Attached files

file filename
8-K - 8K FOR Q4 2016 - COMMUNITY BANK SYSTEM, INC.cbna8k2016q4.htm
Exhibit 99
 
    
News Release
For further information, please contact:
 
5790 Widewaters Parkway, DeWitt, N.Y. 13214
Scott A. Kingsley, EVP & Chief Financial Officer
Office: (315) 445-3121

 
Community Bank System Reports
  Fourth Quarter and Full Year 2016 Results
 
 
Record full year GAAP EPS of $2.32 per share
 
 
Increased its dividends to shareholders for the 24th consecutive year
 
 
Announced two strategic acquisitions in the quarter
 
 
 

                        SYRACUSE, N.Y. — January 23, 2017 — Community Bank System, Inc. (NYSE: CBU) reported fourth quarter 2016 net income of $26.4 million, an increase of 31.5% compared with $20.1 million earned for the fourth quarter of 2015.  Diluted earnings per share totaled $0.59 for the fourth quarter of 2016, compared to $0.47 per share in the fourth quarter of 2015.  Fourth quarter 2016 results included approximately $1.4 million, or two cents per share of acquisition expenses, while the fourth quarter of 2015 included $5.7 million of acquisition expenses, or nine cents per share.  Record full year 2016 net income of $103.8 million, or $2.32 per share, was 13.8% above 2015's earnings of $91.2 million, or $2.19 per share.

"Our solid fourth quarter and full year 2016 operating results were again driven by productive loan growth, particularly in our consumer lending portfolios, a continuation of exceptional credit quality, disciplined expense management and continued improvement in our non-interest income generation," said President and Chief Executive Officer Mark E. Tryniski.  "We successfully completed the integration of Oneida Financial in 2016 and are eager to continue to expand in the markets and product lines acquired."  Mr. Tryniski also commented, "As we celebrated our 150th year anniversary in 2016, the strength of our company continues to be driven by the commitment of our employees.  Through their hard work and dedication, we continue to consistently deliver above-peer financial results.  We remain well positioned to provide the right products and services to our customers so that they may achieve their financial objectives as we continue to create value for our shareholders."

Mr. Tryniski continued, "We were also extremely pleased to announce two strategically important transactions during the quarter.  In October, we announced plans to merge with Merchants Bancshares, Inc. ("Merchants"), a high-quality, $2.0 billion-asset company providing banking and other financial services across the State of Vermont and in Western Massachusetts.  In early December, we reached an agreement to acquire Northeast Retirement Services, Inc. ("NRS"), a leading provider of benefit plan accounting, transfer agency, fund administration, trust and retirement plan services.  Subject to certain shareholder and regulatory approvals, we look forward to both transactions closing in the first half of 2017."

Total revenue for the fourth quarter of 2016 was $109.2 million, an increase of $11.1 million, or 11.3%, over the prior year quarter, and included the impact of the Oneida Financial transaction completed in December of last year.  The higher revenue was generated as a result of a 5.3% increase in average earning assets and continued acquired and organic growth in noninterest income, as well as a six basis-point increase in net interest margin from the prior year quarter.  A combination of acquired and organic growth resulted in a $4.1 million, or 22.0% increase in wealth management, insurance, and employee benefit services revenues.  Deposit service fees increased 10.0% year-over-year, the result of increased card-related revenues offset by modestly lower fees from account overdraft protection programs, and included the additional revenue-producing activities from the Oneida transaction.  The quarterly provision for loan losses of $2.6 million was $0.7 million lower than the fourth quarter of 2015, reflective of comparably better credit trends and modest portfolio growth.  Non-performing asset and delinquent loan ratios were generally stable.  Excluding acquisition expenses from both periods, total operating expenses of $65.6 million for the quarter were $6.3 million, or 10.6% above the fourth quarter of 2015, and included a full quarter of operating expenses from Oneida Financial.  Certain statutory changes to state tax rates and structures along with a lower proportion of tax-exempt income resulted in a quarterly effective tax rate of 33.4% in the fourth quarter of 2016, compared to 32.7% in the fourth quarter of 2015.
 
 


Fourth quarter 2016 net interest income was $70.2 million, an increase of $5.3 million, or 8.1%, compared to the fourth quarter of 2015.  Slightly lower funding costs and a four basis-point improvement in earning asset yields, which included a $1.2 million dividend from a limited partnership investment, resulted in a six basis point increase in net interest margin year-over-year.  While average loan balances grew $474.5 million, or 10.6%, average loan yields declined ten basis points year-over-year, resulting in a $4.3 million increase in quarterly loan interest income.  Investment interest income was $0.7 million higher than the fourth quarter of 2015 as average investment securities (including cash equivalents) decreased by $90.0 million, but were more than offset by a 16-basis point increase in yield, including the previously mentioned limited partnership dividend.  Interest expense was $0.3 million lower than the previous year's quarter, driven by a two basis points decline in cost of funds, and a $393.8 million decline in average borrowings, partially offset by a $727.5 million increase in average deposits, including the Oneida acquisition.  Wealth management, insurance and employee benefit services revenues increased $4.1 million, or 22.0%, compared to the fourth quarter of 2015, to $22.5 million, principally from the acquired activities of Oneida Financial.  Revenues from mortgage banking and other services increased $0.4 million from the fourth quarter of 2015.

Fourth quarter of 2016 operating expenses, excluding acquisition expenses, of $65.6 million increased $6.3 million over the fourth quarter of 2015, including the operating activities of Oneida Financial.  Salaries and employee benefits increased $4.2 million, or 12.8%, and included a full quarter of personnel added from the Oneida transaction as well as planned merit increases.  All other expenses increased 7.9%, and reflected the occupancy, equipment and other operating costs of Oneida, including higher intangible amortization, compared to the fourth quarter of 2015.  The fourth quarter and year-to-date 2016 effective income tax rates of 33.4% and 32.9%, respectively, were higher than the 32.7% and 31.0% in last year's comparable periods.  Excluding acquisition expenses, fourth quarter 2016 operating expenses were $0.7 million lower than the third quarter of this year, principally from one less day of payroll.

Financial Position

Average earning assets of $7.69 billion for the fourth quarter of 2016 were up $384.4 million from the fourth quarter of 2015, and were consistent with the third quarter of 2016.  Compared to the prior year, total average earning asset balances included acquired and organic loan growth of $474.5 million, while average investment securities and interest-earning cash balances declined by $90.0 million.   Average deposit balances grew $727.5 million compared to the fourth quarter of 2015, and were $101.0 million higher than the third quarter of 2016.  Average borrowings in the fourth quarter of 2016 of $213.9 million, were $113.6 million, or 34.7%, lower than the third quarter of this year.

Ending loans at December 31, 2016 increased $147.2 million, or 3.1%, year-over-year, reflecting productive organic growth in the Company's consumer lending portfolios.  Investment securities totaled $2.78 billion at December 31, 2016, in line with the previous four quarter-ends, and reflective of limited reinvestment of securities cash flows in 2016.

Shareholders' equity of $1.20 billion at December 31, 2016 was $57.5 million, or 5.0%, higher than the prior year period, a result of strong earnings generation and capital retention over the last four quarters.  The Company's net tangible equity to net tangible assets ratio was 9.24% at December 31, 2016, up from 8.59% at the end of 2015.  The Company's Tier 1 leverage ratio reached an all-time high of 10.55% at the end of the fourth quarter.

As previously announced, in December 2016 the Company's Board of Directors approved a stock repurchase program authorizing the repurchase of up to 2.2 million shares of the Company's common stock during a twelve-month period starting January 1, 2017.  Such repurchases may be made at the discretion of the Company's senior management based on market conditions and other relevant factors and will be acquired through open market or privately negotiated transactions as permitted under Rule 10b-18 of the Securities Exchange Act of 1934 and other applicable legal requirements.

Asset Quality

The Company's asset quality metrics continue to be favorable relative to comparative peer and industry averages and illustrate the long-term effectiveness of the Company's disciplined risk management and underwriting standards.  Net charge-offs were $2.2 million for the fourth quarter, compared to $3.5 million for the fourth quarter of 2015 and $1.5 million for the third quarter of 2016.  Net charge-offs as an annualized percentage of average loans measured 0.18% in the fourth quarter of 2016, compared to 0.31% in the prior year fourth quarter and 0.12% in the third quarter of 2016.  Full year 2016 net charge-offs of $5.6 million, or 0.13% of average loans, were down $0.6 million, or two basis points of average loans from full year 2015's levels.  Nonperforming loans as a percentage of total loans at December 31, 2016 were 0.48%, improved from 0.50% at December 31, 2015.  The total loan delinquency ratio of 1.19% at the end of the fourth quarter was three basis points higher than the level at December 31, 2015.  The fourth quarter provision for loan losses of $2.6 million was $0.7 million lower than the fourth quarter of 2015 due primarily to comparably better credit trends and net organic loan growth.  The allowance for loan losses to nonperforming loans was 199% at December 31, 2016, compared with the 190% and 201% levels at the end of the fourth quarter of 2015 and the third quarter of 2016, respectively.


Dividend Increase

In August, the Company declared a quarterly cash dividend of $0.32 per share on its common stock, marking the 24th consecutive year of dividend increases.  President and Chief Executive Officer, Mark E. Tryniski, commented, "The payment of a meaningful and growing dividend is an important component of our commitment to provide consistent and favorable long-term returns to our shareholders.  The increase reflected the continued strength of both our current operating performance and capital position."  The one cent increase, or 3.2%,  in the Company's quarterly cash dividend over the same quarter of the prior year, represents an annualized yield of 2.2% based upon its' closing price of $57.91 on January 20, 2017.

Merchants Bancshares

On October 24, 2016, the Company announced that it had entered into a definitive agreement to acquire Merchants Bancshares, Inc. ("Merchants"), parent company of Merchants Bank headquartered in South Burlington, Vermont, for approximately $352 million in Company stock and cash.  The acquisition will extend the Company's footprint into the Vermont and Western Massachusetts markets.  Upon the completion of the merger, Community Bank will add 31 branch locations in Vermont and one location in Massachusetts with approximately $2.0 billion of assets, and deposits of $1.5 billion.  The acquisition is expected to close during the second quarter of 2017, pending both regulatory and Merchants shareholder approval.

Northeast Retirement Services 

On December 5, 2016, the Company announced that it had entered into a definitive agreement to acquire Northeast Retirement Services, Inc. ("NRS"), a leading provider of plan accounting, transfer agency, fund administration, trust and retirement plan services for approximately $147 million in Company stock and cash.  The acquisition is expected to close during the first quarter of 2017, pending both regulatory and NRS shareholder approval.

Conference Call Scheduled

Company management will conduct an investor call at 11:00 a.m. (ET) today to discuss fourth quarter and full year results.  The conference call can be accessed at 888-312-9865 (1-719-457-2655 if outside United States and Canada) using the conference ID code 9693195.  Investors may also listen live via the Internet at: http://www.webcaster4.com/Webcast/Page/995/19174.

This earnings release, including supporting financial tables, is available within the press releases section of the Company's investor relations website at: http://ir.communitybanksystem.com.  An archived webcast of the earnings call will be available on this site for one full year.

Community Bank System, Inc. operates more than 200 customer facilities across Upstate New York and Northeastern Pennsylvania through its banking subsidiary, Community Bank, N.A. With assets of approximately $8.7 billion, the DeWitt, N.Y. headquartered company is among the country's 150 largest financial institutions. In addition to a full range of retail, business, and governmental banking services, the Company offers comprehensive financial planning, insurance and wealth management services through its' Community Bank Wealth Management Group and OneGroup NY, Inc. operating subsidiaries.  The Company's Benefit Plans Administrative Services, Inc. subsidiary is a leading provider of employee benefits administration, trust services, and actuarial consulting services to customers on a national scale. Community Bank System, Inc. is listed on the New York Stock Exchange and the Company's stock trades under the symbol CBU. For more information about Community Bank visit www.communitybankna.com or http://ir.communitybanksystem.com.

# # #

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995.  The following factors, among others, could cause the actual results of CBU's operations to differ materially from CBU's expectations: the successful integration of operations of its acquisitions; competition; changes in economic conditions, interest rates and financial markets; and changes in legislation or regulatory requirements.  These statements are based on the current beliefs and expectations of CBU's management and CBU does not assume any duty to update forward-looking statements.


 
Summary of Financial Data
                       
(Dollars in thousands, except per share data)
                       
 
 
Quarter Ended
   
Year-to-Date
 
   
December 31, 2016
   
December 31, 2015
   
December 31, 2016
   
December 31, 2015
 
Earnings
                       
Loan income
 
$
53,602
   
$
49,321
   
$
211,467
   
$
187,743
 
Investment income
   
19,397
     
18,683
     
73,720
     
71,879
 
Total interest income
   
72,999
     
68,004
     
285,187
     
259,622
 
Interest expense
   
2,753
     
3,015
     
11,291
     
11,202
 
Net interest income
   
70,246
     
64,989
     
273,896
     
248,420
 
Provision for loan losses
   
2,640
     
3,327
     
8,076
     
6,447
 
Net interest income after provision for loan losses
   
67,606
     
61,662
     
265,820
     
241,973
 
Deposit service fees
   
14,959
     
13,605
     
58,595
     
52,747
 
Revenues from mortgage banking and other banking services
   
1,438
     
1,061
     
7,477
     
4,960
 
Wealth management and insurance services
   
10,870
     
6,825
     
43,251
     
20,208
 
Employee benefit services
   
11,679
     
11,661
     
46,628
     
45,388
 
Gain(loss) on sale of investments
   
0
     
(4
)
   
0
     
(4
)
Total noninterest income
   
38,946
     
33,148
     
155,951
     
123,299
 
Salaries and employee benefits
   
37,385
     
33,138
     
152,773
     
126,356
 
Occupancy and equipment
   
7,633
     
6,702
     
30,078
     
27,593
 
Amortization of intangible assets
   
1,275
     
1,021
     
5,479
     
3,663
 
Acquisition expenses
   
1,364
     
5,719
     
1,706
     
7,037
 
Other
   
19,266
     
18,400
     
77,138
     
68,406
 
Total operating expenses
   
66,923
     
64,980
     
267,174
     
233,055
 
Income before income taxes
   
39,629
     
29,830
     
154,597
     
132,217
 
Income taxes
   
13,237
     
9,759
     
50,785
     
40,987
 
Net income
 
 
26,392
     
20,071
   
 
103,812
     
91,230
 
Basic earnings per share
 
$
0.59
   
$
0.48
   
$
2.34
   
$
2.21
 
Diluted earnings per share
 
$
0.59
   
$
0.47
   
$
2.32
   
$
2.19
 


Summary of Financial Data
                             
(Dollars in thousands, except per share data)
                             
 
 
2016
   
2015
 
   
4th Qtr
   
3rd Qtr
   
2nd Qtr
   
1st Qtr
   
4th Qtr
 
Earnings
                             
Loan income
 
$
53,602
   
$
53,706
   
$
52,509
   
$
51,650
   
$
49,321
 
Investment income
   
19,397
     
17,616
     
18,601
     
18,106
     
18,683
 
Total interest income
   
72,999
     
71,322
     
71,110
     
69,756
     
68,004
 
Interest expense
   
2,753
     
2,859
     
2,804
     
2,875
     
3,015
 
Net interest income
   
70,246
     
68,463
     
68,306
     
66,881
     
64,989
 
Provision for loan losses
   
2,640
     
1,790
     
2,305
     
1,341
     
3,327
 
Net interest income after provision for loan losses
   
67,606
     
66,673
     
66,001
     
65,540
     
61,662
 
Deposit service fees
   
14,959
     
14,894
     
15,008
     
13,734
     
13,605
 
Revenues from mortgage banking and other banking services
   
1,438
     
2,863
     
1,597
     
1,579
     
1,061
 
Wealth management and insurance services
   
10,870
     
10,928
     
10,496
     
10,957
     
6,825
 
Employee benefit services
   
11,679
     
11,267
     
11,671
     
12,011
     
11,661
 
Loss on sale of investments
   
0
     
0
     
0
     
0
     
(4
)
Total noninterest income
   
38,946
     
39,952
     
38,772
     
38,281
     
33,148
 
Salaries and employee benefits
   
37,385
     
38,300
     
37,950
     
39,138
     
33,138
 
Occupancy and equipment
   
7,633
     
7,373
     
7,409
     
7,663
     
6,702
 
Amortization of intangible assets
   
1,275
     
1,359
     
1,403
     
1,442
     
1,021
 
Acquisition expenses
   
1,364
     
2
     
263
     
77
     
5,719
 
Other
   
19,266
     
19,192
     
19,331
     
19,349
     
18,400
 
Total operating expenses
   
66,923
     
66,226
     
66,356
     
67,669
     
64,980
 
Income before income taxes
   
39,629
     
40,399
     
38,417
     
36,152
     
29,830
 
Income taxes
   
13,237
     
13,239
     
12,560
     
11,749
     
9,759
 
Net income
 
 
26,392
     
27,160
     
25,857
     
24,403
     
20,071
 
Basic earnings per share
 
$
0.59
   
$
0.61
   
$
0.58
   
$
0.55
   
$
0.48
 
Diluted earnings per share
 
$
0.59
   
$
0.61
   
$
0.58
   
$
0.55
   
$
0.47
 
Profitability
                                       
Return on assets
   
1.21
%
   
1.24
%
   
1.20
%
   
1.14
%
   
0.98
%
Return on equity
   
8.59
%
   
8.71
%
   
8.62
%
   
8.34
%
   
7.41
%
Return on tangible equity(2)
   
13.40
%
   
13.52
%
   
13.63
%
   
13.38
%
   
10.98
%
Noninterest income/operating income (FTE) (1)
   
34.9
%
   
36.0
%
   
35.3
%
   
35.5
%
   
32.8
%
Efficiency ratio
   
57.6
%
   
59.0
%
   
59.0
%
   
61.4
%
   
57.6
%
Components of Net Interest Margin (FTE)
                                       
Loan yield
   
4.33
%
   
4.36
%
   
4.35
%
   
4.33
%
   
4.43
%
Cash equivalents yield
   
0.48
%
   
0.46
%
   
0.46
%
   
0.47
%
   
0.25
%
Investment yield
   
3.14
%
   
2.88
%
   
3.06
%
   
2.97
%
   
2.98
%
Earning asset yield
   
3.90
%
   
3.82
%
   
3.87
%
   
3.82
%
   
3.86
%
Interest-bearing deposit rate
   
0.13
%
   
0.13
%
   
0.14
%
   
0.14
%
   
0.14
%
Borrowing rate
   
1.80
%
   
1.31
%
   
1.50
%
   
1.33
%
   
0.83
%
Cost of all interest-bearing funds
   
0.19
%
   
0.20
%
   
0.20
%
   
0.20
%
   
0.22
%
Cost of funds (includes DDA)
   
0.15
%
   
0.16
%
   
0.15
%
   
0.16
%
   
0.17
%
Net interest margin (FTE)
   
3.76
%
   
3.67
%
   
3.73
%
   
3.67
%
   
3.70
%
Fully tax-equivalent adjustment
 
$
2,382
   
$
2,450
   
$
2,605
   
$
2,524
   
$
3,041
 



Summary of Financial Data
                             
(Dollars in thousands, except per share data)
                             
 
 
2016
   
2015
 
   
4th Qtr
   
3rd Qtr
   
2nd Qtr
   
1st Qtr
   
4th Qtr
 
Average Balances
                             
Loans
 
$
4,934,034
   
$
4,913,517
   
$
4,866,574
   
$
4,812,575
   
$
4,459,575
 
Cash equivalents
   
15,367
     
19,110
     
19,456
     
22,355
     
12,448
 
Taxable investment securities
   
2,179,840
     
2,179,044
     
2,178,448
     
2,172,983
     
2,214,690
 
Nontaxable investment securities
   
556,774
     
571,327
     
588,897
     
603,297
     
614,891
 
Total interest-earning assets
   
7,686,015
     
7,682,998
     
7,653,375
     
7,611,210
     
7,301,604
 
Total assets
   
8,665,973
     
8,712,758
     
8,656,653
     
8,604,264
     
8,161,843
 
Interest-bearing deposits
   
5,472,420
     
5,405,180
     
5,517,287
     
5,458,273
     
4,943,210
 
Borrowings
   
213,930
     
327,578
     
249,263
     
296,964
     
607,771
 
Total interest-bearing liabilities
   
5,686,350
     
5,732,758
     
5,766,550
     
5,755,237
     
5,550,981
 
Noninterest-bearing deposits
   
1,603,703
     
1,569,960
     
1,532,322
     
1,527,585
     
1,405,416
 
Shareholders' equity
   
1,222,136
     
1,239,927
     
1,206,353
     
1,177,246
     
1,074,243
 
Balance Sheet Data
                                       
Cash and cash equivalents
 
$
173,857
   
$
161,542
   
$
161,634
   
$
138,513
   
$
153,210
 
Investment securities
   
2,784,392
     
2,877,644
     
2,931,301
     
2,902,878
     
2,847,940
 
Loans:
                                       
Consumer mortgage
   
1,819,701
     
1,798,748
     
1,779,295
     
1,777,792
     
1,769,754
 
Business lending
   
1,490,076
     
1,506,878
     
1,536,546
     
1,509,421
     
1,497,271
 
Consumer indirect
   
1,044,972
     
1,037,077
     
993,132
     
941,151
     
935,760
 
Home equity
   
401,998
     
401,784
     
399,870
     
403,273
     
403,514
 
Consumer direct
   
191,815
     
196,134
     
195,959
     
189,535
     
195,076
 
Total loans
   
4,948,562
     
4,940,621
     
4,904,802
     
4,821,172
     
4,801,375
 
Allowance for loan losses
   
47,233
     
46,789
     
46,526
     
45,596
     
45,401
 
Intangible assets, net
   
480,844
     
482,119
     
483,478
     
484,881
     
484,146
 
Other assets
   
327,142
     
312,609
     
307,422
     
314,053
     
311,399
 
Total assets
   
8,667,564
     
8,727,746
     
8,742,111
     
8,615,901
     
8,552,669
 
Deposits:
                                       
   Noninterest-bearing
   
1,646,039
     
1,577,194
     
1,546,253
     
1,533,085
     
1,499,616
 
   Non-maturity interest-bearing
   
4,726,787
     
4,771,436
     
4,664,635
     
4,808,650
     
4,569,310
 
   Time
   
703,128
     
728,789
     
746,966
     
777,327
     
804,548
 
Total deposits
   
7,075,954
     
7,077,419
     
6,957,854
     
7,119,062
     
6,873,474
 
Borrowings
   
146,200
     
133,900
     
267,600
     
33,700
     
301,300
 
Subordinated debt held by unconsolidated subsidiary trusts
   
102,170
     
102,164
     
102,158
     
102,152
     
102,146
 
Accrued interest and other liabilities
   
145,140
     
173,681
     
177,570
     
160,322
     
135,102
 
Total liabilities
   
7,469,464
     
7,487,164
     
7,505,182
     
7,415,236
     
7,412,022
 
Shareholders' equity
   
1,198,100
     
1,240,582
     
1,236,929
     
1,200,665
     
1,140,647
 
Total liabilities and shareholders' equity
   
8,667,564
     
8,727,746
     
8,742,111
     
8,615,901
     
8,552,669
 
Capital
                                       
Tier 1 leverage ratio
   
10.55
%
   
10.35
%
   
10.14
%
   
9.95
%
   
10.32
%
Tangible equity/net tangible assets (2)
   
9.24
%
   
9.66
%
   
9.58
%
   
9.25
%
   
8.59
%
Diluted weighted average common shares O/S
   
45,025
     
44,835
     
44,636
     
44,356
     
42,373
 
Period end common shares outstanding
   
44,437
     
44,357
     
44,179
     
44,070
     
43,775
 
Cash dividends declared per common share
 
$
0.32
   
$
0.32
   
$
0.31
   
$
0.31
   
$
0.31
 
Book value per share
 
$
26.96
   
$
27.97
   
$
28.00
   
$
27.24
   
$
26.06
 
Tangible book value per share(2)
 
$
17.12
   
$
18.06
   
$
17.99
   
$
17.16
   
$
15.90
 
Common stock price (end of period)
 
$
61.79
   
$
48.11
   
$
41.09
   
$
38.21
   
$
39.94
 


Summary of Financial Data
                             
(Dollars in thousands, except per share data)
                             
 
 
2016
   
2015
 
   
4th Qtr
   
3rd Qtr
   
2nd Qtr
   
1st Qtr
   
4th Qtr
 
Asset Quality
                             
Nonaccrual loans
 
$
20,619
   
$
21,301
   
$
22,150
   
$
23,765
   
$
21,728
 
Accruing loans 90+ days delinquent
   
3,076
     
2,015
     
1,909
     
2,327
     
2,195
 
Total nonperforming loans
   
23,695
     
23,316
     
24,059
     
26,092
     
23,923
 
Other real estate owned (OREO)
   
1,966
     
2,060
     
1,726
     
2,031
     
2,088
 
Total nonperforming assets
   
25,661
     
25,376
     
25,785
     
28,123
     
26,011
 
Net charge-offs
   
2,196
     
1,527
     
1,375
     
1,146
     
3,514
 
Allowance for loan losses/loans outstanding
   
0.95
%
   
0.95
%
   
0.95
%
   
0.95
%
   
0.95
%
Nonperforming loans/loans outstanding
   
0.48
%
   
0.47
%
   
0.49
%
   
0.54
%
   
0.50
%
Allowance for loan losses/nonperforming loans
   
199
%
   
201
%
   
193
%
   
175
%
   
190
%
Net charge-offs/average loans
   
0.18
%
   
0.12
%
   
0.11
%
   
0.10
%
   
0.31
%
Delinquent loans/ending loans
   
1.19
%
   
1.06
%
   
1.10
%
   
1.00
%
   
1.16
%
Loan loss provision/net charge-offs
   
120
%
   
117
%
   
168
%
   
117
%
   
95
%
Nonperforming assets/total assets
   
0.30
%
   
0.29
%
   
0.29
%
   
0.33
%
   
0.30
%
Asset Quality (excluding loans acquired since 1/1/09)
                                       
Nonaccrual loans
   
16,600
   
$
16,966
   
$
18,259
   
$
20,045
   
$
18,804
 
Accruing loans 90+ days delinquent
   
1,963
     
1,869
     
1,573
     
1,837
     
1,802
 
Total nonperforming loans
   
18,563
     
18,835
     
19,832
     
21,882
     
20,606
 
Other real estate owned (OREO)
   
1,658
     
1,594
     
1,258
     
1,497
     
1,546
 
Total nonperforming assets
   
20,221
     
20,429
     
21,090
     
23,379
     
22,152
 
Net charge-offs
   
1,846
     
1,432
     
1,404
     
898
     
3,420
 
Allowance for loan losses/loans outstanding
   
1.02
%
   
1.02
%
   
1.02
%
   
1.04
%
   
1.05
%
Nonperforming loans/loans outstanding
   
0.42
%
   
0.43
%
   
0.46
%
   
0.52
%
   
0.49
%
Allowance for loan losses/nonperforming loans
   
245
%
   
238
%
   
224
%
   
200
%
   
212
%
Net charge-offs/average loans
   
0.17
%
   
0.13
%
   
0.13
%
   
0.09
%
   
0.34
%
Delinquent loans/ending loans
   
1.14
%
   
1.01
%
   
1.08
%
   
1.00
%
   
1.19
%
Loan loss provision/net charge-offs
   
133
%
   
124
%
   
144
%
   
112
%
   
62
%
Nonperforming assets/total assets
   
0.25
%
   
0.25
%
   
0.26
%
   
0.29
%
   
0.28
%
 

 
Summary of Financial Data
                             
(Dollars in thousands, except per share data)
                             
   
2016
   
2015
 
   
4th Qtr
   
3rd Qtr
   
2nd Qtr
   
1st Qtr
   
4th Qtr
 
Quarterly GAAP to Non-GAAP Reconciliations
                             
Income statement data
                             
Core operating expenses, revenues & Efficiency Ratio
                             
  Noninterest expenses (GAAP)
 
$
66,923
   
$
66,226
   
$
66,356
   
$
67,669
   
$
64,980
 
  Acquisition expenses
   
(1,364
)
   
(2
)
   
(263
)
   
(77
)
   
(5,719
)
  Amortization of intangibles
   
(1,275
)
   
(1,359
)
   
(1,403
)
   
(1,442
)
   
(1,021
)
  Core operating expenses (non-GAAP) - numerator
   
64,284
     
64,865
     
64,690
     
66,150
     
58,240
 
  Tax-equivalent net interest income
   
72,628
     
70,913
     
70,911
     
69,405
     
68,030
 
  Noninterest revenues
   
38,946
     
39,952
     
38,772
     
38,281
     
33,148
 
  Insurance-related recovery
   
0
     
(950
)
   
0
     
0
     
0
 
  Loss on sale of investments
   
0
     
0
     
0
     
0
     
4
 
  Core operating revenues (non-GAAP) - denominator
   
111,574
     
109,915
     
109,683
     
107,686
     
101,182
 
     Efficiency ratio (non-GAAP)
   
57.6
%
   
59.0
%
   
59.0
%
   
61.4
%
   
57.6
%
                                         
Balance sheet data
                                       
Net tangible equity-to-assets ratio at period end
                                       
  Common stock, APIC, Retained earnings, and Treasury stock
 
$
1,190,258
   
$
1,174,491
   
$
1,155,894
   
$
1,139,378
   
$
1,121,412
 
  Accumulated other comprehensive income
   
7,842
     
66,091
     
81,035
     
61,287
     
19,235
 
  Shareholders' equity (GAAP)
   
1,198,100
     
1,240,582
     
1,236,929
     
1,200,665
     
1,140,647
 
  Intangible assets
   
(480,844
)
   
(482,119
)
   
(483,478
)
   
(484,881
)
   
(484,146
)
  Deferred taxes on intangible assets
   
43,504
     
42,523
     
41,528
     
40,483
     
39,724
 
  Tangible common equity (non-GAAP) - numerator
   
760,760
     
800,986
     
794,979
     
756,267
     
696,225
 
  Total assets (GAAP)
   
8,667,564
     
8,727,746
     
8,742,111
     
8,615,901
     
8,552,669
 
  Intangible assets
   
(480,844
)
   
(482,119
)
   
(483,478
)
   
(484,881
)
   
(484,146
)
  Deferred taxes on intangible assets
   
43,504
     
42,523
     
41,528
     
40,483
     
39,724
 
  Tangible assets (non-GAAP) - denominator
   
8,230,224
     
8,288,150
     
8,300,161
     
8,171,503
     
8,108,247
 
     Net tangible equity-to-assets ratio at period end (non-GAAP)
   
9.24
%
   
9.66
%
   
9.58
%
   
9.25
%
   
8.59
%
                                         
(1) Excludes gains and losses on sales of investment securities and debt prepayments.
(2) Includes deferred tax liabilities (of approximately $43.5 million at 12/31/16) related to certain intangible assets.

# # #

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995.  The following factors, among others, could cause the actual results of CBU's operations to differ materially from CBU's expectations: the successful integration of operations of its acquisitions; competition; changes in economic conditions, interest rates and financial markets; and changes in legislation or regulatory requirements.  CBU does not assume any duty to update forward-looking statements.