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
Third Quarter 2022 Results
SYRACUSE, N.Y. — October 24, 2022 — Community Bank System,
Inc. (NYSE: CBU) reported third quarter 2022 net income of $48.7 million, or $0.90 per fully-diluted share. This compares to $45.3 million
of net income, or $0.83 per fully-diluted share for the third quarter of 2021. The $0.07, or 8.4%, increase in earnings per share was
primarily attributable to increases in net interest income and noninterest revenues and a decrease in fully-diluted average shares outstanding,
offset, in part, by higher operating expenses and increases in the provision for credit losses and income taxes. The increase in net interest
income was driven by the combination of growth in interest-earnings assets and net interest margin expansion. The increase in noninterest
revenues was due to higher banking noninterest revenues that were partially offset by lower financial services noninterest revenues that
reflected market-related headwinds.
Operating earnings per fully-diluted share, a non-GAAP measure, which
excludes acquisition expenses, acquisition-related provision for credit losses, acquisition-related contingent consideration adjustments,
unrealized gain (loss) on equity securities and litigation accrual, net of tax, were also $0.90 for the third quarter of 2022 and $0.83
for the third quarter of 2021. Comparatively, fully-diluted GAAP and operating earnings per share were $0.73 and $0.85, respectively,
for the linked second quarter of 2022.
Third quarter 2022 adjusted pre-tax, pre-provision net revenue per
share, a non-GAAP measure, which excludes income taxes, the provision for credit losses, acquisition-related provision for credit losses,
acquisition expenses, acquisition-related contingent consideration adjustments, unrealized gain (loss) on equity securities and litigation
accrual from net income, was up $0.21, or 20.2%, from $1.04 in the third quarter of 2021 to $1.25 in the third quarter of 2022. Comparatively,
the Company recorded adjusted pre-tax, pre-provision net revenue per share of $1.13 in the second quarter of 2022.
Third Quarter 2022 Performance Highlights:
| v | GAAP and Operating Fully-Diluted EPS (non-GAAP) |
| · | $0.90 per share, up $0.07, or 8.4%, per share from the third quarter of 2021 |
| v | Adjusted Pre-Tax, Pre-Provision Net Revenue Per Share (non-GAAP) |
| · | $1.25 per share, up $0.21, or 20.2%, per share from the third quarter of
2021 |
| v | Return on Tangible Equity (non-GAAP) |
| v | Net Interest Margin (Fully Tax-Equivalent) |
| · | 3.03%, up 29 basis points from the third quarter of 2021 |
| v | Annualized Loan Net Charge-Offs |
| · | $398.9 million, or 4.9%, from the second quarter of 2022 |
| · | 8.78% Tier 1 leverage ratio, up 13 basis points in the quarter |
“Community Bank System, Inc. posted strong third quarter 2022
results with operating earnings per share of $0.90 that were up $0.07, or 8.4%, over the prior year’s third quarter. In addition,
adjusted pre-tax, pre-provision net revenue per share of $1.25, which was a new quarterly record for the Company, was up $0.21, or 20.2%,
over the prior year and $0.12, or 10.6%, over the linked second quarter results,” said Mark E. Tryniski, President and CEO. “Total
revenues were meaningfully higher than the prior year’s third quarter and the linked second quarter results due to the continued
net interest margin expansion and strong loan growth of $398.9 million, or 4.9% during the quarter, which included increases in all five
of the Company’s major loan portfolios. The combination of strong organic loan growth, the Elmira Savings Bank (“Elmira”)
acquisition in the second quarter, the deployment of cash equivalents into the investment securities portfolio, and stable deposit costs
along with higher market interest rates for new loans drove a $17.8 million, or 19.2%, increase in net interest income over the prior
year’s third quarter, despite a $3.8 million decline in Paycheck Protection Program (“PPP”)-related interest income.
Net interest income was also up $7.2 million, or 7.0%, over the linked second quarter. The Company’s fully tax-equivalent net interest
margin expanded 14 basis points during the third quarter to 3.03%.”
Mr. Tryniski continued, “Although asset quality remains very
strong, the Company recorded $5.1 million in the provision for credit losses in the third quarter due to strong loan growth and a weaker
economic forecast. Comparatively, the Company recorded $2.1 million in the provision for credit losses in the linked second quarter, exclusive
of $3.9 million acquisition-related provision for credit losses due to the Elmira acquisition, and a $0.9 million net benefit in the third
quarter of 2021. The Company’s net charge-offs were $0.4 million in the third quarter, or just two basis points annualized. Nonperforming
loans as a percentage of total loans decreased to 0.38% at September 30, 2022, compared to 0.46% at the end of the second quarter of 2022
and 0.93% one year earlier. The Company remains very encouraged with the near term outlook of our business in spite of a less favorable
outlook for certain components of the national economy. Asset quality and regulatory capital are strong, the loan pipeline remains healthy
and recent increases in interest rates are providing a net interest income tailwind. In addition, the new business opportunities in our
financial services businesses continue to be strong.”
The Company recorded total revenues of $175.6 million in the third
quarter of 2022, an increase of $18.7 million, or 11.9%, over the prior year’s third quarter. The increase in total revenues
between the periods was driven by a $17.8 million, or 19.2%, increase in net interest income, a $1.9 million, or 11.7%, increase in deposit
service and other banking fees, a $1.3 million, or 7.6%, increase in wealth management and insurance services revenues, offset, in part,
by a $2.0 million, or 6.8%, decrease in employee benefit services revenues and a $0.3 million decline in mortgage banking revenues. Comparatively,
total revenues were up $8.4 million, or 5.0%, over second quarter 2022 results, due to a $7.2 million, or 7.0%, increase in net interest
income, a $1.4 million, or 8.0%, increase in deposit service and other banking fees and a $0.9 million, or 5.1%, increase in wealth management
and insurance revenues, offset, in part, by a $1.0 million, or 3.6%, decrease in employee benefit services revenues and a $0.1 million
decline in mortgage banking revenues.
The Company recorded net interest income of $110.4 million in the third
quarter of 2022. This compares to $92.6 million of net interest income recorded in the third quarter of 2021. Between comparable periods,
the combination of growth in interest-earning assets and net interest margin expansion, drove a $17.8 million, or 19.2%, increase in net
interest income. The Company’s average interest-earning assets increased $1.08 billion, or 8.0%, while the tax equivalent net interest
margin increased 29 basis points from 2.74% in the third quarter of 2021 to 3.03% in the third quarter of 2022. The tax equivalent yield
on average interest-earning assets in the third quarter of 2022 of 3.18% was 35 basis points higher than the tax equivalent yield on average
interest-earning assets of 2.83% in the third quarter of 2021. Comparatively, the Company recorded net interest income of $103.1 million
during the second quarter of 2022, $7.2 million less than third quarter 2022 results, while the tax equivalent net interest margin was
2.89%.
Interest income and fees on loans increased $12.6 million, or 16.6%,
from $75.8 million in the third quarter of 2021 to $88.4 million in the third quarter of 2022. Average total loans outstanding increased
$1.06 billion, or 14.6%, between the comparable quarterly periods, while the tax equivalent loan yield increased seven basis points from
4.15% in the third quarter of 2021 to 4.22% in the third quarter of 2022, in spite of a $3.8 million decrease in PPP-related interest
income from $4.3 million in the prior year’s third quarter to $0.5 million in the third quarter of 2022. The increase in the tax
equivalent loan yields between the periods was driven by market-related increases in interest rates on new loans, a significant increase
in variable and adjustable rate loan yields due to rising market interest rates, including the prime rate, and a high level of new loan
originations. Comparatively, the Company recorded $78.0 million of interest income and fees on loans during the second quarter of 2022,
including $1.1 million of PPP-related interest income, while the average tax equivalent yield on loans was 4.05%.
Interest income on investments, including cash equivalents, increased
$7.6 million, or 38.3%, between the third quarter of 2021 and the third quarter of 2022. The increase in interest income on investments
was driven primarily by a change in the composition of investments. Between the comparable periods, the Company invested over $2.0 billion
of cash equivalents that were earning a low yield into higher yield investment securities, which increased the tax-equivalent yield on
investments, including cash equivalents, from 1.30% in the third quarter of 2021 to 1.80% in the third quarter of 2022. The average book
value of investment securities increased $2.07 billion, or 49.4%, between the comparable periods, while the average balance of cash equivalents
decreased $2.05 billion. The average tax equivalent yield on the investment securities portfolio, excluding cash equivalents, decreased
seven basis points from 1.87% in the third quarter of 2021 to 1.80% in the third quarter of 2022, while the average yield on cash equivalents
increased 161 basis points from 0.15% to 1.76%. Although the tax equivalent average yield on the investment securities portfolio decreased
seven basis points between the periods, the tax equivalent average yield on investments, including cash equivalents, increased 50 basis
points due to the large increase in the average outstanding balance of investment securities with a significantly higher yield than cash
equivalents had in the prior year. Interest income on investments, including cash equivalents, decreased $0.8 million, from $28.2 million
in the second quarter to $27.4 million in the third quarter due primarily to a decrease in the average book value of investments outstanding
between the periods.
Interest expense increased from $3.1 million in the third quarter of
2021 to $5.5 million in the third quarter of 2022, a $2.4 million, or 79.4% increase between the periods. The increase in interest expense
was driven by a $724.5 million, or 8.1%, increase in average interest-bearing liabilities between the periods, and a nine basis point
increase in the cost of interest-bearing liabilities, from 0.14% in the third quarter of 2021 to 0.23% in the third quarter of 2022. This
included a $1.4 million increase in interest expense on borrowings due to both the $244.5 million increase in average borrowings and an
increase in the average rate on borrowings from 0.39% in the third quarter of 2021 to 1.34% in the third quarter of 2022. Average interest-bearing
deposit balances also increased $479.9 million, or 5.5%, between the periods, and the average interest-bearing deposit cost of funds increased
four basis points, from 0.13% in the third quarter of 2021 to 0.17% in the third quarter of 2022, driving a $1.0 million increase in interest
expense on deposits. The Company’s average cost of funds was up six basis points, from 0.10% in the third quarter of 2021 to 0.16%
in the third quarter of 2022, while the average cost of total deposits remained low at 0.11% for the quarter.
During the third quarter of 2022, the Company recorded a provision
for credit losses of $5.1 million driven by a $410.9 million increase in non-PPP loans outstanding, combined with a weaker economic forecast.
Comparatively, the Company recorded a $0.9 million net benefit in the provision for credit losses in the third quarter of 2021 as economic
forecasts reflected a post-vaccine economic recovery and included the continuation of elevated real estate and vehicle collateral values,
resulting in a release of reserves in that quarter. During the second quarter of 2022, the Company recorded a provision for credit losses
of $6.0 million, due in part to a $750.4 million increase in non-PPP loans outstanding, combined with economic forecasts moderately deteriorating
during that quarter. Exclusive of $3.9 million acquisition-related provision for credit losses due to the Elmira acquisition, the Company
recorded a provision for credit losses of $2.1 million in the second quarter of 2022.
Employee benefit services revenues for the third quarter of 2022 were
$27.9 million, down $2.0 million, or 6.8%, in comparison to the third quarter of 2021. The decline in revenues was driven by decreases
in employee benefit trust and custodial fees, reflecting the impact from market-related headwinds. Wealth management revenues for the
third quarter of 2022 were $7.5 million, down from $8.3 million in the third quarter of 2021. The $0.8 million, or 9.8%, decrease in wealth
management revenues was primarily driven by more challenging investment market conditions. The Company recorded insurance services revenues
of $11.3 million in the third quarter of 2022, which represents a $2.1 million, or 23.5%, increase over the prior year’s third quarter,
driven primarily by organic expansion as well as the third quarter 2021 acquisition of a Boston-based specialty-lines insurance practice.
Banking noninterest revenues increased $1.6 million, or 9.7%, from $16.9 million in the third quarter of 2021 to $18.5 million in the
third quarter of 2022. This was driven by a $1.9 million, or 11.7%, increase in deposit service and other banking fees that benefitted
from the continued recovery of economic activity as the impact of the pandemic recedes, as well as incremental revenues from the Elmira
acquisition, offset, in part, by a $0.3 million decrease in mortgage banking revenue. Comparatively, the Company recorded $28.9 million
of employee benefit services revenues, $8.1 million of wealth management revenues and $9.8 million of insurance services revenues during
the second quarter of 2022, which on a combined basis were $0.1 million higher than the financial services revenues generated in the third
quarter of 2022. Second quarter 2022 banking noninterest revenues were $17.2 million, $1.3 million, or 6.9%, lower than third quarter
2022 banking noninterest revenues.
The Company recorded $108.2 million in total operating expenses in
the third quarter of 2022, compared to $100.4 million of total operating expenses in the prior year’s third quarter. The $7.7 million,
or 7.7%, increase in operating expenses was attributable to a $3.3 million, or 5.3%, increase in salaries and employee benefits, a $2.2
million, or 19.8%, increase in other expenses, a $1.2 million, or 9.4%, increase in data processing and communications expenses, a $0.5
million, or 5.0%, increase in occupancy and equipment expenses, a $0.4 million increase in acquisition-related expenses and litigation
accrual expenses, and a $0.1 million, or 3.6%, increase in the amortization of intangible assets. The increase in salaries and benefits
expense was driven by increases in merit-related employee wages, acquisition-related additions to staffing, higher payroll taxes and higher
employee benefit-related expenses. Other expenses were up due to the general increase in the level of business activities and incremental
expenses associated with operating an expanded franchise subsequent to the Elmira acquisition, including increases in business development
and marketing expenses, insurance and travel-related expenses. The increase in data processing and communications expenses was due to
the Company’s continued investment in customer-facing and back office digital technologies between the comparable periods. The slight
increase in occupancy and equipment expense was driven by inflationary pressures, partially offset by branch office consolidations between
the periods. In comparison, the Company recorded $110.4 million of total operating expenses in the second quarter of 2022. The $2.2 million,
or 2.0%, decrease in total operating expenses between the second quarter of 2022 and the third quarter of 2022 was largely attributable
to a $4.0 million, or 90.6%, decrease in acquisition-related expenses, partially offset by a $0.8 million, or 1.2%, increase in salaries
and employee benefits, a $0.6 million, or 4.2%, increase in data processing and communications expenses and a $0.4 million, or 3.3%, increase
in other expenses.
The effective tax rate for the third quarter of 2022 was 22.0%, up
from 21.1% in the third quarter of 2021. The Company’s effective tax rate in the prior year quarter was driven down by a decrease
in the Company’s full year effective tax rate projection.
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-purchased credit deteriorated (“PCD”) loans, expenses associated with
acquisitions, acquisition-related provision for credit losses, acquisition-related contingent consideration adjustments, litigation accrual
expenses and unrealized gain (loss) on equity securities. In addition, the Company provides supplemental reporting for “adjusted
pre-tax, pre-provision net revenues,” which subtracts the provision for credit losses, acquisition expenses, acquisition-related
contingent consideration adjustments, litigation accrual expenses and unrealized gain (loss) on equity securities 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 $0.94 in the third quarter of 2022, compared to $0.87 in
the third quarter of 2021 and $0.89 in the second quarter of 2022. Adjusted pre-tax, pre-provision net revenue per share was $1.25 in
the third quarter of 2022, compared to $1.04 in the third quarter of 2021 and $1.13 in the second quarter of 2022.
Financial Position
The Company’s total assets were $15.59 billion at September 30,
2022, representing a $263.4 million, or 1.7%, increase from one year prior and a $106.7 million, or 0.7%, increase from the prior quarter
end. The increase in the Company’s total assets during the prior twelve-month period was primarily driven by organic loan growth,
the net inflows of deposits between the periods and the Elmira acquisition, partially offset by a decline in the pre-tax market value
adjustment on the investment securities portfolio due to higher market interest rates. Likewise, average earning assets were up from $13.53
billion in the third quarter of 2021 to $14.61 billion in the third quarter of 2022, representing a $1.08 billion, or 8.0%, increase.
This included a $2.07 billion, or 49.4%, increase in the average book value of investment securities and a $1.06 billion, or 14.6%, increase
in average loans outstanding, partially offset by a $2.05 billion decrease in average cash equivalents. Average deposit balances increased
$830.9 million, or 6.6%, between the third quarter of 2021 and the third quarter of 2022.
On a linked quarter basis, average earning assets increased $140.5
million, or 1.0%, due primarily to organic loan growth and the Elmira acquisition, partially offset by a decline in the book value of
investment securities. Average deposit balances increased $4.4 million compared to the second quarter of 2022. The average book value
of investment securities decreased $20.6 million, or 0.3%, while average cash equivalents decreased $446.9 million, or 94.6%, during the
quarter, primarily due to funding loan growth. Average loan balances increased $608.0 million, or 7.9%, as the acquisition of Elmira and
strong organic growth more than offset a $20.3 million decrease in average PPP loan balances due to loan forgiveness activities during
the quarter. Average loan balances in all loan categories increased during the third quarter, due to organic growth and the Elmira acquisition.
Ending loans at September 30, 2022 of $8.54 billion were $398.9 million,
or 4.9%, higher than the second quarter of 2022 and $1.26 billion, or 17.3%, higher than one year prior. The increase in ending loans
year-over-year was driven by increases in all loan categories due to the Elmira acquisition and net organic growth despite a $156.2 million
decrease in PPP loans. Over the prior twelve month period, consumer mortgage loans increased $504.5 million, or 20.4%, business lending
loans increased $402.2 million, or 13.0%, consumer indirect loans increased $292.9 million, or 25.1%, home equity loans increased $37.6
million, or 9.5%, and consumer direct loans increased $23.8 million, or 15.3%. The increase in loans outstanding on a linked quarter basis
was driven by a $162.4 million, or 4.9%, increase in business lending loans, a $151.5 million, or 11.6%, increase in consumer indirect
loans, a $71.7 million, or 2.5%, increase in consumer mortgage loans, a $7.6 million, or 1.8%, increase in home equity loans and a $5.7
million, or 3.3%, increase in consumer direct loans, all of which was attributable to organic growth.
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 September 30, 2022, the Company’s readily available sources of liquidity totaled
$5.23 billion, including cash and cash equivalents balances, net of float, of $123.1 million. 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 $5.15 billion at September 30, 2022, $2.86 billion of which was unpledged as collateral.
The Bank’s unused borrowing capacity at the Federal Home Loan Bank of New York at September 30, 2022 was $1.76 billion and it had
access to $487.7 million of funding availability at the Federal Reserve Bank’s discount window.
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 $1.46 billion at September 30, 2022 was $608.8 million, or 29.4%, lower than one year ago despite strong earnings retention
because of a $694.5 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 also down $200.5 million, or 12.1%, from the end of the
second quarter of 2022, driven by a $227.9 million decline in the after-tax market value adjustment of the Company’s available-for-sale
investment securities portfolio.
At September 30, 2022, all of the Company’s and the Bank’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 8.78% at September 30, 2022, which substantially
exceeds the regulatory well-capitalized standard of 5.0%. The Company’s net tangible equity to net tangible assets ratio (non-GAAP)
was 4.08% at September 30, 2022, down from 8.59% a year earlier and 5.40% at the end of the second quarter of 2022. The decrease in the
net tangible equity to net tangible assets ratio (non-GAAP) from one year prior was primarily driven by a $644.8 million, or 51.8%, decrease
in tangible equity due to the aforementioned decline in the after-tax market value adjustment and a $41.1 million net increase in intangible
assets driven by the Elmira acquisition and a $227.5 million, or 1.6%, increase in tangible assets due primarily to the Elmira acquisition
and net inflows of deposits. The decrease in the net tangible equity to net tangible assets ratio (non-GAAP) from the second quarter of
2022 was driven by a $188.3 million decrease in tangible equity and a $118.9 million increase in tangible assets.
In December 2021 the Company’s Board of Directors approved a
stock repurchase program authorizing the repurchase of up to 2.70 million shares of the Company’s common stock during a twelve-month
period starting January 1, 2022. 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 250,000 shares repurchased
pursuant to the 2022 stock repurchase program in the first six months of 2022. There were no shares repurchased pursuant to the 2022 stock
repurchase program in the third quarter of 2022.
Allowance for Credit Losses and Asset Quality
At September 30, 2022, the Company’s allowance for credit losses
totaled $60.4 million, or 0.71%, of total loans outstanding. This compares to $55.5 million, or 0.68%, at the end of the second quarter
of 2022 and $49.5 million, or 0.68%, at September 30, 2021. Reflective of a weaker economic forecast, continued low levels of net charge-offs,
delinquent loans and nonperforming loans, and an increase in loans outstanding, the Company recorded a $5.1 million provision for credit
losses during the third quarter of 2022. The Company recorded net charge-offs of $0.4 million, or an annualized 0.02% of average loans,
in the third quarter of 2022. This compares to net charge-offs of $1.4 million, or an annualized 0.07% of average loans, in the third
quarter of 2021 and net charge-offs of $0.4 million, or an annualized 0.02% of average loans, in the second quarter of 2022.
At September 30, 2022, nonperforming (90 or more days past due and
non-accruing) loans declined to $32.5 million, or 0.38%, of total loans outstanding compared to $37.1 million, or 0.46%, of total loans
outstanding at the end of the second quarter of 2022 and $67.8 million, or 0.93%, of total loans outstanding one year earlier. The decrease
in nonperforming loans as compared to the prior year’s third quarter was driven by the upgrade of several large business loans,
primarily customers operating in the hospitality industry whose operations were temporarily negatively impacted by the pandemic, from
nonaccrual status to accruing status during the fourth quarter of 2021 and first quarter of 2022.
Total delinquent loans, which includes nonperforming loans and loans
30 or more days delinquent, to total loans outstanding was 0.71% at the end of the third quarter of 2022. This compares to 1.28% at the
end of the third quarter of 2021 and 0.75% at the end of the second quarter of 2022. The decrease from one year earlier was largely driven
by the previously mentioned reclassification of certain business loans’ status from nonaccrual to accruing during the fourth quarter
of 2021 and first quarter of 2022. Loans 30 to 89 days delinquent (categorized by the Company as delinquent but performing), which tend
to exhibit seasonal characteristics, were 0.33% of total loans outstanding at September 30, 2022, up slightly from 0.29% at the end of
the second quarter of 2022, but down slightly from 0.35% one year earlier.
Dividend Increase
During the third quarter of 2022, the Company declared a quarterly
cash dividend of $0.44 per share on its common stock, up 2.3% from the $0.43 dividend declared in the third quarter of 2021, representing
an annualized yield of 2.9% based upon the $60.94 closing price of the Company’s stock on October 21, 2022. The $0.01 increase in
the quarterly dividend declared in the third quarter of 2022 marked the 30th consecutive year of dividend increases for the
Company. “The payment of a meaningful and growing dividend is an important component of our commitment to provide consistent and
favorable long term returns to our shareholders, and it reflects the continued strength of our current operating performance and capital
position, and our confidence in the future of the Company,” said Mr. Tryniski.
Conference Call Scheduled
Company management will conduct an investor call at 11:00 a.m. (ET)
today, October 24, 2022, to discuss the third quarter 2022 results. The conference call can be accessed at 1-833-630-0464 (1-412-317-1809
if outside the United States and Canada). Investors may also listen live via the Internet at: https://app.webinar.net/9dnrw8XwKLW.
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 210 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, high 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 |
| |
September 30,
2022 |
September 30,
2021 |
September 30,
2022 |
September 30,
2021 |
| Earnings |
|
|
|
|
| Loan income |
$88,434 |
$75,825 |
$238,907 |
$231,446 |
| Investment income |
27,441 |
19,841 |
80,839 |
57,245 |
| Total interest income |
115,875 |
95,666 |
319,746 |
288,691 |
| Interest expense |
5,481 |
3,055 |
11,339 |
10,021 |
| Net interest income |
110,394 |
92,611 |
308,407 |
278,670 |
| Acquisition-related provision for credit losses |
0 |
0 |
3,927 |
0 |
| Provision for credit losses |
5,061 |
(944) |
8,078 |
(11,001) |
| Net interest income after provision for credit losses |
105,333 |
93,555 |
296,402 |
289,671 |
| Deposit service and other banking fees |
18,364 |
16,438 |
52,266 |
46,588 |
| Mortgage banking |
171 |
460 |
595 |
1,479 |
| Wealth management and insurance services |
18,834 |
17,498 |
55,797 |
50,286 |
| Employee benefit services |
27,884 |
29,923 |
86,385 |
83,933 |
| Unrealized (loss) gain on equity securities |
(4) |
(10) |
(24) |
14 |
| Total noninterest revenues |
65,249 |
64,309 |
195,019 |
182,300 |
| Salaries and employee benefits |
66,190 |
62,883 |
193,236 |
178,407 |
| Data processing and communications |
14,184 |
12,966 |
40,454 |
38,123 |
| Occupancy and equipment |
10,364 |
9,867 |
31,740 |
31,437 |
| Amortization of intangible assets |
3,837 |
3,703 |
11,420 |
10,300 |
| Litigation accrual |
0 |
(100) |
0 |
(100) |
| Acquisition-related contingent consideration adjustment |
0 |
0 |
400 |
0 |
| Acquisition expenses |
409 |
102 |
4,668 |
133 |
| Other |
13,201 |
11,015 |
36,498 |
28,925 |
| Total operating expenses |
108,185 |
100,436 |
318,416 |
287,225 |
| Income before income taxes |
62,397 |
57,428 |
173,005 |
184,746 |
| Income taxes |
13,706 |
12,092 |
37,454 |
38,616 |
| Net income |
$48,691 |
$45,336 |
$135,551 |
$146,130 |
| Basic earnings per share |
$0.90 |
$0.84 |
$2.51 |
$2.70 |
| Diluted earnings per share |
$0.90 |
$0.83 |
$2.49 |
$2.68 |
| Summary
of Financial Data (unaudited) |
|
|
|
|
|
| (Dollars in thousands, except per share data) |
|
|
|
|
|
| |
2022 |
2021 |
| |
3rd Qtr |
2nd Qtr |
1st Qtr |
4th Qtr |
3rd Qtr |
| Earnings |
|
|
|
|
|
| Loan income |
$88,434 |
$77,959 |
$72,514 |
$76,909 |
$75,825 |
| Investment income |
27,441 |
28,216 |
25,182 |
21,820 |
19,841 |
| Total interest income |
115,875 |
106,175 |
97,696 |
98,729 |
95,666 |
| Interest expense |
5,481 |
3,034 |
2,824 |
2,987 |
3,055 |
| Net interest income |
110,394 |
103,141 |
94,872 |
95,742 |
92,611 |
| Acquisition-related provision for credit losses |
0 |
3,927 |
0 |
0 |
0 |
| Provision for credit losses |
5,061 |
2,111 |
906 |
2,162 |
(944) |
| Net interest income after provision for credit losses |
105,333 |
97,103 |
93,966 |
93,580 |
93,555 |
| Deposit service and other banking fees |
18,364 |
17,008 |
16,894 |
16,298 |
16,438 |
| Mortgage banking |
171 |
269 |
155 |
293 |
460 |
| Wealth management and insurance services |
18,834 |
17,921 |
19,042 |
16,946 |
17,498 |
| Employee benefit services |
27,884 |
28,921 |
29,580 |
30,395 |
29,923 |
| Unrealized (loss) gain on equity securities |
(4) |
(22) |
2 |
3 |
(10) |
| Total noninterest revenues |
65,249 |
64,097 |
65,673 |
63,935 |
64,309 |
| Salaries and employee benefits |
66,190 |
65,398 |
61,648 |
63,094 |
62,883 |
| Data processing and communications |
14,184 |
13,611 |
12,659 |
12,880 |
12,966 |
| Occupancy and equipment |
10,364 |
10,424 |
10,952 |
9,803 |
9,867 |
| Amortization of intangible assets |
3,837 |
3,851 |
3,732 |
3,751 |
3,703 |
| Litigation accrual |
0 |
0 |
0 |
0 |
(100) |
| Acquisition-related contingent consideration adjustment |
0 |
400 |
0 |
200 |
0 |
| Acquisition expenses |
409 |
3,960 |
299 |
568 |
102 |
| Other |
13,201 |
12,780 |
10,517 |
10,617 |
11,015 |
| Total operating expenses |
108,185 |
110,424 |
99,807 |
100,913 |
100,436 |
| Income before income taxes |
62,397 |
50,776 |
59,832 |
56,602 |
57,428 |
| Income taxes |
13,706 |
10,971 |
12,777 |
13,038 |
12,092 |
| Net income |
$48,691 |
$39,805 |
$47,055 |
$43,564 |
$45,336 |
| Basic earnings per share |
$0.90 |
$0.74 |
$0.87 |
$0.80 |
$0.84 |
| Diluted earnings per share |
$0.90 |
$0.73 |
$0.86 |
$0.80 |
$0.83 |
| Profitability |
|
|
|
|
|
| Return on assets |
1.24% |
1.03% |
1.22% |
1.12% |
1.20% |
| Return on equity |
11.49% |
9.16% |
9.35% |
8.30% |
8.55% |
| Return on tangible equity(2) |
23.76% |
17.61% |
15.63% |
13.71% |
14.00% |
| Noninterest revenues/operating revenues (FTE)(1) |
37.2% |
38.3% |
40.9% |
40.0% |
41.0% |
| Efficiency ratio |
59.3% |
61.1% |
59.6% |
60.4% |
61.7% |
| Components of Net Interest Margin (FTE) |
|
|
|
|
|
| Loan yield |
4.22% |
4.05% |
3.99% |
4.19% |
4.15% |
| Cash equivalents yield |
1.76% |
0.65% |
0.19% |
0.15% |
0.15% |
| Investment yield |
1.80% |
1.81% |
1.74% |
1.78% |
1.87% |
| Earning asset yield |
3.18% |
2.97% |
2.81% |
2.83% |
2.83% |
| Interest-bearing deposit rate |
0.17% |
0.12% |
0.11% |
0.12% |
0.13% |
| Borrowing rate |
1.34% |
0.44% |
0.33% |
0.32% |
0.39% |
| Cost of all interest-bearing funds |
0.23% |
0.13% |
0.12% |
0.13% |
0.14% |
| Cost of funds (includes DDA) |
0.16% |
0.09% |
0.09% |
0.09% |
0.10% |
| Net interest margin (FTE) |
3.03% |
2.89% |
2.73% |
2.74% |
2.74% |
| Fully tax-equivalent adjustment |
$1,118 |
$1,008 |
$830 |
$821 |
$805 |
| Summary of Financial Data (unaudited) |
|
|
|
|
|
| (Dollars in thousands, except per share data) |
|
|
|
|
|
| |
2022 |
2021 |
| |
3rd Qtr |
2nd Qtr |
1st Qtr |
4th Qtr |
3rd Qtr |
| Average Balances |
|
|
|
|
|
| Loans |
$8,333,148 |
$7,725,107 |
$7,389,290 |
$7,297,576 |
$7,268,659 |
| Cash equivalents |
25,730 |
472,671 |
930,882 |
1,813,910 |
2,077,996 |
| Taxable investment securities |
5,701,691 |
5,760,399 |
5,502,965 |
4,445,504 |
3,800,978 |
| Nontaxable investment securities |
551,610 |
513,506 |
413,268 |
404,251 |
384,053 |
| Total interest-earning assets |
14,612,179 |
14,471,683 |
14,236,405 |
13,961,241 |
13,531,686 |
| Total assets |
15,553,296 |
15,452,712 |
15,596,209 |
15,418,880 |
15,027,478 |
| Interest-bearing deposits |
9,142,333 |
9,268,859 |
9,101,664 |
8,896,562 |
8,662,387 |
| Borrowings |
481,657 |
310,674 |
318,193 |
314,610 |
237,114 |
| Total interest-bearing liabilities |
9,623,990 |
9,579,533 |
9,419,857 |
9,211,172 |
8,899,501 |
| Noninterest-bearing deposits |
4,192,615 |
4,061,738 |
3,968,197 |
3,935,586 |
3,841,646 |
| Shareholders' equity |
1,680,525 |
1,743,410 |
2,040,843 |
2,083,115 |
2,104,164 |
| Balance Sheet Data |
|
|
|
|
|
| Cash and cash equivalents |
$247,391 |
$197,628 |
$1,020,926 |
$1,875,064 |
$2,322,661 |
| Investment securities |
5,227,292 |
5,643,022 |
5,831,616 |
4,979,089 |
4,403,398 |
| Loans: |
|
|
|
|
|
| Business lending |
3,494,425 |
3,331,998 |
3,102,533 |
3,075,904 |
3,092,177 |
| Consumer mortgage |
2,975,521 |
2,903,822 |
2,592,586 |
2,556,114 |
2,470,974 |
| Consumer indirect |
1,461,235 |
1,309,753 |
1,176,373 |
1,189,749 |
1,168,378 |
| Home equity |
433,027 |
425,437 |
398,316 |
398,061 |
395,451 |
| Consumer direct |
179,399 |
173,686 |
152,445 |
153,811 |
155,602 |
| Total loans |
8,543,607 |
8,144,696 |
7,422,253 |
7,373,639 |
7,282,582 |
| Allowance for credit losses |
60,363 |
55,542 |
50,147 |
49,869 |
49,499 |
| Goodwill and intangible assets, net |
909,224 |
917,891 |
863,038 |
864,335 |
868,104 |
| Other assets |
727,396 |
640,138 |
538,197 |
510,399 |
503,852 |
| Total assets |
15,594,547 |
15,487,833 |
15,625,883 |
15,552,657 |
15,331,098 |
| Deposits: |
|
|
|
|
|
| Noninterest-bearing |
4,281,859 |
4,092,073 |
4,036,563 |
3,921,663 |
3,864,951 |
| Non-maturity interest-bearing |
8,296,993 |
8,268,649 |
8,388,800 |
8,061,174 |
7,898,876 |
| Time |
907,469 |
997,050 |
892,304 |
928,331 |
959,994 |
| Total deposits |
13,486,321 |
13,357,772 |
13,317,667 |
12,911,168 |
12,723,821 |
| Borrowings |
492,044 |
309,226 |
302,395 |
326,608 |
319,675 |
| Subordinated notes payable |
3,256 |
3,263 |
3,270 |
3,277 |
3,283 |
| Accrued interest and other liabilities |
151,763 |
155,876 |
150,448 |
210,797 |
214,385 |
| Total liabilities |
14,133,384 |
13,826,137 |
13,773,780 |
13,451,850 |
13,261,164 |
| Shareholders' equity |
1,461,163 |
1,661,696 |
1,852,103 |
2,100,807 |
2,069,934 |
| Total liabilities and shareholders' equity |
15,594,547 |
15,487,833 |
15,625,883 |
15,552,657 |
15,331,098 |
| Capital and Other |
|
|
|
|
|
| Tier 1 leverage ratio |
8.78% |
8.65% |
9.09% |
9.09% |
9.22% |
| Tangible equity/net tangible assets(2) |
4.08% |
5.40% |
6.98% |
8.69% |
8.59% |
| Loan-to-deposit ratio |
63.4% |
61.0% |
55.7% |
57.1% |
57.2% |
| Diluted weighted average common shares O/S |
54,290 |
54,393 |
54,515 |
54,559 |
54,541 |
| Period end common shares outstanding |
53,736 |
53,734 |
53,913 |
53,878 |
53,926 |
| Cash dividends declared per common share |
$0.44 |
$0.43 |
$0.43 |
$0.43 |
$0.43 |
| Book value |
$27.19 |
$30.92 |
$34.35 |
$38.99 |
$38.38 |
| Tangible book value(2) |
$11.18 |
$14.69 |
$19.16 |
$23.77 |
$23.10 |
| Common stock price (end of period) |
$60.08 |
$63.28 |
$70.15 |
$74.48 |
$68.42 |
| Summary of Financial Data (unaudited) |
|
|
|
|
|
| (Dollars in thousands, except per share data) |
|
|
|
|
|
| |
2022 |
2021 |
| |
3rd Qtr |
2nd Qtr |
1st Qtr |
4th Qtr |
3rd Qtr |
| Asset Quality |
|
|
|
|
|
| Nonaccrual loans |
$28,076 |
$31,686 |
$32,213 |
$41,665 |
$65,967 |
| Accruing loans 90+ days delinquent |
4,416 |
5,439 |
3,816 |
3,808 |
1,874 |
| Total nonperforming loans |
32,492 |
37,125 |
36,029 |
45,473 |
67,841 |
| Other real estate owned (OREO) |
527 |
619 |
416 |
718 |
891 |
| Total nonperforming assets |
33,019 |
37,744 |
36,445 |
46,191 |
68,732 |
| Net charge-offs |
358 |
383 |
539 |
1,708 |
1,350 |
| Allowance for credit losses/loans outstanding |
0.71% |
0.68% |
0.68% |
0.68% |
0.68% |
| Nonperforming loans/loans outstanding |
0.38% |
0.46% |
0.49% |
0.62% |
0.93% |
| Allowance for credit losses/nonperforming loans |
186% |
150% |
139% |
110% |
73% |
| Net charge-offs/average loans |
0.02% |
0.02% |
0.03% |
0.09% |
0.07% |
| Delinquent loans/ending loans |
0.71% |
0.75% |
0.84% |
1.00% |
1.28% |
| Provision for credit losses/net charge-offs |
1,415% |
1,577% |
168% |
127% |
(70)% |
| Nonperforming assets/total assets |
0.21% |
0.24% |
0.23% |
0.30% |
0.45% |
| Quarterly GAAP to Non-GAAP Reconciliations |
|
|
|
|
|
| Income statement data |
|
|
|
|
|
| Pre-tax, pre-provision net revenue |
|
|
|
|
|
| Net income (GAAP) |
$48,691 |
$39,805 |
$47,055 |
$43,564 |
$45,336 |
| Income taxes |
13,706 |
10,971 |
12,777 |
13,038 |
12,092 |
| Income before income taxes |
62,397 |
50,776 |
59,832 |
56,602 |
57,428 |
| Provision for credit losses |
5,061 |
6,038 |
906 |
2,162 |
(944) |
| Pre-tax, pre-provision net revenue (non-GAAP) |
67,458 |
56,814 |
60,738 |
58,764 |
56,484 |
| Acquisition expenses |
409 |
3,960 |
299 |
568 |
102 |
| Acquisition-related contingent consideration adjustment |
0 |
400 |
0 |
200 |
0 |
| Unrealized loss (gain) on equity securities |
4 |
22 |
(2) |
(3) |
10 |
| Litigation accrual |
0 |
0 |
0 |
0 |
(100) |
| Adjusted pre-tax, pre-provision net revenue (non-GAAP) |
$67,871 |
$61,196 |
$61,035 |
$59,529 |
$56,496 |
| |
|
|
|
|
|
| Pre-tax, pre-provision net revenue per share |
|
|
|
|
|
| Diluted earnings per share (GAAP) |
$0.90 |
$0.73 |
$0.86 |
$0.80 |
$0.83 |
| Income taxes |
0.25 |
0.20 |
0.24 |
0.24 |
0.22 |
| Income before income taxes |
1.15 |
0.93 |
1.10 |
1.04 |
1.05 |
| Provision for credit losses |
0.10 |
0.12 |
0.01 |
0.04 |
(0.01) |
| Pre-tax, pre-provision net revenue per share (non-GAAP) |
1.25 |
1.05 |
1.11 |
1.08 |
1.04 |
| Acquisition expenses |
0.00 |
0.07 |
0.01 |
0.01 |
0.00 |
| Acquisition-related contingent consideration adjustment |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
| Unrealized loss (gain) 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 |
| Adjusted pre-tax, pre-provision net revenue per share (non-GAAP) |
$1.25 |
$1.13 |
$1.12 |
$1.09 |
$1.04 |
| |
|
|
|
|
|
| |
|
|
|
|
|
|
|
| Summary of Financial Data (unaudited) |
|
|
|
|
|
| (Dollars in thousands, except per share data) |
|
|
|
|
|
| |
2022 |
2021 |
| |
3rd Qtr |
2nd Qtr |
1st Qtr |
4th Qtr |
3rd Qtr |
| Quarterly GAAP to Non-GAAP Reconciliations |
|
|
|
|
|
| Income statement data |
|
|
|
|
|
| Net income |
|
|
|
|
|
| Net income (GAAP) |
$48,691 |
$39,805 |
$47,055 |
$43,564 |
$45,336 |
| Acquisition expenses |
409 |
3,960 |
299 |
568 |
102 |
| Tax effect of acquisition expenses |
(90) |
(856) |
(64) |
(131) |
(21) |
| Subtotal (non-GAAP) |
49,010 |
42,909 |
47,290 |
44,001 |
45,417 |
| Acquisition-related contingent consideration adjustment |
0 |
400 |
0 |
200 |
0 |
|
Tax effect of acquisition-related contingent consideration
adjustment |
0 |
(86) |
0 |
(46) |
0 |
| Subtotal (non-GAAP) |
49,010 |
43,223 |
47,290 |
44,155 |
45,417 |
| Acquisition-related provision for credit losses |
0 |
3,927 |
0 |
0 |
0 |
| Tax effect of acquisition-related provision for credit losses |
0 |
(848) |
0 |
0 |
0 |
| Subtotal (non-GAAP) |
49,010 |
46,302 |
47,290 |
44,155 |
45,417 |
| Unrealized loss (gain) on equity securities |
4 |
22 |
(2) |
(3) |
10 |
| Tax effect of unrealized loss (gain) on equity securities |
(1) |
(5) |
0 |
1 |
(2) |
| Subtotal (non-GAAP) |
49,013 |
46,319 |
47,288 |
44,153 |
45,425 |
| Litigation accrual |
0 |
0 |
0 |
0 |
(100) |
| Tax effect of litigation accrual |
0 |
0 |
0 |
0 |
21 |
| Operating net income (non-GAAP) |
49,013 |
46,319 |
47,288 |
44,153 |
45,346 |
| Amortization of intangibles |
3,837 |
3,851 |
3,732 |
3,751 |
3,703 |
| Tax effect of amortization of intangibles |
(843) |
(832) |
(797) |
(864) |
(780) |
| Subtotal (non-GAAP) |
52,007 |
49,338 |
50,223 |
47,040 |
48,269 |
| Acquired non-PCD loan accretion |
(1,397) |
(1,023) |
(734) |
(812) |
(906) |
| Tax effect of acquired non-PCD loan accretion |
307 |
221 |
157 |
187 |
191 |
| Adjusted net income (non-GAAP) |
$50,917 |
$48,536 |
$49,646 |
$46,415 |
$47,554 |
| |
|
|
|
|
|
| Return on average assets |
|
|
|
|
|
| Adjusted net income (non-GAAP) |
$50,917 |
$48,536 |
$49,646 |
$46,415 |
$47,554 |
| Average total assets |
15,553,296 |
15,452,712 |
15,596,209 |
15,418,880 |
15,027,478 |
| Adjusted return on average assets (non-GAAP) |
1.30% |
1.26% |
1.29% |
1.19% |
1.26% |
| |
|
|
|
|
|
| Return on average equity |
|
|
|
|
|
| Adjusted net income (non-GAAP) |
$50,917 |
$48,536 |
$49,646 |
$46,415 |
$47,554 |
| Average total equity |
1,680,525 |
1,743,410 |
2,040,843 |
2,083,115 |
2,104,164 |
| Adjusted return on average equity (non-GAAP) |
12.02% |
11.17% |
9.87% |
8.84% |
8.97% |
| |
|
|
|
|
|
| |
|
|
|
|
|
|
| Summary of Financial Data (unaudited) |
|
|
|
|
|
|
| (Dollars in thousands, except per share data) |
|
|
|
|
|
|
| |
2022 |
2021 |
| |
3rd Qtr |
2nd Qtr |
1st Qtr |
4th Qtr |
3rd Qtr |
| Quarterly GAAP to Non-GAAP Reconciliations |
|
|
|
|
|
| Income statement data (continued) |
|
|
|
|
|
| Earnings per common share |
|
|
|
|
|
| Diluted earnings per share (GAAP) |
$0.90 |
$0.73 |
$0.86 |
$0.80 |
$0.83 |
| Acquisition expenses |
0.00 |
0.07 |
0.01 |
0.01 |
0.00 |
| Tax effect of acquisition expenses |
0.00 |
(0.02) |
0.00 |
0.00 |
0.00 |
| Subtotal (non-GAAP) |
0.90 |
0.78 |
0.87 |
0.81 |
0.83 |
| Acquisition-related contingent consideration adjustment |
0.00 |
0.01 |
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) |
0.90 |
0.79 |
0.87 |
0.81 |
0.83 |
| Acquisition-related provision for credit losses |
0.00 |
0.07 |
0.00 |
0.00 |
0.00 |
| Tax effect of acquisition-related for provision credit losses |
0.00 |
(0.01) |
0.00 |
0.00 |
0.00 |
| Subtotal (non-GAAP) |
0.90 |
0.85 |
0.87 |
0.81 |
0.83 |
| Unrealized loss (gain) on equity securities |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Tax effect of unrealized loss (gain) on equity securities |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Subtotal (non-GAAP) |
0.90 |
0.85 |
0.87 |
0.81 |
0.83 |
| 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 |
| Operating diluted earnings per share (non-GAAP) |
0.90 |
0.85 |
0.87 |
0.81 |
0.83 |
| Amortization of intangibles |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
| Tax effect of amortization of intangibles |
(0.02) |
(0.02) |
(0.02) |
(0.02) |
(0.01) |
| Subtotal (non-GAAP) |
0.95 |
0.90 |
0.92 |
0.86 |
0.89 |
| Acquired non-PCD loan accretion |
(0.02) |
(0.02) |
(0.01) |
(0.01) |
(0.02) |
| Tax effect of acquired non-PCD loan accretion |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
| Diluted adjusted net earnings per share (non-GAAP) |
$0.94 |
$0.89 |
$0.91 |
$0.85 |
$0.87 |
| |
|
|
|
|
|
| Noninterest operating expenses |
|
|
|
|
|
| Noninterest expenses (GAAP) |
$108,185 |
$110,424 |
$99,807 |
$100,913 |
$100,436 |
| Amortization of intangibles |
(3,837) |
(3,851) |
(3,732) |
(3,751) |
(3,703) |
| Acquisition expenses |
(409) |
(3,960) |
(299) |
(568) |
(102) |
| Acquisition-related contingent consideration adjustment |
0 |
(400) |
0 |
(200) |
0 |
| Litigation accrual |
0 |
0 |
0 |
0 |
100 |
| Total adjusted noninterest expenses (non-GAAP) |
$103,939 |
$102,213 |
$95,776 |
$96,394 |
$96,731 |
| |
|
|
|
|
|
| Efficiency ratio |
|
|
|
|
|
| Adjusted noninterest expenses (non-GAAP) - numerator |
$103,939 |
$102,213 |
$95,776 |
$96,394 |
$96,731 |
| Tax-equivalent net interest income |
111,512 |
104,149 |
95,702 |
96,563 |
93,416 |
| Noninterest revenues |
65,249 |
64,097 |
65,673 |
63,935 |
64,309 |
| Acquired non-PCD loan accretion |
(1,397) |
(1,023) |
(734) |
(812) |
(906) |
| Unrealized loss (gain) on equity securities |
4 |
22 |
(2) |
(3) |
10 |
| Operating revenues (non-GAAP) - denominator |
175,368 |
167,245 |
160,639 |
159,683 |
156,829 |
| Efficiency ratio (non-GAAP) |
59.3% |
61.1% |
59.6% |
60.4% |
61.7% |
| |
|
|
|
|
|
|
|
|
| Summary of Financial Data (unaudited) |
|
|
|
|
|
| (Dollars in thousands, except per share data) |
|
|
|
|
|
| |
2022 |
2021 |
| |
3rd Qtr |
2nd Qtr |
1st Qtr |
4th Qtr |
3rd Qtr |
| Quarterly GAAP to Non-GAAP Reconciliations |
|
|
|
|
|
| Balance sheet data |
|
|
|
|
|
| Total assets |
|
|
|
|
|
| Total assets (GAAP) |
$15,594,547 |
$15,487,833 |
$15,625,883 |
$15,552,657 |
$15,331,098 |
| Intangible assets |
(909,224) |
(917,891) |
(863,038) |
(864,335) |
(868,104) |
| Deferred taxes on intangible assets |
48,893 |
45,349 |
43,968 |
44,160 |
43,768 |
| Total tangible assets (non-GAAP) |
$14,734,216 |
$14,615,291 |
$14,806,813 |
$14,732,482 |
$14,506,762 |
| |
|
|
|
|
|
| Total common equity |
|
|
|
|
|
| Shareholders' equity (GAAP) |
$1,461,163 |
$1,661,696 |
$1,852,103 |
$2,100,807 |
$2,069,934 |
| Intangible assets |
(909,224) |
(917,891) |
(863,038) |
(864,335) |
(868,104) |
| Deferred taxes on intangible assets |
48,893 |
45,349 |
43,968 |
44,160 |
43,768 |
| Total tangible common equity (non-GAAP) |
$600,832 |
$789,154 |
$1,033,033 |
$1,280,632 |
$1,245,598 |
| |
|
|
|
|
|
| Net tangible equity-to-assets ratio at quarter end |
|
|
|
|
|
| Total tangible common equity (non-GAAP) - numerator |
$600,832 |
$789,154 |
$1,033,033 |
$1,280,632 |
$1,245,598 |
| Total tangible assets (non-GAAP) - denominator |
14,734,216 |
14,615,291 |
14,806,813 |
14,732,482 |
14,506,762 |
| Net tangible equity-to-assets ratio at quarter end (non-GAAP) |
4.08% |
5.40% |
6.98% |
8.69% |
8.59% |
| |
|
|
|
|
|
| |
| (1) Excludes unrealized gain (loss) on equity securities. |
| |
| (2) Includes deferred tax liabilities related to certain intangible assets. |
# # #
