Exhibit 99-1
 |
News Release
For further information, please contact: |
| 5790 Widewaters Parkway, DeWitt, N.Y. 13214 |
Joseph E. Sutaris, EVP & Chief Financial Officer
Office: (315) 445-7396 |
Community Bank System, Inc. Reports
Fourth Quarter and Full Year 2021
Results
SYRACUSE, N.Y. — January 24, 2022 — Community Bank System,
Inc. (NYSE: CBU) (the “Company”) reported fourth quarter 2021 net income of $43.6 million, or $0.80 per fully-diluted share.
This compares to $46.5 million of net income, or $0.86 per fully-diluted share for the fourth quarter of 2020. The $0.06, or 7.0%, decrease
in earnings per share was driven by increases in the provision for credit losses, operating expenses, income taxes and fully-diluted shares
outstanding, partially offset by increases in net interest income and noninterest revenues. Comparatively, the Company recorded $0.83
in fully-diluted earnings per share for the linked third quarter of 2021. Operating diluted earnings per share (non-GAAP), which excludes
acquisition expenses, acquisition-related contingent consideration adjustments, acquisition-related provision for credit losses, unrealized
gain/loss on equity securities, litigation accrual expenses and gain on debt extinguishment was $0.81 for the fourth quarter of 2021,
compared to $0.85 in the fourth quarter of 2020 and $0.83 in the third quarter of 2021. Full year 2021 diluted earnings per share was
$3.48, an increase of $0.40, or 13.0%, per share from $3.08 in 2020. Full year 2021 diluted operating earnings per share (non-GAAP) of
$3.49 were $0.25, or 7.7%, per share greater than the $3.24 of operating earnings per share generated in 2020.
2021 Performance Highlights:
| · | $0.80 per share for the fourth quarter of 2021, compared to $0.86 per share for the fourth quarter of 2020 |
| · | $3.48 per share for full year 2021, up $0.40, or 13.0%, from $3.08 per share for full year 2020 |
| v | Operating Diluted EPS (non-GAAP) |
| · | $0.81 per share for the fourth quarter of 2021, compared to $0.85 for the fourth quarter of 2020 |
| · | $3.49 per share for full year 2021, up $0.25, or 7.7%, from $3.24 per share for full year 2020 |
| v | Adjusted Pre-Tax, Pre-Provision Net Revenue Per Share (non-GAAP) |
| · | $1.09 per share for the fourth quarter of 2021, up $0.06, or 5.8%, from $1.03 per share for the fourth quarter of 2020 |
| · | $4.28 per share for full year 2021, up $0.02, or 0.5%, from $4.26 per share for full year 2020 |
| · | 1.12% for the fourth quarter of 2021, compared to 1.33% for the fourth quarter of 2020 |
| · | 1.28% for full year 2021, compared to 1.28% for full year 2020 |
| · | 8.30% for the fourth quarter of 2021, compared to 8.82% for the fourth quarter of 2020 |
| · | 9.19% for full year 2021, compared to 8.13% for full year 2020 |
| v | Return on Tangible Equity (non-GAAP) |
| · | 13.71% for the fourth quarter of 2021, compared to 14.29% for the fourth quarter of 2020 |
| · | 15.13% for full year 2021, compared to 13.39% for full year 2020 |
| v | Total Deposit Funding Costs |
| · | 0.08% for the fourth quarter of 2021, down from 0.12% for the fourth quarter of 2020 |
| · | 0.09% for full year 2021, down from 0.16% for full year 2020 |
| · | 0.09% annualized for the fourth quarter of 2021, up from 0.07% annualized for the fourth quarter of 2020 |
| · | 0.04% for full year 2021, down from 0.07% for full year 2020 |
| · | $165.3 million, or 2.3%, during the fourth quarter excluding Paycheck Protection
Program (“PPP”) loans |
| · | $334.5 million, or 4.8% for full year 2021 excluding PPP loans |
| · | 40.0% of total revenues for the fourth quarter of 2021, up from 38.0% for
the fourth quarter of 2020 |
| · | 39.7% of total revenues for full year 2021, up from 38.3% for full year 2020 |
“Community Bank System generated solid earnings results for the
fourth quarter of 2021 with fully-diluted GAAP earnings per share of $0.80 and fully-diluted operating earnings per share of $0.81,”
said Mark E. Tryniski, President & Chief Executive Officer. “We remain encouraged by the positive momentum in our business as
we head into 2022, having generated record revenues of $159.7 million in the fourth quarter and achieving organic loan growth of more
than 2.0%, net of PPP loans, for the second consecutive quarter. In addition, meaningful levels of the Company’s excess liquidity
were deployed into the investment securities portfolio during the quarter and asset quality remained strong. On a full-year basis, the
Company recorded fully-diluted GAAP and operating earnings per share (non-GAAP) of $3.48 and $3.49, respectively, both of which were records
for the Company and up significantly over full-year 2020 results. The Company’s full year adjusted pre-tax, pre-provision net revenue
per share (non-GAAP) of $4.28 was $0.02 above the full year 2020 results. We were also pleased that Elmira Savings Bank received overwhelming
approval from its shareholders on our pending acquisition which will enhance our presence in New York’s Southern Tier and Finger
Lakes regions.”
“Net interest income was $2.3 million higher than the prior year’s
fourth quarter, even as the Company’s net interest margin remained below pre-pandemic levels. Net interest income also grew on a
linked-quarter basis, up $3.1 million despite a $0.7 million decrease in PPP-related interest income. Noninterest revenues continued to
be a source of strength for the Company, increasing $6.7 million, or 11.8%, over the same quarter in the prior year and generating over
40% of the Company’s total revenues during the quarter. Total operating expenses, excluding acquisition-related and other nonrecurring
expenses, increased $5.5 million, or 5.9%, over the fourth quarter of 2020, driven by the resumption of pre-pandemic business activities
and higher salaries and employee benefits costs, including the incremental expenses associated with the acquisition of two financial services
businesses during the third quarter of 2021 and a significant increase in medical plan costs.”
Mr. Tryniski added, “During the fourth quarter, ending loans,
excluding PPP loans, increased $165.3 million, or 2.3%, organically and the Company purchased $668.2 million of investment securities
at a weighted average purchase yield of 1.41%. These activities are expected to contribute meaningfully to interest income during 2022.
In addition, the Company’s cash equivalents totaled $1.72 billion at December 31, 2021, which is available to support additional
investment purchases in 2022. The Company also continued to maintain high levels of capital to support future growth, diversified revenue
streams provided by its nonbanking businesses, a history of strong credit performance and an exceptional core deposit base.”
The Company recorded total revenues of $159.7 million in the fourth
quarter of 2021, an increase of $9.0 million, or 6.0%, over the prior year’s fourth quarter. The increase in total revenues
between the periods was driven by a $2.3 million, or 2.5% increase in net interest income and a $6.7 million, or 11.8% increase in noninterest
revenues. Net interest income increased due to significant growth in interest earnings assets between the fourth quarters of 2020 and
2021, despite the Company’s tax equivalent net interest margin decreasing 31 basis points from 3.05% to 2.74% between the periods.
Banking-related noninterest revenues increased $1.6 million, or 11.0%, over the prior year’s fourth quarter, while the Company’s
wealth management and insurance services revenues increased $1.8 million, or 12.3%, and employee benefit services revenues increased $3.7
million, or 13.7%, partially offset by a $0.4 million decrease in gain on debt extinguishment driven by the redemption of $10.4 million
of subordinated notes payable in the prior year’s fourth quarter. Comparatively, total revenues were up $2.8 million, or 1.8%, from
third quarter 2021 results driven by a $3.1 million, or 3.4%, increase in net interest income and a $0.5 million, or 1.6% increase in
employee benefit services revenues, offset, in part, by a $0.3 million, or 1.7%, decrease in banking-related revenues and a $0.5 million,
or 3.2%, decrease in wealth management and insurance services revenues.
The Company recorded net interest income of $95.7 million in the fourth
quarter of 2021, up $2.3 million, or 2.5%, from $93.4 million in the prior year quarter. The year-over-year increase in quarterly net
interest income was driven by a $1.65 billion, or 13.4%, increase in average earning assets that included a $1.06 billion, or 28.1%, increase
in the average book value of the investment securities portfolio and a $222.8 million, or 3.2%, increase in average loans outstanding,
excluding PPP loans, along with lower funding costs and the upgrade of several large business loans from nonaccrual to accruing status
during the fourth quarter of 2021. The tax equivalent average yield on earning assets in the fourth quarter of 2021 of 2.83% was 35 basis
points lower than the tax equivalent average yield on earning assets of 3.18% in the fourth quarter of 2020. Comparatively, the Company’s
fourth quarter 2021 net interest income of $95.7 million was $3.1 million, or 3.4%, higher than the linked third quarter results of $92.6
million, while the tax equivalent net interest margin of 2.74% was unchanged between the two quarters.
Interest income and fees on loans decreased $0.9 million, or 1.2%,
from $77.8 million in the fourth quarter of 2020 to $76.9 million in the fourth quarter of 2021. Between the comparable periods, average
total loans outstanding decreased $152.9 million, or 2.1%, driven by a $375.8 million decrease in average PPP loans outstanding, while
the average tax equivalent yield on loans increased two basis points, from 4.17% in the fourth quarter of 2020 to 4.19% in the fourth
quarter of 2021. During the fourth quarter, the Company recorded $3.6 million of PPP-related interest income, including the accelerated
recognition of $3.3 million of deferred loan fees. This compares to $3.5 million of PPP-related interest income recorded in the fourth
quarter of 2020. The Company recorded $75.8 million of interest income and fees on loans during the third quarter of 2021, including $4.3
million of PPP-related interest income, corresponding to an average tax equivalent yield on loans of 4.15%.
Interest income on investments increased $2.1 million, or 10.5%, between
the fourth quarters of 2020 and 2021. This included a $1.7 million increase in interest income on the investment securities portfolio
and a $0.4 million increase in interest income on cash equivalents. The tax-equivalent average yield on investments, including cash equivalents,
decreased from 1.68% in the fourth quarter of 2020 to 1.34% in the fourth quarter of 2021, reflective of a higher proportion of investments
being held in low yield cash equivalents. The average book value of the investments securities portfolio increased $1.06 billion, or 28.1%,
between the periods, while the average balance of cash equivalents increased $734.7 million from $1.08 billion in the fourth quarter of
2020 to $1.81 billion in the fourth quarter of 2021. The average tax equivalent yield on the investment securities portfolio decreased
35 basis points from 2.13% in the fourth quarter of 2020 to 1.78% in the fourth quarter of 2021, while the average yield on cash equivalents
increased five basis points from 0.10% to 0.15%, respectively.
Interest expense decreased $1.2 million, or 28.3%, from $4.2 million
in the fourth quarter of 2020 to $3.0 million in the fourth quarter of 2021. Although average interest-bearing liabilities increased $998.3
million, or 12.2%, in the low interest rate environment, the Company was able to lower its cost of interest-bearing liabilities seven
basis points from 0.20% in the fourth quarter of 2020 to 0.13% in the fourth quarter of 2021, which resulted in a net decrease in interest
expense. The Company’s average cost of deposits was 0.08% in the fourth quarter of 2021 as compared to 0.12% during the fourth quarter
of 2020. The redemption of $75.0 million of floating rate junior subordinated debt carrying a floating rate of 3-month LIBOR plus 1.65%
in the first quarter of 2021 and $10.4 million of acquired subordinated notes payable with a fixed rate of 6.375% in the fourth quarter
of 2020 also contributed to the decline in the overall cost of funds.
During the fourth quarter of 2021, the Company recorded a provision
for credit losses of $2.2 million. This compares to a $3.1 million net benefit in the provision for credit losses recorded in the fourth
quarter of 2020. The Company recorded net loan charge-offs of $1.7 million, or an annualized 0.09% of average loans outstanding, during
the fourth quarter of 2021, as compared to net charge-offs of $1.3 million, or an annualized 0.07% of average loans outstanding, for the
fourth quarter of 2020. Although economic forecasts remained generally stable during the fourth quarter of 2021 despite the rapid spread
of the COVID Omicron variant, the Company’s allowance for credit losses increased $0.4 million based in part on a $165.3 million
increase in non-PPP loans outstanding. Comparatively, in the fourth quarter of 2020, economic forecasts had improved significantly from
the prior quarter, resulting in a release of reserves in the quarter. On a full-year basis, the Company recorded $2.8 million of net charge-offs,
or 0.04%, of average loans outstanding during 2021 as compared to $5.0 million of net charge-offs, or 0.07%, of average loans outstanding
during 2020. The full year 2021 provision for credit losses was a net benefit of $8.8 million, reflective of the continued release of
reserves in the first three quarters of the year as the economic outlook and the loan portfolio’s asset quality profile both steadily
improved during 2021.
Employee benefit services revenues for the fourth quarter of 2021 were
$30.4 million, up $3.7 million, or 13.7%, in comparison to fourth quarter 2020. The improvement in revenues was driven by increases in
employee benefit trust and custodial fees, as well as incremental revenues from the acquisition of Fringe Benefits Design of Minnesota,
Inc. (“FBD”) during the third quarter of 2021. Wealth management revenues for the fourth quarter of 2021 were $8.5 million,
up from $7.5 million in the fourth quarter of 2020. The $1.0 million, or 13.4%, increase in wealth management revenues was primarily driven
by increases in investment management and trust services revenues. The Company recorded insurance services revenues of $8.5 million in
the fourth quarter of 2021, which represents a $0.9 million, or 11.2%, increase over the prior year’s fourth quarter, driven by
organic expansion, as well as the third quarter acquisition of a Boston-based specialty-lines insurance practice. Banking noninterest
revenues increased $1.6 million, or 11.0%, from $15.0 million in the fourth quarter of 2020 to $16.6 million in the fourth quarter of
2021. This was driven by a $1.2 million increase in mortgage banking income and a $0.5 million, or 3.0%, increase in deposit service and
other banking fees. Comparatively, the Company recorded $29.9 million of employee benefit services revenues, $8.3 million of wealth management
revenues and $9.2 million of insurance services revenues during the third quarter of 2021, which on a combined basis were $0.1 million
greater than the financial services revenues generated in the fourth quarter of 2021. Third quarter 2021 banking noninterest revenues
were $16.9 million, $0.3 million, or 1.8%, higher than fourth quarter 2021 banking noninterest revenues.
The Company recorded $100.9 million in total operating expenses in
the fourth quarter of 2021, compared to $95.0 million of total operating expenses in the prior year quarter. The $5.9 million, or 6.2%,
increase in operating expenses was attributable to a $4.9 million, or 8.5%, increase in salaries and employee benefits, a $0.5 million,
or 3.8%, increase in data processing and communications expenses, a $0.2 million, or 1.8%, increase in other expenses, a $0.2 million,
or 6.4%, increase in the amortization of intangible assets and a $0.4 million increase in acquisition-related expenses, offset, in part,
by a $0.3 million, or 3.0%, decrease in occupancy and equipment expenses. Operating expenses, exclusive of acquisition-related expenses,
increased $5.5 million, or 5.9%, between the comparable quarters. The increase in salaries and benefits expense was driven by increases
in merit and incentive-related employee wages, higher payroll taxes, including increases in state-related unemployment taxes, higher employee
benefit-related expenses, including significant increases in employee medical benefit costs, and staffing increases due to recent acquisitions.
Other expenses were up due to the general increase in the level of business activities, including increases in professional fees and travel-related
expenses. The increase in data processing and communications expenses was due to the Company’s implementation of new customer-facing
digital technologies and back office systems between the comparable periods. The decrease in occupancy and equipment expense was largely
driven by branch consolidations undertaken between the periods. In comparison, the Company recorded $100.4 million of total operating
expenses in the third quarter of 2021.
The effective tax rate for the fourth quarter of 2021 was 23.0% and
21.4% on a full-year basis, up from 20.9% and 20.1%, respectively, from the equivalent prior year periods. The increase in the effective
tax rate was primarily attributable to an increase in certain state income taxes that were enacted between the periods and a decrease
in the proportion of tax-exempt revenues in relation to total revenues.
The Company also provides supplemental reporting of its results on
an “operating,” “adjusted” and “tangible” basis, from which it excludes the after-tax effect of amortization
of core deposit and other intangible assets (and the related goodwill, core deposit intangible and other intangible asset balances, net
of applicable deferred tax amounts), accretion on non-impaired purchased loans, expenses associated with acquisitions, acquisition-related
provision for credit losses, acquisition-related contingent consideration adjustments, litigation accrual expenses, the unrealized gain
(loss) on equity securities and gain on debt extinguishment. In addition, the Company provides supplemental reporting for “adjusted
pre-tax, pre-provision net revenues,” which subtracts the provision for credit losses, acquisition-related expenses, acquisition-related
contingent consideration adjustments, litigation accrual expenses, unrealized gain (loss) on equity securities and gain on debt extinguishment
from income before income taxes. The amounts for such items are presented in the tables that accompany this release. Although these items
are non-GAAP measures, the Company’s management believes this information helps investors understand the effect of acquisition and
other non-recurring activity in its reported results. Diluted adjusted net earnings per share were $0.85 in the fourth quarter of 2021,
compared to $0.89 in the fourth quarter of 2020 and $0.87 in the third quarter of 2021. Adjusted pre-tax, pre-provision net revenue per
share was $1.09 in the fourth quarter of 2021, compared to $1.03 in the fourth quarter of 2020 and $1.04 in the third quarter of 2021.
Financial Position
The Company’s total assets increased to $15.55 billion at December
31, 2021, representing a $1.62 billion, or 11.6%, increase from one year prior and a $221.6 million, or 1.4%, increase from September
30, 2021. The substantial increase in the Company’s total assets during the prior twelve-month period was primarily due to large
inflows of government stimulus-related deposit funding. Average deposit balances increased $1.62 billion, or 14.5%, between the fourth
quarter of 2020 and the fourth quarter of 2021. Likewise, average earning assets increased substantially from $12.31 billion in the fourth
quarter of 2020 to $13.96 billion in the fourth quarter of 2021, representing a $1.65 billion, or 13.4%, increase. This included a $734.7
million, or 68.1%, increase in average cash equivalent balances, a $1.06 billion, or 28.1%, increase in average book value of investment
securities, offset, in part, by a $152.9 million, or 2.1%, decrease in average loan balances, primarily attributable to PPP loan forgiveness
between the comparable periods.
On a linked quarter basis, average earning assets increased $429.6
million, or 3.2%, due to the continued net inflows of deposits. Average deposit balances increased $328.1 million, or 2.6%, compared to
the third quarter of 2021. The average book value of investment securities increased $664.7 million, or 15.9%, while average cash equivalents
decreased $264.1 million, or 12.7% during the quarter, due to the Company’s securities purchase activities. Average loan balances
increased $28.9 million, or 0.4%, despite a $106.1 million decrease in average PPP loan balances due to loan forgiveness activities during
the quarter. Average loan balances for consumer mortgages, consumer indirect and home equity loans increased during the fourth quarter,
while consumer direct loans declined slightly and business lending decreased due to the previously mentioned PPP loan forgiveness activities.
Ending loans at December 31, 2021 were $7.37 billion, $91.1 million,
or 1.3%, higher than the third quarter 2021 ending loans of $7.28 billion and $42.3 million, or 0.6%, lower than one year prior. The decrease
in ending loans year-over-year was driven by decreases in business lending, due primarily to forgiveness of PPP loans, and home equity
loans, offset, in part, by increases in consumer mortgage, consumer direct and consumer indirect loans. On a full-year basis, consumer
indirect loans increased $167.9 million, or 16.4%, and consumer mortgage loans increased $154.6 million, or 6.4%. The increase in loans
outstanding on a linked quarter basis was driven by an $85.1 million, or 3.4%, increase in consumer mortgages, a $21.5 million, or 1.8%
increase in consumer indirect loans and a $2.6 million, or 0.7% increase in home equity loans, offset, in part, by a $16.3 million, or
0.5%, decrease in business lending, driven by PPP loan forgiveness, and a $1.8 million, or 1.2%, decrease in consumer direct loans.
The Company participated in both rounds of the 2020 Coronavirus Aid,
Relief, and Security Act’s (“CARES Act”) PPP, a specialized low-interest loan program funded by the U.S. Treasury Department
and administered by the United States Small Business Administration (“SBA”), now known as first draw loans. In addition, the
Company participated in the 2021 Consolidated Appropriations Act’s (“CAA”) PPP loan program, now known as second draw
loans. As of December 31, 2021, the Company’s business lending portfolio included 32 first draw PPP loans with a total balance of
$10.7 million and 690 second draw PPP loans with a total balance of $77.2 million. This compares to 45 first draw PPP loans with a total
balance of $14.4 million and 1,341 second draw PPP loans with a total balance of $151.0 million at September 30, 2021. Under the PPP,
the SBA may forgive all or a portion of the loan amount if the borrower meets certain conditions. The Company expects to recognize the
majority of its remaining net deferred PPP fees totaling $3.1 million through interest income during the first and second quarters of
2022.
The Company’s liquidity position remains strong. The Company’s
banking subsidiary, Community Bank, N.A. (the “Bank”), maintains a funding base largely comprised of core noninterest-bearing
demand deposit accounts and low cost interest-bearing checking, savings and money market deposit accounts with customers that operate,
reside or work within its branch footprint. At December 31, 2021, the Company’s readily available sources of liquidity totaled $6.63
billion, including cash and cash equivalents balances, net of float, of $1.83 billion. The Company also maintains an available-for-sale
investment securities portfolio, comprised primarily of highly-liquid U.S. Treasury securities, highly-rated municipal securities and
U.S. agency mortgage-backed securities, which totaled $4.92 billion at December 31, 2021, $2.85 billion of which was unpledged as collateral.
The Bank’s unused borrowing capacity at the Federal Home Loan Bank of New York at December 31, 2021 was $1.70 billion and it had
access to $247.7 million of funding availability at the Federal Reserve Bank’s discount window.
Although there remains some uncertainty around the duration of the
economic impact of the COVID-19 pandemic, the Company’s management believes that its financial position remains strong. The Company’s
capital planning and management activities, coupled with its historically strong earnings performance, diversified streams of revenue
and prudent dividend practices, have allowed it to build and maintain strong capital reserves. Shareholders’ equity of $2.10 billion
at December 31, 2021 was $3.3 million, or 0.2%, lower than one year ago despite strong earnings retention because of a $126.1 million
decline in the after-tax market value adjustment on the Company’s available-for-sale investment securities portfolio due to higher
market interest rates. Shareholders’ equity was up $30.9 million, or 1.5%, from the end of the linked third quarter, driven by a
$20.4 million increase in retained earnings.
At December 31, 2021, all of the Company’s regulatory capital
ratios significantly exceeded well-capitalized standards. More specifically, the Company’s tier 1 leverage ratio, a common measure
used to evaluate a financial institution’s capital strength, was 9.09% at December 31, 2021, which represents almost two times the
regulatory well-capitalized standard of 5.0%. The Company’s net tangible equity to net tangible assets ratio (non-GAAP) was 8.69%
at December 31, 2021, down from 9.92% a year earlier, but up from 8.59% from the end of the third quarter of 2021. The decrease in the
net tangible equity to net tangible assets ratio (non-GAAP) from one year prior was primarily driven by a $21.2 million, or 1.6%, decrease
in tangible equity due to the decline in the after-tax market value adjustment and a $1.60 billion, or 12.2%, increase in tangible assets
due to the aforementioned stimulus-related funding inflows. The increase in the net tangible equity to net tangible assets ratio (non-GAAP)
from the third quarter of 2021 was driven by a $35.0 million increase in tangible equity, partially offset by a $225.7 million increase
in tangible assets.
As previously announced, the Company’s Board of Directors (the
“Board”) approved in December 2020 a stock repurchase program authorizing the repurchase of up to 2.68 million shares of the
Company’s common stock during a twelve-month period starting January 1, 2021. Such repurchases may be made at the discretion of
the Company’s senior management based on market conditions and other relevant factors and will be acquired through open market or
privately negotiated transactions as permitted under Rule 10b-18 of the Securities Exchange Act of 1934 and other applicable regulatory
and legal requirements. There were 67,500 shares repurchased pursuant to the 2021 stock repurchase program in the fourth quarter of 2021.
The remaining 2021 stock repurchase authorization expired on December 31, 2021. Also as previously announced, in December 2021 the Board
approved a stock repurchase program authorizing 2.70 million shares of the Company’s common stock during the twelve-month period
starting January 1, 2022. No shares have been repurchased under the 2022 authorization.
Allowance for Credit Losses and Asset Quality
At December 31, 2021, the Company’s Allowance for Credit Losses
totaled $49.9 million, or 0.68%, of total loans outstanding. This compares to $49.5 million, or 0.68%, at the end of the third quarter
of 2021 and $60.9 million, or 0.82%, at December 31, 2020. Reflective of a stable economic outlook, moderate levels of net charge-offs
and delinquent loans, an increase in loans outstanding and a decrease in nonperforming loans, the Company recorded a $2.2 million provision
for credit losses during the fourth quarter of 2021.
At December 31, 2021, nonperforming (90 or more days past due and non-accruing)
loans were $45.5 million, or 0.62%, of total loans outstanding. This compares to $67.8 million, or 0.93%, of total loans outstanding at
the end of the third quarter of 2021 and $76.9 million, or 1.04%, of total loans outstanding one year earlier. The decrease in nonperforming
loans as compared to the prior year’s fourth quarter and linked third quarter was driven by the upgrade of several large business
loans from nonaccrual status to accruing status during the fourth quarter of 2021. During the fourth quarter of 2020, several commercial
borrowers, which primarily operate in the hospitality, travel and entertainment industries, requested extended loan repayment forbearance
due to the continued pandemic-related financial hardship they were experiencing. Although the Company’s management granted these
forbearance requests, it also reclassified the majority of these loan relationships from accruing to nonaccrual status, unless the borrower
clearly demonstrated current repayment capacity or sufficient cash reserves to service their pre-forbearance payment obligations. Several
borrowers in this group successfully restored all past due payments to current status, resumed their pre-forbearance payment obligations
for a period of at least six months and demonstrated sufficient repayment capacity and cash reserves to be reclassified to accruing status
during the fourth quarter of 2021.
Total delinquent loans, which includes nonperforming loans and loans
30 or more days delinquent, to total loans outstanding were 1.00% at the end of the fourth quarter of 2021. This compares to 1.50% at
the end of the fourth quarter of 2020 and 1.28% at the end of the third quarter of 2021, with the decrease largely driven by the previously
mentioned reclassification of certain business loans’ status from nonaccrual to accruing during the fourth quarter of 2021. Loans
30 to 89 days delinquent (categorized by the Company as delinquent but performing) which tend to exhibit seasonal characteristics, were
0.38% of total loans outstanding at December 31, 2021, up slightly from 0.35% at the end of the third quarter, but down from 0.47% one
year earlier. The Company recorded net charge-offs of $1.7 million, or an annualized 0.09% of average loans, in the fourth quarter of
2021. This compares to net charge-offs of $1.3 million, or an annualized 0.07% of average loans, in the fourth quarter of 2020. On a full-year
basis, the Company recorded net charge-offs of $2.8 million, or 0.04% of average loans outstanding in 2021, as compared to $5.0 million,
or 0.07% of average loans outstanding in 2020. The Company believes its below historical level of credit-related losses has been partially
attributable to the extraordinary Federal and State Government financial assistance provided to consumers throughout the pandemic, as
well as the funding support to business customers who participated in PPP lending.
Dividend Increase
During the fourth quarter of 2021, the Company declared a quarterly
cash dividend of $0.43 per share on its common stock, up 2.4% from the $0.42 dividend declared in the fourth quarter of 2020, representing
an annualized yield of 2.4% based upon the $71.13 closing price of the Company’s stock on January 21, 2022. The one cent per share
increase declared in the fourth quarter of 2021 marked the 29th consecutive year of dividend increases for the Company.
Elmira Savings Bank
On October 4, 2021, the Company announced that it had entered into
an agreement to acquire Elmira Savings Bank, a twelve branch banking franchise headquartered in Elmira, New York, for $82.8 million in
cash. The acquisition will enhance the Company’s presence in five counties of New York’s Southern Tier and Finger Lakes regions.
Elmira Savings Bank had total assets of $643.6 million, total deposits of $544.8 million and net loans of $458.6 million at September
30, 2021. On December 14, 2021, at a Special Shareholders Meeting the shareholders of Elmira Savings Bank approved the merger with more
than 98% of the votes cast in favor of the merger. The Company expects to complete the acquisition in the second quarter of 2022, subject
to customary closing conditions and required regulatory approvals.
Conference Call Scheduled
Company management will conduct an investor call at 11:00 a.m. (ET)
today, January 24, 2022, to discuss the fourth quarter and full year 2021 results. The conference call can be accessed at 877-317-6789
(1-412-317-6789 if outside the United States and Canada). Investors may also listen live via the Internet at: https://www.webcaster4.com/Webcast/Page/995/44010.
This earnings release, including supporting financial tables, is available
within the press releases section of the Company's investor relations website at: https://ir.communitybanksystem.com. An archived
webcast of the earnings call will be available on this site for one full year.
About Community Bank System, Inc.
Community Bank System, Inc. operates more than 215 customer facilities
across Upstate New York, Northeastern Pennsylvania, Vermont, and Western Massachusetts through its banking subsidiary, Community Bank,
N.A. With assets of over $15.5 billion, the DeWitt, N.Y. headquartered company is among the country’s 125 largest banking institutions.
In addition to a full range of retail, business, and municipal banking services, the Company offers comprehensive financial planning,
insurance and wealth management services through its Community Bank Wealth Management Group and OneGroup NY, Inc. operating units. The
Company’s Benefit Plans Administrative Services, Inc. subsidiary is a leading provider of employee benefits administration, trust
services, collective investment fund administration and actuarial consulting services to customers on a national scale. Community Bank
System, Inc. is listed on the New York Stock Exchange and the Company’s stock trades under the symbol CBU. For more information
about Community Bank visit www.cbna.com or https://ir.communitybanksystem.com.
# # #
This press release contains forward-looking statements within the
meaning of the Private Securities Litigation Reform Act of 1995. These statements are based on the current beliefs and expectations of
CBU’s management and are subject to significant risks and uncertainties. Actual results may differ from those set forth in the forward-looking
statements. The following factors, among others, could cause the actual results of CBU’s operations to differ materially from its
expectations: the macroeconomic and other challenges and uncertainties related to the COVID-19 pandemic, including the negative impacts
and disruptions on public health, corporate and consumer customers, the communities CBU serves, and the domestic and global economy, including
various actions taken in response by governments, central banks and others, which may have an adverse effect on CBU’s business;
current and future economic and market conditions, including the effects on housing prices, unemployment rates, inflation, U.S. fiscal
debt, budget and tax matters, geopolitical matters, and global economic growth; fiscal and monetary policies of the Federal Reserve Board;
the effect of changes in the level of checking or savings account deposits and net interest margin; future provisions for credit losses
on loans and debt securities; changes in nonperforming assets; the effect on stock market prices on CBU’s fee income businesses,
including its employee benefit services, wealth management, and insurance businesses; the successful integration of operations of its
acquisitions; competition; changes in legislation or regulatory requirements; and the timing for receiving regulatory approvals and completing
pending transactions. For more information about factors that could cause actual results to differ materially from CBU’s expectations,
refer to its reports filed with the Securities and Exchange Commission (“SEC”), including the discussion under “Risk
Factors” as filed with the SEC and available on CBU’s website at https://ir.communitybanksystem.com and on the SEC’s
website at www.sec.gov. Further, any forward-looking statement speaks only as of the date on which it is made, and CBU undertakes no obligation
to update any forward-looking statement to reflect events or circumstances after the date on which the statement is made or to reflect
the occurrence of unanticipated events.
Summary of Financial Data (unaudited) |
|
|
|
|
| (Dollars in thousands, except per share data) |
|
|
|
|
| |
Quarter Ended |
Year-to-Date |
| |
December 31,
2021 |
December
31,
2020 |
December 31,
2021 |
December
31,
2020 |
| Earnings |
|
|
|
|
| Loan income |
$76,909 |
$77,848 |
$308,355 |
$314,779 |
| Investment income |
21,820 |
19,753 |
79,065 |
74,499 |
| Total interest income |
98,729 |
97,601 |
387,420 |
389,278 |
| Interest expense |
2,987 |
4,168 |
13,008 |
20,875 |
| Net interest income |
95,742 |
93,433 |
374,412 |
368,403 |
| Acquisition-related provision for credit losses |
0 |
(140) |
0 |
3,061 |
| Provision for credit losses |
2,162 |
(2,961) |
(8,839) |
11,151 |
| Net interest income after provision for credit losses |
93,580 |
96,534 |
383,251 |
354,191 |
| Deposit service and other banking fees |
16,298 |
15,827 |
62,886 |
61,123 |
| Mortgage banking |
293 |
(898) |
1,772 |
5,301 |
| Wealth management and insurance services |
16,946 |
15,090 |
67,232 |
60,251 |
| Employee benefit services |
30,395 |
26,736 |
114,328 |
101,329 |
| Unrealized gain (loss) on equity securities |
3 |
24 |
17 |
(6) |
| Gain on debt extinguishment |
0 |
421 |
0 |
421 |
| Total noninterest revenues |
63,935 |
57,200 |
246,235 |
228,419 |
| Salaries and employee benefits |
63,094 |
58,132 |
241,501 |
228,384 |
| Data processing and communications |
12,880 |
12,413 |
51,003 |
45,755 |
| Occupancy and equipment |
9,803 |
10,105 |
41,240 |
40,732 |
| Amortization of intangible assets |
3,751 |
3,525 |
14,051 |
14,297 |
| Litigation accrual |
0 |
0 |
(100) |
2,950 |
| Acquisition-related contingent consideration adjustment |
200 |
0 |
200 |
0 |
| Acquisition expenses |
568 |
396 |
701 |
4,933 |
| Other |
10,617 |
10,431 |
39,542 |
39,483 |
| Total operating expenses |
100,913 |
95,002 |
388,138 |
376,534 |
| Income before income taxes |
56,602 |
58,732 |
241,348 |
206,076 |
| Income taxes |
13,038 |
12,247 |
51,654 |
41,400 |
| Net income |
$43,564 |
$46,485 |
$189,694 |
$164,676 |
| Basic earnings per share |
$0.80 |
$0.86 |
$3.51 |
$3.10 |
| Diluted earnings per share |
$0.80 |
$0.86 |
$3.48 |
$3.08 |
Summary of Financial Data (unaudited) |
|
|
|
|
|
| (Dollars in thousands, except per share data) |
|
|
|
|
|
| |
2021 |
2020 |
| |
4th Qtr |
3rd Qtr |
2nd Qtr |
1st Qtr |
4th Qtr |
| Earnings |
|
|
|
|
|
| Loan income |
$76,909 |
$75,825 |
$75,907 |
$79,714 |
$77,848 |
| Investment income |
21,820 |
19,841 |
19,453 |
17,951 |
19,753 |
| Total interest income |
98,729 |
95,666 |
95,360 |
97,665 |
97,601 |
| Interest expense |
2,987 |
3,055 |
3,255 |
3,711 |
4,168 |
| Net interest income |
95,742 |
92,611 |
92,105 |
93,954 |
93,433 |
| Acquisition-related provision for credit losses |
0 |
0 |
0 |
0 |
(140) |
| Provision for credit losses |
2,162 |
(944) |
(4,338) |
(5,719) |
(2,961) |
| Net interest income after provision for credit losses |
93,580 |
93,555 |
96,443 |
99,673 |
96,534 |
| Deposit service and other banking fees |
16,298 |
16,438 |
15,216 |
14,934 |
15,827 |
| Mortgage banking |
293 |
460 |
331 |
688 |
(898) |
| Wealth management and insurance services |
16,946 |
17,498 |
16,436 |
16,352 |
15,090 |
| Employee benefit services |
30,395 |
29,923 |
27,477 |
26,533 |
26,736 |
| Unrealized gain (loss) on equity securities |
3 |
(10) |
0 |
24 |
24 |
| Gain on debt extinguishment |
0 |
0 |
0 |
0 |
421 |
| Total noninterest revenues |
63,935 |
64,309 |
59,460 |
58,531 |
57,200 |
| Salaries and employee benefits |
63,094 |
62,883 |
57,892 |
57,632 |
58,132 |
| Data processing and communications |
12,880 |
12,966 |
12,766 |
12,391 |
12,413 |
| Occupancy and equipment |
9,803 |
9,867 |
10,270 |
11,300 |
10,105 |
| Amortization of intangible assets |
3,751 |
3,703 |
3,246 |
3,351 |
3,525 |
| Litigation accrual |
0 |
(100) |
0 |
0 |
0 |
| Acquisition-related contingent consideration adjustment |
200 |
0 |
0 |
0 |
0 |
| Acquisition expenses |
568 |
102 |
4 |
27 |
396 |
| Other |
10,617 |
11,015 |
9,365 |
8,545 |
10,431 |
| Total operating expenses |
100,913 |
100,436 |
93,543 |
93,246 |
95,002 |
| Income before income taxes |
56,602 |
57,428 |
62,360 |
64,958 |
58,732 |
| Income taxes |
13,038 |
12,092 |
14,416 |
12,108 |
12,247 |
| Net income |
$43,564 |
$45,336 |
$47,944 |
$52,850 |
$46,485 |
| Basic earnings per share |
$0.80 |
$0.84 |
$0.89 |
$0.98 |
$0.86 |
| Diluted earnings per share |
$0.80 |
$0.83 |
$0.88 |
$0.97 |
$0.86 |
| Profitability |
|
|
|
|
|
| Return on assets |
1.12% |
1.20% |
1.31% |
1.51% |
1.33% |
| Return on equity |
8.30% |
8.55% |
9.61% |
10.37% |
8.82% |
| Return on tangible equity(2) |
13.71% |
14.00% |
15.96% |
16.93% |
14.29% |
| Noninterest revenues/operating revenues (FTE)(1) |
40.0% |
41.0% |
39.3% |
38.4% |
37.9% |
| Efficiency ratio |
60.4% |
61.7% |
59.7% |
59.0% |
60.8% |
| Components of Net Interest Margin (FTE) |
|
|
|
|
|
| Loan yield |
4.19% |
4.15% |
4.16% |
4.40% |
4.17% |
| Cash equivalents yield |
0.15% |
0.15% |
0.11% |
0.10% |
0.10% |
| Investment yield |
1.78% |
1.87% |
1.99% |
2.02% |
2.13% |
| Earning asset yield |
2.83% |
2.83% |
2.89% |
3.15% |
3.18% |
| Interest-bearing deposit rate |
0.12% |
0.13% |
0.14% |
0.16% |
0.17% |
| Borrowing rate |
0.32% |
0.39% |
0.45% |
0.71% |
0.86% |
| Cost of all interest-bearing funds |
0.13% |
0.14% |
0.15% |
0.18% |
0.20% |
| Cost of funds (includes DDA) |
0.09% |
0.10% |
0.10% |
0.13% |
0.14% |
| Net interest margin (FTE) |
2.74% |
2.74% |
2.79% |
3.03% |
3.05% |
| Fully tax-equivalent adjustment |
$821 |
$805 |
$864 |
$903 |
$929 |
| Summary of Financial Data (unaudited) |
|
|
|
|
|
| (Dollars in thousands, except per share data) |
|
|
|
|
|
| |
2021 |
2020 |
| 4th Qtr |
3rd Qtr |
2nd Qtr |
1st Qtr |
4th Qtr |
| Average Balances |
|
|
|
|
| Loans |
$7,297,576 |
$7,268,659 |
$7,341,226 |
$7,358,848 |
$7,450,513 |
| Cash equivalents |
1,813,910 |
2,077,996 |
2,074,757 |
1,666,715 |
1,079,236 |
| Taxable investment securities |
4,445,504 |
3,800,978 |
3,547,646 |
3,239,019 |
3,340,544 |
| Nontaxable investment securities |
404,251 |
384,053 |
409,244 |
427,687 |
444,417 |
| Total interest-earning assets |
13,961,241 |
13,531,686 |
13,372,873 |
12,692,269 |
12,314,710 |
| Total assets |
15,418,880 |
15,027,478 |
14,720,084 |
14,157,685 |
13,884,979 |
| Interest-bearing deposits |
8,896,562 |
8,662,387 |
8,581,629 |
8,061,489 |
7,853,764 |
| Borrowings |
314,610 |
237,114 |
256,985 |
344,810 |
359,102 |
| Total interest-bearing liabilities |
9,211,172 |
8,899,501 |
8,838,614 |
8,406,299 |
8,212,866 |
| Noninterest-bearing deposits |
3,935,586 |
3,841,646 |
3,719,592 |
3,491,581 |
3,356,156 |
| Shareholders' equity |
2,083,115 |
2,104,164 |
2,001,731 |
2,066,792 |
2,097,766 |
| Balance Sheet Data |
|
|
|
|
|
| Cash and cash equivalents |
$1,875,064 |
$2,322,661 |
$2,205,926 |
$2,151,347 |
$1,645,805 |
| Investment securities |
4,979,089 |
4,403,398 |
4,057,662 |
3,836,497 |
3,595,347 |
| Loans: |
|
|
|
|
|
| Business lending |
3,075,904 |
3,092,177 |
3,186,487 |
3,391,786 |
3,440,077 |
| Consumer mortgage |
2,556,114 |
2,470,974 |
2,408,499 |
2,409,373 |
2,401,499 |
| Consumer indirect |
1,189,749 |
1,168,378 |
1,109,504 |
1,029,335 |
1,021,885 |
| Home equity |
398,061 |
395,451 |
391,117 |
395,408 |
399,834 |
| Consumer direct |
153,811 |
155,602 |
148,540 |
142,425 |
152,657 |
| Total loans |
7,373,639 |
7,282,582 |
7,244,147 |
7,368,327 |
7,415,952 |
| Allowance for credit losses |
49,869 |
49,499 |
51,750 |
55,069 |
60,869 |
| Intangible assets, net |
864,335 |
868,104 |
842,672 |
843,045 |
846,648 |
| Other assets |
510,399 |
503,852 |
502,630 |
476,034 |
488,211 |
| Total assets |
15,552,657 |
15,331,098 |
14,801,287 |
14,620,181 |
13,931,094 |
| Deposits: |
|
|
|
|
|
| Noninterest-bearing |
3,921,663 |
3,864,951 |
3,729,355 |
3,710,292 |
3,361,768 |
| Non-maturity interest-bearing |
8,061,174 |
7,898,876 |
7,632,274 |
7,532,578 |
6,929,435 |
| Time |
928,331 |
959,994 |
977,396 |
961,367 |
933,771 |
| Total deposits |
12,911,168 |
12,723,821 |
12,339,025 |
12,204,237 |
11,224,974 |
| Borrowings |
326,608 |
319,675 |
197,823 |
263,726 |
290,666 |
| Subordinated notes payable |
3,277 |
3,283 |
3,290 |
3,297 |
3,303 |
| Subordinated debt held by unconsolidated subsidiary trusts |
0 |
0 |
0 |
0 |
77,320 |
| Accrued interest and other liabilities |
210,797 |
214,385 |
200,049 |
177,524 |
230,724 |
| Total liabilities |
13,451,850 |
13,261,164 |
12,740,187 |
12,648,784 |
11,826,987 |
| Shareholders' equity |
2,100,807 |
2,069,934 |
2,061,100 |
1,971,397 |
2,104,107 |
| Total liabilities and shareholders' equity |
15,552,657 |
15,331,098 |
14,801,287 |
14,620,181 |
13,931,094 |
| Capital |
|
|
|
|
|
| Tier 1 leverage ratio |
9.09% |
9.22% |
9.36% |
9.63% |
10.16% |
| Tangible equity/net tangible assets(2) |
8.69% |
8.59% |
9.02% |
8.48% |
9.92% |
| Diluted weighted average common shares O/S |
54,559 |
54,541 |
54,613 |
54,417 |
54,194 |
| Period end common shares outstanding |
53,878 |
53,926 |
53,919 |
53,875 |
53,593 |
| Cash dividends declared per common share |
$0.43 |
$0.43 |
$0.42 |
$0.42 |
$0.42 |
| Book value |
$38.99 |
$38.38 |
$38.23 |
$36.59 |
$39.26 |
| Tangible book value(2) |
$23.77 |
$23.10 |
$23.41 |
$21.76 |
$24.29 |
| Common stock price (end of period) |
$74.48 |
$68.42 |
$75.65 |
$76.72 |
$62.31 |
| |
|
|
|
|
|
| Summary of Financial Data (unaudited) |
|
|
|
|
|
| (Dollars in thousands, except per share data) |
|
|
|
|
|
| |
2021 |
2020 |
| |
4th Qtr |
3rd Qtr |
2nd Qtr |
1st Qtr |
4th Qtr |
| Asset Quality |
|
|
|
|
|
| Nonaccrual loans |
$41,665 |
$65,967 |
$68,476 |
$73,310 |
$72,929 |
| Accruing loans 90+ days delinquent |
3,808 |
1,874 |
1,722 |
2,152 |
3,922 |
| Total nonperforming loans |
45,473 |
67,841 |
70,198 |
75,462 |
76,851 |
| Other real estate owned (OREO) |
718 |
891 |
879 |
824 |
883 |
| Total nonperforming assets |
46,191 |
68,732 |
71,077 |
76,286 |
77,734 |
| Net charge-offs |
1,708 |
1,350 |
(592) |
381 |
1,258 |
| Allowance for credit losses/loans outstanding |
0.68% |
0.68% |
0.71% |
0.75% |
0.82% |
| Nonperforming loans/loans outstanding |
0.62% |
0.93% |
0.97% |
1.02% |
1.04% |
| Allowance for credit losses/nonperforming loans |
110% |
73% |
74% |
73% |
79% |
| Net charge-offs/average loans |
0.09% |
0.07% |
(0.03)% |
0.02% |
0.07% |
| Delinquent loans/ending loans |
1.00% |
1.28% |
1.22% |
1.29% |
1.50% |
| Provision for credit losses/net charge-offs |
127% |
(70)% |
733% |
(1,503)% |
(246)% |
| Nonperforming assets/total assets |
0.30% |
0.45% |
0.48% |
0.52% |
0.56% |
| Quarterly GAAP to Non-GAAP Reconciliations |
|
|
|
|
|
| Income statement data |
|
|
|
|
|
| Pre-tax, pre-provision net revenue |
|
|
|
|
|
| Net income (GAAP) |
$43,564 |
$45,336 |
$47,944 |
$52,850 |
$46,485 |
| Income taxes |
13,038 |
12,092 |
14,416 |
12,108 |
12,247 |
| Income before income taxes |
56,602 |
57,428 |
62,360 |
64,958 |
58,732 |
| Provision for credit losses |
2,162 |
(944) |
(4,338) |
(5,719) |
(3,101) |
| Pre-tax, pre-provision net revenue (non-GAAP) |
58,764 |
56,484 |
58,022 |
59,239 |
55,631 |
| Acquisition expenses |
568 |
102 |
4 |
27 |
396 |
| Acquisition-related contingent consideration adjustment |
200 |
0 |
0 |
0 |
0 |
| Unrealized (gain) loss on equity securities |
(3) |
10 |
0 |
(24) |
(24) |
| Litigation accrual |
0 |
(100) |
0 |
0 |
0 |
| Gain on debt extinguishment |
0 |
0 |
0 |
0 |
(421) |
| Adjusted pre-tax, pre-provision net revenue (non-GAAP) |
$59,529 |
$56,496 |
$58,026 |
$59,242 |
$55,582 |
| |
|
|
|
|
|
| Pre-tax, pre-provision net revenue per share |
|
|
|
|
|
| Diluted earnings per share (GAAP) |
$0.80 |
$0.83 |
$0.88 |
$0.97 |
$0.86 |
| Income taxes |
0.24 |
0.22 |
0.26 |
0.22 |
0.22 |
| Income before income taxes |
1.04 |
1.05 |
1.14 |
1.19 |
1.08 |
| Provision for credit losses |
0.04 |
(0.01) |
(0.08) |
(0.10) |
(0.04) |
| Pre-tax, pre-provision net revenue per share (non-GAAP) |
1.08 |
1.04 |
1.06 |
1.09 |
1.04 |
| Acquisition expenses |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
| Acquisition-related contingent consideration adjustment |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Unrealized (gain) loss on equity securities |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Litigation accrual |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Gain on debt extinguishment |
0.00 |
0.00 |
0.00 |
0.00 |
(0.01) |
| Adjusted pre-tax, pre-provision net revenue per share (non-GAAP) |
$1.09 |
$1.04 |
$1.06 |
$1.09 |
$1.03 |
| |
|
|
|
|
|
| Summary of Financial Data (unaudited) |
|
|
|
|
|
| (Dollars in thousands, except per share data) |
|
|
|
|
|
| |
2021 |
2020 |
| |
4th Qtr |
3rd Qtr |
2nd Qtr |
1st Qtr |
4th Qtr |
| Quarterly GAAP to Non-GAAP Reconciliations |
|
|
|
|
|
| Income statement data |
|
|
|
|
|
| Net income |
|
|
|
|
|
| Net income (GAAP) |
$43,564 |
$45,336 |
$47,944 |
$52,850 |
$46,485 |
| Acquisition expenses |
568 |
102 |
4 |
27 |
396 |
| Tax effect of acquisition expenses |
(131) |
(21) |
(1) |
(5) |
(83) |
| Subtotal (non-GAAP) |
44,001 |
45,417 |
47,947 |
52,872 |
46,798 |
| Acquisition-related contingent consideration adjustment |
200 |
0 |
0 |
0 |
0 |
|
Tax effect of acquisition-related contingent consideration
adjustment |
(46) |
0 |
0 |
0 |
0 |
| Subtotal (non-GAAP) |
44,155 |
45,417 |
47,947 |
52,872 |
46,798 |
| Acquisition-related provision for credit losses |
0 |
0 |
0 |
0 |
(140) |
| Tax effect of acquisition-related provision for credit losses |
0 |
0 |
0 |
0 |
29 |
| Subtotal (non-GAAP) |
44,155 |
45,417 |
47,947 |
52,872 |
46,687 |
| Unrealized (gain) loss on equity securities |
(3) |
10 |
0 |
(24) |
(24) |
| Tax effect of unrealized (gain) loss on equity securities |
1 |
(2) |
0 |
4 |
5 |
| Subtotal (non-GAAP) |
44,153 |
45,425 |
47,947 |
52,852 |
46,668 |
| Litigation accrual |
0 |
(100) |
0 |
0 |
0 |
| Tax effect of litigation accrual |
0 |
21 |
0 |
0 |
0 |
| Subtotal (non-GAAP) |
44,153 |
45,346 |
47,947 |
52,852 |
46,668 |
| Gain on debt extinguishment |
0 |
0 |
0 |
0 |
(421) |
| Tax effect of gain on debt extinguishment |
0 |
0 |
0 |
0 |
88 |
| Operating net income (non-GAAP) |
44,153 |
45,346 |
47,947 |
52,852 |
46,335 |
| Amortization of intangibles |
3,751 |
3,703 |
3,246 |
3,351 |
3,525 |
| Tax effect of amortization of intangibles |
(864) |
(780) |
(750) |
(625) |
(735) |
| Subtotal (non-GAAP) |
47,040 |
48,269 |
50,443 |
55,578 |
49,125 |
| Acquired non-impaired loan accretion |
(812) |
(906) |
(1,169) |
(1,102) |
(1,335) |
| Tax effect of acquired non-impaired loan accretion |
187 |
191 |
270 |
205 |
278 |
| Adjusted net income (non-GAAP) |
$46,415 |
$47,554 |
$49,544 |
$54,681 |
$48,068 |
| |
|
|
|
|
|
| Return on average assets |
|
|
|
|
|
| Adjusted net income (non-GAAP) |
$46,415 |
$47,554 |
$49,544 |
$54,681 |
$48,068 |
| Average total assets |
15,418,880 |
15,027,478 |
14,720,084 |
14,157,685 |
13,884,979 |
| Adjusted return on average assets (non-GAAP) |
1.19% |
1.26% |
1.35% |
1.57% |
1.38% |
| |
|
|
|
|
|
| Return on average equity |
|
|
|
|
|
| Adjusted net income (non-GAAP) |
$46,415 |
$47,554 |
$49,544 |
$54,681 |
$48,068 |
| Average total equity |
2,083,115 |
2,104,164 |
2,001,731 |
2,066,792 |
2,097,766 |
| Adjusted return on average equity (non-GAAP) |
8.84% |
8.97% |
9.93% |
10.73% |
9.12% |
| |
|
|
|
|
|
| Summary of Financial Data (unaudited) |
|
|
|
|
|
| (Dollars in thousands, except per share data) |
|
|
|
|
|
| |
2021 |
2020 |
| |
4th Qtr |
3rd Qtr |
2nd Qtr |
1st Qtr |
4th Qtr |
| Quarterly GAAP to Non-GAAP Reconciliations |
|
|
|
|
|
| Income statement data (continued) |
|
|
|
|
|
| Earnings per common share |
|
|
|
|
|
| Diluted earnings per share (GAAP) |
$0.80 |
$0.83 |
$0.88 |
$0.97 |
$0.86 |
| Acquisition expenses |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
| Tax effect of acquisition expenses |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Subtotal (non-GAAP) |
0.81 |
0.83 |
0.88 |
0.97 |
0.86 |
| Acquisition-related contingent consideration adjustment |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
Tax effect of acquisition-related contingent consideration
adjustment |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Subtotal (non-GAAP) |
0.81 |
0.83 |
0.88 |
0.97 |
0.86 |
| Acquisition-related provision for credit losses |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Tax effect of acquisition-related provision for credit losses |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Subtotal (non-GAAP) |
0.81 |
0.83 |
0.88 |
0.97 |
0.86 |
| Unrealized (gain) loss on equity securities |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Tax effect of unrealized (gain) loss on equity securities |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Subtotal (non-GAAP) |
0.81 |
0.83 |
0.88 |
0.97 |
0.86 |
| Litigation accrual |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Tax effect of litigation accrual |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Subtotal (non-GAAP) |
0.81 |
0.83 |
0.88 |
0.97 |
0.86 |
| Gain on debt extinguishment |
0.00 |
0.00 |
0.00 |
0.00 |
(0.01) |
| Tax effect of gain on debt extinguishment |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating diluted earnings per share (non-GAAP) |
0.81 |
0.83 |
0.88 |
0.97 |
0.85 |
| Amortization of intangibles |
0.07 |
0.07 |
0.06 |
0.06 |
0.07 |
| Tax effect of amortization of intangibles |
(0.02) |
(0.01) |
(0.01) |
(0.01) |
(0.01) |
| Subtotal (non-GAAP) |
0.86 |
0.89 |
0.93 |
1.02 |
0.91 |
| Acquired non-impaired loan accretion |
(0.01) |
(0.02) |
(0.02) |
(0.02) |
(0.03) |
| Tax effect of acquired non-impaired loan accretion |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
| Diluted adjusted net earnings per share (non-GAAP) |
$0.85 |
$0.87 |
$0.91 |
$1.00 |
$0.89 |
| |
|
|
|
|
|
| Noninterest operating expenses |
|
|
|
|
|
| Noninterest expenses (GAAP) |
$100,913 |
$100,436 |
$93,543 |
$93,246 |
$95,002 |
| Amortization of intangibles |
(3,751) |
(3,703) |
(3,246) |
(3,351) |
(3,525) |
| Acquisition expenses |
(568) |
(102) |
(4) |
(27) |
(396) |
| Acquisition-related contingent consideration adjustment |
(200) |
0 |
0 |
0 |
0 |
| Litigation accrual |
0 |
100 |
0 |
0 |
0 |
| Total adjusted noninterest expenses (non-GAAP) |
$96,394 |
$96,731 |
$90,293 |
$89,868 |
$91,081 |
| |
|
|
|
|
|
| Efficiency ratio |
|
|
|
|
|
| Adjusted noninterest expenses (non-GAAP) - numerator |
$96,394 |
$96,731 |
$90,293 |
$89,868 |
$91,081 |
| Tax-equivalent net interest income |
96,563 |
93,416 |
92,969 |
94,857 |
94,362 |
| Noninterest revenues |
63,935 |
64,309 |
59,460 |
58,531 |
57,200 |
| Acquired non-impaired loan accretion |
(812) |
(906) |
(1,169) |
(1,102) |
(1,335) |
| Unrealized (gain) loss on equity securities |
(3) |
10 |
0 |
(24) |
(24) |
| Gain on debt extinguishment |
0 |
0 |
0 |
0 |
(421) |
| Operating revenues (non-GAAP) - denominator |
159,683 |
156,829 |
151,260 |
152,262 |
149,782 |
| Efficiency ratio (non-GAAP) |
60.4% |
61.7% |
59.7% |
59.0% |
60.8% |
| |
|
|
|
|
|
|
| Summary of Financial Data (unaudited) |
|
|
|
|
|
| (Dollars in thousands, except per share data) |
|
|
|
|
|
| |
2021 |
2020 |
| |
4th Qtr |
3rd Qtr |
2nd Qtr |
1st Qtr |
4th Qtr |
| Quarterly GAAP to Non-GAAP Reconciliations |
|
|
|
|
|
| Balance sheet data |
|
|
|
|
|
| Total assets |
|
|
|
|
|
| Total assets (GAAP) |
$15,552,657 |
$15,331,098 |
$14,801,287 |
$14,620,181 |
$13,931,094 |
| Intangible assets |
(864,335) |
(868,104) |
(842,672) |
(843,045) |
(846,648) |
| Deferred taxes on intangible assets |
44,160 |
43,768 |
44,072 |
44,105 |
44,370 |
| Total tangible assets (non-GAAP) |
$14,732,482 |
$14,506,762 |
$14,002,687 |
$13,821,241 |
$13,128,816 |
| |
|
|
|
|
|
| Total common equity |
|
|
|
|
|
| Shareholders' equity (GAAP) |
$2,100,807 |
$2,069,934 |
$2,061,100 |
$1,971,397 |
$2,104,107 |
| Intangible assets |
(864,335) |
(868,104) |
(842,672) |
(843,045) |
(846,648) |
| Deferred taxes on intangible assets |
44,160 |
43,768 |
44,072 |
44,105 |
44,370 |
| Total tangible common equity (non-GAAP) |
$1,280,632 |
$1,245,598 |
$1,262,500 |
$1,172,457 |
$1,301,829 |
| |
|
|
|
|
|
| Net tangible equity-to-assets ratio at quarter end |
|
|
|
|
|
| Total tangible common equity (non-GAAP) - numerator |
$1,280,632 |
$1,245,598 |
$1,262,500 |
$1,172,457 |
$1,301,829 |
| Total tangible assets (non-GAAP) - denominator |
14,732,482 |
14,506,762 |
14,002,687 |
13,821,241 |
13,128,816 |
| Net tangible equity-to-assets ratio at quarter end (non-GAAP) |
8.69% |
8.59% |
9.02% |
8.48% |
9.92% |
| |
|
|
|
|
|
| |
| (1) Excludes unrealized gain and loss on equity securities and gain on debt extinguishment. |
| (2) Includes deferred tax liabilities related to certain intangible assets. |
# # #