These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
QUARTERLY 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
|
|
|
|
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
|
|
|
|
|
(Address of principal executive offices)
|
(Zip Code)
|
|
NONE
|
|
(Former name, former address and former fiscal year, if changed since last report)
|
|
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which registered
|
|
|
|
|
|
|
☒
|
Accelerated filer
|
☐
|
|
Non-accelerated filer
|
☐
|
Smaller reporting company
|
|
|
Emerging growth company
|
|
|
Part I.
|
Page
|
|
|
|
||
|
Item 1.
|
||
|
|
||
|
|
3
|
|
|
|
||
|
4
|
||
|
5
|
||
|
6
|
||
|
8
|
||
|
9
|
||
|
Item 2.
|
37
|
|
|
|
||
|
Item 3.
|
60
|
|
|
|
||
|
Item 4.
|
62
|
|
|
|
||
|
Part II.
|
||
|
|
||
|
Item 1.
|
62
|
|
|
|
|
|
|
Item 1A.
|
62
|
|
|
|
||
|
Item 2.
|
64
|
|
|
|
||
|
Item 3.
|
64
|
|
|
|
||
|
Item 4.
|
64
|
|
|
|
|
|
|
Item 5.
|
64
|
|
|
|
||
|
Item 6.
|
65
|
| Part I. |
Financial Information
|
| Item 1 |
Financial Statements
|
|
|
June 30, 2020
|
December 31, 2019
|
||||||
|
Assets:
|
||||||||
|
Cash and cash equivalents
|
$
|
|
$
|
|
||||
|
Available-for-sale investment securities (cost of $
|
|
|
||||||
|
Equity and other securities (cost of $
|
|
|
||||||
|
Loans held for sale, at fair value
|
|
|
||||||
|
Loans
|
|
|
||||||
|
Allowance for credit losses
|
(
|
)
|
(
|
)
|
||||
|
Net loans
|
|
|
||||||
|
Goodwill, net
|
|
|
||||||
|
Core deposit intangibles, net
|
|
|
||||||
|
Other intangibles, net
|
|
|
||||||
|
Intangible assets, net
|
|
|
||||||
|
Premises and equipment, net
|
|
|
||||||
|
Accrued interest and fees receivable
|
|
|
||||||
|
Other assets
|
|
|
||||||
|
Total assets
|
$
|
|
$
|
|
||||
|
Liabilities:
|
||||||||
|
Noninterest-bearing deposits
|
$
|
|
$
|
|
||||
|
Interest-bearing deposits
|
|
|
||||||
|
Total deposits
|
|
|
||||||
|
Overnight Federal Home Loan Bank borrowings
|
|
|
||||||
|
Securities sold under agreement to repurchase, short-term
|
|
|
||||||
|
Other Federal Home Loan Bank borrowings
|
|
|
||||||
|
Subordinated notes payable
|
|
|
||||||
|
Subordinated debt held by unconsolidated subsidiary trusts
|
|
|
||||||
|
Accrued interest and other liabilities
|
|
|
||||||
|
Total liabilities
|
|
|
||||||
|
Commitments and contingencies (See Note J)
|
|
|
||||||
|
Shareholders’ equity:
|
||||||||
|
Preferred stock, $
|
|
|
||||||
|
Common stock, $
|
|
|
||||||
|
Additional paid-in capital
|
|
|
||||||
|
Retained earnings
|
|
|
||||||
|
Accumulated other comprehensive gain (loss)
|
|
(
|
)
|
|||||
|
Treasury stock, at cost (
|
(
|
)
|
(
|
)
|
||||
|
Deferred compensation arrangements (
|
|
|
||||||
|
Total shareholders’ equity
|
|
|
||||||
|
Total liabilities and shareholders’ equity
|
$
|
|
$
|
|
||||
|
|
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
||||||||||||||
|
2020
|
2019
|
2020
|
2019
|
|||||||||||||
|
Interest income:
|
||||||||||||||||
|
Interest and fees on loans
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Interest and dividends on taxable investments
|
|
|
|
|
||||||||||||
|
Interest and dividends on nontaxable investments
|
|
|
|
|
||||||||||||
|
Total interest income
|
|
|
|
|
||||||||||||
|
Interest expense:
|
||||||||||||||||
|
Interest on deposits
|
|
|
|
|
||||||||||||
|
Interest on borrowings
|
|
|
|
|
||||||||||||
|
Interest on subordinated notes payable
|
|
|
|
|
||||||||||||
|
Interest on subordinated debt held by unconsolidated subsidiary trusts
|
|
|
|
|
||||||||||||
|
Total interest expense
|
|
|
|
|
||||||||||||
|
Net interest income
|
|
|
|
|
||||||||||||
|
Provision for credit losses
|
|
|
|
|
||||||||||||
|
Net interest income after provision for credit losses
|
|
|
|
|
||||||||||||
|
Noninterest revenues:
|
||||||||||||||||
|
Deposit service fees
|
|
|
|
|
||||||||||||
|
Mortgage banking
|
|
|
|
|
||||||||||||
|
Other banking services
|
|
|
|
|
||||||||||||
|
Employee benefit services
|
|
|
|
|
||||||||||||
|
Insurance services
|
|
|
|
|
||||||||||||
|
Wealth management services
|
|
|
|
|
||||||||||||
|
Gain on sale of investment securities, net
|
|
|
|
|
||||||||||||
|
Unrealized gain (loss) on equity securities
|
|
(
|
)
|
(
|
)
|
|
||||||||||
|
Total noninterest revenues
|
|
|
|
|
||||||||||||
|
Noninterest expenses:
|
||||||||||||||||
|
Salaries and employee benefits
|
|
|
|
|
||||||||||||
|
Occupancy and equipment
|
|
|
|
|
||||||||||||
|
Data processing and communications
|
|
|
|
|
||||||||||||
|
Amortization of intangible assets
|
|
|
|
|
||||||||||||
|
Legal and professional fees
|
|
|
|
|
||||||||||||
|
Business development and marketing
|
|
|
|
|
||||||||||||
|
Acquisition expenses
|
|
|
|
|
||||||||||||
|
Other expenses
|
|
|
|
|
||||||||||||
|
Total noninterest expenses
|
|
|
|
|
||||||||||||
|
Income before income taxes
|
|
|
|
|
||||||||||||
|
Income taxes
|
|
|
|
|
||||||||||||
|
Net income
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Basic earnings per share
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Diluted earnings per share
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
|
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
||||||||||||||
|
2020
|
2019
|
2020
|
2019
|
|||||||||||||
|
Pension and other post retirement obligations:
|
||||||||||||||||
|
Amortization of actuarial losses included in net periodic pension cost, gross
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Tax effect
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||
|
Amortization of actuarial losses included in net periodic pension cost, net
|
|
|
|
|
||||||||||||
|
Amortization of prior service cost included in net periodic pension cost, gross
|
|
(
|
)
|
|
(
|
)
|
||||||||||
|
Tax effect
|
(
|
)
|
|
(
|
)
|
|
||||||||||
|
Amortization of prior service cost included in net periodic pension cost, net
|
|
(
|
)
|
|
(
|
)
|
||||||||||
|
Other comprehensive income related to pension and other post-retirement obligations, net of taxes
|
|
|
|
|
||||||||||||
|
Unrealized gains on available-for-sale securities:
|
||||||||||||||||
|
Net unrealized holding gains arising during period, gross
|
|
|
|
|
||||||||||||
|
Tax effect
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||
|
Net unrealized holding gains arising during period, net
|
|
|
|
|
||||||||||||
|
Reclassification adjustment for net gains included in net income, gross
|
|
(
|
)
|
|
(
|
)
|
||||||||||
|
Tax effect
|
|
|
|
|
||||||||||||
|
Reclassification adjustment for net gains included in net income, net
|
|
(
|
)
|
|
(
|
)
|
||||||||||
|
Other comprehensive income related to unrealized gains on available-for-sale securities, net of taxes
|
|
|
|
|
||||||||||||
|
Other comprehensive income, net of tax
|
|
|
|
|
||||||||||||
|
Net income
|
|
|
|
|
||||||||||||
|
Comprehensive income
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
|
As of
|
|||||||
|
June 30,
2020
|
December 31,
2019
|
|||||||
|
Accumulated Other Comprehensive Income By Component:
|
||||||||
|
Unrealized (loss) for pension and other post-retirement obligations
|
$
|
(
|
)
|
$
|
(
|
)
|
||
|
Tax effect
|
|
|
||||||
|
Net unrealized (loss) for pension and other post-retirement obligations
|
(
|
)
|
(
|
)
|
||||
|
Unrealized gain on available-for-sale securities
|
|
|
||||||
|
Tax effect
|
(
|
)
|
(
|
)
|
||||
|
Net unrealized gain on available-for-sale securities
|
|
|
||||||
|
Accumulated other comprehensive income (loss)
|
$
|
|
$
|
(
|
)
|
|||
|
|
Common Stock
|
Additional
|
Accumulated
Other
|
Deferred
|
||||||||||||||||||||||||||||
|
Shares
Outstanding
|
Amount
Issued
|
Paid-In
Capital
|
Retained
Earnings
|
Comprehensive
Income (Loss)
|
Treasury
Stock
|
Compensation
Arrangements
|
Total
|
|||||||||||||||||||||||||
|
Balance at March 31, 2020
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
$
|
|
||||||||||||||||
|
Net income
|
|
|
||||||||||||||||||||||||||||||
|
Other comprehensive income, net of tax
|
|
|
||||||||||||||||||||||||||||||
|
Cash dividends declared:
|
||||||||||||||||||||||||||||||||
|
Common, $
|
(
|
)
|
(
|
)
|
||||||||||||||||||||||||||||
|
Common stock activity under employee stock ownership plan
|
|
|
|
|
||||||||||||||||||||||||||||
|
Stock-based compensation
|
|
|
||||||||||||||||||||||||||||||
|
Stock issued for acquisition
|
|
|
|
|
||||||||||||||||||||||||||||
|
Treasury stock issued to benefit plans, net
|
|
|
(
|
)
|
|
|
||||||||||||||||||||||||||
|
Balance at June 30, 2020
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
$
|
|
||||||||||||||||
|
Balance at March 31, 2019
|
|
$
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
|
$
|
|
|||||||||||||||
|
Net income
|
|
|
||||||||||||||||||||||||||||||
|
Other comprehensive income, net of tax
|
|
|
||||||||||||||||||||||||||||||
|
Cash dividends declared:
|
||||||||||||||||||||||||||||||||
|
Common, $
|
(
|
)
|
(
|
)
|
||||||||||||||||||||||||||||
|
Common stock activity under employee stock ownership plan
|
|
|
|
|
||||||||||||||||||||||||||||
|
Stock-based compensation
|
|
|
||||||||||||||||||||||||||||||
|
Treasury stock issued to benefit plans, net
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Balance at June 30, 2019
|
|
$
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
|
$
|
|
|||||||||||||||
|
|
Common Stock
|
Additional
|
Accumulated
Other
|
Deferred
|
||||||||||||||||||||||||||||
|
Shares
Outstanding
|
Amount
Issued
|
Paid-In
Capital
|
Retained
Earnings
|
Comprehensive
(Loss) Income
|
Treasury
Stock
|
Compensation
Arrangements
|
Total
|
|||||||||||||||||||||||||
|
Balance at December 31, 2019
|
|
$
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
|
$
|
|
|||||||||||||||
|
Net income
|
|
|
||||||||||||||||||||||||||||||
|
Other comprehensive income, net of tax
|
|
|
||||||||||||||||||||||||||||||
|
Cumulative effect of change in accounting Principle - Current Expected Credit Losses
|
|
|
||||||||||||||||||||||||||||||
|
Cash dividends declared:
|
||||||||||||||||||||||||||||||||
|
Common, $
|
(
|
)
|
(
|
)
|
||||||||||||||||||||||||||||
|
Common stock activity under employee stock ownership plan
|
|
|
|
|
||||||||||||||||||||||||||||
|
Stock-based compensation
|
|
|
||||||||||||||||||||||||||||||
|
Stock issued for acquisition
|
|
|
|
|
||||||||||||||||||||||||||||
|
Distribution of stock under deferred compensation arrangements
|
|
|
|
(
|
)
|
|
||||||||||||||||||||||||||
|
Treasury stock issued to benefit plans, net
|
|
|
(
|
)
|
|
|
||||||||||||||||||||||||||
|
Balance at June 30, 2020
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
$
|
|
||||||||||||||||
|
Balance at December 31, 2018
|
|
$
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
|
$
|
|
|||||||||||||||
|
Net income
|
|
|
||||||||||||||||||||||||||||||
|
Other comprehensive income, net of tax
|
|
|
||||||||||||||||||||||||||||||
|
Cash dividends declared:
|
||||||||||||||||||||||||||||||||
|
Common, $
|
(
|
)
|
(
|
)
|
||||||||||||||||||||||||||||
|
Common stock activity under employee stock ownership plan
|
|
|
|
|
||||||||||||||||||||||||||||
|
Stock-based compensation
|
|
|
||||||||||||||||||||||||||||||
|
Distribution of stock under deferred compensation arrangements
|
|
|
|
(
|
)
|
|
||||||||||||||||||||||||||
|
Treasury stock issued to benefit plans, net
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Balance at June 30, 2019
|
|
$
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
|
$
|
|
|||||||||||||||
|
|
Six Months Ended
June 30,
|
|||||||
|
2020
|
2019
|
|||||||
|
Operating activities:
|
||||||||
|
Net income
|
$
|
|
$
|
|
||||
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
|
Depreciation
|
|
|
||||||
|
Amortization of intangible assets
|
|
|
||||||
|
Net accretion on securities, loans and borrowings
|
(
|
)
|
(
|
)
|
||||
|
Stock-based compensation
|
|
|
||||||
|
Provision for credit losses
|
|
|
||||||
|
Amortization of mortgage servicing rights
|
|
|
||||||
|
Gain on sale of investment securities, net
|
|
(
|
)
|
|||||
|
Unrealized loss (gain) on equity securities
|
|
(
|
)
|
|||||
|
Income from bank-owned life insurance policies
|
(
|
)
|
(
|
)
|
||||
|
Net (gain) loss on sale of loans and other assets
|
(
|
)
|
|
|||||
|
Change in other assets and other liabilities
|
(
|
)
|
(
|
)
|
||||
|
Net cash provided by operating activities
|
|
|
||||||
|
Investing activities:
|
||||||||
|
Proceeds from sales of available-for-sale investment securities
|
|
|
||||||
|
Proceeds from maturities, calls, and paydowns of available-for-sale investment securities
|
|
|
||||||
|
Proceeds from maturities and redemptions of equity and other investment securities
|
|
|
||||||
|
Purchases of available-for-sale investment securities
|
(
|
)
|
(
|
)
|
||||
|
Purchases of equity and other securities
|
(
|
)
|
(
|
)
|
||||
|
Net increase in loans
|
(
|
)
|
(
|
)
|
||||
|
Cash received (paid) for acquisitions, net of cash acquired of $
|
|
(
|
)
|
|||||
|
Purchases of premises and equipment, net
|
(
|
)
|
(
|
)
|
||||
|
Real estate tax credit investments
|
(
|
)
|
(
|
)
|
||||
|
Net cash (used in) provided by investing activities
|
(
|
)
|
|
|||||
|
Financing activities:
|
||||||||
|
Net increase in deposits
|
|
|
||||||
|
Net decrease in borrowings
|
(
|
)
|
(
|
)
|
||||
|
Issuance of common stock
|
|
|
||||||
|
Purchases of treasury stock
|
(
|
)
|
(
|
)
|
||||
|
Sales of treasury stock
|
|
|
||||||
|
Increase in deferred compensation arrangements
|
|
|
||||||
|
Cash dividends paid
|
(
|
)
|
(
|
)
|
||||
|
Withholding taxes paid on share-based compensation
|
(
|
)
|
(
|
)
|
||||
|
Net cash provided by (used in) financing activities
|
|
(
|
)
|
|||||
|
Change in cash and cash equivalents
|
|
|
||||||
|
Cash and cash equivalents at beginning of period
|
|
|
||||||
|
Cash and cash equivalents at end of period
|
$
|
|
$
|
|
||||
|
Supplemental disclosures of cash flow information:
|
||||||||
|
Cash paid for interest
|
$
|
|
$
|
|
||||
|
Cash paid for income taxes
|
|
|
||||||
|
Supplemental disclosures of noncash financing and investing activities:
|
||||||||
|
Dividends declared and unpaid
|
|
|
||||||
|
Transfers from loans to other real estate
|
|
|
||||||
|
Acquisitions:
|
||||||||
|
Common stock issued
|
|
|
||||||
|
Fair value of assets acquired, excluding acquired cash and intangibles
|
|
|
||||||
|
Fair value of liabilities assumed
|
|
|
||||||
|
|
2020
|
2019
|
||||||||||||||
|
(000s omitted)
|
Steuben
|
Kinderhook
|
Other
(1)
|
Total
|
||||||||||||
|
Consideration paid :
|
||||||||||||||||
|
Cash
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Community Bank System, Inc. common stock
|
|
|
|
|
||||||||||||
|
Total net consideration paid
|
|
|
|
|
||||||||||||
|
Recognized amounts of identifiable assets acquired and liabilities assumed:
|
||||||||||||||||
|
Cash and cash equivalents
|
|
|
|
|
||||||||||||
|
Investment securities
|
|
|
|
|
||||||||||||
|
Loans, net of allowance for credit losses on PCD loans
(2)
|
|
|
|
|
||||||||||||
|
Premises and equipment, net
|
|
|
|
|
||||||||||||
|
Accrued interest and fees receivable
|
|
|
|
|
||||||||||||
|
Other assets
|
|
|
|
|
||||||||||||
|
Core deposit intangibles
|
|
|
|
|
||||||||||||
|
Other intangibles
|
|
|
|
|
||||||||||||
|
Deposits
|
(
|
)
|
(
|
)
|
|
(
|
)
|
|||||||||
|
Other liabilities
|
(
|
)
|
(
|
)
|
|
(
|
)
|
|||||||||
|
Other Federal Home Loan Bank borrowings
|
(
|
)
|
(
|
)
|
|
(
|
)
|
|||||||||
|
Subordinated notes payable
|
|
(
|
)
|
|
(
|
)
|
||||||||||
|
Subordinated debt held by unconsolidated subsidiary trusts
|
(
|
)
|
(
|
)
|
|
(
|
)
|
|||||||||
|
Total identifiable assets, net
|
|
|
|
|
||||||||||||
|
Goodwill
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
(000s omitted)
|
PCD Loans
|
|||
|
Par value of PCD loans at acquisition
|
$
|
|
||
|
Allowance for credit losses at acquisition
|
(
|
)
|
||
|
Non-credit discount at acquisition
|
(
|
)
|
||
|
Fair value of PCD loans at acquisition
|
$
|
|
||
|
(000s omitted)
|
Non-PCD
Loans
|
|||
|
Contractually required principal and interest at acquisition
|
$
|
|
||
|
Contractual cash flows not expected to be collected
|
(
|
)
|
||
|
Expected cash flows at acquisition
|
|
|||
|
Interest component of expected cash flows
|
(
|
)
|
||
|
Fair value of non-PCD loans at acquisition
|
$
|
|
||
|
(000s omitted)
|
Acquired
Impaired
Loans
|
Acquired
Non-impaired
Loans
|
Total
Acquired
Loans
|
|||||||||
|
Contractually required principal and interest at acquisition
|
$
|
|
$
|
|
$
|
|
||||||
|
Contractual cash flows not expected to be collected
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||
|
Expected cash flows at acquisition
|
|
|
|
|||||||||
|
Interest component of expected cash flows
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||
|
Fair value of acquired loans
|
$
|
|
$
|
|
$
|
|
||||||
|
|
Pro Forma (Unaudited)
Three Months Ended
|
Pro Forma (Unaudited)
Six Months Ended
|
||||||||||||||
|
(000’s omitted)
|
June 30, 2020
|
June 30, 2019
|
June 30, 2020
|
June 30, 2019
|
||||||||||||
|
Total revenue, net of interest expense
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Net income
|
|
|
|
|
||||||||||||
| • |
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
|
| • |
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
|
| • |
Business lending is comprised of general purpose commercial and industrial loans including, but not limited to agricultural-related and dealer floor plans,
loans to not-for-profit enterprises,
as well as mortgages on commercial property
and Paycheck Protection Program (“PPP”) loans
. The portfolio segment is further broken into portfolio classes based on risks associated with the collateral supporting the loans. Each class of business lending can also have different payment structures. Business lending loans are generally higher dollar loans and a large portion are risk rated at least annually.
|
| • |
Consumer mortgages consist primarily of fixed rate residential instruments, typically
|
| • |
Consumer indirect consists primarily of installment loans originated through selected dealerships and are generally secured by automobiles, marine and other recreational vehicles. Collateral securing the loans was used to further disaggregate this portfolio as charge-offs can vary depending on the purpose of the loan. Non-auto loans often have longer terms, and generally have higher risk due to declines in collateral value given the nature of the property.
|
| • |
Consumer direct consists of all other loans to consumers such as personal installment loans and check credit lines of credit.
|
| • |
Home equity products are installment loans or lines of credit most often secured by a
first
or
second
lien position on residential real estate with terms up to
|
|
Loan Portfolio Segment
|
Loan Portfolio Class
|
Allowance for Credit Losses Methodology
|
|
Business lending
|
Commercial real estate multi family
|
Cumulative loss rate
|
|
Business lending
|
Commercial real estate non-owner occupied
|
Cumulative loss rate
|
|
Business lending
|
Commercial real estate owner occupied
|
Cumulative loss rate
|
|
Business lending
|
Commercial and industrial loans
|
Vintage loss rate
|
|
Business lending
|
Commercial and industrial lines of credit
|
Line loss
|
|
Business lending
|
Municipal
|
Cumulative loss rate
|
|
Business lending
|
Other business
|
Cumulative loss rate
|
|
Business lending
|
Paycheck Protection Program
|
Cumulative loss rate
|
|
Consumer mortgage
|
Consumer mortgage FICO AB
|
Cumulative loss rate
|
|
Consumer mortgage
|
Consumer mortgage FICO CDE
|
Cumulative loss rate
|
|
Consumer indirect
|
Indirect new auto
|
Vintage loss rate
|
|
Consumer indirect
|
Indirect used auto
|
Vintage loss rate
|
|
Consumer indirect
|
Indirect non-auto
|
Vintage loss rate
|
|
Consumer direct
|
Consumer check credit
|
Line loss
|
|
Consumer direct
|
Consumer direct
|
Vintage loss rate
|
|
Home equity
|
Home equity fixed rate
|
Vintage loss rate
|
|
Home equity
|
Home equity lines of credit
|
Line loss
|
|
|
June 30, 2020
|
December 31, 2019
|
||||||||||||||||||||||||||||||
|
(000’s omitted)
|
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Fair
Value
|
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Fair
Value
|
||||||||||||||||||||||||
|
Available-for-Sale Portfolio:
|
||||||||||||||||||||||||||||||||
|
U.S. Treasury and agency securities
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||
|
Obligations of state and political subdivisions
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Government agency mortgage-backed securities
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Corporate debt securities
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Government agency collateralized mortgage obligations
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Total available-for-sale portfolio
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||
|
Equity and other Securities:
|
||||||||||||||||||||||||||||||||
|
Equity securities, at fair value
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||
|
Federal Home Loan Bank common stock
|
|
0
|
0
|
|
|
0
|
0
|
|
||||||||||||||||||||||||
|
Federal Reserve Bank common stock
|
|
0
|
0
|
|
|
0
|
0
|
|
||||||||||||||||||||||||
|
Other equity securities, at adjusted cost
|
|
|
0
|
|
|
|
0
|
|
||||||||||||||||||||||||
|
Total equity and other securities
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||
|
|
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
|
|
$
|
|
$
|
|
|
$
|
|
$
|
|
|
$
|
|
$
|
|
|||||||||||||||||||||
|
Obligations of state and political subdivisions
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Government agency mortgage-backed securities
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Government agency collateralized mortgage obligations
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Total available-for-sale investment portfolio
|
|
$
|
|
$
|
|
|
$
|
|
$
|
|
|
$
|
|
$
|
|
|||||||||||||||||||||
|
Equity and other Securities:
|
||||||||||||||||||||||||||||||||||||
|
Equity securities, at fair value
|
|
$
|
|
$
|
|
|
$
|
|
$
|
|
|
$
|
|
$
|
|
|||||||||||||||||||||
|
Total equity and other securities
|
|
$
|
|
$
|
|
|
$
|
|
$
|
|
|
$
|
|
$
|
|
|||||||||||||||||||||
|
|
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
|
|
$
|
|
$
|
|
|
$
|
|
$
|
|
|
$
|
|
$
|
|
|||||||||||||||||||||
|
Obligations of state and political subdivisions
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Government agency mortgage-backed securities
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Government agency collateralized mortgage obligations
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
Total available-for-sale investment portfolio
|
|
$
|
|
$
|
|
|
$
|
|
$
|
|
|
$
|
|
$
|
|
|||||||||||||||||||||
|
|
Available-for-Sale
|
|||||||
|
(000’s omitted)
|
Amortized
Cost
|
Fair
Value
|
||||||
|
Due in one year or less
|
$
|
|
$
|
|
||||
|
Due after one through five years
|
|
|
||||||
|
Due after five years through ten years
|
|
|
||||||
|
Due after ten years
|
|
|
||||||
|
Subtotal
|
|
|
||||||
|
Government agency mortgage-backed securities
|
|
|
||||||
|
Government agency collateralized mortgage obligations
|
|
|
||||||
|
Total
|
$
|
|
$
|
|
||||
|
(000’s omitted)
|
June 30,
2020
|
December 31,
2019
|
||||||
|
Business lending
|
$
|
|
$
|
|
||||
|
Consumer mortgage
|
|
|
||||||
|
Consumer indirect
|
|
|
||||||
|
Consumer direct
|
|
|
||||||
|
Home equity
|
|
|
||||||
|
Gross loans, including deferred origination costs
|
|
|
||||||
|
Allowance for credit losses
|
(
|
)
|
(
|
)
|
||||
|
Loans, net of allowance for credit losses
|
$
|
|
$
|
|
||||
|
(000’s omitted)
|
Past Due
30 – 89
Days
|
90+ Days Past
Due and
Still Accruing
|
Nonaccrual
|
Total
Past Due
|
Current
|
Total Loans
|
||||||||||||||||||
|
Business lending
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||
|
Consumer mortgage
|
|
|
|
|
|
|
||||||||||||||||||
|
Consumer indirect
|
|
|
|
|
|
|
||||||||||||||||||
|
Consumer direct
|
|
|
|
|
|
|
||||||||||||||||||
|
Home equity
|
|
|
|
|
|
|
||||||||||||||||||
|
Total
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||
|
(000’s omitted)
|
Past Due
30 – 89
Days
|
90+ Days Past
Due and
Still Accruing
|
Nonaccrual
|
Total
Past Due
|
Current
|
Total Loans
|
||||||||||||||||||
|
Business lending
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||
|
Consumer mortgage
|
|
|
|
|
|
|
||||||||||||||||||
|
Consumer indirect
|
|
|
|
|
|
|
||||||||||||||||||
|
Consumer direct
|
|
|
|
|
|
|
||||||||||||||||||
|
Home equity
|
|
|
|
|
|
|
||||||||||||||||||
|
Total
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||
|
(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
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||
|
Consumer mortgage
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Consumer indirect
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Consumer direct
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Home equity
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Total
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||
| (1) |
|
|
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. Loss may be incurred at some future date, if conditions deteriorate further.
|
|
Classified
|
The
condition of the borrower has significantly deteriorated and the performance of the loan could further deteriorate and incur loss, 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 and loss is likely.
|
|
(000
’s omitted)
|
Term Loans Amortized Cost Basis by Origination Year
|
Revolving
Loans
Amortized
|
||||||||||||||||||||||||||||||
|
June
30,
2020
|
2020
|
2019
|
2018
|
2017
|
2016
|
Prior
|
Cost Basis
|
Total
|
||||||||||||||||||||||||
|
Business lending:
|
||||||||||||||||||||||||||||||||
|
Risk rating
|
||||||||||||||||||||||||||||||||
|
Pass
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||
|
Special mention
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Classified
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Doubtful
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Total business lending
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||
|
|
December 31, 2019
|
|||||||||||
|
(000’s omitted)
|
Legacy
|
Acquired
|
Total
|
|||||||||
|
Pass
|
$
|
|
$
|
|
$
|
|
||||||
|
Special mention
|
|
|
|
|||||||||
|
Classified
|
|
|
|
|||||||||
|
Doubtful
|
|
|
|
|||||||||
|
Acquired impaired
|
|
|
|
|||||||||
|
Total
|
$
|
|
$
|
|
$
|
|
||||||
|
(000
’s omitted)
|
Term Loans Amortized Cost Basis by Origination Year
|
Revolving
Loans
Amortized
|
||||||||||||||||||||||||||||||
|
June 30, 2020
|
2020
|
2019
|
2018
|
2017
|
2016
|
Prior
|
Cost Basis
|
Total
|
||||||||||||||||||||||||
|
Consumer mortgage:
|
||||||||||||||||||||||||||||||||
|
FICO AB
|
||||||||||||||||||||||||||||||||
|
Performing
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||
|
Nonperforming
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Total FICO AB
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
FICO CDE
|
||||||||||||||||||||||||||||||||
|
Performing
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Nonperforming
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Total FICO CDE
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Total consumer mortgage
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||
|
Consumer indirect:
|
||||||||||||||||||||||||||||||||
|
Performing
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||
|
Nonperforming
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Total consumer indirect
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
|
$
|
|
|||||||||||||||||
|
Consumer direct:
|
||||||||||||||||||||||||||||||||
|
Performing
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||
|
Nonperforming
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Total consumer direct
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||
|
Home equity:
|
||||||||||||||||||||||||||||||||
|
Performing
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||
|
Nonperforming
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Total home equity
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||
|
(000’s omitted)
|
Consumer
Mortgage
|
Consumer
Indirect
|
Consumer
Direct
|
Home
Equity
|
Total
|
|||||||||||||||
|
Performing
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||
|
Nonperforming
|
|
|
|
|
|
|||||||||||||||
|
Total
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||
|
(000’s omitted)
|
Consumer
Mortgage
|
Consumer
Indirect
|
Consumer
Direct
|
Home
Equity
|
Total
|
|||||||||||||||
|
Performing
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||
|
Nonperforming
|
|
|
|
|
|
|||||||||||||||
|
Total
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||
|
(000’s omitted)
|
June 30,
2020
|
December 31,
2019
|
||||||
|
Loans with allowance allocation
|
$
|
|
$
|
|
||||
|
Loans without allowance allocation
|
|
|
||||||
|
Carrying balance
|
|
|
||||||
|
Contractual balance
|
|
|
||||||
|
Specifically allocated allowance
|
|
|
||||||
|
|
June 30, 2020
|
December 31, 2019
|
||||||||||||||||||||||||||||||||||||||||||||||
|
(000’s omitted)
|
Nonaccrual
|
Accruing
|
Total
|
Nonaccrual
|
Accruing
|
Total
|
||||||||||||||||||||||||||||||||||||||||||
|
#
|
Amount
|
#
|
Amount
|
#
|
Amount
|
#
|
Amount
|
#
|
Amount
|
#
|
Amount
|
|||||||||||||||||||||||||||||||||||||
|
Business lending
|
|
$
|
|
|
$
|
|
|
$
|
|
|
$
|
|
|
$
|
|
|
$
|
|
||||||||||||||||||||||||||||||
|
Consumer mortgage
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
Consumer indirect
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
Consumer direct
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
Home equity
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
Total
|
|
$
|
|
|
$
|
|
|
$
|
|
|
$
|
|
|
$
|
|
|
$
|
|
||||||||||||||||||||||||||||||
|
|
Three Months Ended
June 30, 2020
|
Three Months Ended
June 30, 2019
|
||||||||||||||
|
(000’s omitted)
|
Number of
loans modified
|
Outstanding
Balance
|
Number of
loans modified
|
Outstanding
Balance
|
||||||||||||
|
Business lending
|
|
$
|
|
|
$
|
|
||||||||||
|
Consumer mortgage
|
|
|
|
|
||||||||||||
|
Consumer indirect
|
|
|
|
|
||||||||||||
|
Consumer direct
|
|
|
|
|
||||||||||||
|
Home equity
|
|
|
|
|
||||||||||||
|
Total
|
|
$
|
|
|
$
|
|
||||||||||
|
|
Six Months Ended
June 30, 2020
|
Six Months Ended
June 30, 2019
|
||||||||||||||
|
(000’s omitted)
|
Number of
loans modified
|
Outstanding
Balance
|
Number of
loans modified
|
Outstanding
Balance
|
||||||||||||
|
Business lending
|
|
$
|
|
|
$
|
|
||||||||||
|
Consumer mortgage
|
|
|
|
|
||||||||||||
|
Consumer indirect
|
|
|
|
|
||||||||||||
|
Consumer direct
|
|
|
|
|
||||||||||||
|
Home equity
|
|
|
|
|
||||||||||||
|
Total
|
|
$
|
|
|
$
|
|
||||||||||
|
Three Months Ended June 30, 2020
|
||||||||||||||||||||||||
|
(000’s omitted)
|
Beginning
balance
|
Charge-offs
|
Recoveries
|
Steuben
acquisition
|
Provision
|
Ending balance
|
||||||||||||||||||
|
Business lending
|
$
|
|
$
|
(
|
)
|
$
|
|
$
|
|
$
|
|
$
|
|
|||||||||||
|
Consumer mortgage
|
|
(
|
)
|
|
|
|
|
|||||||||||||||||
|
Consumer indirect
|
|
(
|
)
|
|
|
|
|
|||||||||||||||||
|
Consumer direct
|
|
(
|
)
|
|
|
|
|
|||||||||||||||||
|
Home equity
|
|
(
|
)
|
|
|
|
|
|||||||||||||||||
|
Unallocated
|
|
|
|
|
|
|
||||||||||||||||||
|
Purchased credit deteriorated
|
|
|
|
|
(
|
)
|
|
|||||||||||||||||
|
Allowance for credit losses – loans
|
|
(
|
)
|
|
|
|
|
|||||||||||||||||
|
Liabilities for off-balance-sheet credit exposures
|
|
|
|
|
|
|
||||||||||||||||||
|
Total allowance for credit losses
|
$
|
|
$
|
(
|
)
|
$
|
|
$
|
|
$
|
|
$
|
|
|||||||||||
|
|
Three Months Ended June 30, 2019
|
|||||||||||||||||||||||||||||||
|
(000’s omitted)
|
Business
Lending
|
Consumer
Mortgage
|
Consumer
Indirect
|
Consumer
Direct
|
Home
Equity
|
Unallocated
|
Acquired
Impaired
|
Total
|
||||||||||||||||||||||||
|
Beginning balance
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||
|
Charge-offs
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
|
|
(
|
)
|
||||||||||||||||||
|
Recoveries
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Provision
|
(
|
)
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
|
Ending balance
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||
|
|
Six Months Ended June 30, 2020
|
|||||||||||||||||||||||||||||||
|
(000’s omitted)
|
Beginning
balance,
prior to
the
adoption
of ASC 326
|
Impact
of ASC 326
|
Beginning
balance,
after
adoption
of
ASC 326
|
Charge-offs
|
Recoveries
|
Steuben
acquisition
|
Provision
|
Ending balance
|
||||||||||||||||||||||||
|
Business lending
|
$
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
$
|
|
$
|
|
$
|
|
|||||||||||||||
|
Consumer mortgage
|
|
(
|
)
|
|
(
|
)
|
|
|
|
|
||||||||||||||||||||||
|
Consumer indirect
|
|
(
|
)
|
|
(
|
)
|
|
|
|
|
||||||||||||||||||||||
|
Consumer direct
|
|
(
|
)
|
|
(
|
)
|
|
|
|
|
||||||||||||||||||||||
|
Home equity
|
|
|
|
(
|
)
|
|
|
(
|
)
|
|
||||||||||||||||||||||
|
Unallocated
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Purchased credit deteriorated
|
|
|
|
|
|
|
(
|
)
|
|
|||||||||||||||||||||||
|
Purchased credit impaired
|
|
(
|
)
|
|
|
|
|
|
|
|||||||||||||||||||||||
|
Allowance for credit losses – loans
|
|
|
|
(
|
)
|
|
|
|
|
|||||||||||||||||||||||
|
Liabilities for off-balance-sheet credit exposures
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Total allowance for credit losses
|
$
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
$
|
|
$
|
|
$
|
|
|||||||||||||||
|
|
Six Months Ended June 30, 2019
|
|||||||||||||||||||||||||||||||
|
(000’s omitted)
|
Business
Lending
|
Consumer
Mortgage
|
Consumer
Indirect
|
Consumer
Direct
|
Home
Equity
|
Unallocated
|
Acquired
Impaired
|
Total
|
||||||||||||||||||||||||
|
Beginning balance
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||
|
Charge-offs
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
|
|
(
|
)
|
||||||||||||||||||
|
Recoveries
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Provision
|
|
|
|
|
|
(
|
)
|
|
|
|||||||||||||||||||||||
|
Ending balance
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||
| • |
Business lending – non real estate: The Company considered projected unemployment and GDP as possible indicators of forecasted losses related to business lending. The Company also considered delinquencies, risk rating changes, recent charge-off history and acquired loans as part of the review of estimated losses.
|
| • |
Business lending – real estate: The Company considered projected unemployment and real estate values as possible indicators of forecasted losses related to commercial real estate loans in addition to the factors noted in business lending – non real estate.
|
| • |
Consumer mortgages and home equity: The Company considered projected unemployment and real estate values as possible indicators of forecasted losses related to mortgage lending. In addition, current delinquencies, charge-offs and acquired loans were considered.
|
| • |
Consumer indirect: The Company considered projected unemployment and vehicle valuation indices as possible indicators of forecasted losses related to indirect lending. In addition, current delinquencies, charge-offs and acquired loans were considered.
|
| • |
Consumer direct: The Company considered projected unemployment as a possible indicator of forecasted losses related to direct lending. In addition, current delinquencies, charge-offs and acquired loans were considered.
|
|
(000’s omitted)
|
Business
lending
|
Consumer
mortgage
|
Consumer
indirect
|
Consumer
direct
|
Home
equity
|
Total
|
||||||||||||||||||
|
Purchases
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||
|
Sales
|
|
|
|
|
|
|
||||||||||||||||||
|
|
June 30, 2020
|
December 31, 2019
|
||||||||||||||||||||||
|
(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
|
$
|
|
$
|
(
|
)
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
||||||||||
|
Other intangibles
|
|
(
|
)
|
|
|
(
|
)
|
|
||||||||||||||||
|
Total amortizing intangibles
|
$
|
|
$
|
(
|
)
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
||||||||||
|
(000’s omitted)
|
||||
|
Jul - Dec 2020
|
$
|
|
||
|
2021
|
|
|||
|
2022
|
|
|||
|
2023
|
|
|||
|
2024
|
|
|||
|
Thereafter
|
|
|||
|
Total
|
$
|
|
||
|
(000’s omitted)
|
December 31, 2019
|
Activity
|
June 30, 2020
|
|||||||||
|
Goodwill, net
|
$
|
|
$
|
|
$
|
|
||||||
|
Trust
|
Issuance
Date
|
Par
Amount
|
Interest Rate
|
Maturity
Date
|
Call Price
|
|
CCT IV
|
|
$
|
|
|
|
|
SST II
|
|
$
|
|
|
|
|
|
Pension Benefits
|
Post-retirement Benefits
|
||||||||||||||||||||||||||||||
|
Three Months Ended
|
Six Months Ended
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||||||||||||||||
|
June 30,
|
June 30,
|
June 30,
|
June 30,
|
|||||||||||||||||||||||||||||
|
(000’s omitted)
|
2020
|
2019
|
2020
|
2019
|
2020
|
2019
|
2020
|
2019
|
||||||||||||||||||||||||
|
Service cost
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||
|
Interest cost
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Expected return on plan assets
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
|
|
|
|
||||||||||||||||||||
|
Amortization of unrecognized net loss
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Amortization of prior service cost
|
|
|
|
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||||||||||||||
|
Net periodic benefit
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
$
|
(
|
)
|
||||||||
|
|
Three Months Ended
|
Six Months Ended
|
||||||||||||||
|
June 30,
|
June 30,
|
|||||||||||||||
|
(000’s omitted, except per share data)
|
2020
|
2019
|
2020
|
2019
|
||||||||||||
|
Net income
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Income attributable to unvested stock-based compensation awards
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||
|
Income available to common shareholders
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Weighted-average common shares outstanding – basic
|
|
|
|
|
||||||||||||
|
Basic earnings per share
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Net income
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Income attributable to unvested stock-based compensation awards
|
(
|
)
|
(
|
)
|
(
|
)
|
(
|
)
|
||||||||
|
Income available to common shareholders
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Weighted-average common shares outstanding – basic
|
|
|
|
|
||||||||||||
|
Assumed exercise of stock options
|
|
|
|
|
||||||||||||
|
Weighted-average common shares outstanding – diluted
|
|
|
|
|
||||||||||||
|
Diluted earnings per share
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
(000’s omitted)
|
June 30,
2020
|
December 31,
2019
|
||||||
|
Commitments to extend credit
|
$
|
|
$
|
|
||||
|
Standby letters of credit
|
|
|
||||||
|
Total
|
$
|
|
$
|
|
||||
|
•
|
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.
|
|
|
June 30, 2020
|
|||||||||||||||
|
(000’s omitted)
|
Level 1
|
Level 2
|
Level 3
|
Total Fair Value
|
||||||||||||
|
Available-for-sale investment securities:
|
||||||||||||||||
|
U.S. Treasury and agency securities
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Obligations of state and political subdivisions
|
|
|
|
|
||||||||||||
|
Government agency mortgage-backed securities
|
|
|
|
|
||||||||||||
|
Corporate debt securities
|
|
|
|
|
||||||||||||
|
Government agency collateralized mortgage obligations
|
|
|
|
|
||||||||||||
|
Total available-for-sale investment securities
|
|
|
|
|
||||||||||||
|
Equity securities
|
|
|
|
|
||||||||||||
|
Mortgage loans held for sale
|
|
|
|
|
||||||||||||
|
Commitments to originate real estate loans for sale
|
|
|
|
|
||||||||||||
|
Forward sales commitments
|
|
|
|
|
||||||||||||
|
Interest rate swap agreements asset
|
|
|
|
|
||||||||||||
|
Interest rate swap agreements liability
|
|
(
|
)
|
|
(
|
)
|
||||||||||
|
Total
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
|
December 31, 2019
|
|||||||||||||||
|
(000’s omitted)
|
Level 1
|
Level 2
|
Level 3
|
Total Fair Value
|
||||||||||||
|
Available-for-sale investment securities:
|
||||||||||||||||
|
U.S. Treasury and agency securities
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Obligations of state and political subdivisions
|
|
|
|
|
||||||||||||
|
Government agency mortgage-backed securities
|
|
|
|
|
||||||||||||
|
Corporate debt securities
|
|
|
|
|
||||||||||||
|
Government agency collateralized mortgage obligations
|
|
|
|
|
||||||||||||
|
Total available-for-sale investment securities
|
|
|
|
|
||||||||||||
|
Equity securities
|
|
|
|
|
||||||||||||
|
Interest rate swap agreements asset
|
|
|
|
|
||||||||||||
|
Interest rate swap agreements liability
|
|
(
|
)
|
|
(
|
)
|
||||||||||
|
Total
|
$
|
|
$
|
|
|
$
|
|
|||||||||
| • |
Available-for-sale investment securities and equity securities – The fair values of available-for-sale investment securities are 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 D for further disclosure of the fair value of investment securities.
|
| • |
Mortgage loans held for sale – The Company has elected to value loans held for sale at fair value in order to more closely match the gains and losses associated with loans held for sale with the gains and losses on forward sales contracts. Accordingly, the impact on the valuation will be recognized in the Company’s consolidated statement of income. All mortgage loans held for sale are current and in performing status. The fair value of mortgage loans held for sale is determined using quoted secondary-market prices of loans with similar characteristics and, as such, has been classified as a Level 2 valuation. The unpaid principal value of mortgage loans held for sale was approximately $
|
| • |
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 swaps – The interest rate swaps are reported at their fair value utilizing Level 2 inputs from third parties. The fair value of the 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.
|
|
|
June 30, 2020
|
December 31, 2019
|
||||||||||||||||||||||||||||||
|
(000’s omitted)
|
Level 1
|
Level 2
|
Level 3
|
Total Fair Value
|
Level 1
|
Level 2
|
Level 3
|
Total Fair Value
|
||||||||||||||||||||||||
|
Impaired loans
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||
|
Other real estate owned
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Mortgage servicing rights
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Total
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||||||||
|
(000’s omitted)
|
Fair Value at
June 30, 2020
|
Valuation Technique
|
Significant Unobservable Inputs
|
Significant
Unobservable Input
Range
(Weighted Average)
|
||||||
|
Impaired loans
|
$
|
|
Fair value of collateral
|
Estimated cost of disposal/market adjustment
|
|
%)
|
||||
|
Other real estate owned
|
|
Fair value of collateral
|
Estimated cost of disposal/market adjustment
|
|
%)
|
|||||
|
Commitments to originate real estate loans for sale
|
|
Discounted cash flow
|
Embedded servicing value
|
|
%
|
|||||
|
Mortgage servicing rights
|
|
Discounted cash flow
|
Weighted average constant prepayment rate
|
|
%
|
|||||
|
Weighted average discount rate
|
|
%
|
||||||||
|
Adequate compensation
|
$
|
|||||||||
|
(000’s omitted)
|
Fair Value at
December 31, 2019
|
Valuation Technique
|
Significant Unobservable Inputs
|
Significant
Unobservable Input
Range
(Weighted Average)
|
||||||
|
Impaired loans
|
$
|
|
Fair value of collateral
|
Estimated cost of disposal/market adjustment
|
|
%)
|
||||
|
Other real estate owned
|
|
Fair value of collateral
|
Estimated cost of disposal/market adjustment
|
|
%)
|
|||||
|
Mortgage servicing rights
|
|
Discounted cash flow
|
Weighted average constant prepayment rate
|
|
%
|
|||||
|
Weighted average discount rate
|
|
%
|
||||||||
|
Adequate compensation
|
$
|
|||||||||
|
|
June 30, 2020
|
December 31, 2019
|
||||||||||||||
|
(000’s omitted)
|
Carrying
Value
|
Fair
Value
|
Carrying
Value
|
Fair
Value
|
||||||||||||
|
Financial assets:
|
||||||||||||||||
|
Net loans
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||
|
Financial liabilities:
|
||||||||||||||||
|
Deposits
|
|
|
|
|
||||||||||||
|
Overnight Federal Home Loan Bank borrowings
|
|
|
|
|
||||||||||||
|
Securities sold under agreement to repurchase, short-term
|
|
|
|
|
||||||||||||
|
Other Federal Home Loan Bank borrowings
|
|
|
|
|
||||||||||||
|
Subordinated notes payable
|
|
|
|
|
||||||||||||
|
Subordinated debt held by unconsolidated subsidiary trusts
|
|
|
|
|
||||||||||||
|
(000’s omitted)
Line Item in the Consolidated
Statement of Condition in Which
the Hedged Item Is Included
|
|
Carrying Amount of the Hedged
Assets
|
|
|
Cumulative Amount of Fair Value
Hedging Adjustment Included in the
Carrying Amount of the Hedged Assets
|
|
||||||||||
|
|
June 30, 2020
|
|
|
December 31, 2019
|
|
|
June 30, 2020
|
|
|
December 31, 2019
|
|
|||||
|
Loans
|
|
$
|
|
|
|
$
|
|
|
|
$
|
(
|
|
$
|
(
|
||
|
(000’s omitted)
|
June 30, 2020
|
|
||||||||
|
|
Derivative Assets
|
|
Derivative Liabilities
|
|
||||||
|
Consolidated Statement of
Condition Location
|
|
Fair Value
|
|
Consolidated Statement of
Condition Location
|
|
Fair Value
|
|
|||
|
Derivatives designated as hedging instruments under Subtopic 815-20
|
|
|
|
|
|
|
|
|
||
|
Interest rate swaps
|
Other assets
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivatives not designated as hedging instruments under Subtopic 815-20
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate swaps
|
Other assets
|
|
|
Accrued interest and other liabilities
|
$
|
|
|
|||
|
Commitments to originate real estate loans for sale
|
Other assets
|
|
|
|
|
|
|
|
|
|
|
Forward sales commitments
|
Other assets
|
|
|
|
|
|
|
|
|
|
|
Total derivatives
|
|
|
$
|
|
|
|
$
|
|
|
|
|
(000’s omitted)
|
December 31, 2019
|
|
||||||||
|
|
Derivative Assets
|
|
Derivative Liabilities
|
|
||||||
|
Consolidated Statement of
Condition Location
|
|
Fair Value
|
|
Consolidated Statement of
Condition Location
|
|
Fair Value
|
|
|||
|
Derivatives designated as hedging instruments under Subtopic 815-20
|
|
|
|
|
|
|
|
|
||
|
Interest rate swaps
|
Other assets
|
$
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivatives not designated as hedging instruments under Subtopic 815-20
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate swaps
|
Other assets
|
|
|
|
|
Accrued interest and other liabilities
|
|
$
|
|
|
|
Total derivatives
|
|
|
$
|
|
|
|
|
$
|
|
|
|
(000’s omitted)
|
Banking
|
Employee
Benefit Services
|
All Other
|
Eliminations
|
Consolidated Total
|
|||||||||||||||
|
Three Months Ended June 30, 2020
|
||||||||||||||||||||
|
Net interest income
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||
|
Provision for credit losses
|
|
|
|
|
|
|||||||||||||||
|
Noninterest revenues
|
|
|
|
(
|
)
|
|
||||||||||||||
|
Amortization of intangible assets
|
|
|
|
|
|
|||||||||||||||
|
Acquisition expenses
|
|
|
|
|
|
|||||||||||||||
|
Other operating expenses
|
|
|
|
(
|
)
|
|
||||||||||||||
|
Income before income taxes
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||
|
Assets
|
$
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
|||||||||
|
Goodwill
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||
|
Core deposit intangibles & Other intangibles
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||
|
Three Months Ended June 30, 2019
|
||||||||||||||||||||
|
Net interest income
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||
|
Provision for credit losses
|
|
|
|
|
|
|||||||||||||||
|
Noninterest revenues
|
|
|
|
(
|
)
|
|
||||||||||||||
|
Amortization of intangible assets
|
|
|
|
|
|
|||||||||||||||
|
Acquisition expenses
|
|
|
|
|
|
|||||||||||||||
|
Other operating expenses
|
|
|
|
(
|
)
|
|
||||||||||||||
|
Income before income taxes
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||
|
Assets
|
$
|
|
$
|
|
$
|
|
$
|
(
|
)
|
$
|
|
|||||||||
|
Goodwill
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||
|
Core deposit intangibles & Other intangibles
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||
|
(000’s omitted)
|
Banking
|
Employee
Benefit Services
|
All Other
|
Eliminations
|
Consolidated Total
|
|||||||||||||||
|
Six Months Ended June 30, 2020
|
||||||||||||||||||||
|
Net interest income
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||
|
Provision for credit losses
|
|
|
|
|
|
|||||||||||||||
|
Noninterest revenues
|
|
|
|
(
|
)
|
|
||||||||||||||
|
Amortization of intangible assets
|
|
|
|
|
|
|||||||||||||||
|
Acquisition expenses
|
|
|
|
|
|
|||||||||||||||
|
Other operating expenses
|
|
|
|
(
|
)
|
|
||||||||||||||
|
Income before income taxes
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||
|
Six Months Ended June 30, 2019
|
||||||||||||||||||||
|
Net interest income
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||
|
Provision for credit losses
|
|
|
|
|
|
|||||||||||||||
|
Noninterest revenues
|
|
|
|
(
|
)
|
|
||||||||||||||
|
Amortization of intangible assets
|
|
|
|
|
|
|||||||||||||||
|
Acquisition expenses
|
|
|
|
|
|
|||||||||||||||
|
Other operating expenses
|
|
|
|
(
|
)
|
|
||||||||||||||
|
Income before income taxes
|
$
|
|
$
|
|
$
|
|
$
|
|
$
|
|
||||||||||
| Item 2. |
Management's Discussion and Analysis of Financial Condition and Results of Operations
|
|
|
Three Months Ended
|
Six Months Ended
|
||||||||||||||
|
June 30,
|
June 30,
|
|||||||||||||||
|
(000's omitted, except per share data)
|
2020
|
2019
|
2020
|
2019
|
||||||||||||
|
Net interest income
|
$
|
91,951
|
$
|
88,300
|
$
|
182,005
|
$
|
175,159
|
||||||||
|
Provision for credit losses
|
9,774
|
1,400
|
15,368
|
3,822
|
||||||||||||
|
Noninterest revenues
|
52,938
|
60,706
|
111,560
|
116,402
|
||||||||||||
|
Noninterest expenses
|
90,903
|
91,176
|
184,566
|
179,828
|
||||||||||||
|
Income before income taxes
|
44,212
|
56,430
|
93,631
|
107,911
|
||||||||||||
|
Income taxes
|
8,964
|
11,415
|
18,249
|
20,950
|
||||||||||||
|
Net income
|
$
|
35,248
|
$
|
45,015
|
$
|
75,382
|
$
|
86,961
|
||||||||
|
Diluted weighted average common shares outstanding
|
53,017
|
52,356
|
52,818
|
52,277
|
||||||||||||
|
Diluted earnings per share
|
$
|
0.66
|
$
|
0.86
|
$
|
1.43
|
$
|
1.66
|
||||||||
|
|
Three Months Ended
|
Three Months Ended
|
||||||||||||||||||||||
|
June 30, 2020
|
June 30, 2019
|
|||||||||||||||||||||||
|
Avg.
|
Avg.
|
|||||||||||||||||||||||
|
Average
|
Yield/Rate
|
Average
|
Yield/Rate
|
|||||||||||||||||||||
|
(000's omitted except yields and rates)
|
Balance
|
Interest
|
Paid
|
Balance
|
Interest
|
Paid
|
||||||||||||||||||
|
Interest-earning assets:
|
||||||||||||||||||||||||
|
Cash equivalents
|
$
|
822,992
|
$
|
206
|
0.10
|
%
|
$
|
334,304
|
$
|
1,974
|
2.37
|
%
|
||||||||||||
|
Taxable investment securities
(1)
|
2,608,495
|
15,217
|
2.35
|
%
|
2,400,516
|
15,453
|
2.58
|
%
|
||||||||||||||||
|
Nontaxable investment securities
(1)
|
454,511
|
3,854
|
3.41
|
%
|
397,316
|
3,615
|
3.65
|
%
|
||||||||||||||||
|
Loans (net of unearned discount)
(2)
|
7,219,462
|
78,930
|
4.40
|
%
|
6,294,772
|
74,300
|
4.73
|
%
|
||||||||||||||||
|
Total interest-earning assets
|
11,105,460
|
98,207
|
3.56
|
%
|
9,426,908
|
95,342
|
4.06
|
%
|
||||||||||||||||
|
Noninterest-earning assets
|
1,546,740
|
1,345,067
|
||||||||||||||||||||||
|
Total assets
|
$
|
12,652,200
|
$
|
10,771,975
|
||||||||||||||||||||
|
Interest-bearing liabilities:
|
||||||||||||||||||||||||
|
Interest checking, savings, and money market deposits
|
$
|
6,231,185
|
1,333
|
0.09
|
%
|
$
|
5,406,542
|
2,584
|
0.19
|
%
|
||||||||||||||
|
Time deposits
|
915,116
|
2,840
|
1.25
|
%
|
764,290
|
1,976
|
1.04
|
%
|
||||||||||||||||
|
Customer repurchase agreements
|
219,893
|
408
|
0.75
|
%
|
219,628
|
419
|
0.77
|
%
|
||||||||||||||||
|
FHLB borrowings
|
4,547
|
22
|
1.95
|
%
|
1,938
|
10
|
2.05
|
%
|
||||||||||||||||
|
Subordinated notes payable
|
13,766
|
184
|
5.38
|
%
|
0
|
0
|
0.00
|
%
|
||||||||||||||||
|
Subordinated debt held by unconsolidated subsidiary trusts
|
77,728
|
454
|
2.35
|
%
|
97,939
|
1,063
|
4.35
|
%
|
||||||||||||||||
|
Total interest-bearing liabilities
|
7,462,235
|
5,241
|
0.28
|
%
|
6,490,337
|
6,052
|
0.37
|
%
|
||||||||||||||||
|
Noninterest-bearing liabilities:
|
||||||||||||||||||||||||
|
Noninterest checking deposits
|
2,964,717
|
2,326,630
|
||||||||||||||||||||||
|
Other liabilities
|
215,252
|
180,608
|
||||||||||||||||||||||
|
Shareholders' equity
|
2,009,996
|
1,774,400
|
||||||||||||||||||||||
|
Total liabilities and shareholders' equity
|
$
|
12,652,200
|
$
|
10,771,975
|
||||||||||||||||||||
|
Net interest earnings
|
$
|
92,966
|
$
|
89,290
|
||||||||||||||||||||
|
Net interest spread
|
3.28
|
%
|
3.69
|
%
|
||||||||||||||||||||
|
Net interest margin on interest-earning assets
|
3.37
|
%
|
3.80
|
%
|
||||||||||||||||||||
|
Fully tax-equivalent adjustment
(3)
|
$
|
1,015
|
$
|
990
|
||||||||||||||||||||
| (1) |
Averages for investment securities are based on historical cost basis 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.
|
| (3) |
The fully-tax equivalent adjustment represents taxes that would have been paid had nontaxable investment securities and loans been taxable. The adjustment attempts to enhance the comparability of the performance of assets that have different tax liabilities.
|
|
|
Six Months Ended
|
Six Months Ended
|
||||||||||||||||||||||
|
June 30, 2020
|
June 30, 2019
|
|||||||||||||||||||||||
|
Avg.
|
Avg.
|
|||||||||||||||||||||||
|
Average
|
Yield/Rate
|
Average
|
Yield/Rate
|
|||||||||||||||||||||
|
(000's omitted except yields and rates)
|
Balance
|
Interest
|
Paid
|
Balance
|
Interest
|
Paid
|
||||||||||||||||||
|
Interest-earning assets:
|
||||||||||||||||||||||||
|
Cash equivalents
|
$
|
468,826
|
$
|
462
|
0.20
|
%
|
$
|
228,392
|
$
|
2,669
|
2.36
|
%
|
||||||||||||
|
Taxable investment securities
(1)
|
2,597,570
|
30,290
|
2.35
|
%
|
2,487,227
|
30,845
|
2.50
|
%
|
||||||||||||||||
|
Nontaxable investment securities
(1)
|
456,926
|
7,773
|
3.42
|
%
|
400,321
|
7,271
|
3.66
|
%
|
||||||||||||||||
|
Loans (net of unearned discount)
(2)
|
7,048,117
|
157,709
|
4.50
|
%
|
6,284,343
|
148,246
|
4.76
|
%
|
||||||||||||||||
|
Total interest-earning assets
|
10,571,439
|
196,234
|
3.73
|
%
|
9,400,283
|
189,031
|
4.06
|
%
|
||||||||||||||||
|
Noninterest-earning assets
|
1,498,353
|
1,329,792
|
||||||||||||||||||||||
|
Total assets
|
$
|
12,069,792
|
$
|
10,730,075
|
||||||||||||||||||||
|
Interest-bearing liabilities:
|
||||||||||||||||||||||||
|
Interest checking, savings, and money market deposits
|
$
|
5,949,902
|
3,706
|
0.13
|
%
|
$
|
5,383,246
|
5,017
|
0.19
|
%
|
||||||||||||||
|
Time deposits
|
922,314
|
6,012
|
1.31
|
%
|
756,210
|
3,650
|
0.97
|
%
|
||||||||||||||||
|
Customer repurchase agreements
|
217,182
|
858
|
0.79
|
%
|
233,959
|
860
|
0.74
|
%
|
||||||||||||||||
|
FHLB borrowings
|
14,162
|
130
|
1.85
|
%
|
14,533
|
190
|
2.63
|
%
|
||||||||||||||||
|
Subordinated notes payable
|
13,776
|
369
|
5.38
|
%
|
0
|
0
|
0.00
|
%
|
||||||||||||||||
|
Subordinated debt held by unconsolidated subsidiary trusts
|
77,524
|
1,107
|
2.87
|
%
|
97,939
|
2,157
|
4.44
|
%
|
||||||||||||||||
|
Total interest-bearing liabilities
|
7,194,860
|
12,182
|
0.34
|
%
|
6,485,887
|
11,874
|
0.37
|
%
|
||||||||||||||||
|
Noninterest-bearing liabilities:
|
||||||||||||||||||||||||
|
Noninterest checking deposits
|
2,711,623
|
2,312,132
|
||||||||||||||||||||||
|
Other liabilities
|
207,226
|
181,567
|
||||||||||||||||||||||
|
Shareholders' equity
|
1,956,083
|
1,750,489
|
||||||||||||||||||||||
|
Total liabilities and shareholders' equity
|
$
|
12,069,792
|
$
|
10,730,075
|
||||||||||||||||||||
|
Net interest earnings
|
$
|
184,052
|
$
|
177,157
|
||||||||||||||||||||
|
Net interest spread
|
3.39
|
%
|
3.69
|
%
|
||||||||||||||||||||
|
Net interest margin on interest-earning assets
|
3.50
|
%
|
3.80
|
%
|
||||||||||||||||||||
|
Fully tax-equivalent adjustment
(3)
|
$
|
2,047
|
$
|
1,998
|
||||||||||||||||||||
| (1) |
Averages for investment securities are based on historical cost basis 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.
|
| (3) |
The fully-tax equivalent adjustment represents taxes that would have been paid had nontaxable investment securities and loans been taxable. The adjustment attempts to enhance the comparability of the performance of assets that have different tax liabilities.
|
|
|
Three months ended June 30, 2020
|
Six months ended June 30, 2020
|
||||||||||||||||||||||
|
versus June 30, 2019
|
versus June 30, 2019
|
|||||||||||||||||||||||
|
Increase (Decrease) Due to Change in
(1)
|
Increase (Decrease) Due to Change in
(1)
|
|||||||||||||||||||||||
|
Net
|
Net
|
|||||||||||||||||||||||
|
(000's omitted)
|
Volume
|
Rate
|
Change
|
Volume
|
Rate
|
Change
|
||||||||||||||||||
|
Interest earned on:
|
||||||||||||||||||||||||
|
Cash equivalents
|
$
|
1,216
|
$
|
(2,984
|
)
|
$
|
(1,768
|
)
|
$
|
1,434
|
$
|
(3,641
|
)
|
$
|
(2,207
|
)
|
||||||||
|
Taxable investment securities
|
1,278
|
(1,514
|
)
|
(236
|
)
|
1,333
|
(1,888
|
)
|
(555
|
)
|
||||||||||||||
|
Nontaxable investment securities
|
496
|
(257
|
)
|
239
|
983
|
(481
|
)
|
502
|
||||||||||||||||
|
Loans
|
10,378
|
(5,748
|
)
|
4,630
|
17,366
|
(7,903
|
)
|
9,463
|
||||||||||||||||
|
Total interest-earning assets
(2)
|
15,726
|
(12,861
|
)
|
2,865
|
22,431
|
(15,228
|
)
|
7,203
|
||||||||||||||||
|
Interest paid on:
|
||||||||||||||||||||||||
|
Interest checking, savings and money market deposits
|
347
|
(1,598
|
)
|
(1,251
|
)
|
486
|
(1,797
|
)
|
(1,311
|
)
|
||||||||||||||
|
Time deposits
|
429
|
435
|
864
|
910
|
1,452
|
2,362
|
||||||||||||||||||
|
Customer repurchase agreements
|
1
|
(12
|
)
|
(11
|
)
|
(63
|
)
|
61
|
(2
|
)
|
||||||||||||||
|
FHLB borrowings
|
13
|
(1
|
)
|
12
|
(5
|
)
|
(55
|
)
|
(60
|
)
|
||||||||||||||
|
Subordinated notes payable
|
184
|
0
|
184
|
369
|
0
|
369
|
||||||||||||||||||
|
Subordinated debt held by unconsolidated subsidiary trusts
|
(188
|
)
|
(421
|
)
|
(609
|
)
|
(391
|
)
|
(659
|
)
|
(1,050
|
)
|
||||||||||||
|
Total interest-bearing liabilities
(2)
|
819
|
(1,630
|
)
|
(811
|
)
|
1,227
|
(919
|
)
|
308
|
|||||||||||||||
|
Net interest earnings
(2)
|
$
|
14,780
|
$
|
(11,104
|
)
|
$
|
3,676
|
$
|
21,028
|
$
|
(14,133
|
)
|
$
|
6,895
|
||||||||||
| (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.
|
|
|
Three Months Ended
|
Six Months Ended
|
||||||||||||||
|
June 30,
|
June 30,
|
|||||||||||||||
|
(000's omitted)
|
2020
|
2019
|
2020
|
2019
|
||||||||||||
|
Employee benefit services
|
$
|
24,068
|
$
|
23,787
|
$
|
49,434
|
$
|
47,841
|
||||||||
|
Deposit service charges and fees
|
7,146
|
10,678
|
17,419
|
21,113
|
||||||||||||
|
Mortgage banking
|
1,375
|
213
|
2,291
|
414
|
||||||||||||
|
Debit interchange and ATM fees
|
5,033
|
5,318
|
11,043
|
10,747
|
||||||||||||
|
Insurance services
|
8,183
|
8,329
|
16,241
|
16,191
|
||||||||||||
|
Wealth management services
|
6,366
|
6,578
|
13,500
|
12,927
|
||||||||||||
|
Other banking revenues
|
755
|
934
|
1,650
|
2,269
|
||||||||||||
|
Subtotal
|
52,926
|
55,837
|
111,578
|
111,502
|
||||||||||||
|
Gain on sale of investment securities, net
|
0
|
4,882
|
0
|
4,882
|
||||||||||||
|
Unrealized gain(loss) on equity securities
|
12
|
(13
|
)
|
(18
|
)
|
18
|
||||||||||
|
Total noninterest revenues
|
$
|
52,938
|
$
|
60,706
|
$
|
111,560
|
$
|
116,402
|
||||||||
|
Noninterest revenues/operating revenues (FTE basis)
(1)
|
36.6
|
%
|
38.8
|
%
|
38.1
|
%
|
39.0
|
%
|
||||||||
|
(1)
For purposes of this ratio noninterest revenues exclude net gain on sale of investment securities and unrealized gain (loss) on equity securities. Operating revenues, a non-GAAP measure, is defined as net interest income on a fully-tax equivalent basis
excluding acquired non-impaired loan accretion plus noninterest revenues excluding net gain on sale of investment securities and unrealized gains and losses on equity securities.
See Table 11 for Reconciliation of GAAP to Non-GAAP Measures.
|
|
|
Three Months Ended
|
Six Months Ended
|
||||||||||||||
|
June 30,
|
June 30,
|
|||||||||||||||
|
(000's omitted)
|
2020
|
2019
|
2020
|
2019
|
||||||||||||
|
Salaries and employee benefits
|
$
|
54,721
|
$
|
54,008
|
$
|
112,972
|
$
|
107,387
|
||||||||
|
Occupancy and equipment
|
9,754
|
9,619
|
20,493
|
19,907
|
||||||||||||
|
Data processing and communications
|
10,833
|
10,401
|
21,246
|
19,800
|
||||||||||||
|
Amortization of intangible assets
|
3,524
|
3,904
|
7,191
|
8,034
|
||||||||||||
|
Legal and professional fees
|
3,061
|
2,684
|
6,212
|
5,404
|
||||||||||||
|
Business development and marketing
|
1,504
|
3,140
|
4,017
|
5,928
|
||||||||||||
|
Acquisition expenses
|
3,372
|
1,194
|
3,741
|
1,728
|
||||||||||||
|
Other
|
4,134
|
6,226
|
8,694
|
11,640
|
||||||||||||
|
Total noninterest expenses
|
$
|
90,903
|
$
|
91,176
|
$
|
184,566
|
$
|
179,828
|
||||||||
|
Operating expenses
(1)
/average assets
|
2.67
|
%
|
3.21
|
%
|
2.89
|
%
|
3.20
|
%
|
||||||||
|
Efficiency ratio
(2)
|
58.1
|
%
|
59.8
|
%
|
59.3
|
%
|
59.5
|
%
|
||||||||
| (1) |
Operating expenses, a non-GAAP measure, is calculated as total noninterest expenses less acquisition expenses and amortization of intangibles. See Table 11 for Reconciliation of GAAP to Non-GAAP Measures.
|
| (2) |
Efficiency ratio, a non-GAAP measure, is calculated as operating expenses as defined in
(1)
above divided by net interest income on a fully tax-equivalent basis excluding acquired non-impaired loan accretion plus noninterest revenues excluding net gain on sale of investment securities and unrealized gains and losses on equity securities. See Table 11 for Reconciliation of GAAP to Non-GAAP Measures.
|
|
|
June 30, 2020
|
December 31, 2019
|
June 30, 2019
|
|||||||||||||||||||||
|
Amortized
|
Fair
|
Amortized
|
Fair
|
Amortized
|
Fair
|
|||||||||||||||||||
|
(000's omitted)
|
Cost
|
Value
|
Cost
|
Value
|
Cost
|
Value
|
||||||||||||||||||
|
Available-for-Sale Portfolio:
|
||||||||||||||||||||||||
|
U.S. Treasury and agency securities
|
$
|
2,048,199
|
$
|
2,172,303
|
$
|
2,030,060
|
$
|
2,043,759
|
$
|
1,435,302
|
$
|
1,457,078
|
||||||||||||
|
Obligations of state and political subdivisions
|
499,961
|
521,705
|
497,852
|
512,208
|
427,621
|
439,697
|
||||||||||||||||||
|
Government agency mortgage-backed securities
|
519,370
|
535,078
|
428,491
|
432,862
|
395,220
|
397,195
|
||||||||||||||||||
|
Corporate debt securities
|
4,509
|
4,577
|
2,527
|
2,528
|
2,558
|
2,554
|
||||||||||||||||||
|
Government agency collateralized mortgage obligations
|
57,939
|
59,453
|
52,621
|
53,071
|
61,996
|
62,514
|
||||||||||||||||||
|
Total available-for-sale portfolio
|
3,129,978
|
3,293,116
|
3,011,551
|
3,044,428
|
2,322,697
|
2,359,038
|
||||||||||||||||||
|
Equity and other Securities:
|
||||||||||||||||||||||||
|
Equity securities, at fair value
|
251
|
433
|
251
|
451
|
251
|
450
|
||||||||||||||||||
|
Federal Home Loan Bank common stock
|
7,576
|
7,576
|
7,246
|
7,246
|
6,251
|
6,251
|
||||||||||||||||||
|
Federal Reserve Bank common stock
|
30,922
|
30,922
|
30,922
|
30,922
|
30,690
|
30,690
|
||||||||||||||||||
|
Other equity securities, at adjusted cost
|
4,662
|
5,412
|
4,546
|
5,296
|
5,093
|
5,843
|
||||||||||||||||||
|
Total equity and other securities
|
43,411
|
44,343
|
42,965
|
43,915
|
42,285
|
43,234
|
||||||||||||||||||
|
Total investment securities
|
$
|
3,173,389
|
$
|
3,337,459
|
$
|
3,054,516
|
$
|
3,088,343
|
$
|
2,364,982
|
$
|
2,402,272
|
||||||||||||
|
(000's omitted)
|
June 30, 2020
|
December 31, 2019
|
June 30, 2019
|
|||||||||||||||||||||
|
Business lending
|
$
|
3,455,343
|
45.9
|
%
|
$
|
2,775,876
|
40.3
|
%
|
$
|
2,395,684
|
38.1
|
%
|
||||||||||||
|
Consumer mortgage
|
2,428,060
|
32.3
|
%
|
2,430,902
|
35.3
|
%
|
2,255,782
|
35.9
|
%
|
|||||||||||||||
|
Consumer indirect
|
1,056,865
|
14.0
|
%
|
1,113,062
|
16.1
|
%
|
1,082,834
|
17.2
|
%
|
|||||||||||||||
|
Consumer direct
|
169,228
|
2.2
|
%
|
184,378
|
2.7
|
%
|
178,151
|
2.9
|
%
|
|||||||||||||||
|
Home equity
|
418,543
|
5.6
|
%
|
386,325
|
5.6
|
%
|
371,619
|
5.9
|
%
|
|||||||||||||||
|
Total loans
|
$
|
7,528,039
|
100.0
|
%
|
$
|
6,890,543
|
100.0
|
%
|
$
|
6,284,070
|
100.0
|
%
|
||||||||||||
|
|
June 30,
|
December 31,
|
June 30,
|
|||||||||
|
(000's omitted)
|
2020
|
2019
|
2019
|
|||||||||
|
Nonaccrual loans
|
||||||||||||
|
Business lending
|
$
|
5,001
|
$
|
4,410
|
$
|
7,380
|
||||||
|
Consumer mortgage
|
13,544
|
12,517
|
12,151
|
|||||||||
|
Consumer indirect
|
2
|
0
|
0
|
|||||||||
|
Consumer direct
|
54
|
52
|
0
|
|||||||||
|
Home equity
|
2,096
|
1,856
|
1,882
|
|||||||||
|
Total nonaccrual loans
|
20,697
|
18,835
|
21,413
|
|||||||||
|
Accruing loans 90+ days delinquent
|
||||||||||||
|
Business lending
|
1,186
|
2,299
|
491
|
|||||||||
|
Consumer mortgage
|
3,651
|
2,329
|
2,162
|
|||||||||
|
Consumer indirect
|
744
|
156
|
189
|
|||||||||
|
Consumer direct
|
72
|
76
|
31
|
|||||||||
|
Home equity
|
410
|
566
|
174
|
|||||||||
|
Total accruing loans 90+ days delinquent
|
6,063
|
5,426
|
3,047
|
|||||||||
|
Nonperforming loans
|
||||||||||||
|
Business lending
|
6,187
|
6,709
|
7,871
|
|||||||||
|
Consumer mortgage
|
17,195
|
14,846
|
14,313
|
|||||||||
|
Consumer indirect
|
746
|
156
|
189
|
|||||||||
|
Consumer direct
|
126
|
128
|
31
|
|||||||||
|
Home equity
|
2,506
|
2,422
|
2,056
|
|||||||||
|
Total nonperforming loans
|
26,760
|
24,261
|
24,460
|
|||||||||
|
Other real estate owned (OREO)
|
3,186
|
1,270
|
1,736
|
|||||||||
|
Total nonperforming assets
|
$
|
29,946
|
$
|
25,531
|
$
|
26,196
|
||||||
|
Nonperforming loans / total loans
|
0.36
|
%
|
0.35
|
%
|
0.39
|
%
|
||||||
|
Nonperforming assets / total loans and other real estate
|
0.40
|
%
|
0.37
|
%
|
0.42
|
%
|
||||||
|
Delinquent loans (30 days old to nonaccruing) to total loans
|
0.72
|
%
|
0.94
|
%
|
0.87
|
%
|
||||||
|
Net charge-offs to average loans outstanding (quarterly)
|
0.05
|
%
|
0.14
|
%
|
0.08
|
%
|
||||||
|
Provision for credit losses to net charge-offs (quarterly)
|
1,074
|
%
|
121
|
%
|
117
|
%
|
||||||
|
|
Three Months Ended
|
Six Months Ended
|
||||||||||||||
|
June 30,
|
June 30,
|
|||||||||||||||
|
(000's omitted)
|
2020
|
2019
|
2020
|
2019
|
||||||||||||
|
Allowance for credit losses at beginning of period
|
$
|
55,652
|
$
|
49,107
|
$
|
49,911
|
$
|
49,284
|
||||||||
|
Impact of adopting ASC 326
|
0
|
0
|
1,357
|
0
|
||||||||||||
|
Charge-offs:
|
||||||||||||||||
|
Business lending
|
7
|
253
|
183
|
1,469
|
||||||||||||
|
Consumer mortgage
|
234
|
587
|
420
|
840
|
||||||||||||
|
Consumer indirect
|
1,431
|
1,482
|
3,510
|
3,305
|
||||||||||||
|
Consumer direct
|
341
|
445
|
874
|
980
|
||||||||||||
|
Home equity
|
81
|
104
|
154
|
178
|
||||||||||||
|
Total charge-offs
|
2,094
|
2,871
|
5,141
|
6,772
|
||||||||||||
|
Recoveries:
|
||||||||||||||||
|
Business lending
|
132
|
169
|
270
|
303
|
||||||||||||
|
Consumer mortgage
|
36
|
14
|
44
|
36
|
||||||||||||
|
Consumer indirect
|
833
|
1,239
|
1,996
|
2,201
|
||||||||||||
|
Consumer direct
|
171
|
221
|
353
|
400
|
||||||||||||
|
Home equity
|
12
|
31
|
18
|
36
|
||||||||||||
|
Total recoveries
|
1,184
|
1,674
|
2,681
|
2,976
|
||||||||||||
|
Net charge-offs
|
910
|
1,197
|
2,460
|
3,796
|
||||||||||||
|
Allowance for credit losses on acquired PCD loans
|
528
|
0
|
528
|
0
|
||||||||||||
|
Provision for credit losses
|
6,573
|
1,400
|
12,167
|
3,822
|
||||||||||||
|
Provision for credit losses related to acquisition
|
3,201
|
0
|
3,201
|
0
|
||||||||||||
|
Provision for credit losses related to off-balance sheet credit exposures
|
607
|
0
|
267
|
0
|
||||||||||||
|
Allowance for credit losses at end of period
|
$
|
64,437
|
$
|
49,310
|
$
|
64,437
|
$
|
49,310
|
||||||||
|
Allowance for credit losses / total loans
|
0.86
|
%
|
0.78
|
%
|
0.86
|
%
|
0.78
|
%
|
||||||||
|
Allowance for credit losses / nonperforming loans
|
241
|
%
|
202
|
%
|
241
|
%
|
202
|
%
|
||||||||
|
Net charge-offs (annualized) to average loans outstanding:
|
||||||||||||||||
|
Business lending
|
(0.02
|
%)
|
0.01
|
%
|
(0.01
|
%)
|
0.10
|
%
|
||||||||
|
Consumer mortgage
|
0.03
|
%
|
0.10
|
%
|
0.03
|
%
|
0.07
|
%
|
||||||||
|
Consumer indirect
|
0.23
|
%
|
0.09
|
%
|
0.28
|
%
|
0.21
|
%
|
||||||||
|
Consumer direct
|
0.39
|
%
|
0.49
|
%
|
0.58
|
%
|
0.65
|
%
|
||||||||
|
Home equity
|
0.07
|
%
|
0.08
|
%
|
0.07
|
%
|
0.08
|
%
|
||||||||
|
Total loans
|
0.05
|
%
|
0.08
|
%
|
0.07
|
%
|
0.12
|
%
|
||||||||
|
|
June 30,
|
December 31,
|
June 30,
|
|||||||||
|
(000's omitted)
|
2020
|
2019
|
2019
|
|||||||||
|
Noninterest checking deposits
|
$
|
2,964,717
|
$
|
2,519,645
|
$
|
2,326,630
|
||||||
|
Interest checking deposits
|
2,486,457
|
2,131,866
|
2,008,586
|
|||||||||
|
Savings deposits
|
1,693,910
|
1,536,271
|
1,490,715
|
|||||||||
|
Money market deposits
|
2,050,818
|
1,976,819
|
1,907,241
|
|||||||||
|
Time deposits
|
915,116
|
937,023
|
764,290
|
|||||||||
|
Total deposits
|
$
|
10,111,018
|
$
|
9,101,624
|
$
|
8,497,462
|
||||||
|
Nonpublic fund deposits
|
$
|
8,985,941
|
$
|
8,074,262
|
$
|
7,496,175
|
||||||
|
Public fund deposits
|
1,125,077
|
1,027,362
|
1,001,287
|
|||||||||
|
Total deposits
|
$
|
10,111,018
|
$
|
9,101,624
|
$
|
8,497,462
|
||||||
|
|
Three Months Ended
|
Six Months Ended
|
||||||||||||||
|
June 30,
|
June 30,
|
|||||||||||||||
|
(000's omitted)
|
2020
|
2019
|
2020
|
2019
|
||||||||||||
|
Income statement data
|
||||||||||||||||
|
Pre-tax, pre-provision net revenue
|
||||||||||||||||
|
Net income (GAAP)
|
$
|
35,248
|
$
|
45,015
|
$
|
75,382
|
$
|
86,961
|
||||||||
|
Income taxes
|
8,964
|
11,415
|
18,249
|
20,950
|
||||||||||||
|
Income before income taxes
|
44,212
|
56,430
|
93,631
|
107,911
|
||||||||||||
|
Provision for credit losses
|
9,774
|
1,400
|
15,368
|
3,822
|
||||||||||||
|
Pre-tax, pre-provision net revenue (non-GAAP)
|
53,986
|
57,830
|
108,999
|
111,733
|
||||||||||||
|
Acquisition expenses
|
3,372
|
1,194
|
3,741
|
1,728
|
||||||||||||
|
Gain on sale of investments, net
|
0
|
(4,882
|
)
|
0
|
(4,882
|
)
|
||||||||||
|
Unrealized (gain) loss on equity securities
|
(12
|
)
|
13
|
18
|
(18
|
)
|
||||||||||
|
Adjusted pre-tax, pre-provision net revenue (non-GAAP)
|
$
|
57,346
|
$
|
54,155
|
$
|
112,758
|
$
|
108,561
|
||||||||
|
Pre-tax, pre-provision net revenue per share
|
||||||||||||||||
|
Diluted earnings per share (GAAP)
|
$
|
0.66
|
$
|
0.86
|
$
|
1.43
|
$
|
1.66
|
||||||||
|
Income taxes
|
0.17
|
0.22
|
0.34
|
0.40
|
||||||||||||
|
Income before income taxes
|
0.83
|
1.08
|
1.77
|
2.06
|
||||||||||||
|
Provision for credit losses
|
0.19
|
0.03
|
0.29
|
0.09
|
||||||||||||
|
Pre-tax, pre-provision net revenue per share (non-GAAP)
|
1.02
|
1.11
|
2.06
|
2.15
|
||||||||||||
|
Acquisition expenses
|
0.06
|
0.02
|
0.07
|
0.03
|
||||||||||||
|
Gain on sale of investments, net
|
0.00
|
(0.10
|
)
|
0.00
|
(0.10
|
)
|
||||||||||
|
Unrealized (gain) loss on equity securities
|
0.00
|
0.00
|
0.00
|
0.00
|
||||||||||||
|
Adjusted pre-tax, pre-provision net revenue per share (non-GAAP)
|
$
|
1.08
|
$
|
1.03
|
$
|
2.13
|
$
|
2.08
|
||||||||
|
Net income
|
||||||||||||||||
|
Net income (GAAP)
|
$
|
35,248
|
$
|
45,015
|
$
|
75,382
|
$
|
86,961
|
||||||||
|
Acquisition expenses
|
3,372
|
1,194
|
3,741
|
1,728
|
||||||||||||
|
Tax effect of acquisition expenses
|
(684
|
)
|
(242
|
)
|
(753
|
)
|
(341
|
)
|
||||||||
|
Subtotal (non-GAAP)
|
37,936
|
45,967
|
78,370
|
88,348
|
||||||||||||
|
Acquisition-related provision for credit losses
|
3,201
|
0
|
3,201
|
0
|
||||||||||||
|
Tax effect of acquisition-related provision for credit losses
|
(649
|
)
|
0
|
(649
|
)
|
0
|
||||||||||
|
Subtotal (non-GAAP)
|
40,488
|
45,967
|
80,922
|
88,348
|
||||||||||||
|
Gain on sale of investment securities, net
|
0
|
(4,882
|
)
|
0
|
(4,882
|
)
|
||||||||||
|
Tax effect of gain on sale of investment securities, net
|
0
|
988
|
0
|
988
|
||||||||||||
|
Subtotal (non-GAAP)
|
40,488
|
42,073
|
80,922
|
84,454
|
||||||||||||
|
Unrealized loss (gain) on equity securities
|
(12
|
)
|
13
|
18
|
(18
|
)
|
||||||||||
|
Tax effect of unrealized loss (gain) on equity securities
|
2
|
(3
|
)
|
(4
|
)
|
3
|
||||||||||
|
Operating net income (non-GAAP)
|
40,478
|
42,083
|
80,936
|
84,439
|
||||||||||||
|
Amortization of intangibles
|
3,524
|
3,904
|
7,191
|
8,034
|
||||||||||||
|
Tax effect of amortization of intangibles
|
(714
|
)
|
(790
|
)
|
(1,403
|
)
|
(1,555
|
)
|
||||||||
|
Subtotal (non-GAAP)
|
43,288
|
45,197
|
86,724
|
90,918
|
||||||||||||
|
Acquired non-impaired loan accretion
|
(1,365
|
)
|
(1,302
|
)
|
(2,830
|
)
|
(2,632
|
)
|
||||||||
|
Tax effect of acquired non-impaired loan accretion
|
277
|
263
|
552
|
509
|
||||||||||||
|
Adjusted net income (non-GAAP)
|
$
|
42,200
|
$
|
44,158
|
$
|
84,446
|
$
|
88,795
|
||||||||
|
|
Three Months Ended
|
Six Months Ended
|
||||||||||||||
|
June 30,
|
June 30,
|
|||||||||||||||
|
(000's omitted)
|
2020
|
2019
|
2020
|
2019
|
||||||||||||
|
Return on average assets
|
||||||||||||||||
|
Adjusted net income (non-GAAP)
|
$
|
42,200
|
$
|
44,158
|
$
|
84,446
|
$
|
88,795
|
||||||||
|
Average total assets
|
12,652,200
|
10,771,975
|
12,069,792
|
10,730,075
|
||||||||||||
|
Adjusted return on average assets (non-GAAP)
|
1.34
|
%
|
1.64
|
%
|
1.41
|
%
|
1.67
|
%
|
||||||||
|
Return on average equity
|
||||||||||||||||
|
Adjusted net income (non-GAAP)
|
$
|
42,200
|
$
|
44,158
|
$
|
84,446
|
$
|
88,795
|
||||||||
|
Average total equity
|
2,009,996
|
1,774,400
|
1,956,083
|
1,750,489
|
||||||||||||
|
Adjusted return on average equity (non-GAAP)
|
8.44
|
%
|
9.98
|
%
|
8.68
|
%
|
10.23
|
%
|
||||||||
|
Earnings per common share
|
||||||||||||||||
|
Diluted earnings per share (GAAP)
|
$
|
0.66
|
$
|
0.86
|
$
|
1.43
|
$
|
1.66
|
||||||||
|
Acquisition expenses
|
0.06
|
0.02
|
0.07
|
0.03
|
||||||||||||
|
Tax effect of acquisition expenses
|
(0.01
|
)
|
0.00
|
(0.02
|
)
|
0.00
|
||||||||||
|
Subtotal (non-GAAP)
|
0.71
|
0.88
|
1.48
|
1.69
|
||||||||||||
|
Acquisition-related provision for credit losses
|
0.06
|
0.00
|
0.06
|
0.00
|
||||||||||||
|
Tax effect of acquisition-related provision for credit losses
|
(0.01
|
)
|
0.00
|
(0.01
|
)
|
0.00
|
||||||||||
|
Subtotal (non-GAAP)
|
0.76
|
0.88
|
1.53
|
1.69
|
||||||||||||
|
Gain on sale of investment securities, net
|
0.00
|
(0.10
|
)
|
0.00
|
(0.10
|
)
|
||||||||||
|
Tax effect of gain on sale of investment securities, net
|
0.00
|
0.02
|
0.00
|
0.02
|
||||||||||||
|
Subtotal (non-GAAP)
|
0.76
|
0.80
|
1.53
|
1.61
|
||||||||||||
|
Unrealized loss (gain) on equity securities
|
0.00
|
0.00
|
0.00
|
0.00
|
||||||||||||
|
Tax effect of unrealized loss (gain) on equity securities
|
0.00
|
0.00
|
0.00
|
0.00
|
||||||||||||
|
Operating earnings per share (non-GAAP)
|
0.76
|
0.80
|
1.53
|
1.61
|
||||||||||||
|
Amortization of intangibles
|
0.07
|
0.07
|
0.14
|
0.15
|
||||||||||||
|
Tax effect of amortization of intangibles
|
(0.01
|
)
|
(0.02
|
)
|
(0.02
|
)
|
(0.03
|
)
|
||||||||
|
Subtotal (non-GAAP)
|
0.82
|
0.85
|
1.65
|
1.73
|
||||||||||||
|
Acquired non-impaired loan accretion
|
(0.03
|
)
|
(0.02
|
)
|
(0.06
|
)
|
(0.05
|
)
|
||||||||
|
Tax effect of acquired non-impaired loan accretion
|
0.01
|
0.01
|
0.01
|
0.01
|
||||||||||||
|
Diluted adjusted net earnings per share (non-GAAP)
|
$
|
0.80
|
$
|
0.84
|
$
|
1.60
|
$
|
1.69
|
||||||||
|
Noninterest operating expenses
|
||||||||||||||||
|
Noninterest expenses (GAAP)
|
$
|
90,903
|
$
|
91,176
|
$
|
184,566
|
$
|
179,828
|
||||||||
|
Amortization of intangibles
|
(3,524
|
)
|
(3,904
|
)
|
(7,191
|
)
|
(8,034
|
)
|
||||||||
|
Acquisition expenses
|
(3,372
|
)
|
(1,194
|
)
|
(3,741
|
)
|
(1,728
|
)
|
||||||||
|
Total adjusted noninterest expenses (non-GAAP)
|
$
|
84,007
|
$
|
86,078
|
$
|
173,634
|
$
|
170,066
|
||||||||
|
Efficiency ratio
|
||||||||||||||||
|
Adjusted noninterest expenses (non-GAAP) - numerator
|
$
|
84,007
|
$
|
86,078
|
$
|
173,634
|
$
|
170,066
|
||||||||
|
Fully tax-equivalent net interest income
|
92,966
|
89,290
|
184,052
|
177,157
|
||||||||||||
|
Noninterest revenues
|
52,938
|
60,706
|
111,560
|
116,402
|
||||||||||||
|
Acquired non-impaired loan accretion
|
(1,365
|
)
|
(1,302
|
)
|
(2,830
|
)
|
(2,632
|
)
|
||||||||
|
Gain on sale of investment securities, net
|
0
|
(4,882
|
)
|
0
|
(4,882
|
)
|
||||||||||
|
Unrealized loss (gain) on equity securities
|
(12
|
)
|
13
|
18
|
(18
|
)
|
||||||||||
|
Operating revenues (non-GAAP) - denominator
|
$
|
144,527
|
$
|
143,825
|
$
|
292,800
|
$
|
286,027
|
||||||||
|
Efficiency ratio (non-GAAP)
|
58.1
|
%
|
59.8
|
%
|
59.3
|
%
|
59.5
|
%
|
||||||||
|
|
June 30,
|
December 31,
|
June 30,
|
|||||||||
|
(000's omitted)
|
2020
|
2019
|
2019
|
|||||||||
|
Balance sheet data – at end of quarter
|
||||||||||||
|
Total assets
|
||||||||||||
|
Total assets (GAAP)
|
$
|
13,444,217
|
$
|
11,410,295
|
$
|
10,745,388
|
||||||
|
Intangible assets
|
(852,761
|
)
|
(836,923
|
)
|
(800,515
|
)
|
||||||
|
Deferred taxes on intangible assets
|
45,094
|
44,742
|
45,576
|
|||||||||
|
Total tangible assets (non-GAAP)
|
$
|
12,636,550
|
$
|
10,618,114
|
$
|
9,990,449
|
||||||
|
Total common equity
|
||||||||||||
|
Shareholders' Equity (GAAP)
|
$
|
2,081,315
|
$
|
1,855,234
|
$
|
1,809,510
|
||||||
|
Intangible assets
|
(852,761
|
)
|
(836,923
|
)
|
(800,515
|
)
|
||||||
|
Deferred taxes on intangible assets
|
45,094
|
44,742
|
45,576
|
|||||||||
|
Total tangible common equity (non-GAAP)
|
$
|
1,273,648
|
$
|
1,063,053
|
$
|
1,054,571
|
||||||
|
Net tangible equity-to-assets ratio at quarter end
|
||||||||||||
|
Total tangible common equity (non-GAAP) - numerator
|
$
|
1,273,648
|
$
|
1,063,053
|
$
|
1,054,571
|
||||||
|
Total tangible assets (non-GAAP) - denominator
|
$
|
12,636,550
|
$
|
10,618,114
|
$
|
9,990,449
|
||||||
|
Net tangible equity-to-assets ratio at quarter end (non-GAAP)
|
10.08
|
%
|
10.01
|
%
|
10.56
|
%
|
||||||
| Item 3. |
Quantitative and Qualitative Disclosures about Market Risk
|
| • |
Asset and liability levels using June 30, 2020 as a starting point.
|
| • |
The model assumes the Company’s average deposit balances will decrease approximately 3.9% over the next twelve months due primarily to expectations that recent government stimulus-related deposit balances will be spent down over the four quarter forecast period reducing average total deposit balances.
|
| • |
The model assumes the Company’s average earning asset balances will decrease approximately 1.0% to 4.0% over the next twelve months.
|
| • |
The model assumes that $507.2 million of PPP loan originations completed during the second quarter of 2020 will have forgiveness and full repayment of the balances over the next 12 months. Upon repayment, the PPP loan balances are largely anticipated to be reinvested in cash equivalents. All other loan balances are generally projected to remain flat or increase modestly throughout the forecast period due to lower anticipated levels of loan demand reflective of an expected decline in economic activity and other COVID-19 related factors. Cash flows from investment contractual maturities and prepayments are reinvested into securities or cash equivalents and repay short-term capital market borrowings.
|
| • |
In the rising rates scenarios, the prime rate and federal funds rates are assumed to move up 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 based on the last three years (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. In the 0 basis point model, the prime and federal funds rate are held at current levels and the treasury yield curve is assumed to move to zero basis points.
|
| • |
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 June 30, 2020
(000’s omitted)
|
|||
|
+200 basis points
|
$
|
12,827
|
||
|
+100 basis points
|
$
|
6,596
|
||
|
0 basis points
|
$
|
(2,044
|
)
|
|
| Item 4. |
Controls and Procedures
|
| Part II. |
Other Information
|
| Item 1. |
Legal Proceedings
|
| Item 1A. |
Risk Factors
|
| Item 2. |
Unregistered Sales of Equity Securities and Use of Proceeds
|
|
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
|
||||||||||||
|
April 1-30, 2020
|
1,012
|
$
|
64.07
|
0
|
2,600,000
|
|||||||||||
|
May 1-31, 2020
|
0
|
0.00
|
0
|
2,600,000
|
||||||||||||
|
June 1-30, 2020
|
0
|
0.00
|
0
|
2,600,000
|
||||||||||||
|
Total
(1)
|
1,012
|
$
|
64.07
|
|||||||||||||
| Item 3. |
Defaults Upon Senior Securities
|
| Item 4. |
Mine Safety Disclosures
|
| Item 5. |
Other Information
|
| Item 6. |
Exhibits
|
|
Exhibit No.
|
Description
|
|
|
|
|
Bylaws, dated May 20, 2020. Incorporated by reference to Exhibit No. 3.1 to the Current Report on Form 8-K filed on May 22, 2020 (Registration No. 001-13695).
|
|
|
Certificate of Amendment to the Certificate of Incorporation, dated May 20, 2020. Incorporated by reference to Exhibit No. 3.2 to the Current Report on Form 8-K filed on May 22, 2020 (Registration No. 001-13695).
|
|
|
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.
(2)
|
|
|
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.
(2)
|
|
|
101.INS
|
Inline XBRL Instance Document – the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document.
(3)
|
|
101.SCH
|
Inline XBRL Taxonomy Extension Schema Document
(3)
|
|
101.CAL
|
Inline XBRL Taxonomy Extension Calculation Linkbase Document
(3)
|
|
101.DEF
|
Inline XBRL Taxonomy Extension Definition Linkbase Document
(3)
|
|
101.LAB
|
Inline XBRL Taxonomy Extension Label Linkbase Document
(3)
|
|
101.PRE
|
Inline XBRL Taxonomy Extension Presentation Linkbase Document
(3)
|
|
104
|
Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101)
(3)
|
| (1) |
Filed herewith.
|
| (2) |
Furnished herewith.
|
| (3) |
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.
|
|
Date: August 10, 2020
|
/s/ Mark E. Tryniski
|
|
|
Mark E. Tryniski, President and Chief Executive Officer
|
|
|
|
|
Date: August 10, 2020
|
/s/ Joseph E. Sutaris
|
|
|
Joseph E. Sutaris, Treasurer and Chief
|
|
|
Financial Officer
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|