XML 37 R25.htm IDEA: XBRL DOCUMENT v3.8.0.1
ACQUISITIONS (Tables)
9 Months Ended
Sep. 30, 2017
ACQUISITIONS [Abstract]  
Estimated Fair Value of Assets Acquired and Liabilities Assumed
The following table summarizes the estimated fair value of the assets acquired and liabilities assumed after considering the measurement period adjustments described above:

  
2017
  
2016
 
(000s omitted)
 
NRS
  
Merchants
  
Other (1)
  
Total
  
WJL
 
Consideration paid :
               
Cash
 
$
70,073
  
$
82,898
  
$
4,224
  
$
157,195
  
$
575
 
Community Bank System, Inc. common stock
  
78,483
   
262,254
   
0
   
340,737
   
0
 
Total net consideration paid
  
148,556
   
345,152
   
4,224
   
497,932
   
575
 
Recognized amounts of identifiable assets acquired and liabilities assumed:
                    
Cash and cash equivalents
  
11,063
   
40,730
   
0
   
51,793
   
0
 
Investment securities
  
20,294
   
370,648
   
0
   
390,942
   
0
 
Loans
  
0
   
1,488,680
   
0
   
1,488,680
   
0
 
Premises and equipment
  
411
   
16,608
   
27
   
17,046
   
0
 
Accrued interest receivable
  
72
   
4,773
   
0
   
4,845
   
0
 
Other assets
  
8,088
   
51,849
   
272
   
60,209
   
0
 
Core deposit intangibles
  
0
   
23,214
   
0
   
23,214
   
0
 
Other intangibles
  
60,200
   
2,857
   
2,857
   
65,914
   
288
 
Deposits
  
0
   
(1,448,406
)
  
0
   
(1,448,406
)
  
0
 
Other liabilities
  
(28,002
)
  
(11,774
)
  
(582
)
  
(40,358
)
  
0
 
Short-term advances
  
0
   
(80,000
)
  
0
   
(80,000
)
  
0
 
Securities sold under agreement to    repurchase, short-term
  
0
   
(278,076
)
  
0
   
(278,076
)
  
0
 
Long-term debt
  
0
   
(3,615
)
  
0
   
(3,615
)
  
0
 
Subordinated debt held by unconsolidated subsidiary trusts
  
0
   
(20,619
)
  
0
   
(20,619
)
  
0
 
Total identifiable assets, net
  
72,126
   
156,869
   
2,574
   
231,569
   
288
 
Goodwill
 
$
76,430
  
$
188,283
  
$
1,650
  
$
266,363
  
$
287
 

(1) Includes amounts related to the BAS and Dryfoos acquisitions.
Summary of Loans Acquired
The following is a summary of the loans acquired from Merchants at the date of acquisition:

(000s omitted)
 
Acquired
Impaired
Loans
  
Acquired
Non-impaired
Loans
  
Total
Acquired
Loans
 
Contractually required principal and interest at acquisition
 
$
16,351
  
$
1,872,574
  
$
1,888,925
 
Contractual cash flows not expected to be collected
  
(5,794
)
  
(14,753
)
  
(20,547
)
Expected cash flows at acquisition
  
10,557
   
1,857,821
   
1,868,378
 
Interest component of expected cash flows
  
(758
)
  
(378,940
)
  
(379,698
)
Fair value of acquired loans
 
$
9,799
  
$
1,478,881
  
$
1,488,680
 
Pro Forma Financial Information
Acquisition expenses related to the Merchants and NRS transactions totaling $0.5 million and $25.0 million for the three and nine months ended September 30, 2017 were included in the pro forma information as if they were incurred in the first quarter of 2016.
 
  
Pro Forma (Unaudited)
Three Months Ended
  
Pro Forma (Unaudited)
Nine Months Ended
 
(000’s omitted)
 
September 30,
2017
  
September 30,
2016
  
September 30,
2017
  
September 30,
2016
 
Total revenue, net of interest expense
 
$
136,692
  
$
135,026
  
$
407,735
  
$
400,341
 
Net income
  
35,533
   
32,706
   
104,197
   
78,557