Attached files

file filename
8-K - 8K FOR Q1 2017 - COMMUNITY BANK SYSTEM, INC.cbna8k2017q1.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
  First Quarter 2017 Results
 
 
First Quarter GAAP EPS of $0.57 per share
 
 
Completed the acquisition of Northeast Retirement Services
 
                                       

                        SYRACUSE, N.Y. — April 24, 2017 — Community Bank System, Inc. (NYSE: CBU) reported first quarter 2017 net income of $26.3 million, an increase of 7.6% compared with $24.4 million reported for the first quarter of 2016.  Diluted earnings per share totaled $0.57 for the first quarter of 2017, compared to $0.55 per share in the first quarter of 2016.  First quarter 2017 results included approximately $1.7 million, or three cents per share of acquisition expenses.

During the first quarter of 2017 the company adopted new accounting guidance for share-based transactions.  That guidance requires that all excess tax benefits and tax deficiencies associated with share-based compensation be recognized as income tax expense or benefit in the income statement.  Previously, tax effects resulting from changes in the company's share price subsequent to the grant date of equity instruments were recorded through shareholders' equity at the time of vesting or exercise.  The adoption of the amended accounting guidance resulted in a $2.2 million reduction of income tax expense in the first quarter of 2017, or $0.04 of diluted earnings per common share, net.

"We continued our trend of solid quarterly operating results despite achieving only modest seasonal growth in our overall earning asset base. Our results included a continuation of excellent credit quality, disciplined expense management and continued improvement in our non-interest income generation," said President and Chief Executive Officer Mark E. Tryniski.  "In February, we successfully completed the acquisition of Northeast Retirement Services, Inc. ("NRS"), a leading provider of benefit plan accounting, transfer agency, fund administration, trust and retirement plan services."  Mr. Tryniski continued, "We also anticipate receiving final regulatory approvals for our previously announced plan 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.  We anticipate completing the transaction in mid-May."

Total revenue for the first quarter of 2017 was $111.6 million, an increase of $6.4 million, or 6.1%, over the prior year quarter, and included approximately $5.0 million of revenues from the NRS transaction completed in early February.  Higher revenue was generated as a result of a 1.5% increase in average earning assets and continued growth in noninterest income, partially offset by a two basis-point decline in net interest margin from the prior year quarter.  A combination of acquired and organic growth resulted in a $5.5 million, or 23.9% increase in wealth management, insurance, and employee benefit services revenues.  Deposit service fees increased 7.1% year-over-year, primarily the result of increased card-related revenues.  Other banking services declined $0.4 million from the first quarter of 2016, entirely related to an insurance-related gain experienced last year.  The quarterly provision for loan losses of $1.8 million was $0.5 million higher than the first quarter of 2016, reflective of higher quarterly net charge-off levels.  Non-performing asset and delinquent loan ratios were generally stable compared to the most recent four quarter-ends.  Excluding acquisition expenses from both periods, total operating expenses of $71.9 million for the quarter were $4.3 million, or 6.3% above the first quarter of 2016, and included a partial quarter of operating expenses from NRS, as well as an additional $1.5 million of intangible amortization from that transaction.


 
First quarter 2017 net interest income was $67.3 million, an increase of $0.4 million, or 0.6%, compared to the first quarter of 2016.  Slightly lower funding costs and a two basis-point decline in the earning asset yield resulted in a two basis point decrease in net interest margin year-over-year.  Average loan balances grew $126.5 million, or 2.6%, but were partially offset by average loan yields declining two basis points year-over-year, resulting in a $0.7 million increase in quarterly loan interest income.  Investment interest income was $0.5 million lower than the first quarter of 2016 as average investment securities (including cash equivalents) balances decreased by $14.7 million, and the yield on investments declined six basis points.  Interest expense was $0.2 million lower than the previous year's quarter, driven by a one-basis point decline in cost of funds, and a $119.4 million decline in average borrowings, partially offset by a $177.7 million increase in average deposit balances.  Wealth management and insurance services revenues increased $0.3 million, or 2.8%, compared to the first quarter of 2016, to $11.3 million.  Employee benefit services revenues increased $5.2 million from the first quarter of 2016, almost entirely related to the NRS acquisition.

Excluding acquisition expenses, first quarter 2017 operating expenses of $71.9 million, which included the partial quarter of operating activities of NRS, increased $4.3 million over the first quarter of 2016.  Salaries and employee benefits increased $2.3 million, or 5.8%, and included the personnel added from the NRS transaction as well as planned merit increases.  All other expenses increased 7.0%, and reflected the occupancy, equipment and other operating costs of NRS, including significantly higher intangible amortization, compared to the first quarter of 2016.  The first quarter 2017 effective income tax was 27.4%, and reflected the previously mentioned $2.2 million reduction in income tax expense related to the change in accounting for share-based transactions.  Excluding that change, the core effective income tax rate would have been approximately 33.5%, compared to 32.5% in the first quarter of 2016, reflective of a higher proportion of income being generated from fully taxable sources.

The Company also provides supplemental reporting of its results on a "net adjusted" or "tangible" basis, from which it excludes the after-tax effect of amortization of core deposit and other intangible assets (and the related goodwill, core deposit intangible and other intangible asset balances, net of applicable deferred tax amounts) and expenses associated with acquisitions.  The amounts of such expenses are presented in the tables that accompany this release.  Although "adjusted net income" as defined by the Company is not a GAAP measure, the Company's management believes this information helps investors understand the effect of acquisition activity in reported results.  Diluted adjusted net earnings per share were $0.64 in the first quarter of 2017.

Financial Position

Average earning assets of $7.72 billion for the first quarter of 2017 were up $111.8 million from the first quarter of 2016, and were consistent with the fourth quarter of 2016.  Compared to the prior year, total average earning asset balances included organic loan growth of $126.5 million, while average investment securities and interest-earning cash balances declined by $14.7 million.   Average deposit balances grew $177.7 million compared to the first quarter of 2016, and were $87.4 million higher than the fourth quarter of 2016.  Average borrowings in the first quarter of 2017 of $177.6 million, were $36.3 million, or 17.0%, lower than the fourth quarter of last year.

Ending loans at March 31, 2017 increased $111.0 million, or 2.3%, year-over-year, reflecting productive organic growth in the Company's consumer lending portfolios.  Investment securities totaled $2.79 billion at March 31, 2017, down somewhat from three of the previous four quarter-ends, and reflective of limited reinvestment of securities cash flows over the last twelve months.

Shareholders' equity of $1.30 billion at March 31, 2017 was $95.4 million, or 7.9%, higher than the prior year period, a result of strong earnings generation and capital retention over the last four quarters, as well as incremental shares issued in conjunction with the NRS acquisition in February.  The Company's net tangible equity to net tangible assets ratio was 8.91% at March 31, 2017.  The Company's Tier 1 leverage ratio was 10.35% at the end of the first quarter, compared to 9.95% a year earlier.

 
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.  There were no shares repurchased in the first quarter of 2017.

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 $2.0 million for the first quarter, compared to $2.2 million for the fourth quarter of 2016 and $1.1 million for the first quarter of 2016.  Net charge-offs as an annualized percentage of average loans measured 0.16% in the first quarter of 2017, compared to 0.18% in last year's fourth quarter and 0.10% in the first quarter of 2016.  Nonperforming loans as a percentage of total loans at March 31, 2017 were 0.46%, improved from 0.48% at December 31, 2016 and 0.54% at March 31, 2016.  The total loan delinquency ratio of 0.94% at the end of the first quarter was 25 basis points lower than the level at December 31, 2016, and six basis points lower than last year's first quarter-end.  The first quarter provision for loan losses of $1.8 million was $0.8 million lower than the fourth quarter of 2016, and $0.5 million higher than the first quarter of 2016.  The allowance for loan losses to nonperforming loans was 206% at March 31, 2017, compared with the 199% and 175% levels at the end of the fourth quarter and first quarter of 2016, respectively.

Dividend Increase
In August 2016, 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 2.4% based upon its' closing price of $54.44 on April 21, 2017.

Merchants Bancshares, Inc.

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 $335 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 Western Massachusetts with approximately $2.0 billion of assets, and deposits of $1.5 billion.  The Company and Merchants have received regulatory approval from the Office of the Comptroller of the Currency for the proposed merger and anticipate closing the merger in mid-May, subject to the receipt of approval from the Board of Governors of the Federal Reserve System and satisfaction of customary closing conditions.

Northeast Retirement Services, Inc. 

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 $148.6 million in Company stock and cash.  The acquisition was completed on February 3, 2017.

Conference Call Scheduled

Company management will conduct an investor call at 11:00 a.m. (ET) tomorrow, April 25, 2017, to discuss first quarter results.  The conference call can be accessed at 877-852-6576 (1-719-325-4896 if outside United States and Canada) using the conference ID code 4779182.  Investors may also listen live via the Internet at: http://www.webcaster4.com/Webcast/Page/995/20523.

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 $8.9 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 (which includes the recently acquired NRS)  is a leading provider of employee benefits administration, trust services, fund administration and actuarial consulting services to customers on a national scale. Community Bank System, Inc. is listed on the New York Stock Exchange and the Company's stock trades under the symbol CBU. For more information about Community Bank visit www.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; changes in legislation or regulatory requirements; and the timing for receiving regulatory approvals and completing pending transactions.  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)
                             
 
 
2017
   
2016
 
   
1st Qtr
   
4th Qtr
   
3rd Qtr
   
2nd Qtr
   
1st Qtr
 
Earnings
                             
Loan income
 
$
52,384
   
$
53,602
   
$
53,706
   
$
52,509
   
$
51,650
 
Investment income
   
17,574
     
19,397
     
17,616
     
18,601
     
18,106
 
Total interest income
   
69,958
     
72,999
     
71,322
     
71,110
     
69,756
 
Interest expense
   
2,684
     
2,753
     
2,859
     
2,804
     
2,875
 
Net interest income
   
67,274
     
70,246
     
68,463
     
68,306
     
66,881
 
Provision for loan losses
   
1,828
     
2,640
     
1,790
     
2,305
     
1,341
 
Net interest income after provision for loan losses
   
65,446
     
67,606
     
66,673
     
66,001
     
65,540
 
Deposit service fees
   
14,707
     
14,959
     
14,894
     
15,008
     
13,734
 
Revenues from mortgage banking and other banking services
   
1,159
     
1,438
     
2,863
     
1,597
     
1,579
 
Wealth management and insurance services
   
11,261
     
10,544
     
10,928
     
10,496
     
10,957
 
Employee benefit services
   
17,189
     
11,679
     
11,267
     
11,671
     
12,011
 
Gain on sale of investments
   
2
     
0
     
0
     
0
     
0
 
Total noninterest income
   
44,318
     
38,620
     
39,952
     
38,772
     
38,281
 
Salaries and employee benefits
   
41,400
     
36,259
     
38,300
     
37,950
     
39,138
 
Occupancy and equipment
   
8,196
     
7,633
     
7,373
     
7,409
     
7,663
 
Amortization of intangible assets
   
2,768
     
1,275
     
1,359
     
1,403
     
1,442
 
Acquisition expenses
   
1,716
     
1,364
     
2
     
263
     
77
 
Other
   
19,495
     
20,066
     
19,192
     
19,331
     
19,349
 
Total operating expenses
   
73,575
     
66,597
     
66,226
     
66,356
     
67,669
 
Income before income taxes
   
36,189
     
39,629
     
40,399
     
38,417
     
36,152
 
Income taxes
   
9,932
     
13,237
     
13,239
     
12,560
     
11,749
 
Net income
   
26,257
     
26,392
     
27,160
     
25,857
     
24,403
 
Basic earnings per share
 
$
0.58
   
$
0.59
   
$
0.61
   
$
0.58
   
$
0.55
 
Diluted earnings per share
 
$
0.57
   
$
0.59
   
$
0.61
   
$
0.58
   
$
0.55
 
Profitability
                                       
Return on assets
   
1.22
%
   
1.21
%
   
1.24
%
   
1.20
%
   
1.14
%
Return on equity
   
8.47
%
   
8.59
%
   
8.71
%
   
8.62
%
   
8.34
%
Return on tangible equity(2)
   
13.57
%
   
13.40
%
   
13.52
%
   
13.63
%
   
13.38
%
Noninterest income/operating income (FTE) (1)
   
38.9
%
   
34.7
%
   
36.0
%
   
35.3
%
   
35.5
%
Efficiency ratio
   
60.7
%
   
57.5
%
   
59.0
%
   
59.0
%
   
61.4
%
Components of Net Interest Margin (FTE)
                                       
Loan yield
   
4.31
%
   
4.33
%
   
4.36
%
   
4.35
%
   
4.33
%
Cash equivalents yield
   
0.79
%
   
0.48
%
   
0.46
%
   
0.46
%
   
0.47
%
Investment yield
   
2.90
%
   
3.14
%
   
2.88
%
   
3.06
%
   
2.97
%
Earning asset yield
   
3.80
%
   
3.90
%
   
3.82
%
   
3.87
%
   
3.82
%
Interest-bearing deposit rate
   
0.13
%
   
0.13
%
   
0.13
%
   
0.14
%
   
0.14
%
Borrowing rate
   
2.18
%
   
1.80
%
   
1.31
%
   
1.50
%
   
1.33
%
Cost of all interest-bearing funds
   
0.19
%
   
0.19
%
   
0.20
%
   
0.20
%
   
0.20
%
Cost of funds (includes DDA)
   
0.15
%
   
0.15
%
   
0.16
%
   
0.15
%
   
0.16
%
Net interest margin (FTE)
   
3.65
%
   
3.76
%
   
3.67
%
   
3.73
%
   
3.67
%
Fully tax-equivalent adjustment
 
$
2,310
   
$
2,382
   
$
2,450
   
$
2,605
   
$
2,524
 



Summary of Financial Data
                             
(Dollars in thousands, except per share data)
                             
 
 
2017
   
2016
 
   
1st Qtr
   
4th Qtr
   
3rd Qtr
   
2nd Qtr
   
1st Qtr
 
Average Balances
                             
Loans
 
$
4,939,092
   
$
4,934,034
   
$
4,913,517
   
$
4,866,574
   
$
4,812,575
 
Cash equivalents
   
40,209
     
15,367
     
19,110
     
19,456
     
22,355
 
Taxable investment securities
   
2,203,175
     
2,179,840
     
2,179,044
     
2,178,448
     
2,172,983
 
Nontaxable investment securities
   
540,518
     
556,774
     
571,327
     
588,897
     
603,297
 
Total interest-earning assets
   
7,722,994
     
7,686,015
     
7,682,998
     
7,653,375
     
7,611,210
 
Total assets
   
8,747,266
     
8,665,948
     
8,712,758
     
8,656,653
     
8,604,264
 
Interest-bearing deposits
   
5,543,046
     
5,472,420
     
5,405,180
     
5,517,287
     
5,458,273
 
Borrowings
   
177,587
     
213,930
     
327,578
     
249,263
     
296,964
 
Total interest-bearing liabilities
   
5,720,633
     
5,686,350
     
5,732,758
     
5,766,550
     
5,755,237
 
Noninterest-bearing deposits
   
1,620,473
     
1,603,703
     
1,569,960
     
1,532,322
     
1,527,585
 
Shareholders' equity
   
1,256,888
     
1,222,124
     
1,239,927
     
1,206,353
     
1,177,246
 
Balance Sheet Data
                                       
Cash and cash equivalents
 
$
291,186
   
$
173,857
   
$
161,542
   
$
161,634
   
$
138,513
 
Investment securities
   
2,788,718
     
2,784,392
     
2,877,644
     
2,931,301
     
2,902,878
 
Loans:
                                       
Consumer mortgage
   
1,830,800
     
1,819,701
     
1,798,748
     
1,779,295
     
1,777,792
 
Business lending
   
1,468,465
     
1,490,076
     
1,506,878
     
1,536,546
     
1,509,421
 
Consumer indirect
   
1,055,112
     
1,044,972
     
1,037,077
     
993,132
     
941,151
 
Home equity
   
393,769
     
401,998
     
401,784
     
399,870
     
403,273
 
Consumer direct
   
184,067
     
191,815
     
196,134
     
195,959
     
189,535
 
Total loans
   
4,932,213
     
4,948,562
     
4,940,621
     
4,904,802
     
4,821,172
 
Allowance for loan losses
   
47,096
     
47,233
     
46,789
     
46,526
     
45,596
 
Intangible assets, net
   
618,977
     
480,844
     
482,119
     
483,478
     
484,881
 
Other assets
   
329,862
     
326,015
     
312,609
     
307,422
     
314,053
 
Total assets
   
8,913,860
     
8,666,437
     
8,727,746
     
8,742,111
     
8,615,901
 
Deposits:
                                       
   Noninterest-bearing
   
1,642,158
     
1,646,039
     
1,577,194
     
1,546,253
     
1,533,085
 
   Non-maturity interest-bearing
   
5,010,516
     
4,726,787
     
4,771,436
     
4,664,635
     
4,808,650
 
   Time
   
684,203
     
703,128
     
728,789
     
746,966
     
777,327
 
Total deposits
   
7,336,877
     
7,075,954
     
7,077,419
     
6,957,854
     
7,119,062
 
Borrowings
   
0
     
146,200
     
133,900
     
267,600
     
33,700
 
Subordinated debt held by unconsolidated subsidiary trusts
   
102,177
     
102,170
     
102,164
     
102,158
     
102,152
 
Accrued interest and other liabilities
   
178,776
     
144,013
     
173,681
     
177,570
     
160,322
 
Total liabilities
   
7,617,830
     
7,468,337
     
7,487,164
     
7,505,182
     
7,415,236
 
Shareholders' equity
   
1,296,030
     
1,198,100
     
1,240,582
     
1,236,929
     
1,200,665
 
Total liabilities and shareholders' equity
   
8,913,860
     
8,666,437
     
8,727,746
     
8,742,111
     
8,615,901
 
Capital
                                       
Tier 1 leverage ratio
   
10.35
%
   
10.55
%
   
10.35
%
   
10.14
%
   
9.95
%
Tangible equity/net tangible assets (2)
   
8.91
%
   
9.24
%
   
9.66
%
   
9.58
%
   
9.25
%
Diluted weighted average common shares O/S
   
46,227
     
45,025
     
44,835
     
44,636
     
44,356
 
Period end common shares outstanding
   
45,956
     
44,437
     
44,357
     
44,179
     
44,070
 
Cash dividends declared per common share
 
$
0.32
   
$
0.32
   
$
0.32
   
$
0.31
   
$
0.31
 
Book value per share
 
$
28.20
   
$
26.96
   
$
27.97
   
$
28.00
   
$
27.24
 
Tangible book value per share(2)
 
$
16.22
   
$
17.12
   
$
18.06
   
$
17.99
   
$
17.16
 
Common stock price (end of period)
 
$
54.98
   
$
61.79
   
$
48.11
   
$
41.09
   
$
38.21
 


Summary of Financial Data
                             
(Dollars in thousands, except per share data)
                             
 
 
2017
   
2016
 
   
1st Qtr
   
4th Qtr
   
3rd Qtr
   
2nd Qtr
   
1st Qtr
 
Asset Quality
                             
Nonaccrual loans
 
$
20,066
   
$
20,619
   
$
21,301
   
$
22,150
   
$
23,765
 
Accruing loans 90+ days delinquent
   
2,809
     
3,076
     
2,015
     
1,909
     
2,327
 
Total nonperforming loans
   
22,875
     
23,695
     
23,316
     
24,059
     
26,092
 
Other real estate owned (OREO)
   
2,486
     
1,966
     
2,060
     
1,726
     
2,031
 
Total nonperforming assets
   
25,361
     
25,661
     
25,376
     
25,785
     
28,123
 
Net charge-offs
   
1,965
     
2,196
     
1,527
     
1,375
     
1,146
 
Allowance for loan losses/loans outstanding
   
0.95
%
   
0.95
%
   
0.95
%
   
0.95
%
   
0.95
%
Nonperforming loans/loans outstanding
   
0.46
%
   
0.48
%
   
0.47
%
   
0.49
%
   
0.54
%
Allowance for loan losses/nonperforming loans
   
206
%
   
199
%
   
201
%
   
193
%
   
175
%
Net charge-offs/average loans
   
0.16
%
   
0.18
%
   
0.12
%
   
0.11
%
   
0.10
%
Delinquent loans/ending loans
   
0.94
%
   
1.19
%
   
1.06
%
   
1.10
%
   
1.00
%
Loan loss provision/net charge-offs
   
93
%
   
120
%
   
117
%
   
168
%
   
117
%
Nonperforming assets/total assets
   
0.28
%
   
0.30
%
   
0.29
%
   
0.29
%
   
0.33
%
Asset Quality (excluding loans acquired since 1/1/09)
                                       
Nonaccrual loans
   
15,268
     
16,600
   
$
16,966
   
$
18,259
   
$
20,045
 
Accruing loans 90+ days delinquent
   
1,707
     
1,963
     
1,869
     
1,573
     
1,837
 
Total nonperforming loans
   
16,975
     
18,563
     
18,835
     
19,832
     
21,882
 
Other real estate owned (OREO)
   
2,225
     
1,658
     
1,594
     
1,258
     
1,497
 
Total nonperforming assets
   
19,200
     
20,221
     
20,429
     
21,090
     
23,379
 
Net charge-offs
   
1,866
     
1,846
     
1,432
     
1,404
     
898
 
Allowance for loan losses/loans outstanding
   
1.01
%
   
1.02
%
   
1.02
%
   
1.02
%
   
1.04
%
Nonperforming loans/loans outstanding
   
0.38
%
   
0.42
%
   
0.43
%
   
0.46
%
   
0.52
%
Allowance for loan losses/nonperforming loans
   
266
%
   
245
%
   
238
%
   
224
%
   
200
%
Net charge-offs/average loans
   
0.17
%
   
0.17
%
   
0.13
%
   
0.13
%
   
0.09
%
Delinquent loans/ending loans
   
0.86
%
   
1.14
%
   
1.01
%
   
1.08
%
   
1.00
%
Loan loss provision/net charge-offs
   
85
%
   
133
%
   
124
%
   
144
%
   
112
%
Nonperforming assets/total assets
   
0.23
%
   
0.25
%
   
0.25
%
   
0.26
%
   
0.29
%

 

Summary of Financial Data
                             
(Dollars in thousands, except per share data)
                             
   
2017
   
2016
 
   
1st Qtr
   
4th Qtr
   
3rd Qtr
   
2nd Qtr
   
1st Qtr
 
Quarterly GAAP to Non-GAAP Reconciliations
                             
Income statement data
                             
Net income
                             
  Net income (GAAP)
 
$
26,257
   
$
26,392
   
$
27,160
   
$
25,857
   
$
24,403
 
  Amortization of intangibles (3)
   
2,008
     
849
     
914
     
944
     
973
 
  Acquisition expenses (3)
   
1,245
     
908
     
1
     
177
     
52
 
     Adjusted net income (non-GAAP)
   
29,510
     
28,149
     
28,075
     
26,978
     
25,428
 
 
                                       
Earnings per common share
                                       
  Diluted earnings per share (GAAP)
 
$
0.57
   
$
0.59
   
$
0.61
   
$
0.58
   
$
0.55
 
  Amortization of intangibles (3)
   
0.04
     
0.02
     
0.02
     
0.02
     
0.02
 
  Acquisition expenses (3)
   
0.03
     
0.02
     
0.00
     
0.00
     
0.00
 
     Diluted adjusted net earnings per share (non-GAAP)
   
0.64
     
0.63
     
0.63
     
0.60
     
0.57
 
                                         
Noninterest operating expenses
                                       
  Noninterest expenses (GAAP)
 
$
73,575
   
$
66,597
   
$
66,226
   
$
66,356
   
$
67,669
 
  Amortization of intangibles
   
(2,768
)
   
(1,275
)
   
(1,359
)
   
(1,403
)
   
(1,442
)
  Acquisition expenses
   
(1,716
)
   
(1,364
)
   
(2
)
   
(263
)
   
(77
)
     Total adjusted noninterest expenses (non-GAAP)
   
69,091
     
63,958
     
64,865
     
64,690
     
66,150
 
                                         
Efficiency ratio
                                       
  Adjusted noninterest expenses (non-GAAP) - numerator
 
$
69,091
   
$
63,958
   
$
64,865
   
$
64,690
   
$
66,150
 
  Tax-equivalent net interest income
   
69,584
     
72,628
     
70,913
     
70,911
     
69,405
 
  Noninterest revenues
   
44,318
     
38,620
     
39,952
     
38,772
     
38,281
 
  Insurance-related recovery
   
0
     
0
     
(950
)
   
0
     
0
 
  Gain on sales of investments
   
(2
)
   
0
     
0
     
0
     
0
 
  Operating revenues (non-GAAP) - denominator
   
113,900
     
111,248
     
109,915
     
109,683
     
107,686
 
     Efficiency ratio (non-GAAP)
   
60.7
%
   
57.5
%
   
59.0
%
   
59.0
%
   
61.4
%
                                         



Summary of Financial Data
                             
(Dollars in thousands, except per share data)
                             
   
2017
   
2016
 
   
1st Qtr
   
4th Qtr
   
3rd Qtr
   
2nd Qtr
   
1st Qtr
 
Quarterly GAAP to Non-GAAP Reconciliations
                             
Balance sheet data - At end of quarter
                             
Total assets
                             
  Total assets (GAAP)
 
$
8,913,860
   
$
8,666,437
   
$
8,727,746
   
$
8,742,111
   
$
8,615,901
 
  Intangible assets
   
(618,977
)
   
(480,844
)
   
(482,119
)
   
(483,478
)
   
(484,881
)
  Deferred taxes on intangible assets
   
68,236
     
43,504
     
42,523
     
41,528
     
40,483
 
     Total tangible assets (non-GAAP)
   
8,363,119
     
8,229,097
     
8,288,150
     
8,300,161
     
8,171,503
 
                                         
Total common equity
                                       
  Common stock, APIC, Retained earnings, and Treasury stock
 
$
1,285,676
   
$
1,190,258
   
$
1,174,491
   
$
1,155,894
   
$
1,139,378
 
  Accumulated other comprehensive income
   
10,354
     
7,842
     
66,091
     
81,035
     
61,287
 
  Shareholders' Equity (GAAP)
   
1,296,030
     
1,198,100
     
1,240,582
     
1,236,929
     
1,200,665
 
  Intangible assets
   
(618,977
)
   
(480,844
)
   
(482,119
)
   
(483,478
)
   
(484,881
)
  Deferred taxes on intangible assets
   
68,236
     
43,504
     
42,523
     
41,528
     
40,483
 
     Total tangible common equity (non-GAAP)
   
745,289
     
760,760
     
800,986
     
794,979
     
756,267
 
                                         
Net tangible equity-to-assets ratio at quarter end
                                       
  Total tangible common equity (non-GAAP) - numerator
 
$
745,289
   
$
760,760
   
$
800,986
   
$
794,979
   
$
756,267
 
  Total tangible assets (non-GAAP) - denominator
   
8,363,119
     
8,229,097
     
8,288,150
     
8,300,161
     
8,171,503
 
     Net tangible equity-to-assets ratio at quarter end (non-GAAP)
   
8.91
%
   
9.24
%
   
9.66
%
   
9.58
%
   
9.25
%
                                         
   
(1) Excludes gains and losses on sales of investment securities.
 
(2) Includes deferred tax liabilities related to certain intangible assets.
 
(3) After tax effect.
 

# # #