![]() |
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
|
|
|
- First Quarter GAAP EPS of $0.57 per share
|
|
|
|
- Completed the acquisition of Northeast Retirement Services
|
|
|
(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.
|
||||||||||||||||||||