySM, and Forbes consistently ranks Umpqua as one of America's Best Banks. The Portland Business Journal has also recognized Umpqua as the Most Admired Financial Services Company in Oregon for seventeen consecutive years. In addition to its retail and commercial banking presence, Umpqua Bank owns Financial Pacific Leasing, Inc., a nationally recognized commercial finance company that provides equipment leases to businesses. For more information, visit umpquabank.com.

      Forward-Looking Statements

      This press release includes forward-looking statements within the meaning of the "Safe-Harbor" provisions of the Private Securities Litigation Reform Act of 1995, which management believes are a benefit to shareholders. These statements are necessarily subject to risk and uncertainty and actual results could differ materially due to various risk factors, including those set forth from time to time in our filings with the SEC. You should not place undue reliance on forward-looking statements and we undertake no obligation to update any such statements. Forward-looking statements can be identified by words such as "anticipates," "intends," "plans," "seeks," "believes," "estimates," "expects," "target," "projects," "outlook," "forecast," "will," "may," "could," "should," "can" and similar references to future periods. In this press release we make forward-looking statements about strategic and growth initiatives, potential MSR hedging activity and the result of such activity, the impact of structural changes in our home lending division, and mortgage activity. Risks that could cause results to differ from forward-looking statements we make are set forth in our filings with the SEC and include, without limitation: current and future economic and market conditions, including the effects of declines in housing and commercial real estate prices, high unemployment rates, and any slowdown in economic growth particularly in the western United States; the effect of the COVID-19 pandemic, including on our credit quality and business operations, as well as its impact on general economic and financial market conditions; economic forecast variables that are either materially worse or better than end of quarter projections and deterioration in the economy that exceeds current consensus estimates; our ability to effectively manage problem credits; our ability to successfully implement efficiency and operational excellence initiatives; our ability to successfully develop and market new products and technology; changes in laws or regulations; the ability to complete, or any delays in completing, the proposed transaction between us and Columbia Banking System, Inc.; any failure to realize the anticipated benefits of the transaction when expected or at all; certain restrictions during the pendency of the proposed transaction that may impact our ability to pursue certain business opportunities or strategic transactions; the possibility that the transaction may be more expensive to complete than anticipated, including as a result of unexpected factors or events, diversion of management's attention from ongoing business operations and opportunities; and potential adverse reactions or changes to business or employee relationships, including those resulting from the completion of the transaction and integration of the companies. We also caution that the amount and timing of any future common stock dividends or repurchases will depend on the earnings, cash requirements and financial condition of the Company, market conditions, capital requirements, applicable law and regulations (including federal securities laws and federal banking regulations), and other factors deemed relevant by the Company's Board of Directors, and may be subject to regulatory approval or conditions.





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

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

      TABLE INDEX


      Page

      Consolidated Statements of Operations

      7

      Consolidated Balance Sheets

      8

      Financial Highlights

      10

      Loan & Lease Portfolio Balances and Mix

      11

      Deposit Balances, Mix, and Select Account Details

      12

      Credit Quality - Non-performing Assets

      13

      Credit Quality - Allowance for Credit Losses

      13

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

      15

      Segments

      16

      GAAP to Non-GAAP Reconciliation

      18

      Umpqua Holdings Corporation

      Consolidated Statements of Operations

      (Unaudited)


      Quarter Ended


      % Change

      (In thousands, except per share data)

      Mar 31, 2022


      Dec 31, 2021


      Sep 30, 2021


      Jun 30, 2021


      Mar 31, 2021


      Seq.

      Quarter


      Year
      over
      Year

      Interest income:














      Loans and leases

      $     214,404


      $     221,501


      $     224,403


      $     223,470


      $     221,141


      (3)%


      (3)%

      Interest and dividends on investments:














      Taxable

      18,725


      16,566


      16,102


      14,619


      13,112


      13%


      43%

      Exempt from federal income tax

      1,372


      1,456


      1,470


      1,487


      1,534


      (6)%


      (11)%

      Dividends

      86


      102


      213


      405


      598


      (16)%


      (86)%

      Temporary investments and interest bearing deposits

      1,353


      1,229


      1,237


      774


      624


      10%


      117%

      Total interest income

      235,940


      240,854


      243,425


      240,755


      237,009


      (2)%


      0%

      Interest expense:














      Deposits

      3,916


      4,357


      5,100


      7,016


      10,678


      (10)%


      (63)%

      Securities sold under agreement to
      repurchase and federal funds purchased

      63


      48


      88


      68


      76


      31%


      (17)%

      Borrowings

      49


      51


      149


      866


      1,772


      (4)%


      (97)%

      Junior subordinated debentures

      3,149


      3,019


      3,014


      3,042


      3,052


      4%


      3%

      Total interest expense

      7,177


      7,475


      8,351


      10,992


      15,578


      (4)%


      (54)%

      Net interest income

      228,763


      233,379


      235,074


      229,763


      221,431


      (2)%


      3%

      Provision (recapture) for credit losses

      4,804


      (736)


      (18,919)


      (22,996)


      —


      nm


      nm

      Non-interest income:














      Service charges on deposits

      11,583


      11,188


      10,941


      10,310


      9,647


      4%


      20%

      Card-based fees

      8,708


      9,355


      9,111


      10,274


      7,374


      (7)%


      18%

      Brokerage revenue

      11


      31


      31


      1,135


      3,915


      (65)%


      (100)%

      Residential mortgage banking revenue, net

      60,786


      43,185


      34,150


      44,443


      65,033


      41%


      (7)%

      Gain on sale of debt securities, net

      2


      4


      —


      —


      4


      nm


      nm

      (Loss) gain on equity securities, net

      (2,661)


      (466)


      (343)


      4


      (706)


      nm


      277%

      Gain on loan and lease sales, net

      2,337


      4,816


      4,208


      5,318


      1,373


      (51)%


      70%

      BOLI income

      2,087


      2,101


      2,038


      2,092


      2,071


      (1)%


      1%

      Other (loss) income

      (2,884)


      12,524


      13,569


      17,499


      20,089


      (123)%


      (114)%

      Total non-interest income

      79,969


      82,738


      73,705


      91,075


      108,800


      (3)%


      (26)%

      Non-interest expense:














      Salaries and employee benefits

      113,138


      117,477


      117,636


      121,573


      124,134


      (4)%


      (9)%

      Occupancy and equipment, net

      34,829


      34,310


      33,944


      34,657


      34,635


      2%


      1%

      Intangible amortization

      1,025


      1,130


      1,130


      1,130


      1,130


      (9)%


      (9)%

      FDIC assessments

      4,516


      2,896


      2,136


      1,607


      2,599


      56%


      74%

      Merger related expenses

      2,278


      15,183


      —


      —


      —


      0%


      nm

      Other expenses

      26,644


      28,715


      28,907


      30,433


      25,094


      (7)%


      6%

      Total non-interest expense

      182,430


      199,711


      183,753


      189,400


      187,592


      (9)%


      (3)%

      Income before provision for income taxes

      121,498


      117,142


      143,945


      154,434


      142,639


      4%


      (15)%

      Provision for income taxes

      30,341


      28,788


      35,879


      38,291


      34,902


      5%


      (13)%

      Net income

      $       91,157


      $       88,354


      $     108,066


      $     116,143


      $     107,737


      3%


      (15)%















      Weighted average basic shares outstanding

      216,782


      216,624


      218,416


      220,593


      220,367


      0 %


      (2)%

      Weighted average diluted shares outstanding

      217,392


      217,356


      218,978


      221,022


      220,891


      0 %


      (2) %

      Earnings per common share – basic

      $           0.42


      $           0.41


      $           0.49


      $           0.53


      $           0.49


      2%


      (14)%

      Earnings per common share – diluted

      $           0.42


      $           0.41


      $           0.49


      $           0.53


      $           0.49


      2%


      (14)%















      nm = not meaningful














      Umpqua Holdings Corporation

      Consolidated Balance Sheets

      (Unaudited)












      % Change

      (In thousands, except per share data)

      Mar 31, 2022


      Dec 31, 2021


      Sep 30, 2021


      Jun 30, 2021


      Mar 31, 2021


      Seq.

      Quarter


      Year
      over
      Year

      Assets:














      Cash and due from banks

      $     307,144


      $     222,015


      $     395,555


      $     397,526


      $     379,361


      38%


      (19)%

      Interest bearing cash and temporary investments

      2,358,292


      2,539,606


      3,349,034


      2,688,285


      2,861,820


      (7)%


      (18)%

      Investment securities:














      Equity and other, at fair value

      78,966


      81,214


      81,575


      82,099


      82,771


      (3)%


      (5)%

      Available for sale, at fair value

      3,638,080


      3,870,435


      3,723,171


      3,473,950


      3,167,825


      (6)%


      15%

      Held to maturity, at amortized cost

      2,700


      2,744


      2,795


      2,876


      2,954


      (2)%


      (9)%

      Loans held for sale

      309,946


      353,105


      352,466


      429,052


      376,481


      (12)%


      (18)%

      Loans and leases

      22,975,761


      22,553,180


      21,969,940


      22,143,739


      22,160,860


      2%


      4%

      Allowance for credit losses on loans and leases

      (248,564)


      (248,412)


      (257,560)


      (279,887)


      (311,283)


      0%


      (20)%

      Net loans and leases

      22,727,197


      22,304,768


      21,712,380


      21,863,852


      21,849,577


      2%


      4%

      Restricted equity securities

      10,889


      10,916


      10,946


      15,247


      22,057


      0%


      (51)%

      Premises and equipment, net

      167,369


      171,125


      172,624


      172,546


      176,571


      (2)%


      (5)%

      Operating lease right-of-use assets

      87,333


      82,366


      88,379


      95,030


      100,643


      6%


      (13)%

      Goodwill

      —


      —


      —


      —


      2,715


      nm


      (100)%

      Other intangible assets, net

      7,815


      8,840


      9,970


      11,100


      12,230


      (12)%


      (36)%

      Residential mortgage servicing rights, at fair value

      165,807


      123,615


      105,834


      102,699


      100,413


      34%


      65%

      Bank owned life insurance

      328,040


      327,745


      325,646


      324,998


      322,867


      0%


      2%

      Deferred tax asset, net

      39,051


      —


      8,402


      —


      10,905


      nm


      nm

      Other assets

      408,497


      542,442


      552,702


      625,705


      567,490


      (25)%


      (28)%

      Total assets

      $ 30,637,126


      $ 30,640,936


      $ 30,891,479


      $ 30,284,965


      $ 30,036,680


      0%


      2%

      Liabilities:














      Deposits

      $ 26,699,587


      $ 26,594,685


      $ 26,908,397


      $ 26,153,553


      $ 25,886,833


      0%


      3%

      Securities sold under agreements to repurchase

      499,539


      492,247


      467,760


      480,302


      420,402


      1%


      19%

      Borrowings

      6,290


      6,329


      6,367


      111,405


      281,444


      (1)%


      (98)%

      Junior subordinated debentures, at fair value

      305,719


      293,081


      299,508


      287,723


      281,580


      4%


      9%

      Junior subordinated debentures, at amortized cost

      87,984


      88,041


      88,098


      88,155


      88,212


      0%


      0%

      Operating lease liabilities

      101,732


      95,427


      100,557


      106,195


      109,014


      7%


      (7)%

      Deferred tax liability, net

      —


      4,353


      —


      2,497


      —


      (100)%


      nm

      Other liabilities

      328,677


      317,503


      298,413


      288,819


      287,326


      4%


      14%

      Total liabilities

      28,029,528


      27,891,666


      28,169,100


      27,518,649


      27,354,811


      0%


      2%

      Shareholders' equity:














      Common stock

      3,443,266


      3,444,849


      3,442,085


      3,517,641


      3,515,248


      0%


      (2)%

      Accumulated deficit

      (651,912)


      (697,338)


      (739,915)


      (801,954)


      (871,511)


      (7)%


      (25)%

      Accumulated other comprehensive (loss) income

      (183,756)


      1,759


      20,209


      50,629


      38,132


      nm


      nm

      Total shareholders' equity

      2,607,598


      2,749,270


      2,722,379


      2,766,316


      2,681,869


      (5)%


      (3)%

      Total liabilities and shareholders' equity

      $ 30,637,126


      $ 30,640,936


      $ 30,891,479


      $ 30,284,965


      $ 30,036,680


      0%


      2%















      Common shares outstanding at period end

      216,967


      216,626


      216,622


      220,626


      220,491


      0 %


      (2) %

      Book value per common share

      $         12.02


      $         12.69


      $         12.57


      $         12.54


      $         12.16


      (5)%


      (1)%

      Tangible book value per common share (1)

      $         11.98


      $         12.65


      $         12.52


      $         12.49


      $         12.10


      (5)%


      (1)%

      Tangible equity - common (1)

      $  2,599,783


      $  2,740,430


      $  2,712,409


      $  2,755,216


      $  2,666,924


      (5)%


      (3)%

      Tangible common equity to tangible assets (1)

      8.49%


      8.95%


      8.78%


      9.10%


      8.88%


      (0.46)


      (0.39)

      nm = not meaningful















      (1) See GAAP to Non-GAAP Reconciliation.

      Umpqua Holdings Corporation

      Financial Highlights

      (Unaudited)



      Quarter Ended


      % Change



      Mar 31, 2022


      Dec 31, 2021


      Sep 30, 2021


      Jun 30, 2021


      Mar 31, 2021


      Seq.
      Quarter


      Year
      over
      Year

      Per Common Share Data:















      Dividends


      $    0.21


      $    0.21


      $    0.21


      $    0.21


      $    0.21


      0%


      0%

      Book value


      $  12.02


      $  12.69


      $  12.57


      $  12.54


      $  12.16


      (5)%


      (1)%

      Tangible book value (1)


      $  11.98


      $  12.65


      $  12.52


      $  12.49


      $  12.10


      (5)%


      (1)%

      Tangible book value, ex accumulated other
      comprehensive income (1)


      $  12.83


      $  12.64


      $  12.43


      $  12.26


      $  11.92


      2%


      8%
















      Performance Ratios:















      Efficiency ratio


      59.02%


      63.10%


      59.44%


      58.96%


      56.74%


      (4.08)


      2.28

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


      1.67%


      1.50%


      1.62%


      1.75%


      1.97%


      0.17


      (0.30)

      Return on average assets (ROAA)


      1.21%


      1.13%


      1.40%


      1.54%


      1.49%


      0.08


      (0.28)

      Return on average common equity


      13.62%


      12.90%


      15.82%


      17.25%


      16.33%


      0.72


      (2.71)

      Return on average tangible common equity (1)


      13.66%


      12.94%


      15.88%


      17.33%


      16.43%


      0.72


      (2.77)
















      Performance Ratios - Operating: (1)















      Operating efficiency ratio (1)


      62.02%


      59.61%


      58.94%


      56.89%


      57.87%


      2.41


      4.15

      Operating PPNR return on average assets (1)


      1.43%


      1.58%


      1.62%


      1.86%


      1.87%


      (0.15)


      (0.44)

      Operating return on average assets (1)


      1.03%


      1.23%


      1.40%


      1.63%


      1.41%


      (0.20)


      (0.38)

      Operating return on average common equity (1)


      11.58%


      13.98%


      15.82%


      18.16%


      15.50%


      (2.40)


      (3.92)

      Operating return on average tangible common equity (1)


      11.62%


      14.03%


      15.88%


      18.24%


      15.59%


      (2.41)


      (3.97)
















      Average Balance Sheet Yields, Rates, & Ratios:















      Yield on loans and leases


      3.79%


      3.94%


      4.02%


      3.99%


      4.02%


      (0.15)


      (0.23)

      Yield on earning assets (2)


      3.24%


      3.25%


      3.32%


      3.35%


      3.41%


      (0.01)


      (0.17)

      Cost of interest bearing deposits


      0.10%


      0.11%


      0.13%


      0.18%


      0.29%


      (0.01)


      (0.19)

      Cost of interest bearing liabilities


      0.18%


      0.18%


      0.20%


      0.27%


      0.38%


      —


      (0.20)

      Cost of total deposits


      0.06%


      0.06%


      0.08%


      0.11%


      0.17%


      —


      (0.11)

      Cost of total funding (3)


      0.11%


      0.11%


      0.12%


      0.16%


      0.24%


      —


      (0.13)

      Net interest margin (2)


      3.14%


      3.15%


      3.21%


      3.20%


      3.18%


      (0.01)


      (0.04)

      Average interest bearing cash / Average interest earning assets


      8.92%


      10.78%


      11.03%


      9.84%


      8.84%


      (1.86)


      0.08

      Average loans and leases / Average interest earning assets


      76.85%


      74.70%


      74.78%


      76.52%


      77.26%


      2.15


      (0.41)

      Average loans and leases / Average total deposits


      84.77%


      82.12%


      82.07%


      84.59%


      86.55%


      2.65


      (1.78)

      Average non-interest bearing deposits / Average total deposits


      41.35%


      41.69%


      41.14%


      40.61%


      39.49%


      (0.34)


      1.86

      Average total deposits / Average total funding (3)


      96.82%


      96.84%


      96.72%


      96.21%


      95.15%


      (0.02)


      1.67
















      Select Credit & Capital Ratios:















      Non-performing loans and leases to total loans and leases


      0.18%


      0.23%


      0.24%


      0.22%


      0.25%


      (0.05)


      (0.07)

      Non-performing assets to total assets


      0.14%


      0.17%


      0.17%


      0.17%


      0.19%


      (0.03)


      (0.05)

      Allowance for credit losses to loans and leases


      1.14%


      1.16%


      1.23%


      1.33%


      1.49%


      (0.02)


      (0.35)

      Total risk-based capital ratio (4)


      14.0%


      14.3%


      14.9%


      15.4%


      15.8%


      (0.30)


      (1.80)

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


      11.3%


      11.6%


      12.0%


      12.4%


      12.6%


      (0.30)


      (1.30)


      (1) See GAAP to Non-GAAP Reconciliation.

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

      (3) Total funding = Total deposits + Total borrowings.

      (4) Estimated holding company ratios.

      Umpqua Holdings Corporation

      Loan & Lease Portfolio Balances and Mix

      (Unaudited)


      Mar 31, 2022


      Dec 31, 2021


      Sep 30, 2021


      Jun 30, 2021


      Mar 31, 2021


      % Change

       (Dollars in thousands)

      Amount


      Amount


      Amount


      Amount


      Amount


      Seq.
      Quarter


      Year
      over
      Year

      Loans and leases:














      Commercial real estate:














      Non-owner occupied term, net

      $  3,884,784


      $  3,786,887


      $  3,561,764


      $  3,580,386


      $  3,455,773


      3%


      12%

      Owner occupied term, net

      2,327,899


      2,332,422


      2,330,338


      2,398,326


      2,358,169


      0%


      (1)%

      Multifamily, net

      4,323,633


      4,051,202


      3,813,024


      3,553,704


      3,421,320


      7%


      26%

      Construction & development, net

      940,286


      890,338


      882,778


      857,866


      876,297


      6%


      7%

      Residential development, net

      195,308


      206,990


      177,148


      193,904


      190,841


      (6)%


      2%

      Commercial:














      Term, net (1)

      2,772,206


      3,008,473


      3,159,466


      3,748,269


      4,350,763


      (8)%


      (36)%

      Lines of credit & other, net

      871,483


      910,733


      930,350


      908,518


      825,162


      (4)%


      6%

      Leases & equipment finance, net

      1,484,252


      1,467,676


      1,457,248


      1,437,372


      1,420,977


      1%


      4%

      Residential:














      Mortgage, net

      4,748,266


      4,517,266


      4,330,860


      4,145,432


      3,958,644


      5%


      20%

      Home equity loans & lines, net

      1,250,702


      1,197,170


      1,133,823


      1,118,278


      1,097,168


      4%


      14%

         Consumer & other, net

      176,942


      184,023


      193,141


      201,684


      205,746


      (4)%


      (14)%

      Total loans and leases, net of deferred fees and costs

      $ 22,975,761


      $ 22,553,180


      $ 21,969,940


      $ 22,143,739


      $ 22,160,860


      2%


      4%















      (1)    The Bank participated in the Payroll Protection Program to originate SBA loans designated to help businesses maintain their workforce and cover other working capital needs during the COVID-19 pandemic. The Commercial Term loans in the table above include the following net PPP loan balances:

      Net PPP loan balance

      $172,790


      $     380,440


      $     726,737


      $  1,380,212


      $  2,047,793


      (55)%


      (92)%















      Loan and leases mix:














      Commercial real estate:














         Non-owner occupied term, net

      17%


      17%


      16%


      16%


      15%





         Owner occupied term, net

      10%


      10%


      11%


      11%


      11%





         Multifamily, net

      19%


      18%


      17%


      16%


      15%





      Construction & development, net

      4%


      4%


      4%


      4%


      4%





      Residential development, net

      1%


      1%


      1%


      1%


      1%





      Commercial:














      Term, net

      12%


      13%


      14%


      17%


      20%





      Lines of credit & other, net

      4%


      4%


      4%


      4%


      4%





      Leases & equipment finance, net

      6%


      7%


      7%


      6%


      6%





      Residential:














      Mortgage, net

      21%


      20%


      20%


      19%


      18%





      Home equity loans & lines, net

      5%


      5%


      5%


      5%


      5%





         Consumer & other, net

      1%


      1%


      1%


      1%


      1%





      Total

      100%


      100%


      100%


      100%


      100%





      Umpqua Holdings Corporation

      Deposit Balances, Mix, and Select Account Details

      (Unaudited)


      Mar 31, 2022


      Dec 31, 2021


      Sep 30, 2021


      Jun 30, 2021


      Mar 31, 2021


      % Change

       (Dollars in thousands)

      Amount


      Amount


      Amount


      Amount


      Amount


      Seq.
      Quarter


      Year
      over
      Year

      Deposits:














      Demand, non-interest bearing

      $ 11,058,251


      $ 11,023,724


      $ 11,121,127


      $ 10,718,921


      $ 10,500,482


      0%


      5%

      Demand, interest bearing

      3,955,329


      3,774,937


      3,758,019


      3,466,251


      3,244,624


      5%


      22%

      Money market

      7,572,581


      7,611,718


      7,780,442


      7,559,621


      7,554,798


      (1)%


      0%

      Savings

      2,429,073


      2,375,723


      2,325,929


      2,221,524


      2,109,211


      2%


      15%

      Time

      1,684,353


      1,808,583


      1,922,880


      2,187,236


      2,477,718


      (7)%


      (32)%

      Total

      $ 26,699,587


      $ 26,594,685


      $ 26,908,397


      $ 26,153,553


      $ 25,886,833


      0%


      3%















      Total core deposits (1)

      $ 26,140,993


      $ 25,964,358


      $ 26,029,814


      $ 25,122,851


      $ 24,740,621


      1%


      6%















      Deposit mix:














      Demand, non-interest bearing

      42%


      41%


      41%


      41%


      41%





      Demand, interest bearing

      15%


      14%


      14%


      13%


      12%





      Money market

      28%


      29%


      29%


      29%


      29%





      Savings

      9%


      9%


      9%


      9%


      8%





      Time

      6%


      7%


      7%


      8%


      10%





      Total

      100%


      100%


      100%


      100%


      100%



















      Number of open accounts:














      Demand, non-interest bearing

      428,915


      428,181


      425,337


      424,626


      422,792





      Demand, interest bearing

      63,800


      66,010


      70,749


      71,411


      72,156





      Money market

      56,783


      57,222


      57,794


      58,289


      58,409





      Savings

      160,267


      160,449


      161,698


      161,902


      161,432





      Time

      34,127


      35,665


      37,172


      39,560


      43,637





      Total

      743,892


      747,527


      752,750


      755,788


      758,426



















      Average balance per account:














      Demand, non-interest bearing

      $           25.8


      $           25.7


      $           26.1


      $           25.2


      $           24.8





      Demand, interest bearing

      62.0


      57.2


      53.1


      48.5


      45.0





      Money market

      133.4


      133.0


      134.6


      129.7


      129.3





      Savings

      15.2


      14.8


      14.4


      13.7


      13.1





      Time

      49.4


      50.7


      51.7


      55.3


      56.8





      Total

      $           35.9


      $           35.6


      $           35.7


      $           34.6


      $           34.1






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

      Umpqua Holdings Corporation

      Credit Quality – Non-performing Assets

       (Unaudited)




      Quarter Ended


      % Change

      (Dollars in thousands)


      Mar 31, 2022


      Dec 31, 2021


      Sep 30, 2021


      Jun 30, 2021


      Mar 31, 2021


      Seq.
      Quarter


      Year
      over
      Year

      Non-performing assets:















      Loans and leases on non-accrual status:
















      Commercial real estate, net


      $      5,950


      $      5,767


      $      5,952


      $      9,034


      $      9,432


      3%


      (37)%


      Commercial, net


      12,415


      13,098


      18,200


      11,639


      19,784


      (5)%


      (37)%


      Residential, net


      —


      —


      —


      —


      —


      nm


      nm


      Consumer & other, net


      —


      —


      —


      —


      —


      nm


      nm


      Total Loans and leases on non-accrual status


      18,365


      18,865


      24,152


      20,673


      29,216


      (3)%


      (37)%

      Loans and leases past due 90+ days and accruing:
















      Commercial real estate, net


      1


      1


      1


      1


      1


      0%


      0%


      Commercial, net


      8


      4,160


      2,454


      2,255


      756


      (100)%


      (99)%


      Residential, net


      23,162


      27,981


      24,919


      26,648


      24,524


      (17)%


      (6)%


      Consumer & other, net


      111


      194


      116


      240


      331


      (43)%


      (66)%


      Total Loans and leases past due 90+ days and accruing


      23,282


      32,336


      27,490


      29,144


      25,612


      (28)%


      (9)%

      Total non-performing loans and leases


      41,647


      51,201


      51,642


      49,817


      54,828


      (19)%


      (24)%

      Other real estate owned


      1,868


      1,868


      1,868


      181


      1,405


      0%


      33%

      Total non-performing assets


      $    43,515


      $    53,069


      $    53,510


      $    49,998


      $    56,233


      (18)%


      (23)%

















      Performing restructured loans and leases


      $      8,405


      $      6,694


      $      9,849


      $    13,072


      $      9,921


      26%


      (15)%

      Loans and leases past due 31-89 days


      $    42,409


      $    31,680


      $    41,326


      $    30,646


      $    51,120


      34%


      (17)%

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


      0.18%


      0.14%


      0.19%


      0.14%


      0.23%





      Non-performing loans and leases to total loans and leases


      0.18%


      0.23%


      0.24%


      0.22%


      0.25%





      Non-performing assets to total assets


      0.14%


      0.17%


      0.17%


      0.17%


      0.19%





      nm = not meaningful















      Umpqua Holdings Corporation

      Credit Quality – Allowance for Credit Losses

      (Unaudited)




      Quarter Ended


      % Change

      (Dollars in thousands)


      Mar 31, 2022


      Dec 31, 2021


      Sep 30, 2021


      Jun 30, 2021


      Mar 31, 2021


      Seq.
      Quarter


      Year
      over
      Year

      Allowance for credit losses on loans and
      leases (ACLLL)















      Balance, beginning of period


      $ 248,412


      $ 257,560


      $ 279,887


      $ 311,283


      $ 328,401


      (4)%


      (24)%

      Provision (recapture) for credit losses on loans and leases


      5,696


      (1,751)


      (16,132)


      (17,775)


      526


      (425)%


      983%

      Charge-offs
















      Commercial real estate, net


      —


      (58)


      (916)


      (129)


      (41)


      (100)%


      (100)%


      Commercial, net


      (7,858)


      (10,197)


      (8,521)


      (16,093)


      (19,614)


      (23)%


      (60)%


      Residential, net


      (167)


      —


      —


      —


      (70)


      nm


      139%


      Consumer & other, net


      (885)


      (675)


      (936)


      (857)


      (1,190)


      31%


      (26)%


      Total charge-offs


      (8,910)


      (10,930)


      (10,373)


      (17,079)


      (20,915)


      (18)%


      (57)%

      Recoveries
















      Commercial real estate, net


      25


      56


      120


      89


      380


      (55)%


      (93)%


      Commercial, net


      2,545


      2,585


      3,346


      2,681


      2,091


      (2)%


      22%


      Residential, net


      173


      326


      281


      209


      108


      (47)%


      60%


      Consumer & other, net


      623


      566


      431


      479


      692


      10%


      (10)%


      Total recoveries


      3,366


      3,533


      4,178


      3,458


      3,271


      (5)%


      3%

      Net charge-offs
















      Commercial real estate, net


      25


      (2)


      (796)


      (40)


      339


      nm


      (93)%


      Commercial, net


      (5,313)


      (7,612)


      (5,175)


      (13,412)


      (17,523)


      (30)%


      (70)%


      Residential, net


      6


      326


      281


      209


      38


      (98)%


      (84)%


      Consumer & other, net


      (262)


      (109)


      (505)


      (378)


      (498)


      140%


      (47)%


      Total net charge-offs


      (5,544)


      (7,397)


      (6,195)


      (13,621)


      (17,644)


      (25)%


      (69)%

      Balance, end of period


      $ 248,564


      $ 248,412


      $ 257,560


      $ 279,887


      $ 311,283


      0%


      (20)%

      Reserve for unfunded commitments















      Balance, beginning of period


      $   12,767


      $   11,752


      $   14,539


      $   19,760


      $   20,286


      9%


      (37)%

      Provision (recapture) for credit losses on unfunded commitments


      151


      1,015


      (2,787)


      (5,221)


      (526)


      (85)%


      (129)%

      Balance, end of period


      12,918


      12,767


      11,752


      14,539


      19,760


      1%


      (35)%

      Total Allowance for credit losses (ACL)


      $ 261,482


      $ 261,179


      $ 269,312


      $ 294,426


      $ 331,043


      0%


      (21)%
















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


      0.10%


      0.13%


      0.11%


      0.25%


      0.33%





      Recoveries to gross charge-offs


      37.78%


      32.32%


      40.28%


      20.25%


      15.64%





      ACLLL to loans and leases


      1.08%


      1.10%


      1.17%


      1.26%


      1.40%





      ACL to loans and leases


      1.14%


      1.16%


      1.23%


      1.33%


      1.49%





      nm = not meaningful















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

      (Unaudited)


      Quarter Ended


      March 31, 2022


      December 31, 2021


      March 31, 2021

       (Dollars in thousands)

      Average
      Balance


      Interest
      Income
      or

      Expense


      Average
      Yields
      or Rates


      Average
      Balance


      Interest
      Income
      or
      Expense


      Average

      Yields
      or Rates


      Average
      Balance


      Interest
      Income
      or
      Expense


      Average
      Yields
      or Rates

      INTEREST-EARNING ASSETS:


















      Loans held for sale

      $     286,307


      $    2,262


      3.16%


      $     366,043


      $    2,907


      3.18%


      $     703,557


      $    4,845


      2.75%

      Loans and leases (1)

      22,566,109


      212,142


      3.79%


      22,098,818


      218,594


      3.94%


      21,692,639


      216,296


      4.02%

      Taxable securities

      3,659,145


      18,811


      2.06%


      3,681,650


      16,668


      1.81%


      2,945,896


      13,710


      1.86%

      Non-taxable securities (2)

      234,186


      1,726


      2.95%


      247,183


      1,831


      2.96%


      252,741


      1,915


      3.03%

      Temporary investments and interest-bearing cash

      2,618,528


      1,353


      0.21%


      3,190,380


      1,229


      0.15%


      2,483,451


      624


      0.10%

      Total interest-earning assets

      29,364,275


      $ 236,294


      3.24%


      29,584,074


      $ 241,229


      3.25%


      28,078,284


      $ 237,390


      3.41%

      Other assets

      1,233,138






      1,302,304






      1,314,206





      Total assets

      $ 30,597,413






      $ 30,886,378






      $ 29,392,490





      INTEREST-BEARING LIABILITIES:


















      Interest-bearing demand deposits

      $  3,812,173


      $       498


      0.05%


      $  3,765,212


      $       524


      0.06%


      $  3,125,398


      $       414


      0.05%

      Money market deposits

      7,640,810


      1,408


      0.07%


      7,717,844


      1,448


      0.07%


      7,360,512


      1,491


      0.08%

      Savings deposits

      2,405,958


      205


      0.03%


      2,342,865


      206


      0.03%


      1,998,927


      163


      0.03%

      Time deposits

      1,753,880


      1,805


      0.42%


      1,864,949


      2,179


      0.46%


      2,681,361


      8,610


      1.30%

      Total interest-bearing deposits

      15,612,821


      3,916


      0.10%


      15,690,870


      4,357


      0.11%


      15,166,198


      10,678


      0.29%

      Repurchase agreements and federal funds purchased

      486,542


      63


      0.05%


      484,891


      48


      0.04%


      395,946


      76


      0.08%

      Borrowings

      6,313


      49


      3.16%


      6,353


      51


      3.19%


      539,077


      1,772


      1.33%

      Junior subordinated debentures

      380,985


      3,149


      3.35%


      387,471


      3,019


      3.09%


      343,473


      3,052


      3.60%

      Total interest-bearing liabilities

      16,486,661


      $    7,177


      0.18%


      16,569,585


      $    7,475


      0.18%


      16,444,694


      $  15,578


      0.38%

      Non-interest-bearing deposits

      11,007,034






      11,219,766






      9,897,749





      Other liabilities

      388,659






      379,274






      375,176





      Total liabilities

      27,882,354






      28,168,625






      26,717,619





      Common equity

      2,715,059






      2,717,753






      2,674,871





      Total liabilities and shareholders' equity

      $ 30,597,413






      $ 30,886,378






      $ 29,392,490





      NET INTEREST INCOME



      $ 229,117






      $ 233,754






      $ 221,812



      NET INTEREST SPREAD





      3.06%






      3.07%






      3.03%

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





      3.14%






      3.15%






      3.18%


      (1) Non-accrual loans and leases are included in the average balance.   

      (2) Tax-exempt income has been adjusted to a tax equivalent basis at a 21% tax rate. The amount of such adjustment was an addition to recorded income of approximately $354,000 for the three months ended March 31, 2022, as compared to $375,000 for December 31, 2021 and $381,000 for March 31, 2021. 

      Umpqua Holdings Corporation
      Segments

      (Unaudited)

      Core Banking

      Quarter Ended


      % Change

      (Dollars in thousands)

      Mar 31, 2022


      Dec 31, 2021


      Sep 30, 2021


      Jun 30, 2021


      Mar 31, 2021


      Seq.
      Quarter


      Year
      over
      Year

      Net interest income

      $     227,087


      $     231,250


      $     232,348


      $     226,915


      $     217,574


      (2)%


      4%

      Provision (recapture) for credit losses

      4,804


      (736)


      (18,919)


      (22,996)


      —


      nm


      nm

      Non-interest income















      Gain on sale of debt securities, net

      2


      4


      —


      —


      4


      (50)%


      (50)%


      (Loss) gain on equity securities, net

      (2,661)


      (466)


      (343)


      4


      (706)


      471%


      277%


      Gain (loss) on swap derivatives, net

      7,047


      (303)


      1,429


      (4,481)


      11,750


      nm


      (40)%


      Change in fair value of certain loans held for investment

      (21,049)


      (2,672)


      3,432


      2,782


      (510)


      nm


      nm


      Non-interest income (excluding above items)

      35,650


      42,812


      34,849


      48,151


      32,913


      (17)%


      8%


      Total non-interest income

      18,989


      39,375


      39,367


      46,456


      43,451


      (52)%


      (56)%

      Non-interest expense















      Merger related expenses

      2,278


      15,183


      —


      —


      —


      (85)%


      nm


      Exit and disposal costs

      3,033


      3,022


      3,813


      4,728


      1,200


      0%


      153%


      Non-interest expense (excluding above items)

      148,423


      150,587


      146,931


      146,877


      145,161


      (1)%


      2%


      Allocated expenses, net (1)

      3,735


      4,314


      3,680


      970


      (790)


      (13)%


      nm


      Total non-interest expense

      157,469


      173,106


      154,424


      152,575


      145,571


      (9)%


      8%

      Income before income taxes

      83,803


      98,255


      136,210


      143,792


      115,454


      (15)%


      (27)%

      Provision for income taxes

      20,917


      24,067


      33,945


      35,630


      28,106


      (13)%


      (26)%

      Net income

      $       62,886


      $       74,188


      $     102,265


      $     108,162


      $       87,348


      (15)%


      (28)%

      Effective Tax Rate

      25%


      24%


      25%


      25%


      24%





      Efficiency Ratio

      64%


      64%


      57%


      56%


      56%





      Total assets

      $ 30,153,079


      $ 30,155,058


      $ 30,419,108


      $ 29,720,182


      $ 29,529,769


      0%


      2%

      Total loans and leases

      $ 22,975,761


      $ 22,553,180


      $ 21,969,940


      $ 22,143,739


      $ 22,160,860


      2%


      4%

      Total deposits

      $ 26,479,078


      $ 26,370,568


      $ 26,510,938


      $ 25,820,776


      $ 25,425,339


      0%


      4%

      Key Rates, end of period:














      10 year CMT

      2.32%


      1.52%


      1.52%


      1.45%


      1.74%





      FHLMC 30 year fixed

      4.67%


      3.11%


      3.01%


      2.98%


      3.18%





      nm = not meaningful














      (1) Represents the internal charge of centrally provided support services and other corporate overhead to the Mortgage Banking segment.


      Umpqua Holdings Corporation

      Segments - Continued

      (Unaudited)

      Mortgage Banking

      Quarter Ended


      % Change

      (Dollars in thousands)

      Mar 31, 2022


      Dec 31, 2021


      Sep 30, 2021


      Jun 30, 2021


      Mar 31, 2021


      Seq.
      Quarter


      Year
      over
      Year

      Net interest income

      $         1,676


      $         2,129


      $         2,726


      $         2,848


      $         3,857


      (21)%


      (57)%

      Provision for credit losses

      —


      —


      —


      —


      —


      nm


      nm

      Non-interest income















      Residential mortgage banking revenue:















      Origination and sale

      16,844


      23,624


      30,293


      41,367


      62,505


      (29)%


      (73)%


      Servicing

      9,140


      9,457


      9,172


      9,120


      9,087


      (3)%


      1%


      Change in fair value of MSR asset:















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

      (5,347)


      (5,311)


      (4,681)


      (4,366)


      (4,545)


      1%


      18%


      Changes due to valuation inputs or assumptions

      40,149


      15,415


      (634)


      (1,678)


      (2,014)


      160%


      nm


      Non-interest income (excluding above items)

      194


      178


      188


      176


      316


      9%


      (39)%


      Total non-interest income

      60,980


      43,363


      34,338


      44,619


      65,349


      41%


      (7)%

      Non-interest expense















      Non-interest expense

      28,696


      30,919


      33,009


      37,795


      41,231


      (7)%


      (30)%


      Allocated expenses, net (1)

      (3,735)


      (4,314)


      (3,680)


      (970)


      790


      (13)%


      nm


      Total non-interest expense

      24,961


      26,605


      29,329


      36,825


      42,021


      (6)%


      (41)%

      Income before income taxes

      37,695


      18,887


      7,735


      10,642


      27,185


      100%


      39%

      Provision for income taxes

      9,424


      4,721


      1,934


      2,661


      6,796


      100%


      39%

      Net income

      $       28,271


      $       14,166


      $         5,801


      $         7,981


      $       20,389


      100%


      39%

      Effective Tax Rate

      25%


      25%


      25%


      25%


      25%





      Efficiency Ratio

      40%


      58%


      79%


      78%


      61%





      Total assets

      $     484,047


      $     485,878


      $     472,371


      $     564,783


      $     506,911


      0%


      (5)%

      Loans held for sale

      $     309,946


      $     353,105


      $     352,466


      $     429,052


      $     376,481


      (12)%


      (18)%

      Total deposits

      $     220,509


      $     224,117


      $     397,459


      $     332,777


      $     461,494


      (2)%


      (52)%

      LHFS Production Statistics:














      Closed loan volume for-sale

      $     649,122


      $     871,268


      $     987,281


      $  1,253,023


      $  1,635,532


      (25)%


      (60)%

      Gain on sale margin

      2.59%


      2.71%


      3.07%


      3.30%


      3.82%





      Direct LHFS expense

      $       14,296


      $       18,150


      $       19,958


      $       25,459


      $       31,151


      (21)%


      (54)%

      Direct LHFS expenses as % of volume

      2.20%


      2.08%


      2.02%


      2.03%


      1.90%





      MSR Statistics:














      Residential mortgage loans serviced for others

      $ 12,810,574


      $ 12,755,671


      $ 12,853,291


      $ 12,897,032


      $ 13,030,467


      0%


      (2)%

      MSR, net

      $     165,807


      $     123,615


      $     105,834


      $     102,699


      $     100,413


      34%


      65%

      MSR as % of serviced portfolio

      1.29%


      0.97%


      0.82%


      0.80%


      0.77%





      Key Rates, end of period:














      10 year CMT

      2.32%


      1.52%


      1.52%


      1.45%


      1.74%





      FHLMC 30 year fixed

      4.67%


      3.11%


      3.01%


      2.98%


      3.18%





      nm = not meaningful















      (1) Represents the internal charge of centrally provided support services and other corporate overhead to the Mortgage Banking segment, partially offset by allocations from the Mortgage Banking segment to Core Banking for new portfolio loan originations and portfolio servicing costs.

      Non-GAAP Financial Measures

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

      Umpqua Holdings Corporation

      GAAP to Non-GAAP Reconciliation

      (Unaudited)




      Quarter Ended


      % Change

      (Dollars in thousands, except per share data)



      Mar 31, 2022


      Dec 31, 2021


      Sep 30, 2021


      Jun 30, 2021


      Mar 31, 2021


      Seq.
      Quarter


      Year
      over
      Year

      Total shareholders' equity

      a


      $ 2,607,598


      $ 2,749,270


      $ 2,722,379


      $ 2,766,316


      $ 2,681,869


      (5)%


      (3)%

      Less: Goodwill



      —


      —


      —


      —


      2,715


      nm


      (100)%

      Less: Other intangible assets, net



      7,815


      8,840


      9,970


      11,100


      12,230


      (12)%


      (36)%

      Tangible common shareholders' equity

      b


      $ 2,599,783


      $ 2,740,430


      $ 2,712,409


      $ 2,755,216


      $ 2,666,924


      (5)%


      (3)%

      Less: Accumulated other comprehensive income (AOCI)



      $ (183,756)


      1,759


      20,209


      50,629


      38,132


      nm


      (582)%

      Tangible common shareholders' equity, ex AOCI

      c


      $ 2,783,539


      $ 2,738,671


      $ 2,692,200


      $ 2,704,587


      $ 2,628,792


      2%


      6%

















      Total assets

      d


      $ 30,637,126


      $ 30,640,936


      $ 30,891,479


      $ 30,284,965


      $ 30,036,680


      0%


      2%

      Less: Goodwill



      —


      —


      —


      —


      2,715


      nm


      (100)%

      Less: Other intangible assets, net



      7,815


      8,840


      9,970


      11,100


      12,230


      (12)%


      (36)%

      Tangible assets

      e


      $ 30,629,311


      $ 30,632,096


      $ 30,881,509


      $ 30,273,865


      $ 30,021,735


      0%


      2%

      Common shares outstanding at period end

      f


      216,967


      216,626


      216,622


      220,626


      220,491


      0%


      (2)%

















      Total shareholders' equity to total assets ratio

      a / d


      8.51%


      8.97%


      8.81%


      9.13%


      8.93%


      (0.46)


      (0.42)

      Tangible common equity ratio

      b / e


      8.49%


      8.95%


      8.78%


      9.10%


      8.88%


      (0.46)


      (0.39)

      Tangible common equity ratio, ex AOCI

      c / e


      9.09%


      8.94%


      8.72%


      8.93%


      8.76%


      0.15


      0.33

      Book value per common share

      a / f


      $     12.02


      $     12.69


      $     12.57


      $     12.54


      $     12.16


      (5)%


      (1)%

      Tangible book value per common share

      b / f


      $     11.98


      $     12.65


      $     12.52


      $     12.49


      $     12.10


      (5)%


      (1)%

      Tangible book value per common share, ex AOCI

      c / f


      $     12.83


      $     12.64


      $     12.43


      $     12.26


      $     11.92


      2%


      8%

      Umpqua Holdings Corporation

      GAAP to Non-GAAP Reconciliation - Continued

      (Unaudited)

      Consolidated



      Quarter Ended


      % Change

      (Dollars in thousands)



      Mar 31, 2022


      Dec 31, 2021


      Sep 30, 2021


      Jun 30, 2021


      Mar 31, 2021


      Seq.
      Quarter


      Year
      over
      Year

      Non-Interest Income Adjustments
















      Gain on sale of debt securities, net



      $              2


      $              4


      $            —


      $            —


      $              4


      (50)%


      (50)%

      (Loss) gain on equity securities, net



      (2,661)


      (466)


      (343)


      4


      (706)


      471%


      277%

      Gain (loss) on swap derivatives



      7,047


      (303)


      1,429


      (4,481)


      11,750


      nm


      (40)%

      Change in fair value of certain loans held for investment



      (21,049)


      (2,672)


      3,432


      2,782


      (510)


      nm


      nm

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



      40,149


      15,415


      (634)


      (1,678)


      (2,014)


      160%


      nm

      Total non-interest income adjustments

      a


      $     23,488


      $     11,978


      $       3,884


      $      (3,373)


      $       8,524


      96%


      176%

















      Non-Interest Expense Adjustments
















      Merger related expenses



      $       2,278


      $     15,183


      $            —


      $            —


      $            —


      (85)%


      nm

      Exit and disposal costs



      3,033


      3,022


      3,813


      4,728


      1,200


      0%


      153%

      Total non-interest expense adjustments

      b


      $       5,311


      $     18,205


      $       3,813


      $       4,728


      $       1,200


      (71)%


      343%

















      Net interest income (1)

      c


      $   229,117


      $   233,754


      $   235,452


      $   230,140


      $   221,812


      (2)%


      3%

















      Non-interest income (GAAP)

      d


      $     79,969


      $     82,738


      $     73,705


      $     91,075


      $   108,800


      (3)%


      (26)%

      Less: Non-interest income adjustments

      a


      (23,488)


      (11,978)


      (3,884)


      3,373


      (8,524)


      96%


      176%

      Operating non-interest income (non-GAAP)

      e


      $     56,481


      $     70,760


      $     69,821


      $     94,448


      $   100,276


      (20)%


      (44)%

















      Revenue (GAAP) (1)

      f=c+d


      $   309,086


      $   316,492


      $   309,157


      $   321,215


      $   330,612


      (2)%


      (7)%

      Operating revenue (non-GAAP)  (1)

      g=c+e


      $   285,598


      $   304,514


      $   305,273


      $   324,588


      $   322,088


      (6)%


      (11)%

















      Non-interest expense (GAAP)

      h


      $   182,430


      $   199,711


      $   183,753


      $   189,400


      $   187,592


      (9)%


      (3)%

      Less: Non-interest expense adjustments

      b


      (5,311)


      (18,205)


      (3,813)


      (4,728)


      (1,200)


      (71)%


      343%

      Operating non-interest expense (non-GAAP)

      i


      $   177,119


      $   181,506


      $   179,940


      $   184,672


      $   186,392


      (2)%


      (5)%

















      Net income (GAAP)

      j


      $     91,157


      $     88,354


      $   108,066


      $   116,143


      $   107,737


      3%


      (15)%

      Provision for income taxes



      30,341


      28,788


      35,879


      38,291


      34,902


      5%


      (13)%

      Income before provision for income taxes



      121,498


      117,142


      143,945


      154,434


      142,639


      4%


      (15)%

      Provision (recapture) for credit losses



      4,804


      (736)


      (18,919)


      (22,996)


      —


      nm


      nm

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

      k


      126,302


      116,406


      125,026


      131,438


      142,639


      9%


      (11)%

      Less: Non-interest income adjustments

      a


      (23,488)


      (11,978)


      (3,884)


      3,373


      (8,524)


      96%


      176%

      Add: Non-interest expense adjustments

      b


      5,311


      18,205


      3,813


      4,728


      1,200


      (71)%


      343%

      Operating PPNR (non-GAAP)

      l


      $   108,125


      $   122,633


      $   124,955


      $   139,539


      $   135,315


      (12)%


      (20)%

















      Net income (GAAP)

      j


      $     91,157


      $     88,354


      $   108,066


      $   116,143


      $   107,737


      3%


      (15)%

      Less: Non-interest income adjustments

      a


      (23,488)


      (11,978)


      (3,884)


      3,373


      (8,524)


      96%


      176%

      Add: Non-interest expense adjustments

      b


      5,311


      18,205


      3,813


      4,728


      1,200


      (71)%


      343%

      Tax effect of adjustments



      4,576


      1,190


      18


      (2,025)


      1,831


      285%


      150%

      Operating net income (non-GAAP)

      m


      $     77,556


      $     95,771


      $   108,013


      $   122,219


      $   102,244


      (19)%


      (24)%

      nm = not meaningful
















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

      Umpqua Holdings Corporation

      GAAP to Non-GAAP Reconciliation - Continued

      (Unaudited)

      Consolidated



      Quarter Ended


      % Change

      (Dollars in thousands, except per share data)



      Mar 31, 2022


      Dec 31, 2021


      Sep 30, 2021


      Jun 30, 2021


      Mar 31, 2021


      Seq.
      Quarter


      Year
      over
      Year

      Average assets

      n


      $ 30,597,413


      $ 30,886,378


      $ 30,614,374


      $ 30,156,017


      $ 29,392,490


      (1)%


      4%

      Less: Average goodwill and other intangible assets, net



      8,407


      9,491


      10,609


      12,615


      15,598


      (11)%


      (46)%

      Average tangible assets

      o


      $ 30,589,006


      $ 30,876,887


      $ 30,603,765


      $ 30,143,402


      $ 29,376,892


      (1)%


      4%

















      Average common shareholders' equity

      p


      $ 2,715,059


      $ 2,717,753


      $ 2,709,641


      $ 2,700,010


      $ 2,674,871


      0%


      2%

      Less: Average goodwill and other intangible assets, net



      8,407


      9,491


      10,609


      12,615


      15,598


      (11)%


      (46)%

      Average tangible common equity

      q


      $ 2,706,652


      $ 2,708,262


      $ 2,699,032


      $ 2,687,395


      $ 2,659,273


      0%


      2%

















      Weighted average basic shares outstanding

      r


      216,782


      216,624


      218,416


      220,593


      220,367


      0%


      (2)%

      Weighted average diluted shares outstanding

      s


      217,392


      217,356


      218,978


      221,022


      220,891


      0%


      (2)%

















      Select Per-Share & Performance Metrics
















      Earnings-per-share - basic

      j / r


      $      0.42


      $      0.41


      $      0.49


      $      0.53


      $      0.49


      2%


      (14)%

      Earnings-per-share - diluted

      j / s


      $      0.42


      $      0.41


      $      0.49


      $      0.53


      $      0.49


      2%


      (14)%

      Efficiency ratio

      h / f


      59.02%


      63.10%


      59.44%


      58.96%


      56.74%


      (4.08)


      2.28

      PPNR return on average assets

      k / n


      1.67%


      1.50%


      1.62%


      1.75%


      1.97%


      0.17


      (0.30)

      Return on average assets

      j / n


      1.21%


      1.13%


      1.40%


      1.54%


      1.49%


      0.08


      (0.28)

      Return on average tangible assets

      j / o


      1.21%


      1.14%


      1.40%


      1.55%


      1.49%


      0.07


      (0.28)

      Return on average common equity

      j / p


      13.62%


      12.90%


      15.82%


      17.25%


      16.33%


      0.72


      (2.71)

      Return on average tangible common equity

      j / q


      13.66%


      12.94%


      15.88%


      17.33%


      16.43%


      0.72


      (2.77)

















      Operating Per-Share & Performance Metrics
















      Operating earnings-per-share - basic

      m / r


      $      0.36


      $      0.44


      $      0.49


      $      0.55


      $      0.46


      (18)%


      (22)%

      Operating earnings-per-share - diluted

      m / s


      $      0.36


      $      0.44


      $      0.49


      $      0.55


      $      0.46


      (18)%


      (22)%

      Operating efficiency ratio

      i / g


      62.02%


      59.61%


      58.94%


      56.89%


      57.87%


      2.41


      4.15

      Operating PPNR return on average assets

      l / n


      1.43%


      1.58%


      1.62%


      1.86%


      1.87%


      (0.15)


      (0.44)

      Operating return on average assets

      m / n


      1.03%


      1.23%


      1.40%


      1.63%


      1.41%


      (0.20)


      (0.38)

      Operating return on average tangible assets

      m / o


      1.03%


      1.23%


      1.40%


      1.63%


      1.41%


      (0.20)


      (0.38)

      Operating return on average common equity

      m / p


      11.58%


      13.98%


      15.82%


      18.16%


      15.50%


      (2.40)


      (3.92)

      Operating return on average tangible common equity

      m / q


      11.62%


      14.03%


      15.88%


      18.24%


      15.59%


      (2.41)


      (3.97)

      Umpqua Holdings Corporation

      GAAP to Non-GAAP Reconciliation - Continued

      (Unaudited)

      Core Banking



      Quarter Ended


      % Change

      (Dollars in thousands)



      Mar 31, 2022


      Dec 31, 2021


      Sep 30, 2021


      Jun 30, 2021


      Mar 31, 2021


      Seq.
      Quarter


      Year
      over
      Year

      Non-Interest Income Adjustments
















      Gain on sale of debt securities, net



      $         2


      $         4


      $       —


      $         —


      $           4


      (50)%


      (50)%

      (Loss) gain on equity securities, net



      (2,661)


      (466)


      (343)


      4


      (706)


      471%


      277%

      Gain (loss) on swap derivatives



      7,047


      (303)


      1,429


      (4,481)


      11,750


      nm


      (40)%

      Change in fair value of certain loans held for investment



      (21,049)


      (2,672)


      3,432


      2,782


      (510)


      688%


      4,027%

      Total non-interest income adjustments

      a


      $ (16,661)


      $ (3,437)


      $  4,518


      $   (1,695)


      $  10,538


      385%


      (258)%

















      Non-Interest Expense Adjustments
















      Merger related expenses



      $  2,278


      $ 15,183


      $       —


      $         —


      $         —


      (85)%


      nm

      Exit and disposal costs



      3,033


      3,022


      3,813


      4,728


      1,200


      0%


      153%

      Total non-interest expense adjustments

      b


      $  5,311


      $ 18,205


      $  3,813


      $    4,728


      $    1,200


      (71)%


      343%

















      Net interest income (1)

      c


      $ 227,441


      $ 231,625


      $ 232,726


      $ 227,292


      $ 217,955


      (2)%


      4%

















      Non-interest income (GAAP)

      d


      $ 18,989


      $ 39,375


      $ 39,367


      $  46,456


      $  43,451


      (52)%


      (56)%

      Less: Non-interest income adjustments

      a


      16,661


      3,437


      (4,518)


      1,695


      (10,538)


      385%


      (258)%

      Operating non-interest income (non-GAAP)

      e


      $ 35,650


      $ 42,812


      $ 34,849


      $  48,151


      $  32,913


      (17)%


      8%

















      Revenue (GAAP) (1)

      f=c+d


      $ 246,430


      $ 271,000


      $ 272,093


      $ 273,748


      $ 261,406


      (9)%


      (6)%

      Operating revenue (non-GAAP) (1)

      g=c+e


      $ 263,091


      $ 274,437


      $ 267,575


      $ 275,443


      $ 250,868


      (4)%


      5%

















      Non-interest expense (GAAP) (2)

      h


      $ 157,469


      $ 173,106


      $ 154,424


      $ 152,575


      $ 145,571


      (9)%


      8%

      Less: Non-interest expense adjustments

      b


      (5,311)


      (18,205)


      (3,813)


      (4,728)


      (1,200)


      (71)%


      343%

      Operating non-interest expense (non-GAAP)

      i


      $ 152,158


      $ 154,901


      $ 150,611


      $ 147,847


      $ 144,371


      (2)%


      5%

















      Net income (GAAP)

      j


      $ 62,886


      $ 74,188


      $ 102,265


      $ 108,162


      $  87,348


      (15)%


      (28)%

      Provision for income taxes



      20,917


      24,067


      33,945


      35,630


      28,106


      (13)%


      (26)%

      Income before provision for income taxes



      83,803


      98,255


      136,210


      143,792


      115,454


      (15)%


      (27)%

      Provision (recapture) for credit losses



      4,804


      (736)


      (18,919)


      (22,996)


      —


      nm


      nm

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

      k


      88,607


      97,519


      117,291


      120,796


      115,454


      (9)%


      (23)%

      Less: Non-interest income adjustments

      a


      16,661


      3,437


      (4,518)


      1,695


      (10,538)


      385%


      (258)%

      Add: Non-interest expense adjustments

      b


      5,311


      18,205


      3,813


      4,728


      1,200


      (71)%


      343%

      Operating PPNR (non-GAAP)

      l


      $ 110,579


      $ 119,161


      $ 116,586


      $ 127,219


      $ 106,116


      (7)%


      4%

















      Net income (GAAP)

      j


      $ 62,886


      $ 74,188


      $ 102,265


      $ 108,162


      $  87,348


      (15)%


      (28)%

      Less: Non-interest income adjustments

      a


      16,661


      3,437


      (4,518)


      1,695


      (10,538)


      385%


      (258)%

      Add: Non-interest expense adjustments

      b


      5,311


      18,205


      3,813


      4,728


      1,200


      (71)%


      343%

      Tax effect of adjustments



      (5,462)


      (2,664)


      176


      (1,606)


      2,335


      105%


      (334)%

      Operating net income (non-GAAP)

      m


      $ 79,396


      $ 93,166


      $ 101,736


      $ 112,979


      $  80,345


      (15)%


      (1)%

















      Efficiency ratio

      h / f


      63.90%


      63.88%


      56.75%


      55.74%


      55.69%


      0.02


      8.21

      Operating efficiency ratio

      i / g


      57.83%


      56.44%


      56.29%


      53.68%


      57.55%


      1.39


      0.28

      Core Banking net income / Consolidated net income



      68.99%


      83.97%


      94.63%


      93.13%


      81.08%


      (14.98)


      (12.09)

      Core Banking operating net income / Consolidated operating net income



      102.37%


      97.28%


      94.19%


      92.44%


      78.58%


      5.09


      23.79

      nm = not meaningful
















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

      (2) Includes adjustments related to allocated expenses between the Core Banking and Mortgage Banking segments.

      Umpqua Holdings Corporation

      GAAP to Non-GAAP Reconciliation - Continued

      (Unaudited)

      Mortgage Banking



      Quarter Ended


      % Change

      (Dollars in thousands)



      Mar 31, 2022


      Dec 31, 2021


      Sep 30, 2021


      Jun 30, 2021


      Mar 31, 2021


      Seq. Quarter


      Year over Year

      Non-Interest Income Adjustments
















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



      $ 40,149


      $ 15,415


      $    (634)


      $ (1,678)


      $ (2,014)


      160%


      nm

      Total non-interest income adjustments

      a


      $ 40,149


      $ 15,415


      $    (634)


      $ (1,678)


      $ (2,014)


      160%


      nm

















      Total non-interest expense adjustments

      b


      $       —


      $       —


      $       —


      $       —


      $       —


      nm


      nm

















      Net interest income

      c


      $  1,676


      $  2,129


      $  2,726


      $  2,848


      $  3,857


      (21)%


      (57)%

















      Non-interest income (GAAP)

      d


      $ 60,980


      $ 43,363


      $ 34,338


      $ 44,619


      $ 65,349


      41%


      (7)%

      Less: Non-interest income adjustments

      a


      (40,149)


      (15,415)


      634


      1,678


      2,014


      160%


      nm

      Operating non-interest income (non-GAAP)

      e


      $ 20,831


      $ 27,948


      $ 34,972


      $ 46,297


      $ 67,363


      (25)%


      (69)%

















      Revenue (GAAP)

      f=c+d


      $ 62,656


      $ 45,492


      $ 37,064


      $ 47,467


      $ 69,206


      38%


      (9)%

      Operating revenue (non-GAAP)

      g=c+e


      22,507


      30,077


      37,698


      49,145


      71,220


      (25)%


      (68)%

















      Non-interest expense (GAAP) (1)

      h


      24,961


      26,605


      29,329


      36,825


      42,021


      (6)%


      (41)%

      Less: Non-interest expense adjustments

      b


      —


      —


      —


      —


      —


      nm


      nm

      Operating non-interest expense (non-GAAP)

      i


      $ 24,961


      $ 26,605


      $ 29,329


      $ 36,825


      $ 42,021


      (6)%


      (41)%

















      Net income (GAAP)

      j


      $ 28,271


      $ 14,166


      $  5,801


      $  7,981


      $ 20,389


      100%


      39%

      Provision for income taxes



      9,424


      4,721


      1,934


      2,661


      6,796


      100%


      39%

      Income before provision for income taxes



      37,695


      18,887


      7,735


      10,642


      27,185


      100%


      39%

      Provision for credit losses



      —


      —


      —


      —


      —


      nm


      nm

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

      k


      37,695


      18,887


      7,735


      10,642


      27,185


      100%


      39%

      Less: Non-interest income adjustments

      a


      (40,149)


      (15,415)


      634


      1,678


      2,014


      160%


      nm

      Add: Non-interest expense adjustments

      b


      —


      —


      —


      —


      —


      nm


      nm

      Operating PPNR (non-GAAP)

      l


      $ (2,454)


      $  3,472


      $  8,369


      $ 12,320


      $ 29,199


      (171)%


      (108)%

















      Net income (GAAP)

      j


      $ 28,271


      $ 14,166


      $  5,801


      $  7,981


      $ 20,389


      100%


      39%

      Less: Non-interest income adjustments

      a


      (40,149)


      (15,415)


      634


      1,678


      2,014


      160%


      nm

      Add: Non-interest expense adjustments

      b


      —


      —


      —


      —


      —


      nm


      nm

      Tax effect of adjustments



      10,037


      3,854


      (159)


      (420)


      (504)


      160%


      nm

      Operating net income (non-GAAP)

      m


      $ (1,841)


      $  2,605


      $  6,276


      $  9,239


      $ 21,899


      (171)%


      (108)%

















      Efficiency ratio

      h / f


      39.84%


      58.48%


      79.13%


      77.58%


      60.72%


      (18.64)


      (20.88)

      Operating efficiency ratio

      i / g


      110.90%


      88.46%


      77.80%


      74.93%


      59.00%


      22.44


      51.90

      Mortgage Banking net income / Consolidated net income



      31.01%


      16.03%


      5.37%


      6.87%


      18.92%


      14.98


      12.09

      Mortgage Banking operating net income / Consolidated operating net income



      (2.37)%


      2.72%


      5.81%


      7.56%


      21.42%


      (5.09)


      (23.79)

      nm = not meaningful
















       (1) Includes adjustments related to allocated expenses between the Core Banking and Mortgage Banking segments.

      SOURCE Umpqua Holdings Corporation

      Modal title

      Contact PR Newswire

      • Call PR Newswire at 888-776-0942
        from 8 AM - 9 PM ET
      • Chat with an Expert
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices

      Products

      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content

      About

      • About PR Newswire
      • About Cision
      • Careers
      • Accessibility Statement
      • APAC
      • APAC - Simplified Chinese
      • APAC - Traditional Chinese
      • Brazil
      • Canada
      • Czech
      • Denmark
      • Finland
      • France
      • Germany
      • India
      • Indonesia
      • Israel
      • Italy
      • Japan
      • Korea
      • Mexico
      • Middle East
      • Middle East - Arabic
      • Netherlands
      • Norway
      • Poland
      • Portugal
      • Russia
      • Slovakia
      • Spain
      • Sweden
      • United Kingdom
      • Vietnam

      My Services

      • All New Releases
      • Platform Login
      • Data Privacy

      Do not sell or share my personal information:

      • Submit via [email protected] 
      • Call Privacy toll-free: 877-297-8921

      Contact PR Newswire

      Products

      About

      My Services
      • All News Releases
      • Platform Login
      • ProfNet
      Call PR Newswire at
      888-776-0942
      • Terms of Use
      • Privacy Policy
      • Information Security Policy
      • Site Map
      • RSS
      • Cookies
      Copyright © 2026 Cision US Inc.