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 2022 Results
SYRACUSE, N.Y. — January 24, 2023 — Community Bank
System, Inc. (the “Company”) (NYSE: CBU) reported fourth quarter 2022 net income of $52.5 million, or $0.97 per fully-diluted
share. This compares to $43.6 million of net income, or $0.80 per fully-diluted share for the fourth quarter of 2021. The $0.17, or 21.3%,
increase in earnings per share was primarily attributable to an increase in net interest income and a decrease in fully-diluted average
shares outstanding, offset, in part, by higher operating expenses, lower noninterest revenues and increases in the provision for credit
losses and income taxes. The increase in net interest income was due primarily to an increase in the yield on earning assets and a significant
increase in average loan balances, offset, in part, by higher funding costs. The decrease in noninterest revenues was due to lower financial
services noninterest revenues that were reflective of the impact that lower financial market valuations had on the Company’s wealth
management and employee benefit services businesses, which were partially offset by higher banking noninterest revenues.
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, was $0.96 for the fourth quarter of 2022, as compared
to $0.81 for the fourth quarter of 2021. Comparatively, fully-diluted GAAP and non-GAAP operating earnings per share were both $0.90 for
the linked third quarter of 2022. The improvements in GAAP and non-GAAP operating earnings per share on a linked quarter basis were driven
by an increase in net interest income, a decrease in the provision for credit losses and lower operating expenses, partially offset by
a decrease in noninterest revenues and higher income taxes.
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 $0.20, or 18.3%, from $1.09 in the fourth quarter of 2021 to $1.29 in
the fourth quarter of 2022. Comparatively, the Company recorded adjusted pre-tax, pre-provision net revenue per share of $1.25 in the
third quarter of 2022.
Full year 2022 diluted earnings per share was $3.46, a decrease of
$0.02, or 0.6%, from $3.48 in 2021. Full year 2022 diluted operating earnings per share (non-GAAP) of $3.58 were $0.09, or 2.6%, higher
than the $3.49 of operating earnings per share generated in 2021.
2022
Performance Highlights:
| · | $0.97 per share for the fourth quarter of 2022, compared to $0.80 per share for the fourth quarter of 2021 |
| · | $3.46 per share for full year 2022, down $0.02, or 0.6%, from $3.48 per share for full year 2021 |
| ❖ | Operating Diluted EPS (non-GAAP) |
| · | $0.96 per share for the fourth quarter of 2022, compared to $0.81 for the fourth quarter of 2021 |
| · | $3.58 per share for full year 2022, up $0.09, or 2.6%, from $3.49 per share for full year 2021 |
| ❖ | Adjusted Pre-Tax, Pre-Provision Net Revenue Per Share (non-GAAP) |
| · | $1.29 per share for the fourth quarter of 2022, up $0.20, or 18.3%, from $1.09 per share for the fourth quarter of 2021 |
| · | $4.78 per share for full year 2022, up $0.50, or 11.7%, from $4.28 per share for full year 2021 |
| · | 1.33% for the fourth quarter of 2022, compared to 1.12% for the fourth quarter of 2021 |
| · | 1.21% for full year 2022, compared to 1.28% for full year 2021 |
| · | 14.12% for the fourth quarter of 2022, compared to 8.30% for the fourth quarter of 2021 |
| · | 10.85% for full year 2022, compared to 9.19% for full year 2021 |
| ❖ | Return on Tangible Equity (non-GAAP) |
| · | 33.73% for the fourth quarter of 2022, compared to 13.71% for the fourth quarter of 2021 |
| · | 21.18% for full year 2022, compared to 15.13% for full year 2021 |
| ❖ | Total Deposit Funding Costs |
| · | 0.18% for the fourth quarter of 2022, up from 0.08% for the fourth quarter of 2021 |
| · | 0.11% for full year 2022, up from 0.09% for full year 2021 |
| · | 0.09% annualized for the fourth quarter of 2022 and fourth quarter of 2021 |
| · | 0.04% for full year 2022 and full year 2021 |
| · | $265.8 million, or 3.1%, during the fourth quarter |
| · | $1.44 billion, or 19.5%, for full year 2022 |
| · | $1.08 billion, or 14.9%, for full year 2022, excluding loans acquired during the year and Paycheck Protection Program (“PPP”)
loans |
| | · | $258.7 million for the full year of 2022, up from $246.2 million for the full year of 2021 |
| · | 38.1% of total revenues for full year 2022, compared to 39.7% for full year 2021 |
| · | 8.79% Tier 1 leverage ratio, up one basis point in the quarter and down 30 basis points in the year |
“Community Bank System, Inc. posted strong fourth quarter
2022 results with GAAP earnings per share of $0.97 that were up $0.17, or 21.3%, over the prior year’s fourth quarter GAAP earnings
per share. Similarly, fourth quarter 2022 operating earnings per share (non-GAAP) of $0.96 were up $0.15, or 18.5%, over the prior year’s
fourth quarter. In addition, adjusted pre-tax, pre-provision net revenue per share (non-GAAP) of $1.29, which was a new quarterly record
for the Company, was up $0.20, or 18.3%, over the prior year and $0.04, or 3.2%, over the linked third quarter results,” said Mark
E. Tryniski, President and CEO. “Total revenues were meaningfully higher than the prior year’s fourth quarter due to the continued
improvements in net interest income driven by strong loan growth in the fourth quarter and throughout 2022. The combination of strong
organic loan growth, the Elmira Savings Bank (“Elmira”) acquisition in the second quarter, relatively stable deposit costs
and higher market interest rates contributing to higher yields being earned on new loan originations and existing variable rate loans
drove a $16.5 million, or 17.2%, increase in net interest income over the prior year’s fourth quarter. The Company’s fully
tax-equivalent net interest margin was up 28 basis points from the prior year’s fourth quarter, but down one basis point as compared
to the linked third quarter fully tax-equivalent net interest margin of 3.03% due to higher funding costs. During the fourth quarter,
the Company’s average total deposits decreased $154.4 million, or 1.2%, consistent with industry expectations, while average overnight
borrowings increased from $189.0 million in the linked third quarter to $504.1 million in the fourth quarter. We anticipate receiving
approximately $600 million in investment securities principal cash flows during 2023, which are expected to be used to pay down overnight
borrowings or redeployed into new loans.”
Mr. Tryniski
continued, “Although asset quality remains strong, the Company recorded $2.8 million in the provision for credit losses in the fourth
quarter due to strong loan growth and continued weakening of the economic forecast. Comparatively, the Company recorded $5.1 million in
the provision for credit losses in the linked third quarter and $2.2 million in the provision for credit losses in the fourth quarter
of 2021. The Company’s net charge-offs were $2.1 million in the fourth quarter, or nine basis points annualized. Nonperforming loans
as a percentage of total loans of 0.38% remained consistent with the third quarter, but was 24 basis points lower than the prior year’s
fourth quarter ratio of 0.62%. The Company remains encouraged with the near term outlook for our business in spite of a less favorable
outlook for certain components of the national economy. Regulatory capital levels remain strong and the commercial loan pipeline remains
healthy. In addition, there continues to be an ample amount of new business opportunities for our financial services businesses.”
The Company recorded total revenues of $175.9 million in the fourth
quarter of 2022, an increase of $16.2 million, or 10.2%, over the prior year’s fourth quarter. The increase in total revenues
between the periods was driven by a $16.5 million, or 17.2%, increase in net interest income and a $2.9 million, or 18.0%, increase in
deposit service and other banking fees, offset, in part, by a $1.3 million, or 7.5%, decrease in wealth management and insurance services
revenues, a $1.4 million, or 4.5%, decrease in employee benefit services revenues and a $0.5 million decline in mortgage banking revenues.
Comparatively, total revenues were up $0.3 million, or 0.2%, from third quarter 2022 results, due to a $1.8 million, or 1.7%, increase
in net interest income, a $1.1 million, or 4.1%, increase in employee benefit services revenues and a $0.9 million, or 4.7%, increase
in deposit service and other banking fees, partially offset by a $3.1 million, or 16.7%, decrease in wealth management and insurance services
revenues and a $0.4 million decline in mortgage banking revenues.
The Company recorded net interest income of $112.2 million in the fourth
quarter of 2022. This compares to $95.7 million of net interest income recorded in the fourth quarter of 2021. Between comparable periods,
the combination of growth in interest-earning assets and the expansion of the net interest margin drove a $16.5 million, or 17.2%, increase
in net interest income. The Company’s average interest-earning assets increased $905.5 million, or 6.5%, while the tax equivalent
net interest margin increased 28 basis points from 2.74% in the fourth quarter of 2021 to 3.02% in the fourth quarter of 2022. The tax
equivalent yield on average interest-earning assets in the fourth quarter of 2022 of 3.34% was 51 basis points higher than the tax equivalent
yield on average interest-earning assets of 2.83% in the fourth quarter of 2021. Comparatively, the Company recorded net interest income
of $110.4 million during the third quarter of 2022, $1.8 million less than fourth quarter 2022 results, while the tax equivalent net interest
margin was 3.03%, or one basis point higher.
Interest income and fees on loans increased $19.3 million, or 25.0%,
from $76.9 million in the fourth quarter of 2021 to $96.2 million in the fourth quarter of 2022. Average total loans outstanding increased
$1.41 billion, or 19.3%, between the comparable quarterly periods, while the tax equivalent loan yield increased 20 basis points from
4.19% in the fourth quarter of 2021 to 4.39% in the fourth quarter of 2022, in spite of a $3.5 million decrease in PPP-related interest
income from $3.6 million in the prior year’s fourth quarter to $0.1 million in the fourth quarter of 2022. The increase in the tax
equivalent loan yields between the periods was due to market-related increases in interest rates on new loans, a significant increase
in variable and adjustable rate loan yields driven by rising market interest rates, including the prime rate, and a high level of new
loan originations. Comparatively, the Company recorded $88.4 million of interest income and fees on loans during the third quarter of
2022, including $0.5 million of PPP-related interest income, while the average tax equivalent yield on loans was 4.22%.
Interest income on investments, including cash equivalents, increased
$6.0 million, or 27.5%, between the fourth quarter of 2021 and the fourth quarter of 2022. The increase in interest income on investments
was driven primarily by a change in market interest rates and the proportion of investments and interest-earning cash equivalents. Since
the end of the fourth quarter of 2021, the Company invested over $1.3 billion of cash equivalents that were earning a low yield into higher
yield investment securities, which resulted in the tax-equivalent yield on investments, including cash equivalents, rising from 1.34%
in the fourth quarter of 2021 to 1.85% in the fourth quarter of 2022. The average book value of investment securities increased $1.29
billion, or 26.5%, between the comparable periods, while the average balance of cash equivalents decreased $1.79 billion. The average
tax equivalent yield on the investment securities portfolio, excluding cash equivalents, increased seven basis points from 1.78% in the
fourth quarter of 2021 to 1.85% in the fourth quarter of 2022, while the average yield on cash equivalents increased 268 basis points
from 0.15% to 2.83%. Although the tax equivalent average yield on the investment securities portfolio increased seven basis points between
the periods, the tax equivalent average yield on investments, including cash equivalents, increased 51 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, increased $0.4 million, from $27.4 million in the third quarter to $27.8 million
in the fourth quarter due primarily to an increase in the tax equivalent average yield on investments between the periods.
Interest expense increased from $3.0 million in the fourth quarter
of 2021 to $11.8 million in the fourth quarter of 2022, an $8.8 million increase between the periods. The increase in interest expense
was driven by a $650.5 million, or 7.1%, increase in average interest-bearing liabilities between the periods, and a 34 basis point increase
in the cost of interest-bearing liabilities, from 0.13% in the fourth quarter of 2021 to 0.47% in the fourth quarter of 2022. This included
a $5.6 million increase in interest expense on borrowings due to both a $564.6 million increase in average borrowings and an increase
in the average rate on borrowings from 0.32% in the fourth quarter of 2021 to 2.63% in the fourth quarter of 2022. Average interest-bearing
deposit balances also increased $85.9 million, or 1.0%, between the periods, and the average interest-bearing deposit cost of funds increased
14 basis points, from 0.12% in the fourth quarter of 2021 to 0.26% in the fourth quarter of 2022, driving a $3.2 million increase in interest
expense on deposits. The Company’s average cost of funds was up 24 basis points, from 0.09% in the fourth quarter of 2021 to 0.33%
in the fourth quarter of 2022, while the average cost of total deposits remained low at 0.18% for the quarter.
During the fourth quarter of 2022, the Company recorded a provision
for credit losses of $2.8 million driven by a $265.8 million increase in loans outstanding combined with a weaker economic forecast. Comparatively,
the Company recorded a provision for credit losses of $2.2 million during the fourth quarter of 2021 when economic forecasts were generally
stable and non-PPP loans outstanding increased $165.3 million during that quarter. During the third quarter of 2022, the Company recorded
a provision for credit losses of $5.1 million, due in part to a $410.9 million increase in non-PPP loans outstanding, combined with a
weaker economic forecast during that quarter. Exclusive of $3.9 million in acquisition-related provision for credit losses due to the
Elmira acquisition, the Company recorded a provision for credit losses of $10.8 million for full year 2022 as compared to an $8.8 million
net benefit in the provision for credit losses during the full year of 2021. The full year 2022 provision for credit losses was reflective
of a $1.52 billion increase in non-PPP loans outstanding, while the full year 2021 net benefit in the provision for credit losses was
reflective of the release of reserves in the first three quarters of 2021 as the economic outlook and the loan portfolio’s asset
quality profile both steadily improved during that period.
Employee benefit
services revenues for the fourth quarter of 2022 were $29.0 million, down $1.4 million, or 4.5%, in comparison to the fourth 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 services revenues for the fourth quarter of 2022 were $7.4 million, down from $8.5 million in the fourth
quarter of 2021. The $1.1 million, or 13.0%, decrease in wealth management services revenues was primarily driven by more challenging
investment market conditions. The Company recorded insurance services revenues of $8.3 million in the fourth quarter of 2022, which
represents a $0.2 million, or 1.9%, decrease versus the prior year’s fourth quarter. Banking noninterest revenues increased $2.4
million, or 14.5%, from $16.6 million in the fourth quarter of 2021 to $19.0 million in the fourth quarter of 2022. This was driven by
a $2.9 million, or 18.0%, increase in deposit service and other banking fees that benefitted from the continued post-pandemic recovery
of economic activity, as well as incremental revenues from the Elmira acquisition, offset, in part, by a $0.5 million decrease in mortgage
banking revenues. Comparatively, the Company recorded $27.9 million of employee benefit services revenues, $7.5 million of wealth management
services revenues and $11.3 million of insurance services revenues during the third quarter of 2022, which on a combined basis were $2.0
million higher than the financial services revenues generated in the fourth quarter of 2022. Third quarter 2022 banking noninterest revenues
were $18.5 million, $0.5 million, or 2.5%, lower than fourth quarter 2022 banking noninterest revenues.
The Company recorded $105.9 million in total operating expenses in
the fourth quarter of 2022, compared to $100.9 million of total operating expenses in the prior year’s fourth quarter. The $4.9
million, or 4.9%, increase in operating expenses was attributable to a $3.4 million, or 31.7%, increase in other expenses, a $1.0 million,
or 1.6%, increase in salaries and employee benefits, a $0.9 million, or 8.9%, increase in occupancy and equipment expenses and a $0.7
million, or 5.9%, increase in data processing and communications expenses, partially offset by a $1.1 million decrease in acquisition-related
expenses. Other expenses were up due to the general post-pandemic increase in the level of business activities, including increases in
business development and marketing expenses, legal and professional fees, insurance and travel-related expenses, along with incremental
expenses associated with operating an expanded franchise subsequent to the Elmira acquisition. The increase in salaries and benefits expense
was driven by increases in merit-related employee wages, acquisition-related additions to staffing and higher payroll taxes, partially
offset by lower employee benefit-related expenses. The increase in occupancy and equipment expense was driven by inflationary pressures,
partially offset by branch office consolidations between the periods. 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.
In comparison, the Company recorded $108.2 million of total operating expenses in the third quarter of 2022. The $2.3 million, or 2.2%,
decrease in total operating expenses between the third quarter of 2022 and the fourth quarter of 2022 was largely attributable to a $2.1
million, or 3.2%, decrease in salaries and employee benefits, a $0.5 million, or 3.8%, decrease in data processing and communications
expenses and a $0.8 million decrease in acquisition-related expenses, partially offset by a $0.8 million, or 5.9%, increase in other expenses
and a $0.3 million, or 3.0%, increase in occupancy and equipment expenses.
The effective tax rate for the fourth quarter of 2022 was 22.0% and
21.7% on a full-year basis, as compared to 23.0% and 21.4%, respectively, in the equivalent prior year periods. Excluding the impact of
tax benefits related to stock-based compensation activity, the effective tax rate was 22.0% on a full-year basis, down from 22.3% for
full year 2021.
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 and analysts measure underlying core performance and improves
comparability to other organizations that have not engaged in acquisitions. Diluted adjusted net earnings per share were $1.00 in the
fourth quarter of 2022, compared to $0.85 in the fourth quarter of 2021 and $0.94 in the third quarter of 2022. Adjusted pre-tax, pre-provision
net revenue per share was $1.29 in the fourth quarter of 2022, compared to $1.09 in the fourth quarter of 2021 and $1.25 in the third
quarter of 2022.
Financial Position
The Company’s
total assets were $15.84 billion at December 31, 2022, representing a $283.0 million, or 1.8%, increase from one year prior and a
$241.1 million, or 1.5%, increase from the end of the third quarter of 2022. The increase in the Company’s total assets during the
prior twelve-month period was primarily driven by organic loan growth 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. The book value of average
interest-earning assets was up from $13.96 billion in the fourth quarter of 2021 to $14.87 billion in the fourth quarter of 2022, representing
a $905.5 million, or 6.5%, increase. This included a $1.41 billion, or 19.3%, increase in average loans outstanding and a $1.29 billion,
or 26.5%, increase in the average book value of investment securities, partially offset by a $1.79 billion decrease in average cash equivalents.
Average deposit balances increased $348.4 million, or 2.7%, between the fourth quarter of 2021 and the fourth quarter of 2022.
On a linked quarter basis, the book value of average interest-earning
assets increased $254.6 million, or 1.7%, due primarily to organic loan growth, partially offset by a decline in the book value of investment
securities. The average book value of investment securities decreased $117.1 million, or 1.9%, during the quarter, as cash flows were
used to pay down overnight borrowings, while average cash equivalents increased $0.8 million, or 3.0%, between linked quarters. Average
loan balances increased $370.9 million, or 4.5%, during the quarter reflecting continued strong organic growth. Average loan balances
for business lending, consumer indirect, consumer mortgage and home equity loans increased during the fourth quarter, while the average
balance of consumer direct loans decreased. Average deposit balances decreased $154.4 million, or 1.2%, compared to the third quarter
of 2022.
Ending loans at December 31, 2022 of $8.81 billion were $265.8
million, or 3.1%, higher than the third quarter of 2022 and $1.44 billion, or 19.5%, higher than one year prior. The increase in ending
loans year-over-year was driven by increases in all loan categories due to net organic growth and the Elmira acquisition despite an $83.8
million decrease in PPP loans. Over the past twelve months, business lending loans increased $569.8 million, or 18.5%, consumer mortgage
loans increased $456.4 million, or 17.9%, consumer indirect loans increased $349.9 million, or 29.4%, home equity loans increased $35.9
million, or 9.0%, and consumer direct loans increased $23.8 million, or 15.5%. The increase in loans outstanding on a linked quarter basis
was driven by a $151.2 million, or 4.3%, increase in business lending loans, a $78.4 million, or 5.4%, increase in consumer indirect loans,
a $37.0 million, or 1.2%, increase in consumer mortgage loans, and a $1.0 million, or 0.2%, increase in home equity loans, all of which
reflected organic growth, partially offset by a $1.8 million, or 1.0%, decrease in consumer direct loans.
During the fourth quarter of 2022, the Company reclassified certain
U.S. Treasury securities with a book value of $1.42 billion and market value of $1.08 billion from its available-for-sale investment securities
portfolio to its held-to-maturity investment securities portfolio. While the reclassification had no economic, earnings, or regulatory
capital impact, it enables the Company to more effectively manage overall capital levels if interest rates rise above year-end levels
in the coming quarters.
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, 2022, the
Company’s readily available sources of liquidity totaled $4.88 billion, including cash and cash equivalents balances, net of float,
of $109.5 million. The Company also maintains an 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 $5.22 billion at December 31, 2022, $3.20
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, 2022 was $1.08 billion and it had access to $490.5 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 $1.55 billion at December 31, 2022 was $549.1 million, or 26.1%, lower than one year ago despite strong earnings retention
because of a $620.0 million decline in the after-tax market value adjustment on the Company’s investment securities portfolio due
to higher market interest rates. Shareholders’ equity was up $90.5 million, or 6.2%, from the end of the third quarter of 2022,
primarily driven by a $76.5 million increase in the after-tax market value adjustment on the Company’s investment securities portfolio.
At December 31, 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 8.79% at December 31, 2022, which substantially
exceeds the regulatory well-capitalized standard of 5.0%. The Company’s shareholders’ equity to assets ratio (GAAP) was 9.80%
at December 31, 2022, down from 13.51% at December 31, 2021, but up from 9.37% at September 30, 2022. The Company’s
net tangible equity to net tangible assets ratio (non-GAAP) was 4.64% at December 31, 2022, down from 8.69% a year earlier, but up
from 4.08% at the end of the third 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 $585.6 million, or 45.7%, decrease in tangible equity due to the aforementioned decline in the
after-tax market value adjustment on the Company’s investment securities portfolio and a $38.5 million net increase in intangible
assets primarily driven by the Elmira acquisition and a $246.5 million, or 1.7%, increase in tangible assets due primarily to the Elmira
acquisition and organic loan growth. The increase in the net tangible equity to net tangible assets ratio (non-GAAP) from the third quarter
of 2022 was driven by a $94.2 million, or 15.7%, increase in tangible equity, partially offset by a $244.7 million, or 1.7%, increase
in tangible assets.
In December 2022 the Company’s Board of Directors (the “Board”)
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, 2023. 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. No shares
have been repurchased under the 2023 authorization. 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.
There were 250,000 shares repurchased pursuant to the 2022 stock repurchase program, none of which occurred in the fourth quarter of 2022.
The 2022 stock repurchase authorization expired on December 31, 2022.
Allowance for Credit Losses and Asset Quality
At December 31, 2022, the Company’s allowance for credit
losses totaled $61.1 million, or 0.69%, of total loans outstanding. This compares to $60.4 million, or 0.71%, at the end of the third
quarter of 2022 and $49.9 million, or 0.68%, at December 31, 2021. Reflective of a weaker economic forecast and an increase in loans
outstanding, the Company recorded a $2.8 million provision for credit losses during the fourth quarter of 2022. The Company recorded net
charge-offs of $2.1 million, or an annualized 0.09% of average loans, in the fourth quarter of 2022. This compares to net charge-offs
of $1.7 million, or an annualized 0.09% of average loans, in the fourth quarter of 2021 and net charge-offs of $0.4 million, or an annualized
0.02% of average loans, in the third quarter of 2022. On a full-year basis, the Company recorded net charge-offs of $3.3 million, or 0.04%
of average loans in 2022, as compared to $2.8 million, or 0.04% of average loans in 2021.
At December 31, 2022, nonperforming (90 or more days past due
and non-accruing) loans increased slightly to $33.4 million, or 0.38%, of total loans outstanding compared to $32.5 million, or 0.38%,
of total loans outstanding at the end of the third quarter of 2022, but declined from $45.5 million, or 0.62%, of total loans outstanding
one year earlier. The decrease in nonperforming loans as compared to the end of the prior year 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 first quarter of 2022.
Total delinquent loans, which includes nonperforming loans and loans
30 or more days delinquent, to total loans outstanding was 0.89% at the end of the fourth quarter of 2022. This compares to 1.00% at the
end of the fourth quarter of 2021 and 0.71% at the end of the third 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 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 0.51% of total loans outstanding at December 31, 2022, up from 0.33% at the end of the third quarter of 2022 and 0.38% one year
earlier.
Dividend Increase
During the
fourth 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 fourth quarter of 2021, representing an annualized yield of 2.9% based upon the $60.87 closing price of
the Company’s stock on January 23, 2023. 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, January 24, 2023, to discuss the fourth quarter and full year 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/bN142L42rDR.
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 $15.8 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, variants of COVID-19, related
vaccine and booster rollouts, including the negative impacts and disruptions on public health, the Company’s 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 |
| |
December 31,
2022 |
December 31,
2021 |
December 31,
2022 |
December 31,
2021 |
| Earnings |
|
|
|
|
| Loan income |
$96,168 |
$76,909 |
$335,075 |
$308,355 |
| Investment income |
27,815 |
21,820 |
108,654 |
79,065 |
| Total interest income |
123,983 |
98,729 |
443,729 |
387,420 |
| Interest expense |
11,760 |
2,987 |
23,099 |
13,008 |
| Net interest income |
112,223 |
95,742 |
420,630 |
374,412 |
| Acquisition-related provision for credit losses |
0 |
0 |
3,927 |
0 |
| Provision for credit losses |
2,768 |
2,162 |
10,846 |
(8,839) |
| Net interest income after provision for credit losses |
109,455 |
93,580 |
405,857 |
383,251 |
| Deposit service and other banking fees |
19,228 |
16,298 |
71,494 |
62,886 |
| Mortgage banking |
(205) |
293 |
390 |
1,772 |
| Wealth management and insurance services |
15,680 |
16,946 |
71,477 |
67,232 |
| Employee benefit services |
29,023 |
30,395 |
115,408 |
114,328 |
| Unrealized (loss) gain on equity securities |
(20) |
3 |
(44) |
17 |
| Total noninterest revenues |
63,706 |
63,935 |
258,725 |
246,235 |
| Salaries and employee benefits |
64,103 |
63,094 |
257,339 |
241,501 |
| Data processing and communications |
13,645 |
12,880 |
54,099 |
51,003 |
| Occupancy and equipment |
10,673 |
9,803 |
42,413 |
41,240 |
| Amortization of intangible assets |
3,794 |
3,751 |
15,214 |
14,051 |
| Litigation accrual |
0 |
0 |
0 |
(100) |
| Acquisition-related contingent consideration adjustment |
(700) |
200 |
(300) |
200 |
| Acquisition expenses |
353 |
568 |
5,021 |
701 |
| Other |
13,984 |
10,617 |
50,482 |
39,542 |
| Total operating expenses |
105,852 |
100,913 |
424,268 |
388,138 |
| Income before income taxes |
67,309 |
56,602 |
240,314 |
241,348 |
| Income taxes |
14,779 |
13,038 |
52,233 |
51,654 |
| Net income |
$52,530 |
$43,564 |
$188,081 |
$189,694 |
| Basic earnings per share |
$0.97 |
$0.80 |
$3.48 |
$3.51 |
| Diluted earnings per share |
$0.97 |
$0.80 |
$3.46 |
$3.48 |
| Summary of Financial Data (unaudited) |
|
|
|
|
|
| (Dollars in thousands, except per share data) |
|
|
|
|
|
| |
2022 |
2021 |
| |
4th Qtr |
3rd Qtr |
2nd Qtr |
1st Qtr |
4th Qtr |
| Earnings |
|
|
|
|
|
| Loan income |
$96,168 |
$88,434 |
$77,959 |
$72,514 |
$76,909 |
| Investment income |
27,815 |
27,441 |
28,216 |
25,182 |
21,820 |
| Total interest income |
123,983 |
115,875 |
106,175 |
97,696 |
98,729 |
| Interest expense |
11,760 |
5,481 |
3,034 |
2,824 |
2,987 |
| Net interest income |
112,223 |
110,394 |
103,141 |
94,872 |
95,742 |
| Acquisition-related provision for credit losses |
0 |
0 |
3,927 |
0 |
0 |
| Provision for credit losses |
2,768 |
5,061 |
2,111 |
906 |
2,162 |
| Net interest income after provision for credit losses |
109,455 |
105,333 |
97,103 |
93,966 |
93,580 |
| Deposit service and other banking fees |
19,228 |
18,364 |
17,008 |
16,894 |
16,298 |
| Mortgage banking |
(205) |
171 |
269 |
155 |
293 |
| Wealth management and insurance services |
15,680 |
18,834 |
17,921 |
19,042 |
16,946 |
| Employee benefit services |
29,023 |
27,884 |
28,921 |
29,580 |
30,395 |
| Unrealized (loss) gain on equity securities |
(20) |
(4) |
(22) |
2 |
3 |
| Total noninterest revenues |
63,706 |
65,249 |
64,097 |
65,673 |
63,935 |
| Salaries and employee benefits |
64,103 |
66,190 |
65,398 |
61,648 |
63,094 |
| Data processing and communications |
13,645 |
14,184 |
13,611 |
12,659 |
12,880 |
| Occupancy and equipment |
10,673 |
10,364 |
10,424 |
10,952 |
9,803 |
| Amortization of intangible assets |
3,794 |
3,837 |
3,851 |
3,732 |
3,751 |
| Acquisition-related contingent consideration adjustment |
(700) |
0 |
400 |
0 |
200 |
| Acquisition expenses |
353 |
409 |
3,960 |
299 |
568 |
| Other |
13,984 |
13,201 |
12,780 |
10,517 |
10,617 |
| Total operating expenses |
105,852 |
108,185 |
110,424 |
99,807 |
100,913 |
| Income before income taxes |
67,309 |
62,397 |
50,776 |
59,832 |
56,602 |
| Income taxes |
14,779 |
13,706 |
10,971 |
12,777 |
13,038 |
| Net income |
$52,530 |
$48,691 |
$39,805 |
$47,055 |
$43,564 |
| Basic earnings per share |
$0.97 |
$0.90 |
$0.74 |
$0.87 |
$0.80 |
| Diluted earnings per share |
$0.97 |
$0.90 |
$0.73 |
$0.86 |
$0.80 |
| Profitability |
|
|
|
|
|
| Return on assets |
1.33% |
1.24% |
1.03% |
1.22% |
1.12% |
| Return on equity |
14.12% |
11.49% |
9.16% |
9.35% |
8.30% |
| Return on tangible equity(2) |
33.73% |
23.76% |
17.61% |
15.63% |
13.71% |
| Noninterest revenues/operating revenues (FTE)(1) |
36.2% |
37.2% |
38.3% |
40.9% |
40.0% |
| Efficiency ratio |
58.2% |
59.3% |
61.1% |
59.6% |
60.4% |
| Components of Net Interest Margin (FTE) |
|
|
|
|
|
| Loan yield |
4.39% |
4.22% |
4.05% |
3.99% |
4.19% |
| Cash equivalents yield |
2.83% |
1.76% |
0.65% |
0.19% |
0.15% |
| Investment yield |
1.85% |
1.80% |
1.81% |
1.74% |
1.78% |
| Earning asset yield |
3.34% |
3.18% |
2.97% |
2.81% |
2.83% |
| Interest-bearing deposit rate |
0.26% |
0.17% |
0.12% |
0.11% |
0.12% |
| Borrowing rate |
2.63% |
1.34% |
0.44% |
0.33% |
0.32% |
| Cost of all interest-bearing funds |
0.47% |
0.23% |
0.13% |
0.12% |
0.13% |
| Cost of funds (includes DDA) |
0.33% |
0.16% |
0.09% |
0.09% |
0.09% |
| Net interest margin (FTE) |
3.02% |
3.03% |
2.89% |
2.73% |
2.74% |
| Fully tax-equivalent adjustment |
$1,118 |
$1,118 |
$1,008 |
$830 |
$821 |
| Summary of Financial Data (unaudited) |
|
|
|
|
|
| (Dollars in thousands, except per share data) |
|
|
|
|
|
| |
2022 |
2021 |
| |
4th Qtr |
3rd Qtr |
2nd Qtr |
1st Qtr |
4th Qtr |
| Average Balances |
|
|
|
|
|
| Loans |
$8,704,051 |
$8,333,148 |
$7,725,107 |
$7,389,290 |
$7,297,576 |
| Cash equivalents |
26,501 |
25,730 |
472,671 |
930,882 |
1,813,910 |
| Taxable investment securities |
5,590,538 |
5,701,691 |
5,760,399 |
5,502,965 |
4,445,504 |
| Nontaxable investment securities |
545,679 |
551,610 |
513,506 |
413,268 |
404,251 |
| Total interest-earning assets |
14,866,769 |
14,612,179 |
14,471,683 |
14,236,405 |
13,961,241 |
| Total assets |
15,665,726 |
15,553,296 |
15,452,712 |
15,596,209 |
15,418,880 |
| Interest-bearing deposits |
8,982,442 |
9,142,333 |
9,268,859 |
9,101,664 |
8,896,562 |
| Borrowings |
879,194 |
481,657 |
310,674 |
318,193 |
314,610 |
| Total interest-bearing liabilities |
9,861,636 |
9,623,990 |
9,579,533 |
9,419,857 |
9,211,172 |
| Noninterest-bearing deposits |
4,198,086 |
4,192,615 |
4,061,738 |
3,968,197 |
3,935,586 |
| Shareholders' equity |
1,476,093 |
1,680,525 |
1,743,410 |
2,040,843 |
2,083,115 |
| Balance Sheet Data |
|
|
|
|
|
| Cash and cash equivalents |
$209,896 |
$247,391 |
$197,628 |
$1,020,926 |
$1,875,064 |
| Investment securities |
5,314,888 |
5,227,292 |
5,643,022 |
5,831,616 |
4,979,089 |
| Loans: |
|
|
|
|
|
| Business lending |
3,645,665 |
3,494,425 |
3,331,998 |
3,102,533 |
3,075,904 |
| Consumer mortgage |
3,012,475 |
2,975,521 |
2,903,822 |
2,592,586 |
2,556,114 |
| Consumer indirect |
1,539,653 |
1,461,235 |
1,309,753 |
1,176,373 |
1,189,749 |
| Home equity |
433,996 |
433,027 |
425,437 |
398,316 |
398,061 |
| Consumer direct |
177,605 |
179,399 |
173,686 |
152,445 |
153,811 |
| Total loans |
8,809,394 |
8,543,607 |
8,144,696 |
7,422,253 |
7,373,639 |
| Allowance for credit losses |
61,059 |
60,363 |
55,542 |
50,147 |
49,869 |
| Goodwill and intangible assets, net |
902,837 |
909,224 |
917,891 |
863,038 |
864,335 |
| Other assets |
659,695 |
727,396 |
640,138 |
538,197 |
510,399 |
| Total assets |
15,835,651 |
15,594,547 |
15,487,833 |
15,625,883 |
15,552,657 |
| Deposits: |
|
|
|
|
|
| Noninterest-bearing |
4,140,617 |
4,281,859 |
4,092,073 |
4,036,563 |
3,921,663 |
| Non-maturity interest-bearing |
7,964,983 |
8,296,993 |
8,268,649 |
8,388,800 |
8,061,174 |
| Time |
906,708 |
907,469 |
997,050 |
892,304 |
928,331 |
| Total deposits |
13,012,308 |
13,486,321 |
13,357,772 |
13,317,667 |
12,911,168 |
| Borrowings |
1,134,526 |
492,044 |
309,226 |
302,395 |
326,608 |
| Subordinated notes payable |
3,249 |
3,256 |
3,263 |
3,270 |
3,277 |
| Accrued interest and other liabilities |
133,863 |
151,763 |
155,876 |
150,448 |
210,797 |
| Total liabilities |
14,283,946 |
14,133,384 |
13,826,137 |
13,773,780 |
13,451,850 |
| Shareholders' equity |
1,551,705 |
1,461,163 |
1,661,696 |
1,852,103 |
2,100,807 |
| Total liabilities and shareholders' equity |
15,835,651 |
15,594,547 |
15,487,833 |
15,625,883 |
15,552,657 |
| Capital and Other |
|
|
|
|
|
| Tier 1 leverage ratio |
8.79% |
8.78% |
8.65% |
9.09% |
9.09% |
| Tangible equity/net tangible assets(2) |
4.64% |
4.08% |
5.40% |
6.98% |
8.69% |
| Loan-to-deposit ratio |
67.7% |
63.4% |
61.0% |
55.7% |
57.1% |
| Diluted weighted average common shares O/S |
54,253 |
54,290 |
54,393 |
54,515 |
54,559 |
| Period end common shares outstanding |
53,737 |
53,736 |
53,734 |
53,913 |
53,878 |
| Cash dividends declared per common share |
$0.44 |
$0.44 |
$0.43 |
$0.43 |
$0.43 |
| Book value |
$28.88 |
$27.19 |
$30.92 |
$34.35 |
$38.99 |
| Tangible book value(2) |
$12.93 |
$11.18 |
$14.69 |
$19.16 |
$23.77 |
| Common stock price (end of period) |
$62.95 |
$60.08 |
$63.28 |
$70.15 |
$74.48 |
| Summary of Financial Data (unaudited) |
|
|
|
|
|
| (Dollars in thousands, except per share data) |
|
|
|
|
|
| |
2022 |
2021 |
| |
4th Qtr |
3rd Qtr |
2nd Qtr |
1st Qtr |
4th Qtr |
| Asset Quality |
|
|
|
|
|
| Nonaccrual loans |
$29,245 |
$28,076 |
$31,686 |
$32,213 |
$41,665 |
| Accruing loans 90+ days delinquent |
4,119 |
4,416 |
5,439 |
3,816 |
3,808 |
| Total nonperforming loans |
33,364 |
32,492 |
37,125 |
36,029 |
45,473 |
| Other real estate owned (OREO) |
503 |
527 |
619 |
416 |
718 |
| Total nonperforming assets |
33,867 |
33,019 |
37,744 |
36,445 |
46,191 |
| Net charge-offs |
2,054 |
358 |
383 |
539 |
1,708 |
| Allowance for credit losses/loans outstanding |
0.69% |
0.71% |
0.68% |
0.68% |
0.68% |
| Nonperforming loans/loans outstanding |
0.38% |
0.38% |
0.46% |
0.49% |
0.62% |
| Allowance for credit losses/nonperforming loans |
183% |
186% |
150% |
139% |
110% |
| Net charge-offs/average loans |
0.09% |
0.02% |
0.02% |
0.03% |
0.09% |
| Delinquent loans/ending loans |
0.89% |
0.71% |
0.75% |
0.84% |
1.00% |
| Provision for credit losses/net charge-offs |
135% |
1,415% |
1,577% |
168% |
127% |
| Nonperforming assets/total assets |
0.21% |
0.21% |
0.24% |
0.23% |
0.30% |
| Quarterly GAAP to Non-GAAP Reconciliations |
|
|
|
|
|
| Income statement data |
|
|
|
|
|
| Pre-tax, pre-provision net revenue |
|
|
|
|
|
| Net income (GAAP) |
$52,530 |
$48,691 |
$39,805 |
$47,055 |
$43,564 |
| Income taxes |
14,779 |
13,706 |
10,971 |
12,777 |
13,038 |
| Income before income taxes |
67,309 |
62,397 |
50,776 |
59,832 |
56,602 |
| Provision for credit losses |
2,768 |
5,061 |
6,038 |
906 |
2,162 |
| Pre-tax, pre-provision net revenue (non-GAAP) |
70,077 |
67,458 |
56,814 |
60,738 |
58,764 |
| Acquisition expenses |
353 |
409 |
3,960 |
299 |
568 |
| Acquisition-related contingent consideration adjustment |
(700) |
0 |
400 |
0 |
200 |
| Unrealized loss (gain) on equity securities |
20 |
4 |
22 |
(2) |
(3) |
| Adjusted pre-tax, pre-provision net revenue (non-GAAP) |
$69,750 |
$67,871 |
$61,196 |
$61,035 |
$59,529 |
| |
|
|
|
|
|
| Pre-tax, pre-provision net revenue per share |
|
|
|
|
|
| Diluted earnings per share (GAAP) |
$0.97 |
$0.90 |
$0.73 |
$0.86 |
$0.80 |
| Income taxes |
0.27 |
0.25 |
0.20 |
0.24 |
0.24 |
| Income before income taxes |
1.24 |
1.15 |
0.93 |
1.10 |
1.04 |
| Provision for credit losses |
0.06 |
0.10 |
0.12 |
0.01 |
0.04 |
| Pre-tax, pre-provision net revenue per share (non-GAAP) |
1.30 |
1.25 |
1.05 |
1.11 |
1.08 |
| Acquisition expenses |
0.00 |
0.00 |
0.07 |
0.01 |
0.01 |
| Acquisition-related contingent consideration adjustment |
(0.01) |
0.00 |
0.01 |
0.00 |
0.00 |
| Unrealized loss (gain) on equity securities |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Adjusted pre-tax, pre-provision net revenue per share (non-GAAP) |
$1.29 |
$1.25 |
$1.13 |
$1.12 |
$1.09 |
| |
|
|
|
|
|
| Summary of Financial Data (unaudited) |
|
|
|
|
|
| (Dollars in thousands, except per share data) |
|
|
|
|
|
| |
2022 |
2021 |
| |
4th Qtr |
3rd Qtr |
2nd Qtr |
1st Qtr |
4th Qtr |
| Quarterly GAAP to Non-GAAP Reconciliations |
|
|
|
|
|
| Income statement data |
|
|
|
|
|
| Net income |
|
|
|
|
|
| Net income (GAAP) |
$52,530 |
$48,691 |
$39,805 |
$47,055 |
$43,564 |
| Acquisition expenses |
353 |
409 |
3,960 |
299 |
568 |
| Tax effect of acquisition expenses |
(78) |
(90) |
(856) |
(64) |
(131) |
| Subtotal (non-GAAP) |
52,805 |
49,010 |
42,909 |
47,290 |
44,001 |
| Acquisition-related contingent consideration adjustment |
(700) |
0 |
400 |
0 |
200 |
|
Tax
effect of acquisition-related contingent consideration
adjustment |
154 |
0 |
(86) |
0 |
(46) |
| Subtotal (non-GAAP) |
52,259 |
49,010 |
43,223 |
47,290 |
44,155 |
| Acquisition-related provision for credit losses |
0 |
0 |
3,927 |
0 |
0 |
| Tax effect of acquisition-related provision for credit losses |
0 |
0 |
(848) |
0 |
0 |
| Subtotal (non-GAAP) |
52,259 |
49,010 |
46,302 |
47,290 |
44,155 |
| Unrealized loss (gain) on equity securities |
20 |
4 |
22 |
(2) |
(3) |
| Tax effect of unrealized loss (gain) on equity securities |
(4) |
(1) |
(5) |
0 |
1 |
| Operating net income (non-GAAP) |
52,275 |
49,013 |
46,319 |
47,288 |
44,153 |
| Amortization of intangibles |
3,794 |
3,837 |
3,851 |
3,732 |
3,751 |
| Tax effect of amortization of intangibles |
(833) |
(843) |
(832) |
(797) |
(864) |
| Subtotal (non-GAAP) |
55,236 |
52,007 |
49,338 |
50,223 |
47,040 |
| Acquired non-PCD loan accretion |
(1,138) |
(1,397) |
(1,023) |
(734) |
(812) |
| Tax effect of acquired non-PCD loan accretion |
250 |
307 |
221 |
157 |
187 |
| Adjusted net income (non-GAAP) |
$54,348 |
$50,917 |
$48,536 |
$49,646 |
$46,415 |
| |
|
|
|
|
|
| Return on average assets |
|
|
|
|
|
| Adjusted net income (non-GAAP) |
$54,348 |
$50,917 |
$48,536 |
$49,646 |
$46,415 |
| Average total assets |
15,665,726 |
15,553,296 |
15,452,712 |
15,596,209 |
15,418,880 |
| Adjusted return on average assets (non-GAAP) |
1.38% |
1.30% |
1.26% |
1.29% |
1.19% |
| |
|
|
|
|
|
| Return on average equity |
|
|
|
|
|
| Adjusted net income (non-GAAP) |
$54,348 |
$50,917 |
$48,536 |
$49,646 |
$46,415 |
| Average total equity |
1,476,093 |
1,680,525 |
1,743,410 |
2,040,843 |
2,083,115 |
| Adjusted return on average equity (non-GAAP) |
14.61% |
12.02% |
11.17% |
9.87% |
8.84% |
| |
|
|
|
|
|
| Summary of Financial Data (unaudited) |
|
|
|
|
|
| (Dollars in thousands, except per share data) |
|
|
|
|
|
| |
2022 |
2021 |
| |
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) |
$0.97 |
$0.90 |
$0.73 |
$0.86 |
$0.80 |
| Acquisition expenses |
0.00 |
0.00 |
0.07 |
0.01 |
0.01 |
| Tax effect of acquisition expenses |
0.00 |
0.00 |
(0.02) |
0.00 |
0.00 |
| Subtotal (non-GAAP) |
0.97 |
0.90 |
0.78 |
0.87 |
0.81 |
| Acquisition-related contingent consideration adjustment |
(0.01) |
0.00 |
0.01 |
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) |
0.96 |
0.90 |
0.79 |
0.87 |
0.81 |
| Acquisition-related provision for credit losses |
0.00 |
0.00 |
0.07 |
0.00 |
0.00 |
| Tax effect of acquisition-related for provision credit losses |
0.00 |
0.00 |
(0.01) |
0.00 |
0.00 |
| Subtotal (non-GAAP) |
0.96 |
0.90 |
0.85 |
0.87 |
0.81 |
| 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 |
| Operating diluted earnings per share (non-GAAP) |
0.96 |
0.90 |
0.85 |
0.87 |
0.81 |
| 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) |
(0.02) |
| Subtotal (non-GAAP) |
1.01 |
0.95 |
0.90 |
0.92 |
0.86 |
| Acquired non-PCD loan accretion |
(0.02) |
(0.02) |
(0.02) |
(0.01) |
(0.01) |
| Tax effect of acquired non-PCD loan accretion |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
| Diluted adjusted net earnings per share (non-GAAP) |
$1.00 |
$0.94 |
$0.89 |
$0.91 |
$0.85 |
| |
|
|
|
|
|
| Noninterest operating expenses |
|
|
|
|
|
| Noninterest expenses (GAAP) |
$105,852 |
$108,185 |
$110,424 |
$99,807 |
$100,913 |
| Amortization of intangibles |
(3,794) |
(3,837) |
(3,851) |
(3,732) |
(3,751) |
| Acquisition expenses |
(353) |
(409) |
(3,960) |
(299) |
(568) |
| Acquisition-related contingent consideration adjustment |
700 |
0 |
(400) |
0 |
(200) |
| Total adjusted noninterest expenses (non-GAAP) |
$102,405 |
$103,939 |
$102,213 |
$95,776 |
$96,394 |
| |
|
|
|
|
|
| Efficiency ratio |
|
|
|
|
|
| Adjusted noninterest expenses (non-GAAP) - numerator |
$102,405 |
$103,939 |
$102,213 |
$95,776 |
$96,394 |
| Tax-equivalent net interest income |
113,341 |
111,512 |
104,149 |
95,702 |
96,563 |
| Noninterest revenues |
63,706 |
65,249 |
64,097 |
65,673 |
63,935 |
| Acquired non-PCD loan accretion |
(1,138) |
(1,397) |
(1,023) |
(734) |
(812) |
| Unrealized loss (gain) on equity securities |
20 |
4 |
22 |
(2) |
(3) |
| Operating revenues (non-GAAP) - denominator |
175,929 |
175,368 |
167,245 |
160,639 |
159,683 |
| Efficiency ratio (non-GAAP) |
58.2% |
59.3% |
61.1% |
59.6% |
60.4% |
| Summary of Financial Data (unaudited) |
|
|
|
|
|
| (Dollars in thousands, except per share data) |
|
|
|
|
|
| |
2022 |
2021 |
| |
4th Qtr |
3rd Qtr |
2nd Qtr |
1st Qtr |
4th Qtr |
| Quarterly GAAP to Non-GAAP Reconciliations |
|
|
|
|
|
| Balance sheet data |
|
|
|
|
|
| Total assets |
|
|
|
|
|
| Total assets (GAAP) |
$15,835,651 |
$15,594,547 |
$15,487,833 |
$15,625,883 |
$15,552,657 |
| Intangible assets |
(902,837) |
(909,224) |
(917,891) |
(863,038) |
(864,335) |
| Deferred taxes on intangible assets |
46,130 |
48,893 |
45,349 |
43,968 |
44,160 |
| Total tangible assets (non-GAAP) |
$14,978,944 |
$14,734,216 |
$14,615,291 |
$14,806,813 |
$14,732,482 |
| |
|
|
|
|
|
| Total common equity |
|
|
|
|
|
| Shareholders' equity (GAAP) |
$1,551,705 |
$1,461,163 |
$1,661,696 |
$1,852,103 |
$2,100,807 |
| Intangible assets |
(902,837) |
(909,224) |
(917,891) |
(863,038) |
(864,335) |
| Deferred taxes on intangible assets |
46,130 |
48,893 |
45,349 |
43,968 |
44,160 |
| Total tangible common equity (non-GAAP) |
$694,998 |
$600,832 |
$789,154 |
$1,033,033 |
$1,280,632 |
| |
|
|
|
|
|
| Shareholders’ equity-to-assets ratio at quarter end |
|
|
|
|
|
| Total shareholders’ equity (GAAP) - numerator |
$1,551,705 |
$1,461,163 |
$1,661,696 |
$1,852,103 |
$2,100,807 |
| Total assets (GAAP) - denominator |
15,835,651 |
15,594,547 |
15,487,833 |
15,625,883 |
15,552,657 |
| Net shareholders’ equity-to-assets ratio at quarter end (GAAP) |
9.80% |
9.37% |
10.73% |
11.85% |
13.51% |
| |
|
|
|
|
|
| Net tangible equity-to-assets ratio at quarter end |
|
|
|
|
|
| Total tangible common equity (non-GAAP) - numerator |
$694,998 |
$600,832 |
$789,154 |
$1,033,033 |
$1,280,632 |
| Total tangible assets (non-GAAP) - denominator |
14,978,944 |
14,734,216 |
14,615,291 |
14,806,813 |
14,732,482 |
| Net tangible equity-to-assets ratio at quarter end (non-GAAP) |
4.64% |
4.08% |
5.40% |
6.98% |
8.69% |
| |
|
|
|
|
|
| |
| (1) Excludes unrealized gain (loss) on equity securities. |
| |
| (2) Includes deferred tax liabilities related to certain intangible assets. |
# # #
