☒
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
☐
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Delaware
|
16‑1213679
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
5790 Widewaters Parkway, DeWitt, New York
|
13214-1883
|
|
(Address of principal executive offices)
|
(Zip Code)
|
Title of each class
|
Name of each exchange on which registered.
|
|
Common Stock, Par Value $1.00 per share
|
New York Stock Exchange
|
Large accelerated filer ☒ | Accelerated filer ☐ | Non-accelerated filer ☐ | Smaller reporting company ☐ |
Emerging growth company ☐
|
PART I
|
Page
|
|
Item 1
|
3
|
|
Item 1A
|
14
|
|
Item 1B
|
20
|
|
Item 2
|
21
|
|
Item 3
|
21
|
|
Item 4
|
21
|
|
Item 4A
|
22
|
|
PART II
|
||
Item 5
|
23
|
|
Item 6
|
25
|
|
Item 7
|
27
|
|
Item 7A
|
57
|
|
Item 8
|
||
60
|
||
61
|
||
62
|
||
63
|
||
64
|
||
65
|
||
110
|
||
111
|
||
113
|
||
Item 9
|
113
|
|
Item 9A
|
113
|
|
Item 9B
|
114
|
|
PART III
|
||
Item 10
|
114
|
|
Item 11
|
114
|
|
Item 12
|
114
|
|
Item 13
|
114
|
|
Item 14
|
114
|
|
PART IV
|
||
Item 15
|
115
|
|
Item 16
|
119
|
|
120
|
Number of
|
|||||||
County
|
State
|
Deposits as of 6/30/2018(1)
(000’s omitted)
|
Market Share (1)
|
Branches
|
ATM’s
|
Towns/ Cities
|
Towns Where Company Has 1st
or 2nd Market Position
|
Grand Isle
|
VT
|
$37,681
|
100.00%
|
1
|
1
|
1
|
1
|
Lewis
|
NY
|
201,318
|
73.46%
|
4
|
4
|
3
|
3
|
Hamilton
|
NY
|
59,541
|
56.52%
|
2
|
2
|
2
|
2
|
Franklin
|
NY
|
344,894
|
52.83%
|
6
|
6
|
5
|
5
|
Madison
|
NY
|
418,397
|
45.71%
|
8
|
8
|
5
|
5
|
Allegany
|
NY
|
280,196
|
44.50%
|
9
|
10
|
8
|
8
|
Cattaraugus
|
NY
|
432,515
|
33.45%
|
10
|
11
|
7
|
6
|
Otsego
|
NY
|
344,457
|
29.82%
|
10
|
9
|
6
|
5
|
Schuyler
|
NY
|
53,185
|
24.97%
|
1
|
1
|
1
|
1
|
Seneca
|
NY
|
127,217
|
24.94%
|
4
|
3
|
4
|
4
|
Saint Lawrence
|
NY
|
456,884
|
24.58%
|
13
|
13
|
11
|
10
|
Yates
|
NY
|
97,185
|
23.36%
|
3
|
2
|
2
|
1
|
Clinton
|
NY
|
385,880
|
23.34%
|
4
|
7
|
2
|
2
|
Jefferson
|
NY
|
440,124
|
23.29%
|
7
|
9
|
6
|
6
|
Wyoming
|
PA
|
136,249
|
20.98%
|
4
|
4
|
4
|
3
|
Livingston
|
NY
|
190,211
|
19.59%
|
5
|
6
|
5
|
4
|
Chautauqua
|
NY
|
368,106
|
18.81%
|
12
|
12
|
10
|
7
|
Essex
|
NY
|
130,903
|
15.74%
|
5
|
5
|
4
|
3
|
Orange
|
VT
|
50,659
|
15.08%
|
2
|
2
|
2
|
2
|
Oswego
|
NY
|
202,165
|
13.59%
|
4
|
5
|
4
|
3
|
Caledonia
|
VT
|
69,740
|
10.92%
|
2
|
2
|
2
|
1
|
Wayne
|
NY
|
133,223
|
10.52%
|
3
|
4
|
2
|
2
|
Ontario
|
NY
|
236,577
|
10.33%
|
8
|
13
|
5
|
3
|
Addison
|
VT
|
57,973
|
9.48%
|
2
|
2
|
2
|
2
|
Delaware
|
NY
|
138,152
|
9.39%
|
5
|
5
|
5
|
4
|
Bennington
|
VT
|
77,389
|
9.18%
|
2
|
4
|
2
|
0
|
Chittenden
|
VT
|
589,812
|
8.90%
|
9
|
10
|
6
|
4
|
Tioga
|
NY
|
38,382
|
8.53%
|
2
|
2
|
2
|
1
|
Franklin
|
VT
|
50,716
|
7.88%
|
2
|
2
|
2
|
1
|
Rutland
|
VT
|
107,221
|
7.46%
|
3
|
3
|
2
|
1
|
Chemung
|
NY
|
75,227
|
6.88%
|
2
|
2
|
1
|
0
|
Susquehanna
|
PA
|
59,611
|
6.72%
|
3
|
1
|
3
|
2
|
Herkimer
|
NY
|
47,578
|
6.71%
|
1
|
1
|
1
|
1
|
Luzerne
|
PA
|
463,068
|
6.68%
|
10
|
13
|
8
|
4
|
Lackawanna
|
PA
|
405,557
|
6.40%
|
11
|
11
|
8
|
4
|
Steuben
|
NY
|
193,545
|
6.29%
|
8
|
9
|
7
|
4
|
Schoharie
|
NY
|
21,777
|
4.72%
|
1
|
1
|
1
|
0
|
Lamoille
|
VT
|
27,326
|
4.68%
|
1
|
1
|
1
|
1
|
Windham
|
VT
|
47,652
|
4.57%
|
2
|
3
|
2
|
1
|
Carbon
|
PA
|
45,025
|
4.55%
|
2
|
2
|
2
|
0
|
Oneida
|
NY
|
256,782
|
4.28%
|
6
|
8
|
5
|
3
|
Windsor
|
VT
|
58,462
|
4.20%
|
2
|
1
|
2
|
0
|
Washington
|
VT
|
87,601
|
3.63%
|
3
|
5
|
3
|
1
|
Cayuga
|
NY
|
43,880
|
3.60%
|
2
|
2
|
2
|
1
|
Bradford
|
PA
|
43,259
|
3.36%
|
2
|
2
|
2
|
1
|
Chenango
|
NY
|
22,822
|
2.56%
|
2
|
2
|
1
|
0
|
Washington
|
NY
|
19,569
|
2.53%
|
1
|
0
|
1
|
1
|
Warren
|
NY
|
37,977
|
1.96%
|
1
|
1
|
1
|
1
|
Onondaga
|
NY
|
206,535
|
1.65%
|
4
|
5
|
4
|
1
|
Ulster
|
NY
|
31,046
|
0.73%
|
1
|
1
|
1
|
1
|
Broome
|
NY
|
32,672
|
0.52%
|
1
|
1
|
1
|
0
|
Erie
|
NY
|
138,335
|
0.33%
|
4
|
4
|
3
|
2
|
Hampden
|
MA
|
37,223
|
0.29%
|
1
|
1
|
1
|
0
|
Tompkins
|
NY
|
4,867
|
0.16%
|
1
|
0
|
1
|
0
|
8,664,348
|
5.67%
|
224
|
244
|
184
|
129
|
||
(1) Deposits and Market Share data as of June 30, 2018, the most recent information available from SNL Financial LLC. Deposit amounts include $150.4 million of
intercompany balances that are eliminated upon consolidation.
|
· |
positions taken by the CFPB on fair lending, including
applying the disparate impact theory which could make it more difficult for lenders to charge different rates or to apply different terms to loans to different customers;
|
· |
the CFPB’s final rule amending Regulation C, which implements
the Home Mortgage Disclosure Act, requiring most lenders to report expanded information in order for the CFPB to more effectively monitor fair lending concerns and other information shortcomings identified by the CFPB;
|
· |
positions taken by the CFPB regarding the Electronic Fund
Transfer Act and Regulation E, which require companies to obtain customer authorizations before automatically debiting a consumer’s account for pre-authorized electronic funds transfers; and
|
· |
focused efforts on enforcing certain compliance obligations
the CFPB deems a priority, such as automobile loan servicing, debt collection, mortgage origination and servicing, remittances, and fair lending, among others.
|
· |
4.5% CET1 to total risk-weighted assets;
|
· |
6.0% Tier 1 capital (CET1 plus Additional Tier 1 capital) to total risk-weighted
assets;
|
· |
8.0% Total capital (Tier 1 Capital plus Tier 2 capital) to total risk-weighted assets;
|
· |
4.0% Tier 1 capital to total adjusted quarterly average assets (known as “leverage
ratio”)
|
· |
Changes in securities analysts’ expectations of financial performance;
|
· |
Volatility of stock market prices and volumes;
|
· |
Incorrect information or speculation;
|
· |
Changes in industry valuations;
|
· |
Variations in operating results from general expectations;
|
· |
Actions taken against the Company by various regulatory agencies;
|
· |
Changes in authoritative accounting guidance by the Financial Accounting Standards Board or other regulatory agencies;
|
· |
Changes in general domestic economic conditions such as inflation rates, tax rates, unemployment rates, oil prices, labor and healthcare cost trend rates,
recessions, and changing government policies, laws and regulations; and
|
· |
Severe weather, natural disasters, acts of war or terrorism and other external events.
|
Name
|
Age
|
Position
|
Mark E. Tryniski
|
58
|
Director, President and Chief Executive Officer. Mr. Tryniski assumed his current position in August 2006. He served as Executive Vice President and Chief
Operating Officer from March 2004 to July 2006 and as the Treasurer and Chief Financial Officer from June 2003 to March 2004. He previously served as a partner in the Syracuse office of PricewaterhouseCoopers LLP.
|
Scott Kingsley
|
54
|
Executive Vice President and Chief Operating Officer. Mr. Kingsley assumed his current position in June 2018. He served as Executive Vice President and Chief
Financial Officer from August 2004 to June 2018. He previously served as Vice President and Chief Financial Officer of Carlisle Engineered Products, Inc., a subsidiary of the Carlisle Companies, Inc., from 1997 until joining the Company.
|
George J. Getman
|
62
|
Executive Vice President and General Counsel. Mr. Getman assumed his current position in January 2008. Prior to joining the Company, he was a partner with Bond,
Schoeneck & King, PLLC and served as corporate counsel to the Company.
|
Joseph E. Sutaris
|
51
|
Executive Vice President and Chief Financial Officer. Mr. Sutaris assumed his current position in June 2018. He served as Senior Vice President, Finance and
Accounting from November 2017 to June 2018, as the Bank’s Director of Municipal Banking from September 2016 to November 2017 and as the Senior Vice President of the Central Region of the Bank from April 2011 to September 2016. Mr.
Sutaris joined the Company in April 2011 as part of the acquisition of Wilber National Bank where he served as the Executive Vice President, Chief Financial Officer, Treasurer and Secretary.
|
Joseph F. Serbun
|
58
|
Executive Vice President and Chief Credit Officer. Mr. Serbun assumed his current position in June 2018. He served as the Bank’s Senior Vice President and Chief
Credit Officer from June 2010 to June 2018 and as Vice President and Commercial Team Leader of the Bank from January 2008 until June 2010. Prior to joining the Company, he served as Vice President at JPMorgan Chase Bank, N.A.
|
Year / Qtr
|
High Price
|
Low Price
|
Quarterly Dividend
|
|||||||||
2018
|
||||||||||||
4th
|
$
|
65.66
|
$
|
54.72
|
$
|
0.38
|
||||||
3rd
|
$
|
66.52
|
$
|
60.04
|
$
|
0.38
|
||||||
2nd
|
$
|
61.98
|
$
|
52.61
|
$
|
0.34
|
||||||
1st
|
$
|
57.00
|
$
|
51.22
|
$
|
0.34
|
||||||
2017
|
||||||||||||
4th
|
$
|
56.80
|
$
|
51.38
|
$
|
0.34
|
||||||
3rd
|
$
|
57.30
|
$
|
49.11
|
$
|
0.34
|
||||||
2nd
|
$
|
58.03
|
$
|
51.66
|
$
|
0.32
|
||||||
1st
|
$
|
62.32
|
$
|
51.71
|
$
|
0.32
|
Plan Category
|
Number of
Securities to be
Issued upon
Exercise of
Outstanding
Options, Warrants
and Rights (1)
|
Weighted-average
Exercise Price
of Outstanding
Options, Warrants
and Rights
|
Number of Securities
Remaining Available
For Future Issuance
Under Equity
Compensation Plans
(excluding securities
reflected in the first
column)
|
|||||||||
Equity compensation plans approved by security holders:
|
||||||||||||
2004 Long-term Incentive Plan
|
750,032
|
$
|
29.20
|
52,847
|
||||||||
2014 Long-term Incentive Plan
|
1,115,392
|
36.91
|
1,401,817
|
|||||||||
Equity compensation plans not approved by security holders
|
0
|
0
|
0
|
|||||||||
Total
|
1,865,424
|
$
|
33.81
|
1,454,664
|
Period
|
Total
Number of
Shares
Purchased
|
Average
Price Paid
Per share
|
Total Number of Shares
Purchased as Part of
Publicly Announced
Plans or Programs
|
Maximum Number of Shares
That May Yet be Purchased
Under the Plans or Programs
|
||||||||||||
October 1-31, 2018
|
0
|
$
|
0.00
|
0
|
2,500,000
|
|||||||||||
November 1-30, 2018(1)
|
498
|
63.28
|
0
|
2,500,000
|
||||||||||||
December 1-31, 2018 (1)
|
334
|
57.21
|
0
|
2,500,000
|
||||||||||||
Total
|
832
|
$
|
60.84
|
Years Ended December 31,
|
||||||||||||||||||||
(In thousands except per share data and ratios)
|
2018
|
2017
|
2016
|
2015
|
2014
|
|||||||||||||||
Income Statement Data:
|
||||||||||||||||||||
Loan interest income
|
$
|
286,165
|
$
|
253,949
|
$
|
211,467
|
$
|
187,743
|
$
|
185,527
|
||||||||||
Investment interest income
|
76,568
|
75,506
|
73,720
|
71,879
|
70,693
|
|||||||||||||||
Interest expense
|
17,678
|
13,780
|
11,291
|
11,202
|
11,792
|
|||||||||||||||
Net interest income
|
345,055
|
315,675
|
273,896
|
248,420
|
244,428
|
|||||||||||||||
Provision for loan losses
|
10,837
|
10,984
|
8,076
|
6,447
|
7,178
|
|||||||||||||||
Noninterest income
|
223,720
|
202,421
|
155,625
|
123,303
|
119,020
|
|||||||||||||||
Gain (loss) on investment securities & loss on debt extinguishment, net
|
339
|
2
|
0
|
(4
|
)
|
0
|
||||||||||||||
Acquisition expenses and litigation settlement
|
(769
|
)
|
25,986
|
1,706
|
7,037
|
2,923
|
||||||||||||||
Other noninterest expenses
|
346,058
|
321,163
|
265,142
|
226,018
|
223,657
|
|||||||||||||||
Income before income taxes
|
212,988
|
159,965
|
154,597
|
132,217
|
129,690
|
|||||||||||||||
Net income
|
168,641
|
150,717
|
103,812
|
91,230
|
91,353
|
|||||||||||||||
Diluted earnings per share
|
3.24
|
3.03
|
2.32
|
2.19
|
2.22
|
|||||||||||||||
Balance Sheet Data:
|
||||||||||||||||||||
Cash equivalents
|
$
|
29,083
|
$
|
19,652
|
$
|
24,243
|
$
|
21,931
|
$
|
12,870
|
||||||||||
Investment securities
|
2,981,658
|
3,081,379
|
2,784,392
|
2,847,940
|
2,512,974
|
|||||||||||||||
Loans
|
6,281,121
|
6,256,757
|
4,948,562
|
4,801,375
|
4,236,206
|
|||||||||||||||
Allowance for loan losses
|
(49,284
|
)
|
(47,583
|
)
|
(47,233
|
)
|
(45,401
|
)
|
(45,341
|
)
|
||||||||||
Intangible assets
|
807,349
|
825,088
|
480,844
|
484,146
|
386,973
|
|||||||||||||||
Total assets
|
10,607,295
|
10,746,198
|
8,666,437
|
8,552,669
|
7,489,440
|
|||||||||||||||
Deposits
|
8,322,371
|
8,444,420
|
7,075,954
|
6,873,474
|
5,935,264
|
|||||||||||||||
Borrowings
|
413,682
|
485,896
|
248,370
|
403,446
|
440,122
|
|||||||||||||||
Shareholders’ equity
|
1,713,783
|
1,635,315
|
1,198,100
|
1,140,647
|
987,904
|
|||||||||||||||
Capital and Related Ratios:
|
||||||||||||||||||||
Cash dividends declared per share
|
$
|
1.44
|
$
|
1.32
|
$
|
1.26
|
$
|
1.22
|
$
|
1.16
|
||||||||||
Book value per share
|
33.43
|
32.26
|
26.96
|
26.06
|
24.24
|
|||||||||||||||
Tangible book value per share (1)
|
18.59
|
16.94
|
17.12
|
15.90
|
15.63
|
|||||||||||||||
Market capitalization (in millions)
|
2,988
|
2,725
|
2,746
|
1,748
|
1,554
|
|||||||||||||||
Tier 1 leverage ratio
|
11.08
|
%
|
10.00
|
%
|
10.55
|
%
|
10.32
|
%
|
9.96
|
%
|
||||||||||
Total risk-based capital to risk-adjusted assets
|
19.06
|
%
|
17.45
|
%
|
19.10
|
%
|
18.08
|
%
|
18.75
|
%
|
||||||||||
Tangible equity to tangible assets (1)
|
9.68
|
%
|
8.61
|
%
|
9.24
|
%
|
8.59
|
%
|
8.92
|
%
|
||||||||||
Dividend payout ratio
|
43.8
|
%
|
43.5
|
%
|
53.7
|
%
|
55.5
|
%
|
51.6
|
%
|
||||||||||
Period end common shares outstanding
|
51,258
|
50,696
|
44,437
|
43,775
|
40,748
|
|||||||||||||||
Diluted weighted-average shares outstanding
|
51,975
|
49,665
|
44,720
|
41,605
|
41,232
|
|||||||||||||||
Selected Performance Ratios:
|
||||||||||||||||||||
Return on average assets
|
1.58
|
%
|
1.49
|
%
|
1.20
|
%
|
1.17
|
%
|
1.23
|
%
|
||||||||||
Return on average equity
|
10.20
|
%
|
10.21
|
%
|
8.57
|
%
|
8.87
|
%
|
9.65
|
%
|
||||||||||
Net interest margin
|
3.73
|
%
|
3.69
|
%
|
3.71
|
%
|
3.73
|
%
|
3.91
|
%
|
||||||||||
Noninterest revenues/operating revenues (FTE) (2)
|
39.6
|
%
|
38.8
|
%
|
35.5
|
%
|
32.3
|
%
|
31.7
|
%
|
||||||||||
Efficiency ratio (3)
|
58.0
|
%
|
58.3
|
%
|
59.6
|
%
|
58.2
|
%
|
58.4
|
%
|
||||||||||
Asset Quality Ratios:
|
||||||||||||||||||||
Allowance for loan losses/total loans
|
0.78
|
%
|
0.76
|
%
|
0.95
|
%
|
0.95
|
%
|
1.07
|
%
|
||||||||||
Nonperforming loans/total loans
|
0.40
|
%
|
0.44
|
%
|
0.48
|
%
|
0.50
|
%
|
0.56
|
%
|
||||||||||
Allowance for loan losses/nonperforming loans
|
197
|
%
|
173
|
%
|
199
|
%
|
190
|
%
|
190
|
%
|
||||||||||
Loan loss provision/net charge-offs
|
119
|
%
|
103
|
%
|
129
|
%
|
101
|
%
|
117
|
%
|
||||||||||
Net charge-offs/average loans
|
0.15
|
%
|
0.18
|
%
|
0.13
|
%
|
0.15
|
%
|
0.15
|
%
|
(1)
|
The tangible book value per share and the tangible equity to tangible asset ratio excludes goodwill and identifiable intangible assets, adjusted
for deferred tax liabilities generated from tax deductible goodwill and other intangible assets. The ratio is not a financial measurement required by accounting principles generally accepted in the United States of America. However,
management believes such information is useful to analyze the relative strength of the Company’s capital position and is useful to investors in evaluating Company performance (See Table 20 for Reconciliation of GAAP to Non-GAAP
Measures).
|
(2)
|
For purposes of this ratio, noninterest revenues excludes unrealized gain on equity securities, loss on debt extinguishment and insurance-related
recoveries. Operating revenues, a non-GAAP measure, is defined as net interest income on a fully-tax equivalent basis, plus noninterest revenues, excluding unrealized gain on equity securities, loss on debt extinguishment,
insurance-related recoveries and acquired non-impaired loan accretion (See Table 20 for Reconciliation of GAAP to Non-GAAP measures).
|
(3)
|
Efficiency ratio provides a ratio of operating expenses to operating income. It
excludes intangible amortization, acquisition expenses, and litigation settlement from expenses and acquired non-impaired loan accretion, insurance-related recoveries, gains and losses on investment securities, and loss on debt
extinguishment from income while adding a fully-taxable equivalent adjustment. The efficiency ratio is not a
financial measurement required by accounting principles generally accepted in the United States of America. However, the efficiency ratio is used by management in its assessment of financial performance specifically as it relates to
noninterest expense control. Management also believes such information is useful to investors in evaluating Company performance (See Table 20 for Reconciliation of GAAP to Non-GAAP Measures).
|
Years Ended December 31,
|
||||||||||||||||||||
(000’s omitted, except per share data)
|
2018
|
2017
|
2016
|
2015
|
2014
|
|||||||||||||||
Net interest income
|
$
|
345,055
|
$
|
315,675
|
$
|
273,896
|
$
|
248,420
|
$
|
244,428
|
||||||||||
Provision for loan losses
|
10,837
|
10,984
|
8,076
|
6,447
|
7,178
|
|||||||||||||||
Gain/(Loss) on sales of investment securities, net
|
0
|
2
|
0
|
(4
|
)
|
0
|
||||||||||||||
Unrealized gain on equity securities
|
657
|
0
|
0
|
0
|
0
|
|||||||||||||||
Loss on debt extinguishment
|
(318
|
)
|
0
|
0
|
0
|
0
|
||||||||||||||
Noninterest revenue
|
223,720
|
202,421
|
155,625
|
123,303
|
119,020
|
|||||||||||||||
Acquisition expenses and litigation settlement
|
(769
|
)
|
25,986
|
1,706
|
7,037
|
2,923
|
||||||||||||||
Other noninterest expenses
|
346,058
|
321,163
|
265,142
|
226,018
|
223,657
|
|||||||||||||||
Income before taxes
|
212,988
|
159,965
|
154,597
|
132,217
|
129,690
|
|||||||||||||||
Income taxes
|
44,347
|
9,248
|
50,785
|
40,987
|
38,337
|
|||||||||||||||
Net income
|
$
|
168,641
|
$
|
150,717
|
$
|
103,812
|
$
|
91,230
|
$
|
91,353
|
||||||||||
Diluted weighted average common shares outstanding
|
51,975
|
49,665
|
44,720
|
41,605
|
41,232
|
|||||||||||||||
Diluted earnings per share
|
$
|
3.24
|
$
|
3.03
|
$
|
2.32
|
$
|
2.19
|
$
|
2.22
|
· |
Net interest income increased $29.6 million, or 9.4%. This was the result of a $553.7 million increase in average interest earning assets and an eight basis
point increase in the average yield on earning assets, partially offset by a $179.0 million increase in average interest-bearing liabilities and a five basis point increase in the average rate on interest-bearing liabilities. Average
loans grew $445.5 million driven primarily by a full year of loans acquired with Merchants, and the yield on loans increased 19 basis points from the prior year due primarily to the rising rate environment. Also contributing to the
growth in interest income was a $108.2 million increase in the average book value of investments, including cash equivalents, primarily due to investments acquired in the Merchants transaction, partially offset by a 21 basis-point
decrease in the average yield on investments. Average interest-bearing deposits increased $150.9 million due primarily to the addition of deposits from the Merchants acquisition, partially offset by the continued trend of declining
time deposit balances. Borrowing interest expense increased year-over-year as a result of an increase in average balances of $28.1 million, or 7.4%, and a blended rate that was 21 basis points higher than the prior year.
|
· |
The loan loss provision of $10.8 million decreased $0.1 million, or 1.3%, from the prior year level. Net charge‑offs of $9.1 million were $1.5 million less
than 2017, primarily due to a $3.1 million partial charge-off of a single commercial relationship in the fourth quarter of 2017. This resulted in an annual net charge-off ratio (net charge-offs / total average loans) of 0.15%, which
was three basis points lower than the prior year. Year-end nonperforming loans as a percentage of total loans decreased four basis points and nonperforming assets as a percentage of loans and other real estate owned decreased five
basis points compared to December 31, 2017 levels. Additional information on trends and policy related to asset quality is provided in the asset quality section on pages 44 through 48.
|
· |
Banking noninterest revenue for 2018, excluding unrealized gain on equity securities
and loss on debt extinguishment, of $75.4 million increased by $2.0 million from 2017’s level. This was primarily due to higher deposit service fees impacted by a full year of activity from deposit relationships associated with the
Merchants acquisition, partially offset by a decrease in debit card-related revenue of approximately $7.1 million due to debit interchange fee limitations established by the Durbin amendment of the Dodd-Frank Wall Street Reform and
Consumer Protection Act of 2010 (“Dodd-Frank Act”) that were effective for the Company beginning in the third quarter of 2018.
|
· |
Total banking noninterest expenses, including acquisition expenses, decreased $11.4 million, or 4.6%, in 2018 primarily reflective of the $24.5 million in
one-time expenses incurred in 2017 related to the Merchants acquisition compared to the $0.8 million recovery of acquisition-related contract termination charges in 2018, offset by an increase in expenses related to an expanded branch
network and other acquired activities from the Merchants acquisition and continued investment in risk management capabilities and technology and data processing costs. Excluding acquisition expenses, banking noninterest expenses
increased $13.9 million, or 6.2%, reflective of a full year of expanded operations resulting from the Merchants acquisition.
|
· |
Employee benefit services noninterest revenue for 2018 of $94.4 million increased $11.7 million, or 14.1%, from the prior year level,
due to the combination of a full year of expanded business activities from the NRS acquisition and growth in employee benefit trust assets.
|
· |
Employee benefit services noninterest expenses including acquisition expenses for 2018
totaled $64.3 million. This represented an increase from 2017 of $3.4 million, or 5.6%, and was attributable to the expanded business operations from the NRS acquisition and the continued buildout of resources to support an
expanding revenue base.
|
· |
Wealth management and insurance services noninterest revenue for 2018 was $57.2
million; an increase of $8.0 million from the prior year level. The increase was due to the additional customers generated by both organic and acquired growth sources, including the expansion of operations resulting from the Penna,
Styles Bridges, BAS, Dryfoos, GBR and NECM acquisitions.
|
· |
Wealth management and insurance services noninterest expenses of $47.0 million
increased $6.3 million from 2017 primarily due to increased personnel costs associated with the aforementioned organic and acquired growth.
|
2018
|
2017
|
2016
|
||||||||||
Return on average assets
|
1.58
|
%
|
1.49
|
%
|
1.20
|
%
|
||||||
Return on average equity
|
10.20
|
%
|
10.21
|
%
|
8.57
|
%
|
||||||
Dividend payout ratio
|
43.8
|
%
|
43.5
|
%
|
53.7
|
%
|
||||||
Average equity to average assets
|
15.50
|
%
|
14.63
|
%
|
13.99
|
%
|
Year Ended December 31, 2018
|
Year Ended December 31, 2017
|
Year Ended December 31, 2016
|
||||||||||||||||||||||||||||||||||
(000’s omitted except yields and rates)
|
Average
Balance
|
Interest
|
Avg.
Yield/Rate
Paid
|
Average
Balance
|
Interest
|
Avg.
Yield/Rate
Paid
|
Average
Balance
|
Interest
|
Avg.
Yield/Rate
Paid
|
|||||||||||||||||||||||||||
Interest-earning assets:
|
||||||||||||||||||||||||||||||||||||
Cash equivalents
|
$
|
78,888
|
$
|
1,322
|
1.68
|
%
|
$
|
38,545
|
$
|
385
|
1.00
|
%
|
$
|
19,062
|
$
|
89
|
0.47
|
%
|
||||||||||||||||||
Taxable investment securities (1)
|
2,577,695
|
62,182
|
2.41
|
%
|
2,440,215
|
59,774
|
2.45
|
%
|
2,177,589
|
56,113
|
2.58
|
%
|
||||||||||||||||||||||||
Nontaxable investment securities (1)
|
447,772
|
16,526
|
3.69
|
%
|
517,408
|
23,499
|
4.54
|
%
|
579,986
|
26,924
|
4.64
|
%
|
||||||||||||||||||||||||
Loans (net of unearned discount)(2)
|
6,263,843
|
287,048
|
4.58
|
%
|
5,818,367
|
255,212
|
4.39
|
%
|
4,881,905
|
212,022
|
4.34
|
%
|
||||||||||||||||||||||||
Total interest-earning assets
|
9,368,198
|
367,078
|
3.92
|
%
|
8,814,535
|
338,870
|
3.84
|
%
|
7,658,542
|
295,148
|
3.85
|
%
|
||||||||||||||||||||||||
Noninterest-earning assets
|
1,297,011
|
1,274,680
|
1,001,525
|
|||||||||||||||||||||||||||||||||
Total assets
|
$
|
10,665,209
|
$
|
10,089,215
|
$
|
8,660,067
|
||||||||||||||||||||||||||||||
Interest-bearing liabilities:
|
||||||||||||||||||||||||||||||||||||
Interest checking, savings and money market deposits
|
$
|
5,403,013
|
6,292
|
0.12
|
%
|
$
|
5,237,282
|
4,854
|
0.09
|
%
|
$
|
4,712,212
|
4,121
|
0.09
|
%
|
|||||||||||||||||||||
Time deposits
|
750,814
|
4,366
|
0.58
|
%
|
765,666
|
3,177
|
0.41
|
%
|
750,944
|
3,204
|
0.43
|
%
|
||||||||||||||||||||||||
Repurchase agreements
|
261,358
|
1,597
|
0.61
|
%
|
172,395
|
739
|
0.43
|
%
|
0
|
0
|
0.00
|
%
|
||||||||||||||||||||||||
FHLB borrowings
|
34,374
|
746
|
2.17
|
%
|
92,307
|
1,106
|
1.20
|
%
|
169,769
|
1,017
|
0.60
|
%
|
||||||||||||||||||||||||
Subordinated debt held by unconsolidated subsidiary trusts
|
112,322
|
4,677
|
4.16
|
%
|
115,231
|
3,904
|
3.39
|
%
|
102,158
|
2,949
|
2.89
|
%
|
||||||||||||||||||||||||
Total interest-bearing liabilities
|
6,561,881
|
17,678
|
0.27
|
%
|
6,382,881
|
13,780
|
0.22
|
%
|
5,735,083
|
11,291
|
0.20
|
%
|
||||||||||||||||||||||||
Noninterest-bearing liabilities:
|
||||||||||||||||||||||||||||||||||||
Noninterest checking deposits
|
2,302,806
|
2,048,414
|
1,558,548
|
|||||||||||||||||||||||||||||||||
Other liabilities
|
147,141
|
182,159
|
154,916
|
|||||||||||||||||||||||||||||||||
Shareholders’ equity
|
1,653,381
|
1,475,761
|
1,211,520
|
|||||||||||||||||||||||||||||||||
Total liabilities and shareholders’ equity
|
$
|
10,665,209
|
$
|
10,089,215
|
$
|
8,660,067
|
||||||||||||||||||||||||||||||
Net interest earnings
|
$
|
349,400
|
$
|
325,090
|
$
|
283,857
|
||||||||||||||||||||||||||||||
Net interest spread
|
3.65
|
%
|
3.62
|
%
|
3.65
|
%
|
||||||||||||||||||||||||||||||
Net interest margin on interest-earning assets
|
3.73
|
%
|
3.69
|
%
|
3.71
|
%
|
||||||||||||||||||||||||||||||
Fully tax-equivalent adjustment
|
$
|
4,345
|
$
|
9,415
|
$
|
9,961
|
(1) |
Averages for investment securities are based on historical cost and the yields do not give effect to changes in fair value that is reflected as a component of
noninterest-earning assets, shareholders’ equity and deferred taxes.
|
(2)
|
Includes nonaccrual loans. The impact of interest and fees not recognized on nonaccrual loans was
immaterial.
|
2018 Compared to 2017
|
2017 Compared to 2016
|
|||||||||||||||||||||||
Increase (Decrease) Due to Change in (1)
|
Increase (Decrease) Due to Change in (1)
|
|||||||||||||||||||||||
(000’s omitted)
|
Volume
|
Rate
|
Net Change
|
Volume
|
Rate
|
Net Change
|
||||||||||||||||||
Interest earned on:
|
||||||||||||||||||||||||
Cash equivalents
|
$
|
569
|
$
|
368
|
$
|
937
|
$
|
140
|
$
|
156
|
$
|
296
|
||||||||||||
Taxable investment securities
|
3,327
|
(919
|
)
|
2,408
|
6,530
|
(2,869
|
)
|
3,661
|
||||||||||||||||
Nontaxable investment securities
|
(2,915
|
)
|
(4,058
|
)
|
(6,973
|
)
|
(2,853
|
)
|
(572
|
)
|
(3,425
|
)
|
||||||||||||
Loans (net of unearned discount)
|
20,092
|
11,744
|
31,836
|
41,057
|
2,133
|
43,190
|
||||||||||||||||||
Total interest-earning assets
(2)
|
21,598
|
6,610
|
28,208
|
44,444
|
(722
|
)
|
43,722
|
|||||||||||||||||
Interest paid on:
|
||||||||||||||||||||||||
Interest checking, savings and money market deposits
|
158
|
1,280
|
1,438
|
477
|
256
|
733
|
||||||||||||||||||
Time deposits
|
(63
|
)
|
1,252
|
1,189
|
63
|
(90
|
)
|
(27
|
)
|
|||||||||||||||
Repurchase agreements
|
676
|
182
|
858
|
739
|
0
|
739
|
||||||||||||||||||
FHLB borrowings
|
(940
|
)
|
580
|
(360
|
)
|
(609
|
)
|
698
|
89
|
|||||||||||||||
Subordinated debt held by unconsolidated subsidiary trusts
|
(101
|
)
|
874
|
773
|
405
|
550
|
955
|
|||||||||||||||||
Total interest-bearing liabilities (2)
|
396
|
3,502
|
3,898
|
1,341
|
1,148
|
2,489
|
||||||||||||||||||
Net interest earnings (2)
|
$
|
20,614
|
$
|
3,696
|
$
|
24,310
|
$
|
42,642
|
$
|
(1,409
|
)
|
$
|
41,233
|
(1)
|
The change in interest due to both rate and volume has been allocated to volume and rate changes in proportion to the relationship
of the absolute dollar amounts of such change in each component.
|
(2)
|
Changes due to volume and rate are computed from the respective changes in average balances and rates of the totals; they are not a summation of the changes of the components.
|
Years Ended December 31,
|
||||||||||||
(000’s omitted except ratios)
|
2018
|
2017
|
2016
|
|||||||||
Employee benefit services
|
$
|
92,279
|
$
|
80,830
|
$
|
46,628
|
||||||
Deposit service charges and fees
|
38,445
|
33,729
|
29,061
|
|||||||||
Electronic banking
|
26,748
|
29,722
|
25,781
|
|||||||||
Insurance services
|
30,317
|
26,150
|
23,149
|
|||||||||
Wealth management services
|
25,772
|
22,079
|
19,776
|
|||||||||
Other banking revenues
|
10,159
|
9,911
|
11,230
|
|||||||||
Subtotal
|
223,720
|
202,421
|
155,625
|
|||||||||
Unrealized gain on equity securities
|
657
|
0
|
0
|
|||||||||
Loss on debt extinguishment
|
(318
|
)
|
0
|
0
|
||||||||
Gain on sales of investment securities, net
|
0
|
2
|
0
|
|||||||||
Total noninterest revenues
|
$
|
224,059
|
$
|
202,423
|
$
|
155,625
|
||||||
Noninterest revenues/operating revenues
(FTE basis) (1)
|
39.6
|
%
|
38.8
|
%
|
35.5
|
%
|
Years Ended December 31,
|
||||||||||||
(000’s omitted)
|
2018
|
2017
|
2016
|
|||||||||
Salaries and employee benefits(1)
|
$
|
207,363
|
$
|
186,903
|
$
|
156,396
|
||||||
Occupancy and equipment
|
39,948
|
35,561
|
30,078
|
|||||||||
Data processing and communications
|
39,094
|
37,579
|
34,501
|
|||||||||
Amortization of intangible assets
|
18,155
|
16,941
|
5,479
|
|||||||||
Legal and professional fees
|
10,644
|
11,576
|
8,455
|
|||||||||
Business development and marketing
|
9,383
|
9,994
|
7,484
|
|||||||||
Acquisition expenses
|
(769
|
)
|
25,986
|
1,706
|
||||||||
Other
|
21,471
|
22,609
|
22,749
|
|||||||||
Total noninterest expenses
|
$
|
345,289
|
$
|
347,149
|
$
|
266,848
|
||||||
Operating expenses(2) /average assets
|
3.07
|
%
|
3.02
|
%
|
3.00
|
%
|
||||||
Efficiency ratio(3)
|
58.0
|
%
|
58.3
|
%
|
59.6
|
%
|
(1)In accordance with ASU No. 2017-07, Compensation – Retirement Benefits (Topic 715):
Improving the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost, $6.9 million and $4.7 million of income from components of
net periodic benefit income other than service cost was reclassified from Salaries and employee benefits to Other noninterest expenses for the year ended December 31, 2017 and the year ended December 31, 2016, respectively.
|
(2)Operating expenses are total noninterest expenses excluding acquisition expenses and amortization of intangible assets. See Table 20 for Reconciliation of GAAP to Non-GAAP
Measures.
|
(3)Efficiency ratio, a non-GAAP measure, is calculated as operating expenses as defined in footnote (2) above divided by net interest income on a fully tax-equivalent basis excluding acquired non-impaired loan accretion plus noninterest revenues
excluding unrealized gain on equity securities, loss on debt extinguishment, and insurance-related recoveries. See Table 20 for Reconciliation of GAAP to Non-GAAP Measures.
|
(000’s omitted)
|
Balance at
December 31, 2017
|
Additions /
Adjustments
|
Amortization
|
Impairment
|
Balance at
December 31, 2018
|
|||||||||||||||
Banking Segment
|
||||||||||||||||||||
Goodwill
|
$
|
629,916
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
629,916
|
||||||||||
Core deposit intangibles
|
25,025
|
0
|
6,429
|
0
|
18,596
|
|||||||||||||||
Total Banking Segment
|
654,941
|
0
|
6,429
|
0
|
648,512
|
|||||||||||||||
Employee Benefit Services Segment
|
||||||||||||||||||||
Goodwill
|
84,449
|
(1,174
|
)
|
0
|
0
|
83,275
|
||||||||||||||
Other intangibles
|
52,288
|
272
|
8,015
|
0
|
44,545
|
|||||||||||||||
Total Employee Benefit Services Segment
|
136,737
|
(902
|
)
|
8,015
|
0
|
127,820
|
||||||||||||||
All Other Segment
|
||||||||||||||||||||
Goodwill
|
20,065
|
247
|
0
|
0
|
20,312
|
|||||||||||||||
Other intangibles
|
13,345
|
1,071
|
3,711
|
0
|
10,705
|
|||||||||||||||
Total All Other Segment
|
33,410
|
1,318
|
3,711
|
0
|
31,017
|
|||||||||||||||
Total
|
$
|
825,088
|
$
|
416
|
$
|
18,155
|
$
|
0
|
$
|
807,349
|
(000’s omitted)
|
2018
|
2017
|
2016
|
2015
|
2014
|
|||||||||||||||
Business lending
|
$
|
2,396,977
|
$
|
2,424,223
|
$
|
1,490,076
|
$
|
1,497,271
|
$
|
1,262,484
|
||||||||||
Consumer mortgage
|
2,235,408
|
2,220,298
|
1,819,701
|
1,769,754
|
1,613,384
|
|||||||||||||||
Consumer indirect
|
1,083,207
|
1,011,978
|
1,044,972
|
935,760
|
833,968
|
|||||||||||||||
Consumer direct
|
178,820
|
179,929
|
191,815
|
195,076
|
184,028
|
|||||||||||||||
Home equity
|
386,709
|
420,329
|
401,998
|
403,514
|
342,342
|
|||||||||||||||
Gross loans
|
6,281,121
|
6,256,757
|
4,948,562
|
4,801,375
|
4,236,206
|
|||||||||||||||
Allowance for loan losses
|
(49,284
|
)
|
(47,583
|
)
|
(47,233
|
)
|
(45,401
|
)
|
(45,341
|
)
|
||||||||||
Loans, net of allowance for loan losses
|
$
|
6,231,837
|
$
|
6,209,174
|
$
|
4,901,329
|
$
|
4,755,974
|
$
|
4,190,865
|
||||||||||
Daily average of total gross loans
|
$
|
6,263,843
|
$
|
5,818,367
|
$
|
4,881,905
|
$
|
4,288,091
|
$
|
4,156,840
|
(000’s omitted)
|
Maturing in
One Year or
Less
|
Maturing After
One but Within
Five Years
|
Maturing
After Five
Years
|
Total
|
||||||||||||
Commercial, financial and agricultural
|
$
|
318,275
|
$
|
617,477
|
$
|
1,348,778
|
$
|
2,284,530
|
||||||||
Real estate – construction
|
18,615
|
40,713
|
61,276
|
120,604
|
||||||||||||
Total
|
$
|
336,890
|
$
|
658,190
|
$
|
1,410,054
|
$
|
2,405,134
|
||||||||
Fixed interest rates
|
$
|
109,251
|
$
|
376,593
|
$
|
567,280
|
$
|
1,053,124
|
||||||||
Floating or adjustable interest rates
|
227,639
|
281,597
|
842,774
|
1,352,010
|
||||||||||||
Total
|
$
|
336,890
|
$
|
658,190
|
$
|
1,410,054
|
$
|
2,405,134
|
||||||||
(1) Scheduled repayments are reported in the maturity category in which the payment is due. |
(000’s omitted)
|
2018
|
2017
|
2016
|
2015
|
2014
|
|||||||||||||||
Nonaccrual loans
|
||||||||||||||||||||
Business lending
|
$
|
8,370
|
$
|
8,272
|
$
|
5,063
|
$
|
6,567
|
$
|
2,780
|
||||||||||
Consumer mortgage
|
12,262
|
13,788
|
13,684
|
12,790
|
15,323
|
|||||||||||||||
Consumer indirect
|
0
|
0
|
0
|
0
|
10
|
|||||||||||||||
Consumer direct
|
0
|
0
|
0
|
15
|
20
|
|||||||||||||||
Home equity
|
1,912
|
2,680
|
1,872
|
2,356
|
2,598
|
|||||||||||||||
Total nonaccrual loans
|
22,544
|
24,740
|
20,619
|
21,728
|
20,731
|
|||||||||||||||
Accruing loans 90+ days delinquent
|
||||||||||||||||||||
Business lending
|
179
|
571
|
145
|
126
|
350
|
|||||||||||||||
Consumer mortgage
|
1,625
|
1,526
|
1,385
|
1,805
|
2,397
|
|||||||||||||||
Consumer indirect
|
292
|
303
|
169
|
102
|
82
|
|||||||||||||||
Consumer direct
|
52
|
48
|
58
|
51
|
36
|
|||||||||||||||
Home equity
|
307
|
264
|
1,319
|
111
|
241
|
|||||||||||||||
Total accruing loans 90+ days delinquent
|
2,455
|
2,712
|
3,076
|
2,195
|
3,106
|
|||||||||||||||
Nonperforming loans
|
||||||||||||||||||||
Business lending
|
8,549
|
8,843
|
5,208
|
6,693
|
3,130
|
|||||||||||||||
Consumer mortgage
|
13,887
|
15,314
|
15,069
|
14,595
|
17,720
|
|||||||||||||||
Consumer indirect
|
292
|
303
|
169
|
102
|
92
|
|||||||||||||||
Consumer direct
|
52
|
48
|
58
|
66
|
56
|
|||||||||||||||
Home equity
|
2,219
|
2,944
|
3,191
|
2,467
|
2,839
|
|||||||||||||||
Total nonperforming loans
|
24,999
|
27,452
|
23,695
|
23,923
|
23,837
|
|||||||||||||||
Other real estate (OREO)
|
1,320
|
1,915
|
1,966
|
2,088
|
1,855
|
|||||||||||||||
Total nonperforming assets
|
$
|
26,319
|
$
|
29,367
|
$
|
25,661
|
$
|
26,011
|
$
|
25,692
|
||||||||||
Nonperforming loans / total loans
|
0.40
|
%
|
0.44
|
%
|
0.48
|
%
|
0.50
|
%
|
0.56
|
%
|
||||||||||
Legacy nonperforming loans / legacy total loans (1)
|
0.36
|
%
|
0.40
|
%
|
0.42
|
%
|
0.49
|
%
|
0.52
|
%
|
||||||||||
Nonperforming assets / total loans and other real estate
|
0.42
|
%
|
0.47
|
%
|
0.52
|
%
|
0.54
|
%
|
0.61
|
%
|
||||||||||
Delinquent loans (30 days old to nonaccruing) to total loans
|
1.00
|
%
|
1.10
|
%
|
1.19
|
%
|
1.16
|
%
|
1.46
|
%
|
||||||||||
Loan loss provision to net charge-offs
|
119
|
%
|
103
|
%
|
129
|
%
|
101
|
%
|
117
|
%
|
||||||||||
Legacy loan loss provision to net charge-offs (1)
|
125 |
%
|
96
|
%
|
130
|
%
|
86
|
%
|
125
|
%
|
Years Ended December 31,
|
||||||||||||||||||||
(000’s omitted except for ratios)
|
2018
|
2017
|
2016
|
2015
|
2014
|
|||||||||||||||
Allowance for loan losses at beginning of period
|
$
|
47,583
|
$
|
47,233
|
$
|
45,401
|
$
|
45,341
|
$
|
44,319
|
||||||||||
Charge-offs:
|
||||||||||||||||||||
Business lending
|
3,947
|
5,229
|
1,969
|
2,249
|
1,596
|
|||||||||||||||
Consumer mortgage
|
836
|
707
|
647
|
1,374
|
1,075
|
|||||||||||||||
Consumer indirect
|
8,382
|
8,456
|
7,643
|
6,714
|
6,784
|
|||||||||||||||
Consumer direct
|
1,777
|
2,081
|
1,706
|
1,490
|
1,595
|
|||||||||||||||
Home equity
|
544
|
284
|
218
|
244
|
765
|
|||||||||||||||
Total charge-offs
|
15,486
|
16,757
|
12,183
|
12,071
|
11,815
|
|||||||||||||||
Recoveries:
|
||||||||||||||||||||
Business lending
|
485
|
656
|
616
|
877
|
750
|
|||||||||||||||
Consumer mortgage
|
136
|
50
|
115
|
80
|
205
|
|||||||||||||||
Consumer indirect
|
4,874
|
4,516
|
4,168
|
3,943
|
3,773
|
|||||||||||||||
Consumer direct
|
807
|
849
|
901
|
722
|
846
|
|||||||||||||||
Home equity
|
48
|
52
|
139
|
62
|
85
|
|||||||||||||||
Total recoveries
|
6,350
|
6,123
|
5,939
|
5,684
|
5,659
|
|||||||||||||||
Net charge-offs
|
9,136
|
10,634
|
6,244
|
6,387
|
6,156
|
|||||||||||||||
Provision for loan losses
|
10,570
|
10,675
|
8,039
|
6,349
|
7,497
|
|||||||||||||||
Provision for acquired impaired loans
|
267
|
309
|
37
|
98
|
(319
|
)
|
||||||||||||||
Allowance for loan losses at end of period
|
$
|
49,284
|
$
|
47,583
|
$
|
47,233
|
$
|
45,401
|
$
|
45,341
|
||||||||||
Allowance for loan losses / total loans
|
0.78
|
%
|
0.76
|
%
|
0.95
|
%
|
0.95
|
%
|
1.07
|
%
|
||||||||||
Allowance for legacy loan losses / total legacy loans (1)
|
0.93
|
%
|
0.98
|
%
|
1.02
|
%
|
1.05
|
%
|
1.14
|
%
|
||||||||||
Allowance for loan losses / nonperforming loans
|
197
|
%
|
173
|
%
|
199
|
%
|
190
|
%
|
190
|
%
|
||||||||||
Allowance for legacy loans / nonperforming legacy loans (1)
|
256
|
%
|
244
|
%
|
245
|
%
|
212
|
%
|
221
|
%
|
||||||||||
Net charge-offs to average loans outstanding:
|
||||||||||||||||||||
Business lending
|
0.14
|
%
|
0.22
|
%
|
0.09
|
%
|
0.11
|
%
|
0.07
|
%
|
||||||||||
Consumer mortgage
|
0.03
|
%
|
0.03
|
%
|
0.03
|
%
|
0.08
|
%
|
0.05
|
%
|
||||||||||
Consumer indirect
|
0.33
|
%
|
0.38
|
%
|
0.35
|
%
|
0.33
|
%
|
0.38
|
%
|
||||||||||
Consumer direct
|
0.52
|
%
|
0.65
|
%
|
0.40
|
%
|
0.41
|
%
|
0.40
|
%
|
||||||||||
Home equity
|
0.12
|
%
|
0.06
|
%
|
0.02
|
%
|
0.05
|
%
|
0.20
|
%
|
||||||||||
Total loans
|
0.15
|
%
|
0.18
|
%
|
0.13
|
%
|
0.15
|
%
|
0.15
|
%
|
2018
|
2017
|
2016
|
2015
|
2014
|
||||||||||||||||||||||||||||||||||||
(000’s omitted except for ratios)
|
Allowance
|
Loan
Mix
|
Allowance
|
Loan
Mix
|
Allowance
|
Loan
Mix
|
Allowance
|
Loan
Mix
|
Allowance
|
Loan
Mix
|
||||||||||||||||||||||||||||||
Business lending
|
$
|
18,522
|
38.1
|
%
|
$
|
17,257
|
38.5
|
%
|
$
|
17,220
|
30.0
|
%
|
$
|
15,749
|
31.0
|
%
|
$
|
15,787
|
29.7
|
%
|
||||||||||||||||||||
Consumer mortgage
|
10,124
|
35.6
|
%
|
10,465
|
35.5
|
%
|
10,094
|
36.8
|
%
|
10,198
|
36.8
|
%
|
10,286
|
38.1
|
%
|
|||||||||||||||||||||||||
Consumer indirect
|
14,366
|
17.2
|
%
|
13,468
|
16.2
|
%
|
13,782
|
21.1
|
%
|
12,422
|
19.5
|
%
|
11,544
|
19.7
|
%
|
|||||||||||||||||||||||||
Consumer direct
|
3,095
|
2.8
|
%
|
3,039
|
2.9
|
%
|
2,979
|
3.9
|
%
|
2,997
|
4.1
|
%
|
3,083
|
4.3
|
%
|
|||||||||||||||||||||||||
Home equity
|
2,144
|
6.2
|
%
|
2,107
|
6.7
|
%
|
2,399
|
8.1
|
%
|
2,666
|
8.4
|
%
|
2,701
|
8.1
|
%
|
|||||||||||||||||||||||||
Acquired impaired loans
|
33
|
0.1
|
%
|
147
|
0.2
|
%
|
108
|
0.1
|
%
|
168
|
0.2
|
%
|
173
|
0.1
|
%
|
|||||||||||||||||||||||||
Unallocated
|
1,000
|
1,100
|
651
|
1,201
|
1,767
|
|||||||||||||||||||||||||||||||||||
Total
|
$
|
49,284
|
100.0
|
%
|
$
|
47,583
|
100.0
|
%
|
$
|
47,233
|
100.0
|
%
|
$
|
45,401
|
100.0
|
%
|
$
|
45,341
|
100.0
|
%
|
2018
|
2017
|
2016
|
||||||||||||||||||||||
(000’s omitted, except rates)
|
Average
Balance
|
Average
Rate Paid
|
Average
Balance
|
Average
Rate Paid
|
Average
Balance
|
Average
Rate Paid
|
||||||||||||||||||
Noninterest checking deposits
|
$
|
2,302,806
|
0.00
|
%
|
$
|
2,048,414
|
0.00
|
%
|
$
|
1,558,548
|
0.00
|
%
|
||||||||||||
Interest checking deposits
|
1,898,118
|
0.09
|
%
|
1,782,668
|
0.06
|
%
|
1,631,560
|
0.03
|
%
|
|||||||||||||||
Savings deposits
|
1,458,676
|
0.06
|
%
|
1,385,386
|
0.06
|
%
|
1,303,814
|
0.07
|
%
|
|||||||||||||||
Money market deposits
|
2,046,219
|
0.18
|
%
|
2,069,228
|
0.14
|
%
|
1,776,838
|
0.16
|
%
|
|||||||||||||||
Time deposits
|
750,814
|
0.58
|
%
|
765,666
|
0.41
|
%
|
750,944
|
0.43
|
%
|
|||||||||||||||
Total deposits
|
$
|
8,456,633
|
0.13
|
%
|
$
|
8,051,362
|
0.10
|
%
|
$
|
7,021,704
|
0.10
|
%
|
(000’s omitted)
|
2018
|
2017
|
||||||
Less than three months
|
$
|
9,621
|
$
|
14,429
|
||||
Three months to six months
|
15,032
|
16,111
|
||||||
Six months to one year
|
16,307
|
21,335
|
||||||
Over one year
|
28,660
|
15,811
|
||||||
Total
|
$
|
69,620
|
$
|
67,686
|
(000’s omitted, except rates)
|
2018
|
2017
|
2016
|
|||||||||
FHLB overnight advance
|
$
|
54,400
|
$
|
24,000
|
$
|
146,200
|
||||||
Subordinated debt held by unconsolidated subsidiary trusts
|
97,939
|
122,814
|
102,170
|
|||||||||
Securities sold under agreement to repurchase, short term
|
259,367
|
337,011
|
0
|
|||||||||
FHLB long term advances
|
1,976
|
2,071
|
0
|
|||||||||
Balance at end of period
|
$
|
413,682
|
$
|
485,896
|
$
|
248,370
|
||||||
Daily average during the year
|
$
|
408,054
|
$
|
379,933
|
$
|
271,927
|
||||||
Maximum month-end balance
|
$
|
457,469
|
$
|
576,791
|
$
|
414,648
|
||||||
Weighted-average rate during the year
|
1.72
|
%
|
1.51
|
%
|
1.46
|
%
|
||||||
Weighted-average year-end rate
|
1.84
|
%
|
1.34
|
%
|
1.70
|
%
|
(000’s omitted)
|
Maturing
Within
One Year
or Less
|
Maturing
After One
Year but
Within
Three Years
|
Maturing
After Three
Years but
Within
Five Years
|
Maturing
After
Five Years
|
Total
|
|||||||||||||||
FHLB overnight advance
|
$
|
54,400
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
54,400
|
||||||||||
Subordinated debt held by unconsolidated subsidiary trusts
|
0
|
0
|
0
|
97,939
|
97,939
|
|||||||||||||||
Securities sold under agreement to repurchase, short term
|
259,367
|
0
|
0
|
0
|
259,367
|
|||||||||||||||
Other long-term debt
|
0
|
0
|
1,059
|
917
|
1,976
|
|||||||||||||||
Interest on borrowings
|
4,461
|
8,897
|
8,889
|
55,248
|
77,495
|
|||||||||||||||
Operating leases
|
8,452
|
12,935
|
7,032
|
10,390
|
38,809
|
|||||||||||||||
Total
|
$
|
326,680
|
$
|
21,832
|
$
|
16,980
|
$
|
164,494
|
$
|
529,986
|
(000’s omitted)
|
2018
|
2017
|
||||||
Commitments to extend credit
|
$
|
1,134,576
|
$
|
1,080,004
|
||||
Standby letters of credit
|
33,169
|
23,782
|
||||||
Total
|
$
|
1,167,745
|
$
|
1,103,786
|
2018
|
2017
|
2016
|
||||||||||||||||||||||
(000’s omitted)
|
Amortized
Cost/Book
Value
|
Fair Value
|
Amortized
Cost/Book
Value
|
Fair Value
|
Amortized
Cost/Book
Value
|
Fair Value
|
||||||||||||||||||
Available-for-Sale Portfolio:
|
||||||||||||||||||||||||
U.S. Treasury and agency securities
|
$
|
2,036,474
|
$
|
2,023,753
|
$
|
2,043,023
|
$
|
2,054,071
|
$
|
1,876,358
|
$
|
1,902,762
|
||||||||||||
Obligations of state and political subdivisions
|
453,640
|
459,154
|
514,949
|
528,956
|
582,655
|
594,990
|
||||||||||||||||||
Government agency mortgage-backed securities
|
390,234
|
382,477
|
358,180
|
357,538
|
232,657
|
235,230
|
||||||||||||||||||
Corporate debt securities
|
2,588
|
2,546
|
2,648
|
2,623
|
5,716
|
5,687
|
||||||||||||||||||
Government agency collateralized mortgage obligations
|
69,342
|
68,119
|
88,097
|
87,374
|
9,225
|
9,535
|
||||||||||||||||||
Marketable equity securities
|
0
|
0
|
251
|
526
|
252
|
452
|
||||||||||||||||||
Total available-for-sale portfolio
|
2,952,278
|
2,936,049
|
3,007,148
|
3,031,088
|
2,706,863
|
2,748,656
|
||||||||||||||||||
Equity and other Securities:
|
||||||||||||||||||||||||
Equity securities, at fair value
|
251
|
432
|
0 | 0 | 0 | 0 | ||||||||||||||||||
Federal Home Loan Bank common stock
|
8,768
|
8,768
|
9,896
|
9,896
|
12,191
|
12,191
|
||||||||||||||||||
Federal Reserve Bank common stock
|
30,690
|
30,690
|
30,690
|
30,690
|
19,781
|
19,781
|
||||||||||||||||||
Certificates of deposit
|
0
|
0
|
3,865
|
3,865
|
0
|
0
|
||||||||||||||||||
Other equity securities, at adjusted cost
|
4,969
|
5,719
|
5,840
|
5,840
|
3,764
|
3,764
|
||||||||||||||||||
Total equity and other securities
|
44,678
|
45,609
|
50,291
|
50,291
|
35,736
|
35,736
|
||||||||||||||||||
Total investments
|
$
|
2,996,956
|
$
|
2,981,658
|
$
|
3,057,439
|
$
|
3,081,379
|
$
|
2,742,599
|
$
|
2,784,392
|
(000’s omitted, except rates)
|
Maturing
Within
One Year
or Less
|
Maturing
After One Year
But Within
Five Years
|
Maturing
After Five Years
But Within
Ten Years
|
Maturing
After
Ten Years
|
Total
Amortized
Cost/Book
Value
|
|||||||||||||||
Available-for-Sale Portfolio:
|
||||||||||||||||||||
U.S. Treasury and agency securities
|
$
|
28,667
|
$
|
1,994,893
|
$
|
0
|
$
|
12,914
|
$
|
2,036,474
|
||||||||||
Obligations of state and political subdivisions
|
29,547
|
129,261
|
158,282
|
136,550
|
453,640
|
|||||||||||||||
Government agency mortgage-backed securities (2)
|
4,477
|
13,006
|
41,787
|
330,964
|
390,234
|
|||||||||||||||
Corporate debt securities
|
0
|
2,588
|
0
|
0
|
2,588
|
|||||||||||||||
Government agency collateralized mortgage obligations (2)
|
0
|
325
|
4,028
|
64,989
|
69,342
|
|||||||||||||||
Available-for-sale portfolio
|
$
|
62,691
|
$
|
2,140,073
|
$
|
204,097
|
$
|
545,417
|
$
|
2,952,278
|
||||||||||
Weighted-average yield (1)
|
1.91
|
%
|
2.29
|
%
|
2.86 |
%
|
3.14 |
%
|
2.48 |
%
|
(1)
|
Weighted-average yields are an arithmetic computation of income (not fully tax-equivalent adjusted) divided by book balance; they
may differ from the yield to maturity, which considers the time value of money.
|
(2)
|
Mortgage-backed securities and collateralized mortgage obligations are listed based on the contractual maturity. Actual
maturities will differ from contractual maturities because borrowers may have the right to call or prepay certain obligations with or without penalties.
|
(000’s omitted)
|
2018
|
2017
|
2016
|
2015
|
2014
|
|||||||||||||||
Income statement data
|
||||||||||||||||||||
Net income
|
||||||||||||||||||||
Net income (GAAP)
|
$
|
168,641
|
$
|
150,717
|
$
|
103,812
|
$
|
91,230
|
$
|
91,353
|
||||||||||
Acquisition expenses
|
(769
|
)
|
25,986
|
1,706
|
7,037
|
123
|
||||||||||||||
Tax effect of acquisition expenses
|
160
|
(7,677
|
)
|
(560
|
)
|
(2,182
|
)
|
(36
|
)
|
|||||||||||
Tax Cuts and Jobs Act deferred impact
|
0
|
(38,010
|
)
|
0
|
0
|
0
|
||||||||||||||
Subtotal (non-GAAP)
|
168,032
|
131,016
|
104,958
|
96,085
|
91,440
|
|||||||||||||||
Unrealized gain on equity securities
|
(657
|
)
|
0
|
0
|
0
|
0
|
||||||||||||||
Tax effect of unrealized gain on equity securities
|
137
|
0
|
0
|
0
|
0
|
|||||||||||||||
Subtotal (non-GAAP)
|
167,512
|
131,016
|
104,958
|
96,085
|
91,440
|
|||||||||||||||
Loss on debt extinguishment
|
318
|
0
|
0
|
0
|
0
|
|||||||||||||||
Tax effect of loss on debt extinguishment
|
(66
|
)
|
0
|
0
|
0
|
0
|
||||||||||||||
Subtotal (non-GAAP)
|
167,764
|
131,016
|
104,958
|
96,085
|
91,440
|
|||||||||||||||
Litigation settlement
|
0
|
0
|
0
|
0
|
2,800
|
|||||||||||||||
Tax effect of litigation settlement
|
0
|
0
|
0
|
0
|
(828
|
)
|
||||||||||||||
Operating net income (non-GAAP)
|
167,764
|
131,016
|
104,958
|
96,085
|
93,412
|
|||||||||||||||
Amortization of intangibles
|
18,155
|
16,941
|
5,479
|
3,663
|
4,287
|
|||||||||||||||
Tax effect of amortization of intangibles
|
(3,780
|
)
|
(5,005
|
)
|
(1,800
|
)
|
(1,135
|
)
|
(1,267
|
)
|
||||||||||
Subtotal (non-GAAP)
|
182,139
|
142,952
|
108,637
|
98,613
|
96,432
|
|||||||||||||||
Acquired non-impaired loan accretion
|
(7,921
|
)
|
(5,888
|
)
|
(2,868
|
)
|
(2,256
|
)
|
(3,338
|
)
|
||||||||||
Tax effect of acquired non-impaired loan accretion
|
1,649
|
1,739
|
942
|
700
|
987
|
|||||||||||||||
Adjusted net income (non-GAAP)
|
$
|
175,867
|
$
|
138,803
|
$
|
106,711
|
$
|
97,057
|
$
|
94,081
|
Return on average assets
|
||||||||||||||||||||
Adjusted net income (non-GAAP)
|
$
|
175,867
|
$
|
138,803
|
$
|
106,711
|
$
|
97,057
|
$
|
94,081
|
||||||||||
Average total assets
|
10,665,209
|
10,089,215
|
8,660,067
|
7,814,564
|
7,423,903
|
|||||||||||||||
Adjusted return on average assets (non-GAAP)
|
1.65
|
%
|
1.38
|
%
|
1.23
|
%
|
1.24
|
%
|
1.27
|
%
|
Return on average equity
|
||||||||||||||||||||
Adjusted net income (non-GAAP)
|
$
|
175,867
|
$
|
138,803
|
$
|
106,711
|
$
|
97,057
|
$
|
94,081
|
||||||||||
Average total equity
|
1,653,381
|
1,475,761
|
1,211,520
|
1,028,038
|
946,626
|
|||||||||||||||
Adjusted return on average equity (non-GAAP)
|
10.64
|
%
|
9.41
|
%
|
8.81
|
%
|
9.44
|
%
|
9.94
|
%
|
(000’s omitted)
|
2018
|
2017
|
2016
|
2015
|
2014
|
|||||||||||||||
Income statement data (continued)
|
||||||||||||||||||||
Earnings per common share
|
||||||||||||||||||||
Diluted earnings per share (GAAP)
|
$
|
3.24
|
$
|
3.03
|
$
|
2.32
|
$
|
2.19
|
$
|
2.22
|
||||||||||
Acquisition expenses
|
(0.01
|
)
|
0.52
|
0.04
|
0.17
|
0.00
|
||||||||||||||
Tax effect of acquisition expenses
|
0.00
|
(0.15
|
)
|
(0.01
|
)
|
(0.05
|
)
|
(0.00
|
)
|
|||||||||||
Tax Cuts and Jobs Act deferred impact
|
0.00
|
(0.76
|
)
|
0.00
|
0.00
|
0.00
|
||||||||||||||
Subtotal (non-GAAP)
|
3.23
|
2.64
|
2.35
|
2.31
|
2.22
|
|||||||||||||||
Unrealized gain on equity securities
|
(0.01
|
)
|
0.00
|
0.00
|
0.00
|
0.00
|
||||||||||||||
Tax effect of unrealized gain on equity securities
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||||||||||||
Subtotal (non-GAAP)
|
3.22
|
2.64
|
2.35
|
2.31
|
2.22
|
|||||||||||||||
Loss on debt extinguishment
|
0.01
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||||||||||||
Tax effect of loss on debt extinguishment
|
(0.00
|
)
|
0.00
|
0.00
|
0.00
|
0.00
|
||||||||||||||
Subtotal (non-GAAP)
|
3.23
|
2.64
|
2.35
|
2.31
|
2.22
|
|||||||||||||||
Litigation settlement
|
0.00
|
0.00
|
0.00
|
0.00
|
0.07
|
|||||||||||||||
Tax effect of litigation settlement
|
0.00
|
0.00
|
0.00
|
0.00
|
(0.02
|
)
|
||||||||||||||
Operating net income (non-GAAP)
|
3.23
|
2.64
|
2.35
|
2.31
|
2.27
|
|||||||||||||||
Amortization of intangibles
|
0.35
|
0.34
|
0.12
|
0.09
|
0.10
|
|||||||||||||||
Tax effect of amortization of intangibles
|
(0.07
|
)
|
(0.10
|
)
|
(0.04
|
)
|
(0.03
|
)
|
(0.03
|
)
|
||||||||||
Subtotal (non-GAAP)
|
3.51
|
2.88
|
2.43
|
2.37
|
2.34
|
|||||||||||||||
Acquired non-impaired loan accretion
|
(0.15
|
)
|
(0.12
|
)
|
(0.06
|
)
|
(0.05
|
)
|
(0.08
|
)
|
||||||||||
Tax effect of acquired non-impaired loan accretion
|
0.03
|
0.04
|
0.02
|
0.01
|
0.02
|
|||||||||||||||
Adjusted net income (non-GAAP)
|
$
|
3.39
|
$
|
2.80
|
$
|
2.39
|
$
|
2.33
|
$
|
2.28
|
Noninterest operating expenses
|
||||||||||||||||||||
Noninterest expenses (GAAP)
|
$
|
345,289
|
$
|
347,149
|
$
|
266,848
|
$
|
233,055
|
$
|
226,580
|
||||||||||
Amortization of intangibles
|
(18,155
|
)
|
(16,941
|
)
|
(5,479
|
)
|
(3,663
|
)
|
(4,287
|
)
|
||||||||||
Acquisition expenses
|
769
|
(25,986
|
)
|
(1,706
|
)
|
(7,037
|
)
|
(123
|
)
|
|||||||||||
Litigation settlement
|
(0
|
)
|
(0
|
)
|
(0
|
)
|
(0
|
)
|
(2,800
|
)
|
||||||||||
Total adjusted noninterest expenses (non-GAAP)
|
$
|
327,903
|
$
|
304,222
|
$
|
259,663
|
$
|
222,355
|
$
|
219,370
|
Efficiency ratio
|
||||||||||||||||||||
Adjusted noninterest expenses (non-GAAP) - numerator
|
$
|
327,903
|
$
|
304,222
|
$
|
259,663
|
$
|
222,355
|
$
|
219,370
|
||||||||||
Fully tax-equivalent net interest income
|
$
|
349,400
|
$
|
325,090
|
$
|
283,857
|
$
|
260,824
|
$
|
259,961
|
||||||||||
Noninterest revenues
|
224,059
|
202,423
|
155,625
|
123,299
|
119,020
|
|||||||||||||||
Acquired non-impaired loan accretion
|
(7,921
|
)
|
(5,888
|
)
|
(2,868
|
)
|
(2,256
|
)
|
(3,338
|
)
|
||||||||||
Insurance-related recovery
|
0
|
0
|
(950
|
)
|
0
|
0
|
||||||||||||||
Unrealized gain on equity securities
|
(657
|
)
|
0
|
0
|
0
|
0
|
||||||||||||||
Loss on debt extinguishment
|
318
|
0
|
0
|
0
|
0
|
|||||||||||||||
Operating revenues (non-GAAP) - denominator
|
$
|
565,199
|
$
|
521,625
|
$
|
435,664
|
$
|
381,867
|
$
|
375,643
|
||||||||||
Efficiency ratio (non-GAAP)
|
58.0
|
%
|
58.3
|
%
|
59.6
|
%
|
58.2
|
%
|
58.4
|
%
|
(000’s omitted)
|
2018
|
2017
|
2016
|
2015
|
2014
|
|||||||||||||||
Balance sheet data
|
||||||||||||||||||||
Total assets
|
||||||||||||||||||||
Total assets (GAAP)
|
$
|
10,607,295
|
$
|
10,746,198
|
$
|
8,666,437
|
$
|
8,552,669
|
$
|
7,489,440
|
||||||||||
Intangible assets
|
(807,349
|
)
|
(825,088
|
)
|
(480,844
|
)
|
(484,146
|
)
|
(386,973
|
)
|
||||||||||
Deferred taxes on intangible assets
|
46,370
|
48,419
|
43,504
|
39,724
|
35,842
|
|||||||||||||||
Total tangible assets (non-GAAP)
|
$
|
9,846,316
|
$
|
9,969,529
|
$
|
8,229,097
|
$
|
8,108,247
|
$
|
7,138,309
|
||||||||||
Total common equity
|
||||||||||||||||||||
Shareholders’ Equity (GAAP)
|
$
|
1,713,783
|
$
|
1,635,315
|
$
|
1,198,100
|
$
|
1,140,647
|
$
|
987,904
|
||||||||||
Intangible assets
|
(807,349
|
)
|
(825,088
|
)
|
(480,844
|
)
|
(484,146
|
)
|
(386,973
|
)
|
||||||||||
Deferred taxes on intangible assets
|
46,370
|
48,419
|
43,504
|
39,724
|
35,842
|
|||||||||||||||
Total tangible common equity (non-GAAP)
|
$
|
952,804
|
$
|
858,646
|
$
|
760,760
|
$
|
696,225
|
$
|
636,773
|
||||||||||
Net tangible equity-to-assets ratio
|
||||||||||||||||||||
Total tangible common equity (non-GAAP) - numerator
|
$
|
952,804
|
$
|
858,646
|
$
|
760,760
|
$
|
696,225
|
$
|
636,773
|
||||||||||
Total tangible assets (non-GAAP) - denominator
|
$
|
9,846,316
|
$
|
9,969,529
|
$
|
8,229,097
|
$
|
8,108,247
|
$
|
7,138,309
|
||||||||||
Net tangible equity-to-assets ratio (non-GAAP)
|
9.68
|
%
|
8.61
|
%
|
9.24
|
%
|
8.59
|
%
|
8.92
|
%
|
· |
Asset and liability levels using December 31, 2018 as a starting point.
|
· |
There are assumed to be conservative levels of balance sheet growth, low-to-mid single digit growth in
loans and deposits, while using the cash flows from investment contractual maturities and prepayments to repay short-term capital market borrowings or reinvest into securities or cash equivalents.
|
· |
The prime rate and federal funds rates are assumed to move over a 12-month period while moving the long
end of the treasury curve to spreads over the three month treasury that are more consistent with historical norms (normalized yield curve). Deposit rates are assumed to move in a manner that reflects the historical relationship
between deposit rate movement and changes in the federal funds rate.
|
· |
Cash flows are based on contractual maturity, optionality, and amortization schedules along with
applicable prepayments derived from internal historical data and external sources.
|
Change in interest rates
|
Calculated annualized increase
(decrease) in projected net interest
income at December 31, 2018
|
+200 basis points
|
($2,540,000)
|
+100 basis points
|
($308,000)
|
-100 basis points
|
($2,754,000)
|
-200 basis points
|
($8,544,000)
|
· |
Consolidated Statements of Condition,
|
· |
Consolidated Statements of Income,
|
· |
Consolidated Statements of Comprehensive Income,
|
· |
Consolidated Statements of Changes in Shareholders’ Equity,
|
· |
Consolidated Statements of Cash Flows,
|
· |
Notes to Consolidated Financial Statements,
|
· |
Management’s Report on Internal Control Over Financial Reporting
|
· |
Report of Independent Registered Public Accounting Firm
|
December 31,
|
||||||||
2018
|
2017
|
|||||||
Assets:
|
||||||||
Cash and cash equivalents
|
$
|
211,834
|
$
|
221,038
|
||||
Available-for-sale investment securities (cost of $2,952,278 and $3,007,148, respectively)
|
2,936,049
|
3,031,088
|
||||||
Equity and other securities (cost of $44,678 and $50,291, respectively)
|
45,609
|
50,291
|
||||||
Loans held for sale, at fair value
|
83
|
461
|
||||||
Loans
|
6,281,121
|
6,256,757
|
||||||
Allowance for loan losses
|
(49,284
|
)
|
(47,583
|
)
|
||||
Net loans
|
6,231,837
|
6,209,174
|
||||||
Goodwill, net
|
733,503
|
734,430
|
||||||
Core deposit intangibles, net
|
18,596
|
25,025
|
||||||
Other intangibles, net
|
55,250
|
65,633
|
||||||
Intangible assets, net
|
807,349
|
825,088
|
||||||
Premises and equipment, net
|
119,988
|
123,393
|
||||||
Accrued interest and fees receivable
|
31,048
|
36,177
|
||||||
Other assets
|
223,498
|
249,488
|
||||||
Total assets
|
$
|
10,607,295
|
$
|
10,746,198
|
||||
Liabilities:
|
||||||||
Noninterest-bearing deposits
|
$
|
2,312,816
|
$
|
2,293,057
|
||||
Interest-bearing deposits
|
6,009,555
|
6,151,363
|
||||||
Total deposits
|
8,322,371
|
8,444,420
|
||||||
Short-term borrowings
|
54,400
|
24,000
|
||||||
Securities sold under agreement to repurchase, short-term
|
259,367
|
337,011
|
||||||
Other long-term debt
|
1,976
|
2,071
|
||||||
Subordinated debt held by unconsolidated subsidiary trusts
|
97,939
|
122,814
|
||||||
Accrued interest and other liabilities
|
157,459
|
180,567
|
||||||
Total liabilities
|
8,893,512
|
9,110,883
|
||||||
Commitments and contingencies (See Note N)
|
||||||||
Shareholders’ equity:
|
||||||||
Preferred stock, $1.00 par value, 500,000 shares authorized, 0 shares issued
|
0
|
0
|
||||||
Common stock, $1.00 par value, 75,000,000 shares authorized; 51,576,839 and 51,263,841 shares issued, respectively
|
51,577
|
51,264
|
||||||
Additional paid-in capital
|
911,748
|
894,879
|
||||||
Retained earnings
|
795,563
|
700,557
|
||||||
Accumulated other comprehensive (loss)
|
(45,305
|
)
|
(3,699
|
)
|
||||
Treasury stock, at cost (319,015 shares including 207,403 shares held by deferred compensation
arrangements at December 31, 2018, and 567,764 shares including 237,494 shares held by deferred compensation arrangements at December 31, 2017)
|
(11,528
|
)
|
(21,014
|
)
|
||||
Deferred compensation arrangements (207,403 shares at December 31, 2018 and 237,494 shares at December
31, 2017)
|
11,728
|
13,328
|
||||||
Total shareholders’ equity
|
1,713,783
|
1,635,315
|
||||||
Total liabilities and shareholders’ equity
|
$
|
10,607,295
|
$
|
10,746,198
|
Years Ended December 31,
|
||||||||||||
2018
|
2017
|
2016
|
||||||||||
Interest income:
|
||||||||||||
Interest and fees on loans
|
$
|
286,165
|
$
|
253,949
|
$
|
211,467
|
||||||
Interest and dividends on taxable investments
|
63,504
|
60,159
|
56,201
|
|||||||||
Interest and dividends on nontaxable investments
|
13,064
|
15,347
|
17,519
|
|||||||||
Total interest income
|
362,733
|
329,455
|
285,187
|
|||||||||
Interest expense:
|
||||||||||||
Interest on deposits
|
10,658
|
8,031
|
7,325
|
|||||||||
Interest on borrowings
|
2,343
|
1,845
|
1,017
|
|||||||||
Interest on subordinated debt held by unconsolidated subsidiary trusts
|
4,677
|
3,904
|
2,949
|
|||||||||
Total interest expense
|
17,678
|
13,780
|
11,291
|
|||||||||
Net interest income
|
345,055
|
315,675
|
273,896
|
|||||||||
Provision for loan losses
|
10,837
|
10,984
|
8,076
|
|||||||||
Net interest income after provision for loan losses
|
334,218
|
304,691
|
265,820
|
|||||||||
Noninterest revenues:
|
||||||||||||
Deposit service fees
|
70,384
|
67,896
|
58,595
|
|||||||||
Other banking revenues
|
4,968
|
5,466
|
7,477
|
|||||||||
Employee benefit services
|
92,279
|
80,830
|
46,628
|
|||||||||
Insurance services
|
30,317
|
26,150
|
23,149
|
|||||||||
Wealth management services
|
25,772
|
22,079
|
19,776
|
|||||||||
Unrealized gain on equity securities
|
657
|
0
|
0
|
|||||||||
Loss on debt extinguishment
|
(318
|
)
|
0
|
0
|
||||||||
Gain on sales of investment securities, net
|
0
|
2
|
0
|
|||||||||
Total noninterest revenues
|
224,059
|
202,423
|
155,625
|
|||||||||
Noninterest expenses:
|
||||||||||||
Salaries and employee benefits
|
207,363
|
186,903
|
156,396
|
|||||||||
Occupancy and equipment
|
39,948
|
35,561
|
30,078
|
|||||||||
Data processing and communications
|
39,094
|
37,579
|
34,501
|
|||||||||
Amortization of intangible assets
|
18,155
|
16,941
|
5,479
|
|||||||||
Legal and professional fees
|
10,644
|
11,576
|
8,455
|
|||||||||
Business development and marketing
|
9,383
|
9,994
|
7,484
|
|||||||||
Acquisition expenses
|
(769
|
)
|
25,986
|
1,706
|
||||||||
Other expenses
|
21,471
|
22,609
|
22,749
|
|||||||||
Total noninterest expenses
|
345,289
|
347,149
|
266,848
|
|||||||||
Income before income taxes
|
212,988
|
159,965
|
154,597
|
|||||||||
Income taxes
|
44,347
|
9,248
|
50,785
|
|||||||||
Net income
|
$
|
168,641
|
$
|
150,717
|
$
|
103,812
|
||||||
Basic earnings per share
|
$
|
3.28
|
$
|
3.07
|
$
|
2.34
|
||||||
Diluted earnings per share
|
$
|
3.24
|
$
|
3.03
|
$
|
2.32
|
||||||
Cash dividends declared per share
|
$
|
1.44
|
$
|
1.32
|
$
|
1.26
|
(In Thousands)
|
Years Ended December 31,
|
|||||||||||
2018
|
2017
|
2016
|
||||||||||
Pension
and other post retirement obligations:
|
||||||||||||
Amortization of actuarial (losses)/gains included in net periodic pension cost, gross
|
$
|
(12,647
|
)
|
$
|
(707
|
)
|
$
|
5,514
|
||||
Tax effect
|
3,087
|
263
|
(2,108
|
)
|
||||||||
Amortization of actuarial (losses)/gains included in net periodic pension cost, net
|
(9,560
|
)
|
(444
|
)
|
3,406
|
|||||||
Amortization of prior service cost included in net periodic pension cost, gross
|
(1,398
|
)
|
(859
|
)
|
(136
|
)
|
||||||
Tax effect
|
340
|
324
|
52
|
|||||||||
Amortization of prior service cost included in net periodic pension cost, net
|
(1,058
|
)
|
(535
|
)
|
(84
|
)
|
||||||
Initial projected benefit obligation recognized upon plan adoption, gross
|
(775
|
)
|
0
|
0
|
||||||||
Tax effect
|
189
|
0
|
0
|
|||||||||
Initial projected benefit obligation recognized upon plan adoption, net
|
(586
|
)
|
0
|
0
|
||||||||
Unamortized actuarial gain due to plan merger, gross
|
0
|
1,858
|
0
|
|||||||||
Tax effect
|
0
|
(711
|
)
|
0
|
||||||||
Unamortized actuarial gain due to plan merger, net
|
0
|
1,147
|
0
|
|||||||||
Other comprehensive (loss)/income related to pension and other post retirement obligations, net
of taxes
|
(11,204
|
)
|
168
|
3,322
|
||||||||
Unrealized
(losses)/gains on securities:
|
||||||||||||
Net unrealized holding (losses) arising during period, gross
|
(39,894
|
)
|
(17,851
|
)
|
(24,042
|
)
|
||||||
Tax effect
|
9,700
|
6,787
|
9,328
|
|||||||||
Net unrealized holding losses arising during period, net
|
(30,194
|
)
|
(11,064
|
)
|
(14,714
|
)
|
||||||
Reclassification of other comprehensive income due to change in accounting principle – equity
securities
|
(208
|
)
|
0
|
0
|
||||||||
Reclassification adjustment for net (gains) included in net income, gross
|
0
|
(2
|
)
|
0
|
||||||||
Tax effect
|
0
|
1
|
0
|
|||||||||
Reclassification adjustment for net gains included in net income, net
|
0
|
(1
|
)
|
0
|
||||||||
Other comprehensive (loss) related to unrealized (losses)/gains on available-for-sale
securities, net of taxes
|
(30,402
|
)
|
(11,065
|
)
|
(14,714
|
)
|
||||||
Other comprehensive (loss), net of tax
|
(41,606
|
)
|
(10,897
|
)
|
(11,392
|
)
|
||||||
Net income
|
168,641
|
150,717
|
103,812
|
|||||||||
Comprehensive income
|
$
|
127,035
|
$
|
139,820
|
$
|
92,420
|
As of December 31,
|
||||||||||||
2018
|
2017
|
2016
|
||||||||||
Accumulated
Other Comprehensive Income/(Loss) By Component:
|
||||||||||||
Unrealized (loss) for pension and other postretirement obligations
|
$
|
(43,497
|
)
|
$
|
(28,677
|
)
|
$
|
(28,969
|
)
|
|||
Tax effect
|
10,660
|
7,044
|
11,008
|
|||||||||
Net unrealized (loss) for pension and other postretirement obligations
|
(32,837
|
)
|
(21,633
|
)
|
(17,961
|
)
|
||||||
Unrealized (loss) gain on available-for-sale securities
|
(16,229
|
)
|
23,940
|
41,793
|
||||||||
Tax effect
|
3,969
|
(6,006
|
)
|
(15,989
|
)
|
|||||||
Reclassification of other comprehensive income due to change in accounting principle – equity
securities
|
(208
|
)
|
0
|
0
|
||||||||
Net unrealized (loss) gain on available-for-sale securities
|
(12,468
|
)
|
17,934
|
25,804
|
||||||||
Accumulated other comprehensive (loss)/income
|
$
|
(45,305
|
)
|
$
|
(3,699
|
)
|
$
|
7,843
|
Common Stock
|
Accumulated | |||||||||||||||||||||||||||||||
Shares
Outstanding
|
Amount
Issued
|
Additional
Paid-in Capital
|
Retained
Earnings
|
Other
Comprehensive
Income/(Loss)
|
Treasury
Stock
|
Deferred
Compensation
Arrangements
|
Total
|
|||||||||||||||||||||||||
Balance at December 31, 2015
|
43,774,860
|
$
|
44,443
|
$
|
528,015
|
$
|
566,591
|
$
|
19,235
|
$
|
(17,637
|
)
|
$
|
0
|
$
|
1,140,647
|
||||||||||||||||
Net income
|
103,812
|
103,812
|
||||||||||||||||||||||||||||||
Other comprehensive income, net of tax
|
(11,392
|
)
|
(11,392
|
)
|
||||||||||||||||||||||||||||
Dividends declared:
|
||||||||||||||||||||||||||||||||
Common, $1.26 per share
|
(55,711
|
)
|
(55,711
|
)
|
||||||||||||||||||||||||||||
Common stock issued under employee stock plan, including tax benefits of $3,091
|
507,784
|
507
|
10,036
|
10,543
|
||||||||||||||||||||||||||||
Stock-based compensation
|
4,783
|
4,783
|
||||||||||||||||||||||||||||||
Treasury stock purchased
|
(67,826
|
)
|
(3,470
|
)
|
(3,470
|
)
|
||||||||||||||||||||||||||
Treasury stock issued to benefit plan
|
222,597
|
2,941
|
5,947
|
8,888
|
||||||||||||||||||||||||||||
Balance at December 31, 2016
|
44,437,415
|
44,950
|
545,775
|
614,692
|
7,843
|
(15,160
|
)
|
0
|
1,198,100
|
|||||||||||||||||||||||
Net income
|
150,717
|
150,717
|
||||||||||||||||||||||||||||||
Other comprehensive loss, net of tax
|
(10,897
|
)
|
(10,897
|
)
|
||||||||||||||||||||||||||||
Reclassification related to tax effect of Tax Cuts and Jobs Act
|
645
|
(645
|
)
|
0
|
||||||||||||||||||||||||||||
Dividends declared:
|
||||||||||||||||||||||||||||||||
Common, $1.32 per share
|
(65,497
|
)
|
(65,497
|
)
|
||||||||||||||||||||||||||||
Common stock issued under employee stock plan
|
264,640
|
265
|
4,298
|
4,563
|
||||||||||||||||||||||||||||
Stock-based compensation
|
5,137
|
5,137
|
||||||||||||||||||||||||||||||
Stock issued for acquisitions
|
6,048,849
|
6,049
|
337,083
|
343,132
|
||||||||||||||||||||||||||||
Deferred compensation arrangements acquired
|
(179,003
|
)
|
(10,022
|
)
|
10,022
|
0
|
||||||||||||||||||||||||||
Treasury stock purchased
|
(58,491
|
)
|
(3,306
|
)
|
3,306
|
0
|
||||||||||||||||||||||||||
Treasury stock issued to benefit plan
|
182,667
|
2,586
|
7,474
|
0
|
10,060
|
|||||||||||||||||||||||||||
Balance at December 31, 2017
|
50,696,077
|
51,264
|
894,879
|
700,557
|
(3,699
|
)
|
(21,014
|
)
|
13,328
|
1,635,315
|
||||||||||||||||||||||
Net income
|
168,641
|
168,641
|
||||||||||||||||||||||||||||||
Other comprehensive loss, net of tax
|
(41,398
|
)
|
(41,398
|
)
|
||||||||||||||||||||||||||||
Cumulative effect of change in accounting principle – equity securities
|
208
|
(208
|
)
|
0
|
||||||||||||||||||||||||||||
Dividends declared:
|
||||||||||||||||||||||||||||||||
Common, $1.44 per share
|
(73,843
|
)
|
(73,843
|
)
|
||||||||||||||||||||||||||||
Common stock issued under employee stock plan
|
312,998
|
313
|
6,130
|
6,443
|
||||||||||||||||||||||||||||
Stock-based compensation
|
6,064
|
6,064
|
||||||||||||||||||||||||||||||
Distribution of stock under deferred compensation arrangements
|
35,233
|
1,898
|
(1,898
|
)
|
0
|
|||||||||||||||||||||||||||
Treasury stock purchased
|
(5,142
|
)
|
(298
|
)
|
298
|
0
|
||||||||||||||||||||||||||
Treasury stock issued to benefit plan
|
218,658
|
4,675
|
7,886
|
0
|
12,561
|
|||||||||||||||||||||||||||
Balance at December 31, 2018
|
51,257,824
|
$
|
51,577
|
$
|
911,748
|
$
|
795,563
|
$
|
(45,305
|
)
|
$
|
(11,528
|
)
|
$
|
11,728
|
$
|
1,713,783
|
(In Thousands of Dollars)
|
Years Ended December 31,
|
|||||||||||
2018
|
2017
|
2016
|
||||||||||
Operating activities:
|
||||||||||||
Net income
|
$
|
168,641
|
$
|
150,717
|
$
|
103,812
|
||||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||||||
Depreciation
|
15,749
|
16,024
|
14,398
|
|||||||||
Amortization of intangible assets
|
18,155
|
16,941
|
5,479
|
|||||||||
Net accretion on securities, loans and borrowings
|
(9,404
|
)
|
(6,619
|
)
|
(4,405
|
)
|
||||||
Stock-based compensation
|
6,064
|
5,137
|
4,783
|
|||||||||
Provision for loan losses
|
10,837
|
10,984
|
8,076
|
|||||||||
Provision/(benefit) for deferred income taxes
|
2,663
|
(28,692
|
)
|
13,066
|
||||||||
Amortization of mortgage servicing rights
|
449
|
499
|
518
|
|||||||||
Unrealized gain on equity securities
|
(657
|
)
|
0
|
0
|
||||||||
Loss on debt extinguishment
|
318
|
0
|
0
|
|||||||||
Income from bank-owned life insurance policies
|
(1,579
|
)
|
(1,586
|
)
|
(1,505
|
)
|
||||||
Gain on sales of investment securities, net
|
0
|
(2
|
)
|
0
|
||||||||
Net (gain)/loss on sale of loans and other assets
|
(80
|
)
|
181
|
(837
|
)
|
|||||||
Change in other assets and liabilities
|
10,252
|
26,090
|
(7,614
|
)
|
||||||||
Net cash provided by operating activities
|
221,408
|
189,674
|
135,771
|
|||||||||
Investing activities:
|
||||||||||||
Proceeds from maturities, calls and paydowns of available-for-sale investment securities
|
140,784
|
157,278
|
109,638
|
|||||||||
Proceeds from maturities and redemptions of other investment securities
|
5,867
|
30,116
|
8,703
|
|||||||||
Purchases of available-for-sale investment securities
|
(78,131
|
)
|
(90,380
|
)
|
(65,966
|
)
|
||||||
Purchases of equity and other securities
|
(31
|
)
|
(13,302
|
)
|
(4,612
|
)
|
||||||
Net (increase) decrease in loans
|
(35,414
|
)
|
164,846
|
(159,871
|
)
|
|||||||
Cash paid for acquisition, net of cash acquired of $16, $52,132, and $0, respectively
|
(1,737
|
)
|
(107,414
|
)
|
(575
|
)
|
||||||
Settlement of bank owned life insurance policies
|
0
|
1,779
|
3,127
|
|||||||||
Purchases of premises and equipment, net
|
(12,646
|
)
|
(10,819
|
)
|
(12,442
|
)
|
||||||
Real estate limited partnership investments
|
(1,197
|
)
|
(733
|
)
|
0
|
|||||||
Net cash provided by/(used in) investing activities
|
17,495
|
131,371
|
(121,998
|
)
|
||||||||
Financing activities:
|
||||||||||||
Net change in deposits
|
(122,049
|
)
|
(79,940
|
)
|
202,480
|
|||||||
Net decrease in borrowings, net of payments of $95, $81,544 and $0
|
(47,339
|
)
|
(144,809
|
)
|
(155,100
|
)
|
||||||
Payments on subordinated debt held by unconsolidated subsidiary trusts
|
(25,207
|
)
|
0
|
0
|
||||||||
Issuance of common stock
|
6,443
|
4,563
|
10,543
|
|||||||||
Purchase of treasury stock
|
(298
|
)
|
(3,306
|
)
|
(3,470
|
)
|
||||||
Sale of treasury stock
|
12,561
|
10,060
|
8,888
|
|||||||||
Increase in deferred compensation agreements
|
298
|
3,306
|
0
|
|||||||||
Cash dividends paid
|
(71,495
|
)
|
(62,305
|
)
|
(55,048
|
)
|
||||||
Withholding taxes paid on share-based compensation
|
(1,021
|
)
|
(1,433
|
)
|
(1,419
|
)
|
||||||
Net cash (used in)/provided by financing activities
|
(248,107
|
)
|
(273,864
|
)
|
6,874
|
|||||||
Change in cash and cash equivalents
|
(9,204
|
)
|
47,181
|
20,647
|
||||||||
Cash and cash equivalents at beginning of year
|
221,038
|
173,857
|
153,210
|
|||||||||
Cash and cash equivalents at end of year
|
$
|
211,834
|
$
|
221,038
|
$
|
173,857
|
||||||
Supplemental disclosures of cash flow information:
|
||||||||||||
Cash paid for interest
|
$
|
17,926
|
$
|
13,705
|
$
|
11,268
|
||||||
Cash paid for income taxes
|
30,266
|
41,231
|
32,239
|
|||||||||
Supplemental disclosures of noncash financing and investing activities:
|
||||||||||||
Dividends declared and unpaid
|
19,808
|
17,460
|
14,268
|
|||||||||
Transfers from loans to other real estate
|
3,299
|
3,518
|
2,612
|
|||||||||
Acquisitions:
|
||||||||||||
Common stock issued
|
0
|
343,132
|
0
|
|||||||||
Fair value of assets acquired, excluding acquired cash and intangibles
|
115
|
1,961,246
|
0
|
|||||||||
Fair value of liabilities assumed
|
31
|
1,870,449
|
0
|
· |
Business lending loans are generally charged-off to the extent outstanding principal exceeds the fair value of estimated proceeds from collection efforts, including
liquidation of collateral. The charge-off is recognized when the loss becomes reasonably quantifiable.
|
· |
Consumer installment loans are generally charged-off to the extent outstanding principal exceeds the fair value of collateral, and are recognized by the end of the
month in which the loan becomes 90 days past due.
|
· |
Consumer mortgage and home equity loans are generally charged-off to the extent outstanding principal exceeds the fair value of the property, less estimated costs
to sell, and are recognized when the loan becomes 180 days past due.
|
2018
|
2017
|
2016
|
||||||||||||||||||||||
(000s omitted)
|
Other (1)
|
NRS
|
Merchants
|
Other (2)
|
Total
|
WJL
|
||||||||||||||||||
Consideration paid :
|
||||||||||||||||||||||||
Cash
|
$
|
1,753
|
$
|
70,073
|
$
|
82,898
|
$
|
6,775
|
$
|
159,746
|
$
|
575
|
||||||||||||
Community Bank System, Inc. common stock
|
0
|
78,483
|
262,254
|
2,395
|
343,132
|
0
|
||||||||||||||||||
Total net consideration paid
|
$
|
1,753
|
148,556
|
345,152
|
9,170
|
502,878
|
575
|
|||||||||||||||||
Recognized amounts of identifiable assets acquired and liabilities assumed:
|
||||||||||||||||||||||||
Cash and cash equivalents
|
16
|
11,063
|
40,730
|
339
|
52,132
|
0
|
||||||||||||||||||
Investment securities
|
0
|
20,294
|
370,648
|
0
|
390,942
|
0
|
||||||||||||||||||
Loans
|
0
|
0
|
1,488,157
|
0
|
1,488,157
|
0
|
||||||||||||||||||
Premises and equipment
|
10
|
411
|
16,608
|
27
|
17,046
|
0
|
||||||||||||||||||
Accrued interest receivable
|
0
|
72
|
4,773
|
0
|
4,845
|
0
|
||||||||||||||||||
Other assets
|
105
|
8,088
|
51,585
|
583
|
60,256
|
0
|
||||||||||||||||||
Core deposit intangibles
|
0
|
0
|
23,214
|
0
|
23,214
|
0
|
||||||||||||||||||
Other intangibles
|
1,343
|
60,200
|
2,857
|
5,626
|
68,683
|
288
|
||||||||||||||||||
Deposits
|
0
|
0
|
(1,448,406
|
)
|
0
|
(1,448,406
|
)
|
0
|
||||||||||||||||
Other liabilities
|
(31
|
)
|
(26,828
|
)
|
(11,750
|
)
|
(1,155
|
)
|
(39,733
|
)
|
0
|
|||||||||||||
Short-term advances
|
0
|
0
|
(80,000
|
)
|
0
|
(80,000
|
)
|
0
|
||||||||||||||||
Securities sold under agreement to repurchase, short-term
|
0
|
0
|
(278,076
|
)
|
0
|
(278,076
|
)
|
0
|
||||||||||||||||
Long-term debt
|
0
|
0
|
(3,615
|
)
|
0
|
(3,615
|
)
|
0
|
||||||||||||||||
Subordinated debt held by unconsolidated subsidiary trusts
|
0
|
0
|
(20,619
|
)
|
0
|
(20,619
|
)
|
0
|
||||||||||||||||
Total identifiable assets, net
|
1,443
|
73,300
|
156,106
|
5,420
|
234,826
|
288
|
||||||||||||||||||
Goodwill
|
$
|
310
|
$
|
75,256
|
$
|
189,046
|
$
|
3,750
|
$
|
268,052
|
$
|
287
|
Acquired
|
Acquired
|
Total
|
||||||||||
Impaired
|
Non-impaired
|
Acquired
|
||||||||||
(000s omitted)
|
Loans
|
Loans
|
Loans
|
|||||||||
Contractually required principal and interest at acquisition
|
$
|
15,454
|
$
|
1,872,574
|
$
|
1,888,028
|
||||||
Contractual cash flows not expected to be collected
|
(5,385
|
)
|
(14,753
|
)
|
(20,138
|
)
|
||||||
Expected cash flows at acquisition
|
10,069
|
1,857,821
|
1,867,890
|
|||||||||
Interest component of expected cash flows
|
(793
|
)
|
(378,940
|
)
|
(379,733
|
)
|
||||||
Fair value of acquired loans
|
$
|
9,276
|
$
|
1,478,881
|
$
|
1,488,157
|
Pro Forma (Unaudited)
Year Ended December 31,
|
||||||||
(000’s omitted)
|
2017
|
2016
|
||||||
Total revenue, net of interest expense
|
$
|
546,977
|
$
|
536,183
|
||||
Net income
|
176,257
|
109,186
|
2018
|
2017
|
|||||||||||||||||||||||||||||||
(000’s omitted)
|
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Estimated
Fair Value
|
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Estimated
Fair Value
|
||||||||||||||||||||||||
Available-for-Sale Portfolio:
|
||||||||||||||||||||||||||||||||
U.S. Treasury and agency securities
|
$
|
2,036,474
|
$
|
2,190
|
$
|
14,911
|
$
|
2,023,753
|
$
|
2,043,023
|
$
|
15,886
|
$
|
4,838
|
$
|
2,054,071
|
||||||||||||||||
Obligations of state and political subdivisions
|
453,640
|
6,563
|
1,049
|
459,154
|
514,949
|
14,064
|
57
|
528,956
|
||||||||||||||||||||||||
Government agency mortgage-backed securities
|
390,234
|
1,526
|
9,283
|
382,477
|
358,180
|
3,121
|
3,763
|
357,538
|
||||||||||||||||||||||||
Corporate debt securities
|
2,588
|
0
|
42
|
2,546
|
2,648
|
0
|
25
|
2,623
|
||||||||||||||||||||||||
Government agency collateralized mortgage obligations
|
69,342
|
60
|
1,283
|
68,119
|
88,097
|
155
|
878
|
87,374
|
||||||||||||||||||||||||
Marketable equity securities
|
0
|
0
|
0
|
0
|
251
|
275
|
0
|
526
|
||||||||||||||||||||||||
Total available-for-sale portfolio
|
$
|
2,952,278
|
$
|
10,339
|
$
|
26,568
|
$
|
2,936,049
|
$
|
3,007,148
|
$
|
33,501
|
$
|
9,561
|
$
|
3,031,088
|
||||||||||||||||
Equity and other Securities:
|
||||||||||||||||||||||||||||||||
Equity securities, at fair value
|
$
|
251
|
$
|
200
|
$
|
19
|
$
|
432
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
0
|
||||||||||||||||
Federal Home Loan Bank common stock
|
8,768
|
0
|
0
|
8,768
|
9,896
|
0
|
0
|
9,896
|
||||||||||||||||||||||||
Federal Reserve Bank common stock
|
30,690
|
0
|
0
|
30,690
|
30,690
|
0
|
0
|
30,690
|
||||||||||||||||||||||||
Certificates of deposit
|
0
|
0
|
0
|
0
|
3,865
|
0
|
0
|
3,865
|
||||||||||||||||||||||||
Other equity securities, at adjusted cost
|
4,969
|
750
|
0
|
5,719
|
5,840
|
0
|
0
|
5,840
|
||||||||||||||||||||||||
Total equity and other securities
|
$
|
44,678
|
$
|
950
|
$
|
19
|
$
|
45,609
|
$
|
50,291
|
$
|
0
|
$
|
0
|
$
|
50,291
|
Less than 12 Months
|
12 Months or Longer
|
Total
|
||||||||||||||||||||||||||||||||||
(000’s omitted)
|
#
|
Fair Value
|
Gross
Unrealized
Losses
|
#
|
Fair Value
|
Gross
Unrealized
Losses
|
#
|
Fair Value
|
Gross
Unrealized
Losses
|
|||||||||||||||||||||||||||
Available-for-Sale Portfolio:
|
||||||||||||||||||||||||||||||||||||
U.S. Treasury and agency securities
|
7
|
$
|
473,082
|
$
|
682
|
64
|
$
|
1,213,276
|
$
|
14,229
|
71
|
$
|
1,686,358
|
$
|
14,911
|
|||||||||||||||||||||
Obligations of state and political subdivisions
|
118
|
55,671
|
216
|
97
|
51,753
|
833
|
215
|
107,424
|
1,049
|
|||||||||||||||||||||||||||
Government agency mortgage-backed securities
|
43
|
47,708
|
258
|
181
|
253,931
|
9,025
|
224
|
301,639
|
9,283
|
|||||||||||||||||||||||||||
Corporate debt securities
|
0
|
0
|
0
|
1
|
2,546
|
42
|
1
|
2,546
|
42
|
|||||||||||||||||||||||||||
Government agency collateralized mortgage obligations
|
1
|
66
|
0
|
41
|
63,112
|
1,283
|
42
|
63,178
|
1,283
|
|||||||||||||||||||||||||||
Total available-for-sale investment portfolio
|
169
|
$
|
576,527
|
$
|
1,156
|
384
|
$
|
1,584,618
|
$
|
25,412
|
553
|
$
|
2,161,145
|
$
|
26,568
|
|||||||||||||||||||||
Equity and other Securities:
|
||||||||||||||||||||||||||||||||||||
Equity securities, at fair value
|
1
|
$
|
82
|
$
|
19
|
0
|
$
|
0
|
$
|
0
|
1
|
$
|
82
|
$
|
19
|
|||||||||||||||||||||
Total equity and other securities
|
1
|
$
|
82
|
$
|
19
|
0
|
$
|
0
|
$
|
0
|
1
|
$
|
82
|
$
|
19
|
Less than 12 Months
|
12 Months or Longer
|
Total
|
||||||||||||||||||||||||||||||||||
(000’s omitted)
|
#
|
Fair Value
|
Gross
Unrealized
Losses
|
#
|
Fair Value
|
Gross
Unrealized
Losses
|
#
|
Fair Value
|
Gross
Unrealized
Losses
|
|||||||||||||||||||||||||||
Available-for-Sale Portfolio:
|
||||||||||||||||||||||||||||||||||||
U.S. Treasury and agency securities
|
44
|
$
|
699,709
|
$
|
4,838
|
0
|
$
|
0
|
$
|
0
|
44
|
$
|
699,709
|
$
|
4,838
|
|||||||||||||||||||||
Obligations of state and political subdivisions
|
45
|
23,432
|
57
|
0
|
0
|
0
|
45
|
23,432
|
57
|
|||||||||||||||||||||||||||
Government agency mortgage-backed securities
|
120
|
185,716
|
1,433
|
55
|
75,712
|
2,330
|
175
|
261,428
|
3,763
|
|||||||||||||||||||||||||||
Corporate debt securities
|
1
|
2,623
|
25
|
0
|
0
|
0
|
1
|
2,623
|
25
|
|||||||||||||||||||||||||||
Government agency collateralized mortgage obligations
|
39
|
80,041
|
878
|
1
|
1
|
0
|
40
|
80,042
|
878
|
|||||||||||||||||||||||||||
Total available-for-sale investment portfolio
|
249
|
$
|
991,521
|
$
|
7,231
|
56
|
$
|
75,713
|
$
|
2,330
|
305
|
$
|
1,067,234
|
$
|
9,561
|
Available-for-Sale
|
||||||||
(000’s omitted)
|
Amortized
Cost
|
Fair Value
|
||||||
Due in one year or less
|
$
|
58,214
|
$
|
58,128
|
||||
Due after one through five years
|
2,126,742
|
2,115,304
|
||||||
Due after five years through ten years
|
158,282
|
160,694
|
||||||
Due after ten years
|
149,464
|
151,327
|
||||||
Subtotal
|
2,492,702
|
2,485,453
|
||||||
Government agency mortgage-backed securities
|
390,234
|
382,477
|
||||||
Government agency collateralized mortgage obligations
|
69,342
|
68,119
|
||||||
Total
|
$
|
2,952,278
|
$
|
2,936,049
|
· |
Consumer mortgages consist primarily of fixed rate residential instruments, typically 10 – 30 years
in contractual term, secured by first liens on real property.
|
· |
Business lending is comprised of general purpose commercial and industrial loans including, but not
limited to agricultural-related and dealer floor plans, as well as mortgages on commercial property.
|
· |
Consumer indirect consists primarily of installment loans originated through selected dealerships and
are secured by automobiles, marine and other recreational vehicles.
|
· |
Consumer direct consists of all other loans to consumers such as personal installment loans and lines
of credit.
|
· |
Home equity products are consumer purpose installment loans or lines of credit most often secured by
a first or second lien position on residential real estate with terms up to 30 years.
|
(000’s omitted)
|
2018
|
2017
|
||||||
Business lending
|
$
|
2,396,977
|
$
|
2,424,223
|
||||
Consumer mortgage
|
2,235,408
|
2,220,298
|
||||||
Consumer indirect
|
1,083,207
|
1,011,978
|
||||||
Consumer direct
|
178,820
|
179,929
|
||||||
Home equity
|
386,709
|
420,329
|
||||||
Gross loans, including deferred origination costs
|
6,281,121
|
6,256,757
|
||||||
Allowance for loan losses
|
(49,284
|
)
|
(47,583
|
)
|
||||
Loans, net of allowance for loan losses
|
$
|
6,231,837
|
$
|
6,209,174
|
(000’s omitted)
|
2018
|
2017
|
||||||
Balance at beginning of year
|
$
|
22,344
|
$
|
10,950
|
||||
New loans
|
2,600
|
16,617
|
||||||
Payments
|
(4,283
|
)
|
(5,223
|
)
|
||||
Balance at end of year
|
$
|
20,661
|
$
|
22,344
|
(000’s omitted)
|
2018
|
2017
|
||||||
Credit impaired acquired loans:
|
||||||||
Outstanding principal balance
|
$
|
6,936
|
$
|
13,242
|
||||
Carrying amount
|
5,446
|
10,115
|
||||||
Non-impaired acquired loans:
|
||||||||
Outstanding principal balance
|
1,271,584
|
1,658,780
|
||||||
Carrying amount
|
1,247,691
|
1,626,979
|
||||||
Total acquired loans:
|
||||||||
Outstanding principal balance
|
1,278,520
|
1,672,022
|
||||||
Carrying amount
|
1,253,137
|
1,637,094
|
(000’s omitted)
|
2018
|
2017
|
||||||
Balance at beginning of year
|
$
|
976
|
$
|
498
|
||||
Merchants acquisition
|
0
|
793
|
||||||
Accretion recognized
|
(783
|
)
|
(905
|
)
|
||||
Net reclassification to accretable from nonaccretable
|
244
|
590
|
||||||
Balance at end of year
|
$
|
437
|
$
|
976
|
(000’s omitted)
|
Past Due
30 - 89
days
|
90+ Days Past
Due and
Still Accruing
|
Nonaccrual
|
Total
Past Due
|
Current
|
Total Loans
|
||||||||||||||||||
Business lending
|
$
|
5,261
|
$
|
179
|
$
|
4,872
|
$
|
10,312
|
$
|
1,608,515
|
$
|
1,618,827
|
||||||||||||
Consumer mortgage
|
12,468
|
1,393
|
9,872
|
23,733
|
1,824,717
|
1,848,450
|
||||||||||||||||||
Consumer indirect
|
14,609
|
258
|
0
|
14,867
|
1,057,525
|
1,072,392
|
||||||||||||||||||
Consumer direct
|
1,778
|
48
|
0
|
1,826
|
173,948
|
175,774
|
||||||||||||||||||
Home equity
|
983
|
228
|
1,438
|
2,649
|
309,892
|
312,541
|
||||||||||||||||||
Total
|
$
|
35,099
|
$
|
2,106
|
$
|
16,182
|
$
|
53,387
|
$
|
4,974,597
|
$
|
5,027,984
|
(000’s omitted)
|
Past Due
30 - 89
days
|
90+ Days Past
Due and
Still Accruing
|
Nonaccrual
|
Total
Past Due
|
Acquired
Impaired(1)
|
Current
|
Total Loans
|
|||||||||||||||||||||
Business lending
|
$
|
974
|
$
|
0
|
$
|
3,498
|
$
|
4,472
|
$
|
5,446
|
$
|
768,232
|
$
|
778,150
|
||||||||||||||
Consumer mortgage
|
841
|
232
|
2,390
|
3,463
|
0
|
383,495
|
386,958
|
|||||||||||||||||||||
Consumer indirect
|
78
|
34
|
0
|
112
|
0
|
10,703
|
10,815
|
|||||||||||||||||||||
Consumer direct
|
115
|
4
|
0
|
119
|
0
|
2,927
|
3,046
|
|||||||||||||||||||||
Home equity
|
613
|
79
|
474
|
1,166
|
0
|
73,002
|
74,168
|
|||||||||||||||||||||
Total
|
$
|
2,621
|
$
|
349
|
$
|
6,362
|
$
|
9,332
|
$
|
5,446
|
$
|
1,238,359
|
$
|
1,253,137
|
(1) |
Acquired impaired loans were not classified as nonperforming assets as the loans are considered to be performing under ASC 310-30. As a result interest income,
through the accretion of the difference between the carrying amount of the loans and the expected cashflows, is being recognized on all acquired impaired loans.
|
(000’s omitted)
|
Past Due
30 - 89
days
|
90+ Days Past
Due and Still Accruing
|
Nonaccrual
|
Total
Past Due
|
Current
|
Total Loans
|
||||||||||||||||||
Business lending
|
$
|
2,283
|
$
|
571
|
$
|
3,944
|
$
|
6,798
|
$
|
1,369,801
|
$
|
1,376,599
|
||||||||||||
Consumer mortgage
|
13,564
|
1,500
|
10,722
|
25,786
|
1,728,823
|
1,754,609
|
||||||||||||||||||
Consumer indirect
|
14,197
|
295
|
0
|
14,492
|
977,344
|
991,836
|
||||||||||||||||||
Consumer direct
|
1,875
|
48
|
0
|
1,923
|
172,556
|
174,479
|
||||||||||||||||||
Home equity
|
1,116
|
94
|
1,354
|
2,564
|
319,576
|
322,140
|
||||||||||||||||||
Total
|
$
|
33,035
|
$
|
2,508
|
$
|
16,020
|
$
|
51,563
|
$
|
4,568,100
|
$
|
4,619,663
|
(000’s omitted)
|
Past Due
30 - 89
days
|
90+ Days Past
Due and
Still Accruing
|
Nonaccrual
|
Total
Past Due
|
Acquired
Impaired(1) |
Current
|
Total Loans
|
|||||||||||||||||||||
Business lending
|
$
|
4,661
|
$
|
0
|
$
|
4,328
|
$
|
8,989
|
$
|
10,115
|
$
|
1,028,520
|
$
|
1,047,624
|
||||||||||||||
Consumer mortgage
|
2,603
|
26
|
3,066
|
5,695
|
0
|
459,994
|
465,689
|
|||||||||||||||||||||
Consumer indirect
|
245
|
8
|
0
|
253
|
0
|
19,889
|
20,142
|
|||||||||||||||||||||
Consumer direct
|
100
|
0
|
0
|
100
|
0
|
5,350
|
5,450
|
|||||||||||||||||||||
Home equity
|
634
|
170
|
1,326
|
2,130
|
0
|
96,059
|
98,189
|
|||||||||||||||||||||
Total
|
$
|
8,243
|
$
|
204
|
$
|
8,720
|
$
|
17,167
|
$
|
10,115
|
$
|
1,609,812
|
$
|
1,637,094
|
(1) |
Acquired impaired loans were not classified as nonperforming assets as the loans are considered to be performing under ASC 310-30. As a result interest income,
through the accretion of the difference between the carrying amount of the loans and the expected cashflows, is being recognized on all acquired impaired loans.
|
Pass |
The condition of the borrower and the performance of the loans are satisfactory or better.
|
Special Mention |
The condition of the borrower has deteriorated although the loan performs as agreed.
|
Classified |
The condition of the borrower has significantly deteriorated and the performance of the loan could further deteriorate if deficiencies are not corrected.
|
Doubtful |
The condition of the borrower has deteriorated to the point that collection of the balance is improbable based on current facts and conditions.
|
December 31, 2018
|
December 31, 2017
|
|||||||||||||||||||||||
(000’s omitted)
|
Legacy
|
Acquired
|
Total
|
Legacy
|
Acquired
|
Total
|
||||||||||||||||||
Pass
|
$
|
1,439,337
|
$
|
702,493
|
$
|
2,141,830
|
$
|
1,170,156
|
$
|
963,981
|
$
|
2,134,137
|
||||||||||||
Special mention
|
105,065
|
40,107
|
145,172
|
129,076
|
37,321
|
166,397
|
||||||||||||||||||
Classified
|
74,425
|
28,525
|
102,950
|
77,367
|
34,628
|
111,995
|
||||||||||||||||||
Doubtful
|
0
|
1,579
|
1,579
|
0
|
1,579
|
1,579
|
||||||||||||||||||
Acquired impaired
|
0
|
5,446
|
5,446
|
0
|
10,115
|
10,115
|
||||||||||||||||||
Total
|
$
|
1,618,827
|
$
|
778,150
|
$
|
2,396,977
|
$
|
1,376,599
|
$
|
1,047,624
|
$
|
2,424,223
|
(000’s omitted)
|
Consumer
Mortgage
|
Consumer
Indirect |
Consumer
Direct
|
Home
Equity
|
Total
|
|||||||||||||||
Performing
|
$
|
1,837,185
|
$
|
1,072,134
|
$
|
175,726
|
$
|
310,875
|
$
|
3,395,920
|
||||||||||
Nonperforming
|
11,265
|
258
|
48
|
1,666
|
13,237
|
|||||||||||||||
Total
|
$
|
1,848,450
|
$
|
1,072,392
|
$
|
175,774
|
$
|
312,541
|
$
|
3,409,157
|
(000’s omitted)
|
Consumer
Mortgage
|
Consumer
Indirect
|
Consumer
Direct
|
Home
Equity
|
Total
|
|||||||||||||||
Performing
|
$
|
384,336
|
$
|
10,781
|
$
|
3,042
|
$
|
73,615
|
$
|
471,774
|
||||||||||
Nonperforming
|
2,622
|
34
|
4
|
553
|
3,213
|
|||||||||||||||
Total
|
$
|
386,958
|
$
|
10,815
|
$
|
3,046
|
$
|
74,168
|
$
|
474,987
|
(000’s omitted)
|
Consumer
Mortgage
|
Consumer
Indirect
|
Consumer
Direct
|
Home
Equity
|
Total
|
|||||||||||||||
Performing
|
$
|
1,742,387
|
$
|
991,541
|
$
|
174,431
|
$
|
320,692
|
$
|
3,229,051
|
||||||||||
Nonperforming
|
12,222
|
295
|
48
|
1,448
|
14,013
|
|||||||||||||||
Total
|
$
|
1,754,609
|
$
|
991,836
|
$
|
174,479
|
$
|
322,140
|
$
|
3,243,064
|
(000’s omitted)
|
Consumer
Mortgage
|
Consumer
Indirect
|
Consumer
Direct
|
Home
Equity
|
Total
|
|||||||||||||||
Performing
|
$
|
462,597
|
$
|
20,134
|
$
|
5,450
|
$
|
96,693
|
$
|
584,874
|
||||||||||
Nonperforming
|
3,092
|
8
|
0
|
1,496
|
4,596
|
|||||||||||||||
Total
|
$
|
465,689
|
$
|
20,142
|
$
|
5,450
|
$
|
98,189
|
$
|
589,470
|
(000’s omitted)
|
2018
|
2017
|
||||||
Loans with allowance allocation
|
$
|
3,956
|
$
|
5,125
|
||||
Loans without allowance allocation
|
2,230
|
884
|
||||||
Carrying balance
|
6,186
|
6,009
|
||||||
Contractual balance
|
12,078
|
9,165
|
||||||
Specifically allocated allowance
|
956
|
804
|
||||||
Average impaired loans
|
7,618
|
9,517
|
||||||
Interest income recognized
|
0
|
0
|
December 31, 2018
|
December 31, 2017
|
|||||||||||||||||||||||||||||||||||||||||||||||
(000’s omitted)
|
Nonaccrual
|
Accruing
|
Total
|
Nonaccrual
|
Accruing
|
Total
|
||||||||||||||||||||||||||||||||||||||||||
#
|
Amount
|
#
|
Amount
|
#
|
Amount
|
#
|
Amount
|
#
|
Amount
|
#
|
Amount
|
|||||||||||||||||||||||||||||||||||||
Business lending
|
4
|
$
|
162
|
2
|
$
|
165
|
6
|
$
|
327
|
8
|
$
|
218
|
7
|
$
|
501
|
15
|
$
|
719
|
||||||||||||||||||||||||||||||
Consumer mortgage
|
46
|
1,986
|
46
|
1,769
|
92
|
3,755
|
51
|
2,265
|
44
|
1,750
|
95
|
4,015
|
||||||||||||||||||||||||||||||||||||
Consumer indirect
|
0
|
0
|
77
|
857
|
77
|
857
|
0
|
0
|
71
|
883
|
71
|
883
|
||||||||||||||||||||||||||||||||||||
Consumer direct
|
0
|
0
|
22
|
71
|
22
|
71
|
0
|
0
|
25
|
69
|
25
|
69
|
||||||||||||||||||||||||||||||||||||
Home equity
|
12
|
240
|
9
|
275
|
21
|
515
|
13
|
245
|
7
|
204
|
20
|
449
|
||||||||||||||||||||||||||||||||||||
Total
|
62
|
$
|
2,388
|
156
|
$
|
3,137
|
218
|
$
|
5,525
|
72
|
$
|
2,728
|
154
|
$
|
3,407
|
226
|
$
|
6,135
|
December 31, 2018
|
December 31, 2017
|
|||||||||||||||
(000’s omitted)
|
#
|
Amount
|
#
|
Amount
|
||||||||||||
Business lending
|
2
|
$
|
103
|
8
|
$
|
412
|
||||||||||
Consumer mortgage
|
9
|
470
|
23
|
1,254
|
||||||||||||
Consumer indirect
|
32
|
320
|
33
|
490
|
||||||||||||
Consumer direct
|
6
|
24
|
6
|
17
|
||||||||||||
Home equity
|
3
|
118
|
4
|
95
|
||||||||||||
Total
|
52
|
$
|
1,035
|
74
|
$
|
2,268
|
(000’s omitted)
|
Business
Lending
|
Consumer
Mortgage
|
Consumer
Indirect
|
Consumer
Direct
|
Home
Equity
|
Unallocated
|
Acquired
Impaired
|
Total
|
||||||||||||||||||||||||
Balance at December 31, 2015
|
$
|
15,749
|
$
|
10,198
|
$
|
12,422
|
$
|
2,997
|
$
|
2,666
|
$
|
1,201
|
$
|
168
|
$
|
45,401
|
||||||||||||||||
Charge-offs
|
(1,872
|
)
|
(647
|
)
|
(7,643
|
)
|
(1,706
|
)
|
(218
|
)
|
0
|
(97
|
)
|
(12,183
|
)
|
|||||||||||||||||
Recoveries
|
616
|
115
|
4,168
|
901
|
139
|
0
|
0
|
5,939
|
||||||||||||||||||||||||
Provision
|
2,727
|
428
|
4,835
|
787
|
(188
|
)
|
(550
|
)
|
37
|
8,076
|
||||||||||||||||||||||
Balance at December 31, 2016
|
17,220
|
10,094
|
13,782
|
2,979
|
2,399
|
651
|
108
|
47,233
|
||||||||||||||||||||||||
Charge-offs
|
(4,959
|
)
|
(707
|
)
|
(8,456
|
)
|
(2,081
|
)
|
(284
|
)
|
0
|
(270
|
)
|
(16,757
|
)
|
|||||||||||||||||
Recoveries
|
656
|
50
|
4,516
|
849
|
52
|
0
|
0
|
6,123
|
||||||||||||||||||||||||
Provision
|
4,340
|
1,028
|
3,626
|
1,292
|
(60
|
)
|
449
|
309
|
10,984
|
|||||||||||||||||||||||
Balance at December 31, 2017
|
17,257
|
10,465
|
13,468
|
3,039
|
2,107
|
1,100
|
147
|
47,583
|
||||||||||||||||||||||||
Charge-offs
|
(3,566
|
)
|
(836
|
)
|
(8,382
|
)
|
(1,777
|
)
|
(544
|
)
|
0
|
(381
|
)
|
(15,486
|
)
|
|||||||||||||||||
Recoveries
|
485
|
136
|
4,874
|
807
|
48
|
0
|
0
|
6,350
|
||||||||||||||||||||||||
Provision
|
4,346
|
359
|
4,406
|
1,026
|
533
|
(100
|
)
|
267
|
10,837
|
|||||||||||||||||||||||
Balance at December 31, 2018
|
$
|
18,522
|
$
|
10,124
|
$
|
14,366
|
$
|
3,095
|
$
|
2,144
|
$
|
1,000
|
$
|
33
|
$
|
49,284
|
(000’s omitted)
|
2018
|
2017
|
||||||
Land and land improvements
|
$
|
24,340
|
$
|
23,869
|
||||
Bank premises
|
133,259
|
131,647
|
||||||
Equipment and construction in progress
|
89,950
|
86,059
|
||||||
Premises and equipment, gross
|
247,549
|
241,575
|
||||||
Accumulated depreciation
|
(127,561
|
)
|
(118,182
|
)
|
||||
Premises and equipment, net
|
$
|
119,988
|
$
|
123,393
|
December 31, 2018
|
December 31, 2017
|
|||||||||||||||||||||||
(000’s omitted)
|
Gross
Carrying
Amount
|
Accumulated
Amortization
|
Net
Carrying
Amount
|
Gross
Carrying
Amount
|
Accumulated
Amortization
|
Net
Carrying
Amount
|
||||||||||||||||||
Amortizing intangible assets:
|
||||||||||||||||||||||||
Core deposit intangibles
|
$
|
62,902
|
$
|
(44,306
|
)
|
$
|
18,596
|
$
|
62,902
|
$
|
(37,877
|
)
|
$
|
25,025
|
||||||||||
Other intangibles
|
87,616
|
(32,366
|
)
|
55,250
|
86,535
|
(20,902
|
)
|
65,633
|
||||||||||||||||
Total amortizing intangibles
|
$
|
150,518
|
$
|
(76,672
|
)
|
$
|
73,846
|
$
|
149,437
|
$
|
(58,779
|
)
|
$
|
90,658
|
2019
|
$
|
15,296
|
||
2020
|
12,722
|
|||
2021
|
10,853
|
|||
2022
|
9,317
|
|||
2023
|
7,814
|
|||
Thereafter
|
17,844
|
|||
Total
|
$
|
73,846
|
(000’s omitted)
|
Year Ended
December 31, 2016
|
Activity
|
Year Ended
December 31,
2017
|
Activity
|
Year Ended
December 31,
2018
|
|||||||||||||||
Goodwill
|
$
|
469,966
|
$
|
269,288
|
$
|
739,254
|
$
|
(927
|
)
|
$
|
738,327
|
|||||||||
Accumulated impairment
|
(4,824
|
)
|
0
|
(4,824
|
)
|
0
|
(4,824
|
)
|
||||||||||||
Goodwill, net
|
$
|
465,142
|
$
|
269,288
|
$
|
734,430
|
$
|
(927
|
)
|
$
|
733,503
|
(000’s omitted)
|
2018
|
2017
|
||||||
Carrying value before valuation allowance at beginning of period
|
$
|
1,358
|
$
|
1,435
|
||||
Additions
|
228
|
358
|
||||||
Merchants acquisition
|
0
|
64
|
||||||
Amortization
|
(449
|
)
|
(499
|
)
|
||||
Carrying value before valuation allowance at end of period
|
1,137
|
1,358
|
||||||
Valuation allowance balance at beginning of period
|
0
|
0
|
||||||
Impairment charges
|
0
|
0
|
||||||
Impairment recoveries
|
0
|
0
|
||||||
Valuation allowance balance at end of period
|
0
|
0
|
||||||
Net carrying value at end of period
|
$
|
1,137
|
$
|
1,358
|
||||
Fair value of MSRs at end of period
|
$
|
2,397
|
$
|
2,473
|
||||
Principal balance of loans sold during the year
|
$
|
18,228
|
$
|
32,937
|
||||
Principal balance of loans serviced for others
|
$
|
333,862
|
$
|
358,518
|
||||
Custodial escrow balances maintained in connection with loans serviced for others
|
$
|
4,982
|
$
|
5,363
|
2018
|
2017
|
|||||||
Weighted-average contractual life (in years)
|
21.4
|
21.3
|
||||||
Weighted-average constant prepayment rate (CPR)
|
9.3
|
%
|
11.1
|
%
|
||||
Weighted-average discount rate
|
3.6
|
%
|
3.3
|
%
|
(000’s omitted)
|
2018
|
2017
|
||||||
Noninterest checking
|
$
|
2,312,816
|
$
|
2,293,057
|
||||
Interest checking
|
1,920,545
|
1,830,914
|
||||||
Savings
|
1,448,208
|
1,421,512
|
||||||
Money market
|
1,901,262
|
2,124,633
|
||||||
Time
|
739,540
|
774,304
|
||||||
Total deposits
|
$
|
8,322,371
|
$
|
8,444,420
|
(000’s omitted)
|
2018
|
2017
|
2016
|
|||||||||
Interest on interest checking
|
$
|
1,796
|
$
|
1,032
|
$
|
504
|
||||||
Interest on savings
|
858
|
841
|
863
|
|||||||||
Interest on money market
|
3,638
|
2,981
|
2,754
|
|||||||||
Interest on time
|
4,366
|
3,177
|
3,204
|
|||||||||
Total interest on deposits
|
$
|
10,658
|
$
|
8,031
|
$
|
7,325
|
(000’s omitted)
|
All Accounts
|
Accounts $250,000
or Greater
|
||||||
2019
|
$
|
448,708
|
$
|
40,960
|
||||
2020
|
94,585
|
4,886
|
||||||
2021
|
123,021
|
20,100
|
||||||
2022
|
31,786
|
587
|
||||||
2023
|
41,223
|
3,087
|
||||||
Thereafter
|
217
|
0
|
||||||
Total
|
$
|
739,540
|
$
|
69,620
|
(000’s omitted)
|
2018
|
2017
|
||||||
FHLB overnight advance
|
$
|
54,400
|
$
|
24,000
|
||||
Subordinated debt held by unconsolidated subsidiary trusts,
|
||||||||
net of discount of $0 and $332, respectively
|
97,939
|
122,814
|
||||||
Securities sold under agreement to repurchase, short term
|
259,367
|
337,011
|
||||||
FHLB Long term advances
|
1,976
|
2,071
|
||||||
Total borrowings
|
$
|
413,682
|
$
|
485,896
|
(000’s omitted, except rate)
|
Carrying
Value
|
Weighted-average
Rate at
December 31, 2018
|
||||||
January 2, 2019
|
$
|
313,767
|
1.01
|
%
|
||||
July 3, 2023
|
575
|
2.25
|
%
|
|||||
October 23, 2023
|
484
|
1.50
|
%
|
|||||
October 1, 2025
|
315
|
1.50
|
%
|
|||||
March 1, 2029
|
602
|
2.50
|
%
|
|||||
December 15, 2034
|
20,619
|
4.74
|
%
|
|||||
December 15, 2036
|
77,320
|
4.44
|
%
|
|||||
Total
|
$
|
413,682
|
1.84
|
%
|
Trust
|
Issuance
Date
|
Par Amount
|
Interest Rate
|
Maturity
Date
|
Call Price
|
CCT IV
|
12/8/2006
|
$75.0 million
|
3 month LIBOR plus 1.65% (4.44%)
|
12/15/2036
|
Par
|
MBVT I
|
12/15/2004
|
$20.6 million
|
3 month LIBOR plus 1.95% (4.74%)
|
12/15/2034
|
Par
|
(000’s omitted)
|
2018
|
2017
|
2016
|
|||||||||
Current:
|
||||||||||||
Federal
|
$
|
32,504
|
$
|
31,152
|
$
|
32,829
|
||||||
State and other
|
9,180
|
6,788
|
4,890
|
|||||||||
Deferred:
|
||||||||||||
Federal
|
2,122
|
(28,146
|
)
|
11,444
|
||||||||
State and other
|
541
|
(546
|
)
|
1,622
|
||||||||
Provision for income taxes
|
$
|
44,347
|
$
|
9,248
|
$
|
50,785
|
(000’s omitted)
|
2018
|
2017
|
||||||
Allowance for loan losses
|
$
|
12,131
|
$
|
11,675
|
||||
Employee benefits
|
4,479
|
4,216
|
||||||
Other, net
|
541
|
0
|
||||||
Deferred tax asset
|
17,151
|
15,891
|
||||||
Investment securities
|
14,451
|
22,690
|
||||||
Tax-deductible goodwill
|
39,540
|
39,154
|
||||||
Loan origination costs
|
6,851
|
6,109
|
||||||
Depreciation
|
3,098
|
2,372
|
||||||
Mortgage servicing rights
|
277
|
330
|
||||||
Pension
|
11,078
|
13,228
|
||||||
Other, net
|
0
|
542
|
||||||
Deferred tax liability
|
75,295
|
84,425
|
||||||
Net deferred tax liability
|
$
|
(58,144
|
)
|
$
|
(68,534
|
)
|
2018
|
2017
|
2016
|
||||||||||
Federal statutory income tax rate
|
21.0
|
%
|
35.0
|
%
|
35.0
|
%
|
||||||
Increase (reduction) in taxes resulting from:
|
||||||||||||
Tax-exempt interest
|
(1.6
|
)
|
(3.8
|
)
|
(4.0
|
)
|
||||||
State income taxes, net of federal benefit
|
3.4
|
2.5
|
2.7
|
|||||||||
Stock-based compensation
|
(0.9
|
)
|
(2.0
|
)
|
0
|
|||||||
Federal deferred tax revaluation adjustment
|
0
|
(23.7
|
)
|
0
|
||||||||
Federal tax credits
|
(1.4
|
)
|
(1.5
|
)
|
0
|
|||||||
Other, net
|
0.3
|
(0.7
|
)
|
(0.9
|
)
|
|||||||
Effective income tax rate
|
20.8
|
%
|
5.8
|
%
|
32.8
|
%
|
(000’s omitted)
|
2018
|
2017
|
2016
|
|||||||||
Unrecognized tax benefits at beginning of year
|
$
|
24
|
$
|
92
|
$
|
127
|
||||||
Changes related to:
|
||||||||||||
Lapse of statutes of limitations
|
(24
|
)
|
(68
|
)
|
(35
|
)
|
||||||
Unrecognized tax benefits at end of year
|
$
|
0
|
$
|
24
|
$
|
92
|
Pension Benefits
|
Post-retirement Benefits
|
|||||||||||||||
(000’s omitted)
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
Change in benefit obligation:
|
||||||||||||||||
Benefit obligation at the beginning of year
|
$
|
147,450
|
$
|
127,084
|
$
|
1,785
|
$
|
1,806
|
||||||||
Service cost
|
4,561
|
4,181
|
0
|
0
|
||||||||||||
Interest cost
|
5,676
|
5,717
|
69
|
76
|
||||||||||||
Plan amendment / acquisition
|
883
|
11,646
|
0
|
0
|
||||||||||||
Participant contributions
|
0
|
0
|
479
|
467
|
||||||||||||
Deferred actuarial (gain)/loss
|
(4,177
|
)
|
8,978
|
191
|
245
|
|||||||||||
Benefits paid
|
(10,182
|
)
|
(10,156
|
)
|
(867
|
)
|
(809
|
)
|
||||||||
Benefit obligation at end of year
|
144,211
|
147,450
|
1,657
|
1,785
|
||||||||||||
Change in plan assets:
|
||||||||||||||||
Fair value of plan assets at beginning of year
|
217,107
|
180,400
|
0
|
0
|
||||||||||||
Actual return of plan assets
|
(3,858
|
)
|
22,954
|
0
|
0
|
|||||||||||
Participant contributions
|
0
|
0
|
479
|
467
|
||||||||||||
Employer contributions
|
605
|
9,839
|
388
|
342
|
||||||||||||
Plan acquisition
|
0
|
14,070
|
0
|
0
|
||||||||||||
Benefits paid
|
(10,182
|
)
|
(10,156
|
)
|
(867
|
)
|
(809
|
)
|
||||||||
Fair value of plan assets at end of year
|
203,672
|
217,107
|
0
|
0
|
||||||||||||
Over/(Under) funded status at year end
|
$
|
59,461
|
$
|
69,657
|
$
|
(1,657
|
)
|
$
|
(1,785
|
)
|
||||||
Amounts recognized in the consolidated statement of condition were:
|
||||||||||||||||
Other assets
|
$
|
72,659
|
$
|
81,000
|
$
|
0
|
$
|
0
|
||||||||
Other liabilities
|
(13,198
|
)
|
(11,343
|
)
|
(1,657
|
)
|
(1,785
|
)
|
||||||||
Amounts recognized in accumulated other comprehensive loss/(income) (“AOCI”) were:
|
||||||||||||||||
Net loss
|
$
|
39,410
|
$
|
26,935
|
$
|
592
|
$
|
420
|
||||||||
Net prior service cost (credit)
|
4,939
|
2,944
|
(1,444
|
)
|
(1,622
|
)
|
||||||||||
Pre-tax AOCI
|
44,349
|
29,879
|
(852
|
)
|
(1,202
|
)
|
||||||||||
Taxes
|
(10,870
|
)
|
(7,340
|
)
|
210
|
296
|
||||||||||
AOCI at year end
|
$
|
33,479
|
$
|
22,539
|
$
|
(642
|
)
|
$
|
(906
|
)
|
Pension Benefits
|
Post-retirement Benefits
|
|||||||||||||||
(000’s omitted)
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
Prior service cost/(credit)
|
$
|
1,509
|
$
|
424
|
$
|
135
|
$
|
111
|
||||||||
Net (gain) loss
|
9,431
|
(851
|
)
|
129
|
148
|
|||||||||||
Total
|
$
|
10,940
|
$
|
(427
|
)
|
$
|
264
|
$
|
259
|
(000’s omitted)
|
Pension
Benefits
|
Post-retirement
Benefits
|
||||||
Prior service credit
|
$
|
64
|
$
|
(179
|
)
|
|||
Net loss
|
2,376
|
36
|
||||||
Total
|
$
|
2,440
|
$
|
(143
|
)
|
Pension Benefits
|
Post-retirement Benefits
|
|||||||||||||||
2018
|
2017
|
2018
|
2017
|
|||||||||||||
Discount rate
|
4.50
|
%
|
4.00
|
%
|
4.45
|
%
|
4.00
|
%
|
||||||||
Expected return on plan assets
|
7.00
|
%
|
7.00
|
%
|
N/A
|
N/A
|
||||||||||
Rate of compensation increase
|
3.50
|
%
|
3.50
|
%
|
N/A
|
N/A
|
Pension Benefits
|
Post-retirement Benefits
|
|||||||||||||||||||||||
(000’s omitted)
|
2018
|
2017
|
2016
|
2018
|
2017
|
2016
|
||||||||||||||||||
Service cost
|
$
|
4,561
|
$
|
4,181
|
$
|
4,106
|
$
|
0
|
$
|
0
|
$
|
0
|
||||||||||||
Interest cost
|
5,676
|
5,717
|
5,624
|
69
|
76
|
82
|
||||||||||||||||||
Expected return on plan assets
|
(14,820
|
)
|
(13,354
|
)
|
(11,842
|
)
|
0
|
0
|
0
|
|||||||||||||||
Plan amendment
|
13
|
0
|
20
|
0
|
0
|
0
|
||||||||||||||||||
Amortization of unrecognized net loss/(gain)
|
1,193
|
767
|
1,508
|
21
|
8
|
(5
|
)
|
|||||||||||||||||
Amortization of prior service cost
|
(293
|
)
|
55
|
43
|
(179
|
)
|
(179
|
)
|
(179
|
)
|
||||||||||||||
Net periodic (benefit)
|
$
|
(3,670
|
)
|
$
|
(2,634
|
)
|
$
|
(541
|
)
|
$
|
(89
|
)
|
$
|
(95
|
)
|
$
|
(102
|
)
|
Pension Benefits
|
Post-retirement Benefits
|
|||||||||||||||||||||||
2018
|
2017
|
2016
|
2018
|
2017
|
2016
|
|||||||||||||||||||
Discount rate
|
4.00
|
%
|
4.40
|
%
|
4.70
|
%
|
4.00
|
%
|
4.40
|
%
|
4.70
|
%
|
||||||||||||
Expected return on plan assets
|
7.00
|
%
|
7.00
|
%
|
7.00
|
%
|
N/A
|
N/A
|
N/A
|
|||||||||||||||
Rate of compensation increase
|
3.50
|
%
|
3.50
|
%
|
3.50
|
%
|
N/A
|
N/A
|
N/A
|
(000’s omitted)
|
Pension Benefits
|
Post-retirement
Benefits
|
||||||
2019
|
$
|
9,250
|
$
|
175
|
||||
2020
|
9,547
|
139
|
||||||
2021
|
10,142
|
136
|
||||||
2022
|
10,607
|
133
|
||||||
2023
|
11,092
|
130
|
||||||
2024-2028
|
59,372
|
598
|
Asset category (000’s omitted)
|
Quoted Prices
in Active
Markets for
Identical Assets
Level 1
|
Significant
Observable
Inputs
Level 2
|
Significant
Unobservable
Inputs
Level 3
|
Total
|
||||||||||||
Cash equivalents
|
$
|
4,856
|
$
|
0
|
$
|
0
|
$
|
4,856
|
||||||||
Equity securities:
|
||||||||||||||||
U.S. large-cap
|
39,122
|
0
|
0
|
39,122
|
||||||||||||
U.S mid/small cap
|
9,881
|
0
|
0
|
9,881
|
||||||||||||
CBU stock
|
7,692
|
0
|
0
|
7,692
|
||||||||||||
International
|
32,506
|
0
|
0
|
32,506
|
||||||||||||
89,201
|
0
|
0
|
89,201
|
|||||||||||||
Fixed income securities:
|
||||||||||||||||
Government securities
|
64,417
|
11,370
|
0
|
75,787
|
||||||||||||
Investment grade bonds
|
12,054
|
0
|
0
|
12,054
|
||||||||||||
High yield(a)
|
6,712
|
0
|
0
|
6,712
|
||||||||||||
83,183
|
11,370
|
0
|
94,553
|
|||||||||||||
Other investments (b)
|
14,267
|
66
|
0
|
14,333
|
||||||||||||
Total (c)
|
$
|
191,507
|
$
|
11,436
|
$
|
0
|
$
|
202,943
|
Asset category (000’s omitted)
|
Quoted Prices
in Active
Markets for
Identical Assets
Level 1
|
Significant
Observable
Inputs
Level 2
|
Significant
Unobservable Inputs
Level 3
|
Total
|
||||||||||||
Money Market Accounts
|
$
|
0
|
$
|
10,381
|
$
|
0
|
$
|
10,381
|
||||||||
Equity securities:
|
||||||||||||||||
U.S. large-cap
|
53,154
|
0
|
0
|
53,154
|
||||||||||||
U.S mid/small cap
|
26,309
|
0
|
0
|
26,309
|
||||||||||||
CBU stock
|
8,344
|
0
|
0
|
8,344
|
||||||||||||
International
|
47,723
|
0
|
0
|
47,723
|
||||||||||||
135,530
|
0
|
0
|
135,530
|
|||||||||||||
Fixed income securities:
|
||||||||||||||||
Government securities
|
13,929
|
9,686
|
0
|
23,615
|
||||||||||||
Investment grade bonds
|
19,278
|
0
|
0
|
19,278
|
||||||||||||
High yield(a)
|
16,297
|
0
|
0
|
16,297
|
||||||||||||
49,504
|
9,686
|
0
|
59,190
|
|||||||||||||
Other investments (b)
|
11,302
|
73
|
0
|
11,375
|
||||||||||||
Total (c)
|
$
|
196,336
|
$
|
20,140
|
$
|
0
|
$
|
216,476
|
(a) |
This category is exchange-traded funds representing a diversified index of high yield corporate
bonds.
|
(b) |
This category is comprised of exchange-traded funds and mutual funds holding non-traditional investment classes including private equity funds and alternative
exchange funds.
|
(c) |
Excludes dividends and interest receivable totaling $0.7 million and $0.6 million at December 31, 2018 and 2017, respectively.
|
· |
Money market funds - Managed portfolios, including commercial paper and other fixed income securities issued by U.S. and foreign corporations, asset-backed
commercial paper, U.S. government securities, obligations of foreign governments and U.S. and foreign banks, which are valued at the closing price reported on the market on which the underlying securities are traded.
|
· |
Equity securities and other investments – Mutual funds, equity securities and common stock of the Company which are valued at the quoted market price of shares
held at year-end.
|
· |
Fixed income securities - U.S. Treasuries, municipal bonds and notes, government sponsored entities, and corporate debt valued at the closing price reported on
the active market on which the individual securities are traded or for municipal bonds and notes based on quoted prices for similar assets in the active market.
|
NOTE L:
|
STOCK-BASED COMPENSATION PLANS
|
Stock Options
|
||||||||
Outstanding
|
Weighted-
average Exercise
Price of Shares
|
|||||||
Outstanding at December 31, 2016
|
1,755,992
|
$
|
30.85
|
|||||
Granted
|
197,943
|
57.02
|
||||||
Exercised
|
(238,499
|
)
|
25.72
|
|||||
Forfeited
|
(7,140
|
)
|
37.47
|
|||||
Outstanding at December 31, 2017
|
1,708,296
|
34.57
|
||||||
Granted
|
213,504
|
55.92
|
||||||
Exercised
|
(268,004
|
)
|
27.94
|
|||||
Forfeited
|
(9,435
|
)
|
45.54
|
|||||
Outstanding at December 31, 2018
|
1,644,361
|
$
|
38.36
|
|||||
Exercisable at December 31, 2018
|
1,010,795
|
$
|
32.66
|
Options outstanding
|
Options exercisable
|
|||||||||||||||||||||
Range of Exercise
Price
|
Shares
|
Weighted
-average
Exercise
Price
|
Weighted-
average
Remaining
Life (years)
|
Shares
|
Weighted
-average
Exercise
Price
|
|||||||||||||||||
$
|
0.00 – $18.00
|
10,978
|
$
|
17.82
|
0.31
|
10,978
|
$
|
17.82
|
||||||||||||||
$
|
18.001 – $28.00
|
215,014
|
23.26
|
2.67
|
215,014
|
23.26
|
||||||||||||||||
$
|
28.001 – $29.00
|
142,691
|
28.78
|
3.22
|
142,691
|
28.78
|
||||||||||||||||
$
|
29.001 – $30.00
|
185,866
|
29.79
|
4.21
|
185,866
|
29.79
|
||||||||||||||||
$
|
30.001 – $40.00
|
686,103
|
37.09
|
6.34
|
391,658
|
37.06
|
||||||||||||||||
$
|
40.001 – $60.00
|
403,709
|
56.45
|
8.73
|
64,588
|
56.72
|
||||||||||||||||
TOTAL
|
1,644,361
|
$
|
38.36
|
5.90
|
1,010,795
|
$
|
32.66
|
2018
|
2017
|
2016
|
||||||||||
Weighted-average Fair Value of Options Granted
|
$
|
13.44
|
$
|
12.78
|
$
|
7.90
|
||||||
Assumptions:
|
||||||||||||
Weighted-average expected life (in years)
|
6.50
|
6.50
|
6.50
|
|||||||||
Future dividend yield
|
2.91
|
%
|
3.19
|
%
|
3.43
|
%
|
||||||
Share price volatility
|
29.44
|
%
|
29.71
|
%
|
30.00
|
%
|
||||||
Weighted-average risk-free interest rate
|
2.82
|
%
|
2.31
|
%
|
1.72
|
%
|
Restricted
Shares
|
Weighted-average
grant date fair value
|
|||||||
Unvested at December 31, 2016
|
253,830
|
$
|
29.98
|
|||||
Awards
|
46,428
|
57.02
|
||||||
Forfeitures
|
(4,863
|
)
|
24.78
|
|||||
Vestings
|
(64,522
|
)
|
33.69
|
|||||
Unvested at December 31, 2017
|
230,873
|
34.06
|
||||||
Awards
|
50,133
|
55.92
|
||||||
Forfeitures
|
(3,429
|
)
|
34.95
|
|||||
Vestings
|
(56,514
|
)
|
39.40
|
|||||
Unvested at December 31, 2018
|
221,063
|
$
|
37.72
|
NOTE M:
|
EARNINGS PER SHARE
|
(000’s omitted, except per share data)
|
2018
|
2017
|
2016
|
|||||||||
Net income
|
$
|
168,641
|
$
|
150,717
|
$
|
103,812
|
||||||
Income attributable to unvested stock-based compensation awards
|
(744
|
)
|
(597
|
)
|
(550
|
)
|
||||||
Income available to common shareholders
|
$
|
167,897
|
$
|
150,120
|
$
|
103,262
|
||||||
Weighted-average common shares outstanding - basic
|
51,165
|
48,843
|
44,091
|
|||||||||
Basic earnings per share
|
$
|
3.28
|
$
|
3.07
|
$
|
2.34
|
||||||
Net income
|
$
|
168,641
|
$
|
150,717
|
$
|
103,812
|
||||||
Income attributable to unvested stock-based compensation awards
|
(744
|
)
|
(597
|
)
|
(550
|
)
|
||||||
Income available to common shareholders
|
$
|
167,897
|
$
|
150,120
|
$
|
103,262
|
||||||
Weighted-average common shares outstanding
|
51,165
|
48,843
|
44,091
|
|||||||||
Assumed exercise of stock options
|
583
|
627
|
394
|
|||||||||
Weighted-average common shares outstanding – diluted
|
51,748
|
49,470
|
44,485
|
|||||||||
Diluted earnings per share
|
$
|
3.24
|
$
|
3.03
|
$
|
2.32
|
||||||
Cash dividends declared per share
|
$
|
1.44
|
$
|
1.32
|
$
|
1.26
|
NOTE N:
|
COMMITMENTS, CONTINGENT LIABILITIES AND RESTRICTIONS
|
(000’s omitted)
|
2018
|
2017
|
||||||
Commitments to extend credit
|
$
|
1,134,576
|
$
|
1,080,004
|
||||
Standby letters of credit
|
33,169
|
23,782
|
||||||
Total
|
$
|
1,167,745
|
$
|
1,103,786
|
NOTE O:
|
LEASES
|
2019
|
$
|
8,452
|
||
2020
|
7,262
|
|||
2021
|
5,673
|
|||
2022
|
4,411
|
|||
2023
|
2,621
|
|||
Thereafter
|
10,390
|
|||
Total
|
$
|
38,809
|
NOTE P:
|
REGULATORY MATTERS
|
Actual
|
For capital adequacy
purposes
|
For capital adequacy
purposes plus Capital
Conservation Buffer
|
To be well-capitalized
under prompt
corrective action
|
|||||||||||||||||||||||||||||
(000’s omitted)
|
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
||||||||||||||||||||||||
Community Bank System, Inc.:
|
||||||||||||||||||||||||||||||||
2018
|
||||||||||||||||||||||||||||||||
Tier 1 Leverage ratio
|
$
|
1,093,166
|
11.08
|
%
|
$
|
394,700
|
4.00
|
%
|
$
|
493,375
|
5.00
|
%
|
||||||||||||||||||||
Tier 1 risk-based capital
|
1,093,166
|
18.23
|
%
|
359,747
|
6.00
|
%
|
$
|
472,168
|
7.875
|
%
|
479,662
|
8.00
|
%
|
|||||||||||||||||||
Total risk-based capital
|
1,142,927
|
19.06
|
%
|
479,662
|
8.00
|
%
|
592,083
|
9.875
|
%
|
599,578
|
10.00
|
%
|
||||||||||||||||||||
Common equity tier 1 capital
|
998,111
|
16.65
|
%
|
269,810
|
4.50
|
%
|
382,231
|
6.375
|
%
|
389,726
|
6.50
|
%
|
||||||||||||||||||||
2017
|
||||||||||||||||||||||||||||||||
Tier 1 Leverage ratio
|
$
|
995,860
|
10.00
|
%
|
$
|
398,183
|
4.00
|
%
|
$
|
497,729
|
5.00
|
%
|
||||||||||||||||||||
Tier 1 risk-based capital
|
995,860
|
16.64
|
%
|
358,988
|
6.00
|
%
|
$
|
433,777
|
7.25
|
%
|
478,651
|
8.00
|
%
|
|||||||||||||||||||
Total risk-based capital
|
1,043,910
|
17.45
|
%
|
478,651
|
8.00
|
%
|
553,440
|
9.25
|
%
|
598,314
|
10.00
|
%
|
||||||||||||||||||||
Common equity tier 1 capital
|
876,685
|
14.65
|
%
|
269,241
|
4.50
|
%
|
344,030
|
5.75
|
%
|
388,904
|
6.50
|
%
|
||||||||||||||||||||
Community Bank, N.A.:
|
||||||||||||||||||||||||||||||||
2018
|
||||||||||||||||||||||||||||||||
Tier 1 Leverage ratio
|
$
|
912,995
|
9.32
|
%
|
$
|
391,953
|
4.00
|
%
|
$
|
489,941
|
5.00
|
%
|
||||||||||||||||||||
Tier 1 risk-based capital
|
912,995
|
15.35
|
%
|
356,973
|
6.00
|
%
|
$
|
468,527
|
7.875
|
%
|
475,964
|
8.00
|
%
|
|||||||||||||||||||
Total risk-based capital
|
962,756
|
16.18
|
%
|
475,964
|
8.00
|
%
|
587,518
|
9.875
|
%
|
594,955
|
10.00
|
%
|
||||||||||||||||||||
Common equity tier 1 capital
|
912,940
|
15.35
|
%
|
267,730
|
4.50
|
%
|
379,284
|
6.375
|
%
|
386,721
|
6.50
|
%
|
||||||||||||||||||||
2017
|
||||||||||||||||||||||||||||||||
Tier 1 Leverage ratio
|
$
|
859,538
|
8.71
|
%
|
$
|
394,981
|
4.00
|
%
|
$
|
493,726
|
5.00
|
%
|
||||||||||||||||||||
Tier 1 risk-based capital
|
859,538
|
14.50
|
%
|
355,641
|
6.00
|
%
|
$
|
429,733
|
7.25
|
%
|
474,188
|
8.00
|
%
|
|||||||||||||||||||
Total risk-based capital
|
907,588
|
15.31
|
%
|
474,188
|
8.00
|
%
|
548,280
|
9.25
|
%
|
592,736
|
10.00
|
%
|
||||||||||||||||||||
Common equity tier 1 capital
|
859,483
|
14.50
|
%
|
266,731
|
4.50
|
%
|
340,823
|
5.75
|
%
|
385,278
|
6.50
|
%
|
NOTE Q:
|
PARENT COMPANY STATEMENTS
|
(000’s omitted)
|
2018
|
2017
|
||||||
Assets:
|
||||||||
Cash and cash equivalents
|
$
|
116,133
|
$
|
84,460
|
||||
Investment securities
|
3,452
|
4,322
|
||||||
Investment in and advances to:
|
||||||||
Bank subsidiary
|
1,522,109
|
1,511,780
|
||||||
Non-bank subsidiaries
|
182,617
|
169,341
|
||||||
Other assets
|
8,957
|
9,150
|
||||||
Total assets
|
$
|
1,833,268
|
$
|
1,779,053
|
||||
Liabilities and shareholders’ equity:
|
||||||||
Accrued interest and other liabilities
|
$
|
21,546
|
$
|
20,924
|
||||
Borrowings
|
97,939
|
122,814
|
||||||
Shareholders’ equity
|
1,713,783
|
1,635,315
|
||||||
Total liabilities and shareholders’ equity
|
$
|
1,833,268
|
$
|
1,779,053
|
(000’s omitted)
|
2018
|
2017
|
2016
|
|||||||||
Revenues:
|
||||||||||||
Dividends from subsidiaries:
|
||||||||||||
Bank subsidiary
|
$
|
98,000
|
$
|
91,000
|
$
|
89,000
|
||||||
Non-bank subsidiaries
|
9,250
|
35,500
|
1,750
|
|||||||||
Interest and dividends on investments
|
161
|
133
|
102
|
|||||||||
Total revenues
|
107,411
|
126,633
|
90,852
|
|||||||||
Expenses:
|
||||||||||||
Interest on borrowings
|
4,677
|
3,904
|
2,949
|
|||||||||
Acquisition expenses
|
0
|
91
|
429
|
|||||||||
Loss on debt prepayment
|
318
|
0
|
0
|
|||||||||
Other expenses
|
131
|
26
|
11
|
|||||||||
Total expenses
|
5,126
|
4,021
|
3,389
|
|||||||||
Income before tax benefit and equity in undistributed net income of subsidiaries
|
102,285
|
122,612
|
87,463
|
|||||||||
Income tax benefit
|
1,330
|
1,930
|
866
|
|||||||||
Income before equity in undistributed net income of subsidiaries
|
103,615
|
124,542
|
88,329
|
|||||||||
Equity in undistributed net income of subsidiaries
|
65,026
|
26,175
|
15,483
|
|||||||||
Net income
|
$
|
168,641
|
$
|
150,717
|
$
|
103,812
|
||||||
Other comprehensive (loss), net of tax:
|
||||||||||||
Changes in other comprehensive (loss)/income related to pension and other post retirement
obligations
|
(11,204
|
)
|
168
|
3,322
|
||||||||
Changes in other comprehensive loss related to unrealized losses on available-for-sale
securities
|
(30,402
|
)
|
(11,065
|
)
|
(14,714
|
)
|
||||||
Other comprehensive loss
|
(41,606
|
)
|
(10,897
|
)
|
(11,392
|
)
|
||||||
Comprehensive income
|
$
|
127,035
|
$
|
139,820
|
$
|
92,420
|
(000’s omitted)
|
2018
|
2017
|
2016
|
|||||||||
Operating activities:
|
||||||||||||
Net income
|
$
|
168,641
|
$
|
150,717
|
$
|
103,812
|
||||||
Adjustments to reconcile net income to net cash provided by operating activities
|
||||||||||||
Equity in undistributed net income of subsidiaries
|
(65,026
|
)
|
(26,175
|
)
|
(15,483
|
)
|
||||||
Net change in other assets and other liabilities
|
(1,084
|
)
|
1,870
|
(215
|
)
|
|||||||
Net cash provided by operating activities
|
102,531
|
126,412
|
88,114
|
|||||||||
Investing activities:
|
||||||||||||
Proceeds from redemption of investment securities
|
776
|
0
|
0
|
|||||||||
Cash paid for acquisitions, net of cash acquired of $0, $150,534, and $0, respectively
|
0
|
(139,471
|
)
|
0
|
||||||||
Capital contributions to subsidiaries
|
0
|
(11,063
|
)
|
0
|
||||||||
Net cash provided by/(used in) investing activities
|
776
|
(150,534
|
)
|
0
|
||||||||
Financing activities:
|
||||||||||||
Repayment of borrowings
|
(25,207
|
)
|
0
|
0
|
||||||||
Issuance of common stock
|
12,507
|
9,700
|
15,326
|
|||||||||
Purchase of treasury stock
|
(298
|
)
|
(3,306
|
)
|
(3,470
|
)
|
||||||
Sale of treasury stock
|
12,561
|
10,060
|
8,888
|
|||||||||
Increase in deferred compensation arrangements
|
298
|
3,306
|
0
|
|||||||||
Cash dividends paid
|
(71,495
|
)
|
(62,305
|
)
|
(55,048
|
)
|
||||||
Net cash used in financing activities
|
(71,634
|
)
|
(42,545
|
)
|
(34,304
|
)
|
||||||
Change in cash and cash equivalents
|
31,673
|
(66,667
|
)
|
53,810
|
||||||||
Cash and cash equivalents at beginning of year
|
84,460
|
151,127
|
97,317
|
|||||||||
Cash and cash equivalents at end of year
|
$
|
116,133
|
$
|
84,460
|
$
|
151,127
|
||||||
Supplemental disclosures of cash flow information:
|
||||||||||||
Cash paid for interest
|
$
|
4,857
|
$
|
3,826
|
$
|
2,909
|
||||||
Supplemental disclosures of noncash financing activities
|
||||||||||||
Dividends declared and unpaid
|
$
|
19,808
|
$
|
17,460
|
$
|
14,268
|
||||||
Capital contributions to subsidiaries
|
0
|
513,769
|
0
|
|||||||||
Common stock issued for acquisition
|
0
|
343,132
|
0
|
●
|
Level 1 – Quoted prices in active markets for identical assets or liabilities.
|
● |
Level 2 – Quoted prices in active markets for similar assets or liabilities, or quoted prices for identical or similar assets or
liabilities in markets that are not active, or inputs other than quoted prices that are observable for the asset or liability.
|
● |
Level 3 – Significant valuation assumptions not readily observable in a market.
|
December 31, 2018
|
||||||||||||||||
(000’s omitted)
|
Level 1
|
Level 2
|
Level 3
|
Total Fair
Value
|
||||||||||||
Available-for-sale investment securities:
|
||||||||||||||||
U.S. Treasury and agency securities
|
$
|
1,896,931
|
$
|
126,822
|
$
|
0
|
$
|
2,023,753
|
||||||||
Obligations of state and political subdivisions
|
0
|
459,154
|
0
|
459,154
|
||||||||||||
Government agency mortgage-backed securities
|
0
|
382,477
|
0
|
382,477
|
||||||||||||
Corporate debt securities
|
0
|
2,546
|
0
|
2,546
|
||||||||||||
Government agency collateralized mortgage obligations
|
0
|
68,119
|
0
|
68,119
|
||||||||||||
Total available-for-sale investment securities
|
1,896,931
|
1,039,118
|
0
|
2,936,049
|
||||||||||||
Equity securities
|
432
|
0
|
0
|
432
|
||||||||||||
Mortgage loans held for sale
|
0
|
83
|
0
|
83
|
||||||||||||
Interest rate swap agreements asset
|
0
|
793
|
0
|
793
|
||||||||||||
Interest rate swap agreements liability
|
0
|
(742
|
)
|
0
|
(742
|
)
|
||||||||||
Total
|
$
|
1,897,363
|
$
|
1,039,252
|
$
|
0
|
$
|
2,936,615
|
December 31, 2017
|
||||||||||||||||
(000’s omitted)
|
Level 1
|
Level 2
|
Level 3
|
Total Fair
Value
|
||||||||||||
Available-for-sale investment securities:
|
||||||||||||||||
U.S. Treasury and agency securities
|
$
|
1,909,290
|
$
|
144,781
|
$
|
0
|
$
|
2,054,071
|
||||||||
Obligations of state and political subdivisions
|
0
|
528,956
|
0
|
528,956
|
||||||||||||
Government agency mortgage-backed securities
|
0
|
357,538
|
0
|
357,538
|
||||||||||||
Corporate debt securities
|
0
|
2,623
|
0
|
2,623
|
||||||||||||
Government agency collateralized mortgage obligations
|
0
|
87,374
|
0
|
87,374
|
||||||||||||
Marketable equity securities
|
526
|
0
|
0
|
526
|
||||||||||||
Total available-for-sale investment securities
|
1,909,816
|
1,121,272
|
0
|
3,031,088
|
||||||||||||
Mortgage loans held for sale
|
0
|
461
|
0
|
461
|
||||||||||||
Commitments to originate real estate loans for sale
|
0
|
0
|
89
|
89
|
||||||||||||
Forward sales commitments
|
0
|
4
|
0
|
4
|
||||||||||||
Interest rate swap agreements asset
|
0
|
1,064
|
0
|
1,064
|
||||||||||||
Interest rate swap agreements liability
|
0
|
(904
|
)
|
0
|
(904
|
)
|
||||||||||
Total
|
$
|
1,909,816
|
$
|
1,121,897
|
$
|
89
|
$
|
3,031,802
|
· |
Available for sale investment securities – The fair value of available-for-sale investment securities is based upon quoted prices, if available. If quoted prices
are not available, fair values are measured using quoted market prices for similar securities or model-based valuation techniques. Level 1 securities include U.S. Treasury obligations and marketable equity securities that are
traded by dealers or brokers in active over-the-counter markets. Level 2 securities include U.S. agency securities, mortgage-backed securities issued by government-sponsored entities, municipal securities and corporate debt
securities that are valued by reference to prices for similar securities or through model-based techniques in which all significant inputs, such as reported trades, trade execution data, LIBOR swap yield curve, market
prepayment speeds, credit information, market spreads, and security’s terms and conditions, are observable. See Note C for further disclosure of the fair value of investment securities.
|
· |
Mortgage loans held for sale – Mortgage loans held for sale are carried at fair value, which is determined using quoted secondary-market prices of loans with
similar characteristics and, as such, have been classified as a Level 2 valuation. The unpaid principal value of mortgage loans held for sale at December 31, 2018 is approximately $0.1 million. The unrealized gain on
mortgage loans was recognized in other banking services revenues in the Consolidated Statement of Income for the year ended December 31, 2018 and was immaterial.
|
· |
Forward sales commitments – The Company enters into forward sales commitments to sell certain residential real estate loans. Such commitments are considered to
be derivative financial instruments and, therefore, are carried at estimated fair value in the other asset or other liability section of the consolidated statement of condition. The fair value of these forward sales
commitments is primarily measured by obtaining pricing from certain government-sponsored entities and reflects the underlying price the entity would pay the Company for an immediate sale on these mortgages. As such, these
instruments are classified as Level 2 in the fair value hierarchy.
|
· |
Commitments to originate real estate loans for sale – The Company enters into various commitments to originate residential real estate loans for sale. Such
commitments are considered to be derivative financial instruments and, therefore, are carried at estimated fair value in the other asset or other liability section of the consolidated statement of condition. The estimated
fair value of these commitments is determined using quoted secondary market prices obtained from certain government-sponsored entities. Additionally, accounting guidance requires the expected net future cash flows related to
the associated servicing of the loan to be included in the fair value measurement of the derivative. The expected net future cash flows are based on a valuation model that calculates the present value of estimated net
servicing income. The valuation model incorporates assumptions that market participants would use in estimating future net servicing income. Such assumptions include estimates of the cost of servicing loans, appropriate
discount rate and prepayment speeds. The determination of expected net cash flows is considered a significant unobservable input contributing to the Level 3 classification of commitments to originate real estate loans for
sale.
|
· |
Interest rate swap agreements – The interest rate swaps are reported at their fair value utilizing Level 2 inputs from third parties. The fair value of our
interest rate swaps are determined using prices obtained from a third party advisor. The fair value measurement of the interest rate swap is determined by netting the discounted future fixed cash payments and the discounted
expected variable cash receipts. The variable cash receipts are based on the expectation of future interest rates derived from observed market interest rate curves.
|
December 31, 2018
|
December 31, 2017
|
|||||||||||||||||||||||||||||||
(000’s omitted)
|
Level 1
|
Level 2
|
Level 3
|
Total Fair Value
|
Level 1
|
Level 2
|
Level 3
|
Total Fair Value
|
||||||||||||||||||||||||
Impaired loans
|
$
|
0
|
$
|
0
|
$
|
1,102
|
$
|
1,102
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
0
|
||||||||||||||||
Other real estate owned
|
0
|
0
|
1,320
|
1,320
|
0
|
0
|
1,915
|
1,915
|
||||||||||||||||||||||||
Total
|
$
|
0
|
$
|
0
|
$
|
2,422
|
$
|
2,422
|
$
|
0
|
$
|
0
|
$
|
1,915
|
$
|
1,915
|
(000’s omitted)
|
Fair Value
|
Valuation Technique
|
Significant Unobservable Inputs
|
Significant Unobservable
Input Range
(Weighted Average)
|
||||||
Impaired loans
|
$
|
1,102
|
Fair value of collateral
|
Estimated cost of disposal/market adjustment
|
9.0% - 35.4% (28.8
|
%)
|
||||
Other real estate owned
|
1,320
|
Fair value of collateral
|
Estimated cost of disposal/market adjustment
|
9.0% - 69.3% (23.8
|
%)
|
(000’s omitted)
|
Fair Value
|
Valuation Technique
|
Significant Unobservable Inputs
|
Significant Unobservable
Input Range
(Weighted Average)
|
||||||
Other real estate owned
|
$
|
1,915
|
Fair value of collateral
|
Estimated cost of disposal/market adjustment
|
9.0% - 99.0% (38.5
|
%)
|
||||
Commitments to originate
real estate loans for sale
|
89
|
Discounted cash flow
|
Embedded servicing value
|
1
|
%
|
December 31, 2018
|
December 31, 2017
|
|||||||||||||||
(000’s omitted)
|
Carrying
Value
|
Fair
Value
|
Carrying
Value
|
Fair
Value
|
||||||||||||
Financial assets:
|
||||||||||||||||
Net loans
|
$
|
6,231,837
|
$
|
6,247,939
|
$
|
6,209,174
|
$
|
6,244,941
|
||||||||
Financial liabilities:
|
||||||||||||||||
Deposits
|
8,322,371
|
8,308,765
|
8,444,420
|
8,431,481
|
||||||||||||
Short-term borrowings
|
54,400
|
54,400
|
24,000
|
24,000
|
||||||||||||
Securities sold under agreement to repurchase, short-term
|
259,367
|
259,367
|
337,011
|
337,011
|
||||||||||||
Other long-term debt
|
1,976
|
1,921
|
2,071
|
2,021
|
||||||||||||
Subordinated debt held by unconsolidated subsidiary trusts
|
97,939
|
97,939
|
122,814
|
122,814
|
NOTE S: |
DERIVATIVE INSTRUMENTS
|
NOTE T: |
VARIABLE INTEREST ENTITIES
|
(000’s omitted)
|
2018
|
2017
|
||||||
Cash and cash equivalents
|
$
|
104
|
$
|
74
|
||||
Premises and equipment, net
|
6,109
|
6,266
|
||||||
Other assets
|
33
|
5
|
||||||
Total assets
|
$
|
6,246
|
$
|
6,345
|
||||
Total liabilities
|
$
|
0
|
$
|
0
|
NOTE U:
|
SEGMENT INFORMATION
|
(000’s omitted)
|
Banking
|
Employee
Benefit Services
|
All Other
|
Eliminations
|
Consolidated
Total
|
|||||||||||||||
2018
|
||||||||||||||||||||
Net interest income
|
$
|
344,551
|
$
|
376
|
$
|
128
|
$
|
0
|
$
|
345,055
|
||||||||||
Provision for loan losses
|
10,837
|
0
|
0
|
0
|
10,837
|
|||||||||||||||
Noninterest revenue
|
75,399
|
94,449
|
57,204
|
(2,993
|
)
|
224,059
|
||||||||||||||
Amortization of intangible assets
|
6,429
|
8,015
|
3,711
|
0
|
18,155
|
|||||||||||||||
Acquisition expenses
|
(782
|
)
|
7
|
6
|
0
|
(769
|
)
|
|||||||||||||
Other operating expenses
|
231,362
|
56,275
|
43,259
|
(2,993
|
)
|
327,903
|
||||||||||||||
Income before income taxes
|
$
|
172,104
|
$
|
30,528
|
$
|
10,356
|
$
|
0
|
$
|
212,988
|
||||||||||
Assets
|
$
|
10,397,623
|
$
|
207,460
|
$
|
68,288
|
$
|
(66,076
|
)
|
$
|
10,607,295
|
|||||||||
Goodwill
|
$
|
629,916
|
$
|
83,275
|
$
|
20,312
|
$
|
0
|
$
|
733,503
|
||||||||||
Core deposit intangibles & Other intangibles
|
$
|
18,596
|
$
|
44,545
|
$
|
10,705
|
$
|
0
|
$
|
73,846
|
||||||||||
2017
|
||||||||||||||||||||
Net interest income
|
$
|
315,025
|
$
|
396
|
$
|
254
|
$
|
0
|
$
|
315,675
|
||||||||||
Provision for loan losses
|
10,984
|
0
|
0
|
0
|
10,984
|
|||||||||||||||
Noninterest revenue
|
73,337
|
82,743
|
49,201
|
(2,858
|
)
|
202,423
|
||||||||||||||
Amortization of intangible assets
|
5,296
|
8,578
|
3,067
|
0
|
16,941
|
|||||||||||||||
Acquisition expenses
|
24,549
|
1,194
|
243
|
0
|
25,986
|
|||||||||||||||
Other operating expenses
|
218,608
|
51,138
|
37,334
|
(2,858
|
)
|
304,222
|
||||||||||||||
Income before income taxes
|
$
|
128,925
|
$
|
22,229
|
$
|
8,811
|
$
|
0
|
$
|
159,965
|
||||||||||
Assets
|
$
|
10,505,919
|
$
|
203,369
|
$
|
66,548
|
$
|
(29,638
|
)
|
$
|
10,746,198
|
|||||||||
Goodwill
|
$
|
629,916
|
$
|
84,449
|
$
|
20,065
|
$
|
0
|
$
|
734,430
|
||||||||||
Core deposit intangibles & Other intangibles
|
$
|
25,025
|
$
|
52,288
|
$
|
13,345
|
$
|
0
|
$
|
90,658
|
||||||||||
2016
|
||||||||||||||||||||
Net interest income
|
$
|
273,542
|
$
|
162
|
$
|
192
|
$
|
0
|
$
|
273,896
|
||||||||||
Provision for loan losses
|
8,076
|
0
|
0
|
0
|
8,076
|
|||||||||||||||
Noninterest revenue
|
66,059
|
48,261
|
43,747
|
(2,442
|
)
|
155,625
|
||||||||||||||
Amortization of intangible assets
|
2,682
|
420
|
2,377
|
0
|
5,479
|
|||||||||||||||
Acquisition expenses
|
1,005
|
445
|
256
|
0
|
1,706
|
|||||||||||||||
Other operating expenses
|
190,263
|
36,892
|
34,950
|
(2,442
|
)
|
259,663
|
||||||||||||||
Income before income taxes
|
$
|
137,575
|
$
|
10,666
|
$
|
6,356
|
$
|
0
|
$
|
154,597
|
||||||||||
Assets
|
$
|
8,598,057
|
$
|
38,742
|
$
|
71,428
|
$
|
(41,790
|
)
|
$
|
8,666,437
|
|||||||||
Goodwill
|
$
|
440,870
|
$
|
8,019
|
$
|
16,253
|
$
|
0
|
$
|
465,142
|
||||||||||
Core deposit intangibles & Other intangibles
|
$
|
7,107
|
$
|
666
|
$
|
7,929
|
$
|
0
|
$
|
15,702
|
NOTE V: |
SUBSEQUENT EVENTS
|
By: /s/ Mark E. Tryniski
|
Mark E. Tryniski,
|
President, Chief Executive Officer and Director
|
By: /s/ Joseph E. Sutaris
|
Joseph E. Sutaris,
|
Treasurer and Chief Financial Officer
|
2018 Results
(000’s omitted, except per share data)
|
4th
Quarter
|
3rd
Quarter
|
2nd
Quarter
|
1st
Quarter
|
Total
|
|||||||||||||||
Net interest income
|
$
|
87,387
|
$
|
86,198
|
$
|
86,846
|
$
|
84,624
|
$
|
345,055
|
||||||||||
Provision for loan losses
|
2,495
|
2,215
|
2,448
|
3,679
|
10,837
|
|||||||||||||||
Net interest income after provision for loan losses
|
84,892
|
83,983
|
84,398
|
80,945
|
334,218
|
|||||||||||||||
Noninterest income
|
54,218
|
55,791
|
56,559
|
57,491
|
224,059
|
|||||||||||||||
Noninterest expenses
|
87,613
|
85,233
|
86,112
|
86,331
|
345,289
|
|||||||||||||||
Income before income taxes
|
51,497
|
54,541
|
54,845
|
52,105
|
212,988
|
|||||||||||||||
Income taxes
|
10,674
|
11,435
|
10,239
|
11,999
|
44,347
|
|||||||||||||||
Net income
|
$
|
40,823
|
$
|
43,106
|
$
|
44,606
|
$
|
40,106
|
$
|
168,641
|
||||||||||
Basic earnings per share
|
$
|
0.79
|
$
|
0.84
|
$
|
0.87
|
$
|
0.78
|
$
|
3.28
|
||||||||||
Diluted earnings per share
|
$
|
0.78
|
$
|
0.83
|
$
|
0.86
|
$
|
0.78
|
$
|
3.24
|
||||||||||
2017 Results
|
4th
|
3rd
|
2nd
|
1st
|
||||||||||||||||
(000’s omitted, except per share data)
|
Quarter
|
Quarter
|
Quarter
|
Quarter
|
Total
|
|||||||||||||||
Net interest income
|
$
|
85,977
|
$
|
84,395
|
$
|
78,029
|
$
|
67,274
|
$
|
315,675
|
||||||||||
Provision for loan losses
|
5,381
|
2,314
|
1,461
|
1,828
|
10,984
|
|||||||||||||||
Net interest income after provision for loan losses
|
80,596
|
82,081
|
76,568
|
65,446
|
304,691
|
|||||||||||||||
Noninterest income
|
53,938
|
52,941
|
51,226
|
44,318
|
202,423
|
|||||||||||||||
Noninterest expenses
|
86,919
|
83,776
|
102,879
|
73,575
|
347,149
|
|||||||||||||||
Income before income taxes
|
47,615
|
51,246
|
24,915
|
36,189
|
159,965
|
|||||||||||||||
Income taxes
|
(24,411
|
)
|
16,003
|
7,724
|
9,932
|
9,248
|
||||||||||||||
Net income
|
$
|
72,026
|
$
|
35,243
|
$
|
17,191
|
$
|
26,257
|
$
|
150,717
|
||||||||||
Basic earnings per share
|
$
|
1.41
|
$
|
0.69
|
$
|
0.35
|
$
|
0.58
|
$
|
3.07
|
||||||||||
Diluted earnings per share
|
$
|
1.40
|
$
|
0.68
|
$
|
0.35
|
$
|
0.57
|
$
|
3.03
|
‑ |
Consolidated Statements of Condition,
December 31, 2018 and 2017
|
‑ |
Consolidated Statements of Income,
Years ended December 31, 2018, 2017, and 2016
|
- |
Consolidated Statements of Comprehensive Income,
Years ended December 31, 2018, 2017, and 2016
|
‑ |
Consolidated Statements of Changes in Shareholders’ Equity,
Years ended December 31, 2018, 2017, and 2016
|
‑ |
Consolidated Statement of Cash Flows,
Years ended December 31, 2018, 2017, and 2016
|
‑ |
Notes to Consolidated Financial Statements,
December 31, 2018
|
‑ |
Report of Independent Registered Public Accounting Firm
|
‑ |
Quarterly selected data,
Years ended December 31, 2018 and 2017 (unaudited)
|
Assignment, Purchase and Assumption Agreement, dated as of January 19, 2012, by and among Community Bank, N.A. and
First Niagara Bank, N.A. Incorporated by reference to Exhibit 2.1 to the Current Report on Form 8-K filed on January 20, 2012 (Registration No. 001-13695).
|
||
Purchase and Assumption Agreement, dated as of January 19, 2012, by and among Community Bank, N.A. and First Niagara
Bank, N.A. Incorporated by reference to Exhibit 2.2 to the Current Report on Form 8-K filed on January 20, 2012 (Registration No. 001-13695).
|
||
Assignment, Purchase and Assumption Agreement, dated as of January 19, 2012, by and between Community Bank, N.A. and
First Niagara Bank, N.A., as amended as restated as of July 19, 2012. Incorporated by reference to Exhibit No. 99.1 to the Current Report on Form 8-K filed on July 24, 2012 (Registration No. 001-13695).
|
||
Amendment No. 1 to Purchase and Assumption Agreement, dated as of September 6, 2012, by and among Community Bank,
N.A. and First Niagara Bank, N.A. Incorporated by reference to Exhibit 99.1 to the Current Report on Form 8-K filed on September 13, 2012 (Registration No. 001-13695).
|
||
Purchase and Assumption Agreement, dated as of July 23, 2013, by and between Community Bank, N.A. and Bank of
America, N.A. Incorporated by reference to Exhibit No. 2.1 to the Current Report on Form 8-K filed on July 26, 2013 (Registration No. 001-13695).
|
||
Agreement and Plan of Merger, dated as of February 24, 2015, by and between Community Bank System, Inc. and Oneida
Financial Corp. Incorporated by reference to Exhibit 2.1 to the Current Report on Form 8-K filed on February 25, 2015 (Registration No. 001-13695).
|
Agreement and Plan of Merger, dated as of October 22, 2016, by and between Community Bank System, Inc. and Merchants
Bancshares, Inc. Incorporated by reference to Exhibit 2.1 to the Current Report on Form 8-K filed on October 27, 2016 (Registration No. 001-13695).
|
||
Agreement and Plan of Merger, dated as of December 2, 2016, by and among Community Bank System, Inc., Northeast
Retirement Services, Inc., Cohiba Merger Sub, LLC and Shareholder Representative Services LLC. Incorporated by reference to Exhibit 2.1 to the Current Report on Form 8-K filed on December 8, 2016 (Registration No. 001-13695).
|
||
Agreement and Plan of Merger, dated as of January 21, 2019, by and among Community Bank System, Inc., VB Merger Sub
Inc., and Kinderhook Bank Corp. Incorporated by reference to Exhibit 2.1 to the Current Report on Form 8-K filed on January 25, 2019 (Registration No. 001-13695).
|
||
Certificate of Incorporation of Community Bank System, Inc., as amended. Incorporated by reference to Exhibit No.
3.1 to the Registration Statement on Form S-4 filed on October 20, 2000 (Registration No. 333-48374).
|
||
Certificate of Amendment of Certificate of Incorporation of Community Bank System, Inc. Incorporated by reference to
Exhibit No. 3.1 to the Quarterly Report on Form 10-Q filed on May 7, 2004 (Registration No. 001-13695).
|
||
Certificate of Amendment of Certificate of Incorporation of Community Bank System, Inc. Incorporated by reference to
Exhibit No. 3.1 to the Quarterly Report on Form 10-Q filed on August 9, 2013 (Registration No. 001-13695).
|
||
Bylaws of Community Bank System, Inc., amended July 18, 2007. Incorporated by reference to Exhibit 3.2 to the
Current Report on Form 8-K filed on July 24, 2007 (Registration No. 001-13695).
|
||
Form of Common Stock Certificate. Incorporated by reference to Exhibit No. 4.1 to the Amendment No. 1 to the
Registration Statement on Form S-3 filed on September 29, 2008 (Registration No. 333-153403).
|
||
Registration Rights Agreement, dated February 3, 2017, by and among Community Bank System, Inc. and the individuals
and entities set forth on Schedule 1 thereto. Incorporated by reference to Exhibit No. 10.1 to the Registration Statement on Form S-3 filed on February 3, 2017 (Registration No. 333-215894).
|
||
Form of Replacement Organizers’ Warrant to purchase Community Bank System, Inc. Common Stock. Incorporated by
reference to Exhibit No. 4.1 to the Current Report on Form 8-K filed on May 18, 2017 (Registration No. 001-13695). (2)
|
||
First Supplemental Indenture, dated as of May 12, 2017, by and among Wilmington Trust Company, Community Bank System,
Inc., and Merchants Bancshares, Inc. Incorporated by reference to Exhibit No. 4.2 to the Current Report on Form 8-K filed on May 18, 2017 (Registration No. 001-13695). (2)
|
||
Indenture, dated as of December 8, 2006, between Community Bank System, Inc. and Wilmington Trust Company, as
trustee. Incorporated by reference to Exhibit No. 4.1 to the Current Report on Form 8-K filed on December 12, 2006 (Registration No. 001-13695).
|
||
Amended and Restated Declaration of Trust, dated as of December 8, 2006, among Community Bank System, Inc., as
sponsor, Wilmington Trust Company, as Delaware trustee, Wilmington Trust Company, as institutional trustee, and Mark E. Tryniski, Scott A. Kingsley, and Joseph J. Lemchak as administrators. Incorporated by reference to Exhibit
10.1 to the Current Report on Form 8-K filed on December 12, 2006 (Registration No. 001-13695).
|
Guarantee Agreement, dated as of December 8, 2006, between Community Bank System, Inc., as guarantor, and Wilmington
Trust Company, as guarantee trustee. Incorporated by reference to Exhibit 10.2 to the Form 8-K filed on December 12, 2006 (Registration No. 001-13695).
|
||
Employment Agreement, dated as of January 5, 2018, by and between Community Bank System, Inc., Community Bank, N.A.,
and Mark E. Tryniski. Incorporated by reference to Exhibit No. 10.1 to the Current Report on Form 8-K filed on January 5, 2018 (Registration No. 001-13695).(2)
|
||
Supplemental Retirement Plan Agreement, effective as of December 31, 2008, by and among Community Bank, N.A.,
Community Bank System, Inc., and Mark E. Tryniski. Incorporated by reference to Exhibit No. 10.2 to the Current Report on Form 8-K filed on March 19, 2009 (Registration No. 001-13695).(2)
|
||
Amendment to Supplemental Retirement Plan Agreement, dated January 5, 2018, by and among Community Bank System, Inc.,
Community Bank, N.A. and Mark E. Tryniski. Incorporated by reference to Exhibit No. 10.2 to the Current Report on Form 8-K filed on January 5, 2018 (Registration No. 001-13695).(2)
|
||
Employment Agreement, dated as of January 1, 2017, by and among Community Bank System, Inc., Community Bank N.A., and
Scott Kingsley. Incorporated by reference to Exhibit No. 10.1 to the Current Report on Form 8-K filed on January 6, 2017 (Registration No. 001-13695).(2)
|
||
Amendment to Employment Agreement, dated May 21, 2018, by and among Community Bank System, Inc., Community Bank, N.A.
and Scott Kingsley. Incorporated by reference to Exhibit No. 10.1 to the Current Report on Form 8-K filed on May 21, 2018 (Registration No. 001-13695).(2)
|
||
Supplemental Retirement Plan Agreement, effective September 29, 2009, by and between Community Bank System Inc.,
Community Bank, N.A., and Scott Kingsley. Incorporated by reference to Exhibit No. 10.1 to the Current Report on Form 8-K filed on October 1, 2009 (Registration No. 001-13695).(2)
|
||
Employment Agreement, dated as of March 11, 2016, by and between Community Bank System, Inc., Community Bank N.A.,
and Brian D. Donahue. Incorporated by reference to Exhibit No. 10.1 to the Current Report on Form 8-K filed on March 16, 2016 (Registration No. 001-13695).(2)
|
||
Amendment to Employment Agreement, dated March 19, 2018, by and among Community Bank System, Inc., Community Bank,
N.A. and Brian D. Donahue. Incorporated by reference to Exhibit No. 10.1 to the Current Report on Form 8-K filed on March 20, 2018 (Registration No. 001-13695).(2)
|
||
Supplemental Retirement Plan Agreement, dated as of October 18, 2013, by and between Community Bank System Inc.,
Community Bank, N.A., and Brian D. Donahue. Incorporated by reference to Exhibit No. 10.2 to the Current Report on Form 8-K filed on October 23, 2013 (Registration No. 001-13695).(2)
|
||
Employment Agreement, dated as of January 1, 2017, by and among Community Bank System, Inc., Community Bank N.A., and
George J. Getman. Incorporated by reference to Exhibit No. 10.2 to the Current Report on Form 8-K filed on January 6, 2017 (Registration No. 001-13695).(2)
|
||
Supplemental Retirement Plan Agreement, dated as of October 18, 2013, by and among Community Bank System, Inc.,
Community Bank, N.A., and George J. Getman. Incorporated by reference to Exhibit 10.3 to the Current Report on Form 8-K filed on October 23, 2013 (Registration No. 001-13695).(2)
|
||
Employment Agreement, dated as of March 11, 2016, by and among Community Bank System, Inc., Community Bank N.A., and
Joseph F. Serbun. Incorporated by reference to Exhibit No. 10.2 to the Current Report on Form 8-K filed on March 16, 2016 (Registration No. 001-13695).(2)
|
Amendment to Employment Agreement, dated May 21, 2018, by and among Community Bank System, Inc., Community Bank, N.A.
and Joseph F. Serbun. Incorporated by reference to Exhibit No. 10.3 to the Current Report on Form 8-K filed on May 21, 2018 (Registration No. 001-13695).(2)
|
||
Employment Agreement, dated January 4, 2019, by and among Community Bank System, Inc., Community Bank, N.A. and
Joseph F. Serbun. Incorporated by reference to Exhibit No. 10.1 to the Current Report on Form 8-K filed on January 8, 2019 (Registration No. 001-13695).(2)
|
||
Employment Agreement, dated as of May 21, 2018, by and between Community Bank System, Inc., Community Bank, N.A., and
Joseph E. Sutaris. Incorporated by reference to Exhibit No. 10.2 to the Current Report on Form 8-K filed on May 21, 2018 (Registration No. 001-13695).(2)
|
||
Pre-2005 Supplemental Retirement Agreement, effective December 31, 2004, by and between Community Bank System, Inc.,
Community Bank, N.A., and Sanford Belden. Incorporated by reference to Exhibit No. 10.3 to the Annual Report on Form 10-K filed on March 15, 2005 (Registration No. 001-13695).(2)
|
||
Post-2004 Supplemental Retirement Agreement, effective January 1, 2005, by and between Community Bank System, Inc.,
Community Bank, N.A., and Sanford Belden. Incorporated by reference to Exhibit No. 10.2 to the Annual Report on Form 10-K filed on March 15, 2005 (Registration No. 001-13695).(2)
|
||
Supplemental Retirement Plan Agreement, effective March 26, 2003, by and between Community Bank System Inc. and
Thomas McCullough. Incorporated by reference to Exhibit No. 10.11 to the Annual Report on Form 10-K filed on March 12, 2004 (Registration No. 001-13695).(2)
|
||
2004 Long-Term Incentive Compensation Program, as amended. Incorporated by reference to Exhibit No. 99.1 to the
Registration Statement on Form S-8 filed on December 19, 2012 (Registration No. 001-13695).(2)
|
||
2014 Long-Term Incentive Plan, as amended. Incorporated by reference to Exhibit No. 10.1 to the Current Report on
Form 8-K filed on May 2, 2017 (Registration No. 001-13695).(2)
|
||
Stock Balance Plan for Directors, as amended. Incorporated by reference to Annex I to the Definitive Proxy Statement
on Schedule 14A filed on March 31, 1998 (Registration No. 001-13695).(2)
|
||
Community Bank System, Inc. Deferred Compensation Plan for Directors. Incorporated by reference to Exhibit No. 99.1
to the Registration Statement on Form S-8 filed on June 30, 2017 (Registration No. 333-219098).(2)
|
||
Community Bank System, Inc. Pension Plan Amended and Restated as of January 1, 2004. Incorporated by reference to
Exhibit No. 10.27 to the Annual Report on Form 10-K filed on March 15, 2005 (Registration No. 001-13695).(2)
|
||
Amendment #1 to the Community Bank System, Inc. Pension Plan, as amended and restated as of January 1, 2004
(“Plan”). Incorporated by reference to Exhibit No. 10.27 to the Annual Report on Form 10-K filed on March 15, 2005 (Registration No. 001-13695).(2)
|
||
Community Bank System, Inc. 401(k) Employee Stock Ownership Plan, dated as of December 20, 2011. Incorporated by
reference to Exhibit 4.5 to the Registration Statement on Form S-8 filed on December 20, 2013 (Registration No. 001-13695).(2)
|
Merchants Bancshares, Inc. and Subsidiaries Amended and Restated 1996 Compensation Plan for Non-Employee Directors.
Incorporated by reference to Exhibit 10.3 to Merchants Bancshares, Inc.’s Annual Report on Form 10-K filed with the Commission on March 15, 2011. (2)
|
||
Merchants Bancshares, Inc. and Subsidiaries Amended and Restated 2008 Compensation Plan for Non-Employee Directors
and Trustees. Incorporated by reference to Exhibit 10.4 to Merchants Bancshares, Inc.’s Annual Report on Form 10-K filed with the Commission on March 15, 2011. (2)
|
||
Merchants Bank Amended and Restated Deferred Compensation Plan for Directors. Incorporated by reference to Exhibit
10.7 to Merchants Bancshares, Inc.’s Annual Report on Form 10-K filed with the Commission on March 15, 2011. (2)
|
||
Merchants Bank Salary Continuation Plan. Incorporated by reference to Exhibit 10.9 to Merchants Bancshares, Inc.’s
Annual Report on Form 10-K filed with the Commission on March 15, 2011. (2)
|
||
Community Bank System, Inc. Restoration Plan, effective June 1, 2018. Incorporated by reference to Exhibit No. 10.4
to the Current Report on Form 8-K filed on May 21, 2018 (Registration No. 001-13695).(2)
|
||
Subsidiaries of Registrant.(1)
|
||
Consent of PricewaterhouseCoopers LLP.(1)
|
||
Certification of Mark E. Tryniski, President and Chief Executive Officer of the Registrant, pursuant to Rule
13a-15(e) or Rule 15d-15(e) under the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.(1)
|
||
Certification of Joseph E. Sutaris, Treasurer and Chief Financial Officer of the Registrant, pursuant to Rule
13a-15(e) or Rule 15d-15(e) under the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.(1)
|
||
Certification of Mark E. Tryniski, President and Chief Executive Officer of the Registrant, pursuant to 18 U.S.C.
Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.(3)
|
||
Certification of Joseph E. Sutaris, Treasurer and Chief Financial Officer of the Registrant, pursuant to 18 U.S.C.
Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.(3)
|
||
101
|
Interactive data files pursuant to Rule 405 of Regulation S-T: (i) the Consolidated Statements of Condition, (ii) the
Consolidated Statements of Income, (iii) the Consolidated Statements of Comprehensive Income, (iv) the Consolidated Statements of Changes in Stockholders’ Equity, (v) the Consolidated Statements of Cash Flows, and (vi) the Notes
to Consolidated Financial Statements tagged as blocks of text and in detail.(4)
|
(1)
|
Filed herewith.
|
(2) |
Denotes management contract or compensatory plan or arrangement.
|
(3) |
Furnished herewith.
|
(4) |
XBRL (Extensible Business Reporting Language) information is furnished and not filed or a part of a registration statement or prospectus for purposes of sections
11 or 12 of the Securities Act of 1933, is deemed not filed for purposes of section 18 of the Securities Exchange Act of 1934, and otherwise is not subject to liability under these sections.
|
B. |
Not applicable
|
C. |
Not applicable.
|
/s/ Brian R. Ace
|
/s/ Raymond C. Pecor, III
|
Brian R. Ace, Director
|
Raymond C. Pecor, III, Director
|
/s/ Mark J. Bolus
|
/s/ Sally A. Steele
|
Mark J. Bolus, Director
|
Sally A. Steele, Director and Chair of the Board of Directors
|
/s/ Jeffrey L. Davis
|
/s/ Eric E. Stickels
|
Jeffrey L. Davis, Director
|
Eric E. Stickels, Director
|
/s/ Neil E. Fesette
|
/s/ John F. Whipple, Jr.
|
Neil E. Fesette, Director
|
John F. Whipple Jr., Director
|
/s/ Michael R. Kallet
|
|
Michael R. Kallet, Director
|
|
/s/ John Parente
|
|
John Parente, Director
|