Annual Statements Open main menu

COMMUNITY BANK SYSTEM, INC. - Quarter Report: 2023 September (Form 10-Q)

Table of Contents

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM  10-Q

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2023

OR

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from              to                     

Commission File Number: 001-13695

Graphic

(Exact name of registrant as specified in its charter)

Delaware

    

16-1213679

(State or other jurisdiction of incorporation or organization)

(I.R.S. Employer Identification No.)

5790 Widewaters Parkway, DeWitt, New York

13214-1883

(Address of principal executive offices)

(Zip Code)

(315) 445-2282

(Registrant’s telephone number, including area code)

                                                       NONE                                                      

(Former name, former address and former fiscal year, if changed since last report)

Securities registered pursuant to Section 12(b) of the Act:

Title of each class

    

Trading Symbol(s)

    

Name of each exchange on which registered

Common Stock, $1.00 par value per share

CBU

New York Stock Exchange

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes  No .

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes  No .

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer

    

Accelerated filer

Non-accelerated filer

Smaller reporting company

Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes  No 

Number of shares of common stock, par value $1.00 per share, outstanding as of the close of business on October 31, 2023: 53,385,565 shares

Table of Contents

TABLE OF CONTENTS

Part I.

    

Financial Information

    

Page

Item 1.

Financial Statements (Unaudited)

Consolidated Statements of Condition September 30, 2023 and December 31, 2022

3

Consolidated Statements of Income Three and nine months ended September 30, 2023 and 2022

4

Consolidated Statements of Comprehensive Income (Loss) Three and nine months ended September 30, 2023 and 2022

5

Consolidated Statements of Changes in Shareholders’ Equity Three and nine months ended September 30, 2023 and 2022

6

Consolidated Statements of Cash Flows Nine months ended September 30, 2023 and 2022

8

Notes to the Consolidated Financial Statements September 30, 2023

9

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

35

Item 3.

Quantitative and Qualitative Disclosures about Market Risk

60

Item 4.

Controls and Procedures

62

Part II.

Other Information

Item 1.

Legal Proceedings

63

Item 1A.

Risk Factors

63

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

63

Item 3.

Defaults Upon Senior Securities

64

Item 4.

Mine Safety Disclosures

64

Item 5.

Other Information

64

Item 6.

Exhibits

65

2

Table of Contents

Part I. Financial Information

Item 1. Financial Statements

COMMUNITY BANK SYSTEM, INC.

CONSOLIDATED STATEMENTS OF CONDITION (Unaudited)

(In Thousands, Except Share Data)

September 30, 

December 31, 

    

2023

    

2022

Assets:

  

 

  

Cash and cash equivalents

$

455,807

$

209,896

Available-for-sale investment securities includes pledged securities that can be sold or repledged of $542,828 and $466,902, respectively (cost of $3,314,815 and $4,675,474, respectively)

 

2,767,636

 

4,151,851

Held-to-maturity securities (fair value of $990,660 and $1,034,795, respectively)

1,125,540

1,079,695

Equity and other securities (cost of $66,006 and $82,424, respectively)

 

66,825

 

83,342

Loans

 

9,450,066

 

8,809,394

Allowance for credit losses

 

(64,945)

 

(61,059)

Loans, net of allowance for credit losses

 

9,385,121

 

8,748,335

 

Goodwill

 

845,396

 

841,841

Core deposit intangibles, net

 

9,087

 

12,304

Other intangibles, net

 

46,851

 

48,692

Goodwill and intangible assets, net

 

901,334

 

902,837

Premises and equipment, net

174,749

160,778

Accrued interest and fees receivable

 

46,933

 

52,613

Other assets

 

462,377

 

446,304

Total assets

$

15,386,322

$

15,835,651

 

 

Liabilities:

Noninterest-bearing deposits

$

3,780,519

$

4,140,617

Interest-bearing deposits

 

9,250,269

 

8,871,691

Total deposits

 

13,030,788

 

13,012,308

Overnight borrowings

 

0

 

768,400

Securities sold under agreement to repurchase, short-term

 

330,252

 

346,652

Other Federal Home Loan Bank borrowings

 

316,837

 

19,474

Subordinated notes payable

 

0

 

3,249

Accrued interest and other liabilities

 

153,506

 

133,863

Total liabilities

 

13,831,383

 

14,283,946

 

 

Commitments and contingencies (See Note J)

 

 

Shareholders’ equity:

Preferred stock, $1.00 par value, 500,000 shares authorized, 0 shares issued

 

0

 

0

Common stock, $1.00 par value, 75,000,000 shares authorized; 54,363,812 and 54,190,201 shares issued, respectively

 

54,364

 

54,190

Additional paid-in capital

 

1,057,433

 

1,050,231

Retained earnings

 

1,179,196

 

1,152,452

Accumulated other comprehensive loss

 

(691,693)

 

(686,439)

Treasury stock, at cost (936,823 shares, including 119,308 shares held by deferred compensation arrangements at September 30, 2023, and 452,952 shares including 135,437 shares held by deferred compensation arrangements at December 31, 2022)

 

(51,198)

 

(26,485)

Deferred compensation arrangements (119,308 and 135,437 shares, respectively)

 

6,837

 

7,756

Total shareholders’ equity

 

1,554,939

 

1,551,705

Total liabilities and shareholders’ equity

$

15,386,322

$

15,835,651

See accompanying notes to consolidated financial statements (unaudited).

3

Table of Contents

COMMUNITY BANK SYSTEM, INC.

CONSOLIDATED STATEMENTS OF INCOME (Unaudited)

(In Thousands, Except Per-Share Data)

Three Months Ended

Nine Months Ended

September 30, 

September 30, 

    

2023

    

2022

    

2023

    

2022

Interest income:

 

  

 

  

 

  

 

  

Interest and fees on loans

$

115,138

$

88,434

$

322,775

$

238,907

Interest and dividends on taxable investments

 

18,969

 

23,737

 

61,718

 

71,228

Interest and dividends on nontaxable investments

 

3,449

 

3,704

 

10,569

 

9,611

Total interest income

 

137,556

 

115,875

 

395,062

 

319,746

Interest expense:

 

 

 

 

Interest on deposits

 

24,555

 

3,855

 

53,431

 

9,111

Interest on borrowings

 

5,215

 

1,588

 

13,498

 

2,113

Interest on subordinated notes payable

 

0

 

38

 

38

 

115

Total interest expense

 

29,770

 

5,481

 

66,967

 

11,339

Net interest income

 

107,786

 

110,394

 

328,095

 

308,407

Provision for credit losses

 

2,878

 

5,061

 

7,130

 

12,005

Net interest income after provision for credit losses

 

104,908

 

105,333

 

320,965

 

296,402

Noninterest revenues:

 

 

 

 

Deposit service fees

 

16,007

 

17,452

 

46,839

 

49,745

Mortgage banking

113

 

171

 

399

 

595

Other banking services

 

1,471

 

912

 

4,535

 

2,521

Employee benefit services

 

29,997

 

27,884

 

87,946

 

86,385

Insurance services

 

12,113

 

11,332

 

35,495

 

31,521

Wealth management services

 

7,934

7,502

24,037

24,276

Loss on sales of investment securities

0

0

(52,329)

0

Gain on debt extinguishment

0

0

242

0

Unrealized loss on equity securities

 

(49)

(4)

 

(99)

(24)

Total noninterest revenues

 

67,586

 

65,249

 

147,065

 

195,019

Noninterest expenses:

 

 

 

 

Salaries and employee benefits

 

70,687

 

66,190

 

210,208

 

193,236

Data processing and communications

 

15,480

 

14,184

 

42,900

 

40,454

Occupancy and equipment

 

10,358

 

10,364

 

31,835

 

31,740

Amortization of intangible assets

 

3,576

 

3,837

 

10,948

 

11,420

Legal and professional fees

 

3,826

 

3,194

 

12,129

 

10,196

Business development and marketing

 

4,628

 

3,616

 

12,096

 

9,975

Acquisition expenses

0

409

56

4,668

Acquisition-related contingent consideration adjustment

80

0

1,080

400

Other expenses

 

7,869

 

6,391

22,342

 

16,327

Total noninterest expenses

 

116,504

 

108,185

343,594

 

318,416

Income before income taxes

 

55,990

 

62,397

124,436

 

173,005

Income taxes

 

11,861

 

13,706

26,218

 

37,454

Net income

$

44,129

$

48,691

$

98,218

$

135,551

Basic earnings per share

$

0.82

$

0.90

$

1.82

$

2.51

Diluted earnings per share

$

0.82

$

0.90

$

1.82

$

2.49

See accompanying notes to consolidated financial statements (unaudited).

4

Table of Contents

COMMUNITY BANK SYSTEM, INC.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (Unaudited)

(In Thousands)

Three Months Ended

Nine Months Ended

September 30, 

September 30, 

    

2023

    

2022

    

2023

    

2022

Pension and other post retirement obligations:

  

 

  

 

  

 

  

Amortization of actuarial (gains) losses included in net periodic pension cost, gross

$

(550)

$

220

$

(1,648)

$

660

Tax effect

 

134

 

(53)

 

401

 

(160)

Amortization of actuarial (gains) losses included in net periodic pension cost, net

 

(416)

 

167

 

(1,247)

500

Amortization of prior service cost included in net periodic pension cost, gross

 

160

 

109

 

480

 

327

Tax effect

 

(39)

 

(26)

 

(117)

 

(79)

Amortization of prior service cost included in net periodic pension cost, net

 

121

 

83

 

363

 

248

Other comprehensive (loss) income related to pension and other post-retirement obligations, net of taxes

 

(295)

 

250

 

(884)

 

748

Net unrealized losses on investment securities:

 

 

 

 

Net unrealized holding losses on investment securities, gross

 

(105,326)

 

(301,023)

 

(58,105)

 

(919,962)

Tax effect

 

25,630

 

73,119

 

14,120

 

223,460

Net unrealized holding losses on investment securities, net

 

(79,696)

 

(227,904)

 

(43,985)

 

(696,502)

Reclassification adjustment for net losses included in net income, gross

 

0

 

0

 

52,329

 

0

Tax effect

 

0

 

0

 

(12,714)

 

0

Reclassification adjustment for net losses included in net income, net

 

0

 

0

 

39,615

 

0

Other comprehensive loss related to unrealized losses on investment securities, net of taxes

 

(79,696)

 

(227,904)

 

(4,370)

 

(696,502)

Other comprehensive loss, net of taxes

 

(79,991)

 

(227,654)

 

(5,254)

 

(695,754)

Net income

 

44,129

 

48,691

 

98,218

 

135,551

Comprehensive (loss) income

$

(35,862)

$

(178,963)

$

92,964

$

(560,203)

As of

September 30, 

December 31, 

    

2023

    

2022

Accumulated Other Comprehensive Loss By Component:

  

Unrealized loss for pension and other post-retirement obligations

  

$

(42,701)

$

(41,533)

Tax effect

  

 

10,516

 

10,232

Net unrealized loss for pension and other post-retirement obligations

  

 

(32,185)

 

(31,301)

Unrealized loss on investment securities

  

 

(870,559)

 

(864,783)

Tax effect

  

 

211,051

 

209,645

Net unrealized loss on investment securities

  

 

(659,508)

 

(655,138)

Accumulated other comprehensive loss

  

$

(691,693)

$

(686,439)

See accompanying notes to consolidated financial statements (unaudited).

5

Table of Contents

COMMUNITY BANK SYSTEM, INC.

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY (Unaudited)

Three months ended September 30, 2023 and 2022

(In Thousands, Except Share Data)

Accumulated

Common Stock

Additional

Other

Deferred

Shares

Amount

Paid-In

Retained

Comprehensive

Treasury

Compensation

  

    

Outstanding

    

Issued

    

Capital

    

Earnings

    

Loss

    

Stock

    

Arrangements

    

Total

Balance at June 30, 2023

53,528,090

$

54,364

$

1,054,871

$

1,159,126

$

(611,702)

$

(46,038)

$

6,785

$

1,617,406

Net income

 

 

 

 

44,129

 

 

 

 

44,129

Other comprehensive loss, net of tax

 

 

 

 

 

(79,991)

 

 

 

(79,991)

Dividends declared:

 

 

 

 

 

 

 

 

Common, $0.45 per share

 

 

 

 

(24,059)

 

 

 

 

(24,059)

Common stock activity under employee stock plans

 

71

 

0

 

47

 

 

 

 

 

47

Stock-based compensation

 

 

 

2,515

 

 

 

 

 

2,515

Treasury stock purchased

(100,000)

(5,108)

(5,108)

Treasury stock issued to benefit plans, net

 

(1,172)

 

 

 

(52)

 

52

 

0

Balance at September 30, 2023

53,426,989

$

54,364

$

1,057,433

$

1,179,196

$

(691,693)

$

(51,198)

$

6,837

$

1,554,939

Balance at June 30, 2022

53,734,027

$

54,185

$

1,046,303

$

1,098,664

$

(518,727)

$

(26,369)

$

7,640

$

1,661,696

Net income

48,691

48,691

Other comprehensive loss, net of tax

(227,654)

(227,654)

Dividends declared:

Common, $0.44 per share

(23,714)

(23,714)

Common stock activity under employee stock plans

2,892

3

284

287

Stock-based compensation

1,857

1,857

Treasury stock purchased to benefit plans, net

(903)

(57)

57

0

Balance at September 30, 2022

 

53,736,016

$

54,188

$

1,048,444

$

1,123,641

$

(746,381)

$

(26,426)

$

7,697

$

1,461,163

See accompanying notes to consolidated financial statements (unaudited).

6

Table of Contents

COMMUNITY BANK SYSTEM, INC.

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY (Unaudited)

Nine months ended September 30, 2023 and 2022

(In Thousands, Except Share Data)

    

    

    

    

    

    

    

    

Accumulated

    

    

    

    

    

    

Common Stock

Additional

Other

Deferred

Shares

Amount

Paid-In

Retained

Comprehensive

Treasury

Compensation

    

Outstanding

    

Issued

    

Capital

    

Earnings

    

Loss

    

Stock

    

Arrangements

    

Total

Balance at December 31, 2022

 

53,737,249

$

54,190

$

1,050,231

$

1,152,452

$

(686,439)

$

(26,485)

$

7,756

$

1,551,705

Net income

 

 

 

 

98,218

 

 

 

 

98,218

Other comprehensive loss, net of tax

 

 

 

 

 

(5,254)

 

 

 

(5,254)

Dividends declared:

 

 

 

 

 

  

 

 

 

Common, $1.33 per share

 

 

 

 

(71,474)

 

 

 

 

(71,474)

Common stock activity under employee stock plans

 

173,610

 

174

 

537

 

 

 

 

 

711

Stock-based compensation

 

 

 

6,709

 

 

 

 

 

6,709

Distribution of stock under deferred compensation arrangements

 

19,264

 

 

(44)

 

 

 

1,126

 

(1,082)

 

0

Treasury stock purchased

(500,000)

(25,676)

(25,676)

Treasury stock issued to benefit plans, net

 

(3,134)

 

 

 

 

(163)

 

163

 

0

Balance at September 30, 2023

 

53,426,989

$

54,364

$

1,057,433

$

1,179,196

$

(691,693)

$

(51,198)

$

6,837

$

1,554,939

Balance at December 31, 2021

 

53,878,047

$

54,092

$

1,041,304

$

1,058,286

$

(50,627)

$

(10,610)

$

8,362

$

2,100,807

Net income

 

 

 

 

135,551

 

 

 

 

135,551

Other comprehensive loss, net of tax

 

 

 

 

 

(695,754)

 

 

 

(695,754)

Dividends declared:

 

 

 

 

 

 

 

 

Common, $1.30 per share

 

 

 

 

(70,196)

 

 

 

 

(70,196)

Common stock activity under employee stock plans

 

95,586

 

96

 

990

 

 

 

 

 

1,086

Stock-based compensation

 

 

 

6,047

 

 

 

 

 

6,047

Distribution of stock under deferred compensation arrangements

14,934

103

739

(842)

0

Treasury stock purchased

(250,000)

(16,378)

(16,378)

Treasury stock issued to benefit plans, net

 

(2,551)

 

 

 

(177)

 

177

 

0

Balance at September 30, 2022

 

53,736,016

$

54,188

$

1,048,444

$

1,123,641

$

(746,381)

$

(26,426)

$

7,697

$

1,461,163

See accompanying notes to consolidated financial statements (unaudited).

7

Table of Contents

COMMUNITY BANK SYSTEM, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)

(In Thousands)

Nine Months Ended

September 30, 

    

2023

    

2022

Operating activities:

 

  

 

  

Net income

$

98,218

$

135,551

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

Depreciation

 

9,781

 

10,956

Amortization of intangible assets

 

10,948

 

11,420

Net amortization (accretion) on securities, loans and borrowings

 

3,675

 

(14,519)

Stock-based compensation

 

6,709

 

6,047

Gain on debt extinguishment

(242)

0

Provision for credit losses

 

7,130

 

12,005

Amortization of mortgage servicing rights

 

654

 

554

Loss on sales of investment securities

52,329

0

Unrealized loss on equity securities

99

24

Income from bank-owned life insurance policies

 

(1,762)

 

(1,543)

Net gain on sale of assets

 

(1,067)

 

(570)

Change in other assets and liabilities

 

(2,758)

 

(16,889)

Net cash provided by operating activities

 

183,714

 

143,036

Investing activities:

 

  

 

  

Proceeds from maturities, calls, and paydowns of available-for-sale investment securities

 

582,614

 

210,152

Proceeds from maturities, calls, and paydowns of held-to-maturity investment securities

72

0

Proceeds from maturities and redemptions of equity and other investment securities

 

20,960

 

2,247

Proceeds from sales of available-for-sale investment securities

733,789

0

Purchases of available-for-sale investment securities

 

0

 

(1,348,400)

Purchases of held-to-maturity investment securities

(23,933)

0

Purchases of equity and other securities

 

(4,542)

 

(6,108)

Net increase in loans

 

(660,031)

 

(735,072)

Cash (paid) received for acquisitions, net of cash acquired of $0 and $84,988, respectively

 

(8,301)

 

345

Proceeds from sales of premises, equipment and other assets

5,902

1,928

Purchases of premises and equipment

 

(13,889)

 

(10,014)

Real estate limited partnership investments

0

(247)

Net cash provided by (used in) investing activities

 

632,641

 

(1,885,169)

Financing activities:

 

  

 

  

Net increase in deposits

18,480

52,858

Net (decrease) increase in overnight borrowings

 

(768,400)

 

119,800

Net (decrease) increase in securities sold under agreement to repurchase, short-term

(16,400)

28,052

Proceeds from other Federal Home Loan Bank borrowings

300,000

0

Payments on and maturities of other Federal Home Loan Bank borrowings

(2,713)

(71)

Payments of contingent consideration for acquisitions

(1,214)

0

Redemption of subordinated notes payable

(3,000)

0

Proceeds from issuance of common stock

 

711

 

1,086

Purchases of treasury stock

 

(25,839)

 

(16,555)

Increase in deferred compensation arrangements

 

163

 

177

Cash dividends paid

 

(71,048)

 

(69,681)

Withholding taxes paid on share-based compensation

 

(1,184)

 

(1,206)

Net cash (used in) provided by financing activities

 

(570,444)

 

114,460

Change in cash and cash equivalents

 

245,911

 

(1,627,673)

Cash and cash equivalents at beginning of period

 

209,896

 

1,875,064

Cash and cash equivalents at end of period

$

455,807

$

247,391

Supplemental disclosures of cash flow information:

Cash paid for interest

$

64,147

$

11,793

Cash paid for income taxes

 

29,198

 

41,061

Supplemental disclosures of noncash financing and investing activities:

Dividends declared and unpaid

 

24,189

 

23,750

Transfers from loans to other real estate

 

232

 

303

Transfers from premises and equipment, net to other assets

1,948

5,113

Acquisitions:

Fair value of assets acquired, excluding acquired cash and intangibles

 

243

 

490,623

Fair value of liabilities assumed

 

18

 

543,507

Contingent consideration in exchange for acquired assets

1,450

0

See accompanying notes to consolidated financial statements (unaudited).

8

Table of Contents

COMMUNITY BANK SYSTEM, INC.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

SEPTEMBER 30, 2023

NOTE A: BASIS OF PRESENTATION

The interim financial data as of and for the three and nine months ended September 30, 2023 is unaudited; however, in the opinion of Community Bank System, Inc. (the “Company”), the interim data includes all adjustments, consisting only of normal recurring adjustments, necessary to present fairly the results for the interim periods in conformity with generally accepted accounting principles in the United States of America (“GAAP”) and Article 10 of Regulation S-X. The results of operations for the interim periods are not necessarily indicative of the results that may be expected for the full year or any other interim period. The Company’s unaudited interim consolidated financial statements and notes thereto should be read in conjunction with the Company’s audited annual consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2022 filed with the Securities and Exchange Commission (“SEC”) on March 1, 2023.

NOTE B: ACQUISITIONS

Current and Prior Period Acquisitions

During the nine months ended September 30, 2023, the Company, through its subsidiaries OneGroup NY, Inc. (“OneGroup”) and OneGroup Wealth Partners, Inc. (“Wealth Partners”), completed the acquisition of certain assets of five financial services companies. The acquired companies provide insurance and wealth management services and are headquartered in New York, Pennsylvania, and Florida. Total aggregate consideration for these acquisitions was $7.9 million, including $6.5 million in cash and $1.4 million in contingent consideration arrangements. The contingent consideration arrangements are based on achieving certain levels of retained revenue over a period ranging from two to five years. The fair value of these arrangements has been recorded based on the assumption that retained revenue levels will meet or exceed the required threshold for the maximum contingent consideration payments. Aggregate assets acquired were $4.9 million, including $4.7 million of customer list intangible assets and the Company recorded goodwill of $3.0 million. The effects of the acquired assets have been included in the consolidated financial statements since the date of acquisition. Revenues and direct expenses included in the consolidated statements of income for the three and nine months ended September 30, 2023 were immaterial.

On March 1, 2023, the Company completed the acquisition of certain assets of Axiom Realty Group, which includes Axiom Capital Corp., Axiom Realty Management, LLC and Axiom Realty Advisors, LLC (collectively referred to as “Axiom”) for $1.8 million in cash. The Company recorded a $1.2 million customer list intangible and recognized $0.6 million of goodwill in conjunction with the acquisition. The effects of the acquired assets have been included in the consolidated financial statements since that date. Revenues of approximately $0.3 million and $0.4 million and direct expenses of approximately $0.5 million and $1.2 million were included in the consolidated statements of income for the three and nine months ended September 30, 2023, respectively.

On May 13, 2022, the Company completed its acquisition of Elmira Savings Bank (“Elmira”), a New York State chartered savings bank headquartered in Elmira, New York, for $82.2 million in cash. The acquisition enhanced the Company’s presence in five counties in New York’s Southern Tier and Finger Lakes regions. In connection with the acquisition, the Company acquired $583.6 million of identifiable assets, including $436.8 million of loans, $11.3 million of investment securities, and $8.0 million of core deposit intangibles, as well as $522.3 million of deposits. Goodwill of $42.1 million was recognized as a result of the merger. The effects of the acquired assets and liabilities have been included in the consolidated financial statements since that date. Revenues of approximately $3.9 million and $11.0 million and direct expenses of approximately $1.1 million and $3.5 million from the Elmira branch network, which may not include certain shared expenses, were included in the consolidated statements of income for the three and nine months ended September 30, 2023, respectively. Revenues of approximately $4.8 million and $7.2 million and direct expenses of approximately $1.2 million and $1.8 million from the Elmira branch network were included in the consolidated statements of income for the three and nine months ended September 30, 2022, respectively. The Company incurred certain transaction-related costs in 2022 in connection with the Elmira acquisition.

9

Table of Contents

During 2022, the Company, through its subsidiary OneGroup, completed acquisitions of certain assets of four insurance agencies for an aggregate amount of $3.5 million in cash. The Company recorded a $2.9 million customer list intangible asset and a $0.1 million intangible asset for a noncompete agreement and recognized $0.5 million of goodwill in conjunction with the acquisitions. The effects of the acquired assets have been included in the consolidated financial statements since the date of acquisition. Revenues and direct expenses included in the consolidated statements of income for the three and nine months ended September 30, 2023 and 2022 were immaterial.

The assets and liabilities assumed in the acquisitions were recorded at their estimated fair values based on management’s best estimates using information available at the date of the acquisition, and were subject to adjustment based on updated information not available at the time of the acquisitions. Through the first nine months of 2023, the carrying amount of loans, accrued interest and fees receivable, other assets and other liabilities associated with the Elmira acquisition was adjusted upon receipt of new information. The adjustments resulted in a net decrease to goodwill of $0.1 million. During the nine months ended September 30, 2023, the carrying amount of other intangibles associated with the Axiom acquisition was adjusted upon receipt of new information. The adjustment resulted in a net decrease to goodwill of $0.6 million.

The Elmira and Axiom acquisitions generally expanded the Company’s banking presence in New York. The OneGroup and Wealth Partners acquisitions generally expanded the Company’s insurance and wealth management presence in New York, Florida and Pennsylvania. Management expects that the Company will benefit from greater geographic diversity and the advantages of other synergistic business development opportunities.

The following table summarizes the estimated fair value of the assets acquired and liabilities assumed after considering the measurement period adjustments described above:

2023

2022

(000s omitted)

    

Axiom

    

Other(1)

    

Total

    

Elmira

    

Other(2)

    

Total

Consideration:

  

 

  

 

  

Cash

$

1,819

$

6,482

$

8,301

$

82,179

$

3,477

$

85,656

Contingent consideration

0

1,450

1,450

0

0

0

Total net consideration

1,819

7,932

9,751

82,179

3,477

85,656

Recognized amounts of identifiable assets acquired and liabilities assumed:

 

 

 

Cash and cash equivalents

0

0

0

 

84,988

 

0

 

84,988

Investment securities

0

0

0

 

11,305

 

0

 

11,305

Loans, net of allowance for credit losses on PCD loans

0

0

0

 

436,796

 

0

 

436,796

Premises and equipment, net

25

41

66

 

11,303

 

14

 

11,317

Accrued interest and fees receivable

0

0

0

 

882

 

0

 

882

Other assets

2

175

177

 

30,337

 

0

 

30,337

Core deposit intangibles

0

0

0

 

7,970

 

0

 

7,970

Other intangibles

1,176

4,714

5,890

 

0

 

3,014

 

3,014

Deposits

0

0

0

 

(522,295)

 

0

 

(522,295)

Other liabilities

(9)

(9)

(18)

 

(3,596)

 

(34)

 

(3,630)

Other Federal Home Loan Bank borrowings

0

0

0

 

(17,616)

 

0

 

(17,616)

Total identifiable assets, net

1,194

4,921

6,115

 

40,074

 

2,994

 

43,068

Goodwill

$

625

$

3,011

$

3,636

$

42,105

$

483

$

42,588

(1)Includes amounts for four OneGroup acquisitions and one Wealth Partners acquisition completed in 2023.
(2)Includes amounts for four OneGroup acquisitions completed in 2022.

The Company acquired certain loans from Elmira for which there was not evidence of a more-than-insignificant deterioration in credit quality since origination (non-Purchased Credit Deteriorated, or “PCD”, loans) with an unpaid principal balance of $455.7 million at the acquisition date. Total fair value adjustments for non-PCD loans resulted in a net discount of $20.8 million.

10

Table of Contents

The Company acquired certain loans from Elmira for which there was evidence of a more-than-insignificant deterioration in credit quality since origination (PCD loans). There were no investment securities acquired from Elmira for which there was evidence of a more-than-insignificant deterioration in credit quality since origination. The carrying amount of those loans is as follows at the date of acquisition:

(000s omitted)

    

PCD Loans

Par value of PCD loans at acquisition

$

2,184

Allowance for credit losses at acquisition

 

(71)

Non-credit discount at acquisition

 

(81)

Fair value of PCD loans at acquisition

$

2,032

The fair value of checking, savings and money market deposit accounts acquired were assumed to approximate the carrying value as these accounts have no stated maturity and are payable on demand. Certificate of deposit accounts were valued at the present value of the certificates’ expected contractual payments discounted at market rates for similar certificates.

Borrowings assumed with the Elmira acquisition included Federal Home Loan Bank of New York (“FHLB”) borrowings with a fair value of $17.6 million, with maturity dates ranging from January 2023 through March 2027 and a weighted average interest rate of 2.48%.

The core deposit intangibles related to the Elmira acquisition and other intangibles related to three of the OneGroup acquisitions completed in 2022, the OneGroup and Wealth Partners acquisitions completed in 2023, and the Axiom acquisition are being amortized using an accelerated method over an estimated useful life of eight years. The other intangibles associated with the fourth remaining OneGroup acquisition completed in 2022 are being amortized using an accelerated method over their estimated useful life of ten years. The goodwill, which is not amortized for book purposes, was assigned to the Banking segment for the Elmira and Axiom acquisitions and the All Other segment for the OneGroup and Wealth Partners acquisitions completed in 2023 and 2022. Goodwill arising from the Elmira acquisition is not deductible for tax purposes. Goodwill arising from the Axiom acquisition and the OneGroup and Wealth Partners acquisitions completed in 2023 and 2022 is deductible for tax purposes.

Direct costs related to the acquisitions were expensed as incurred. Merger and acquisition integration-related expenses were immaterial for the three and nine months ended September 30, 2023. Merger and acquisition integration-related expenses were $0.4 million and $4.7 million during the three and nine months ended September 30, 2022, respectively. These expenses have been separately stated in the consolidated statements of income.

Supplemental Pro Forma Financial Information

The following unaudited condensed pro forma information assumes the Elmira acquisition had been completed as of January 1, 2021 for the three and nine months ended September 30, 2022. The table below has been prepared for comparative purposes only and is not necessarily indicative of the actual results that would have been attained had the acquisition occurred as of the beginning of the year presented, nor is it indicative of the Company’s future results. Furthermore, the unaudited pro forma information does not reflect management’s estimate of any revenue-enhancing opportunities nor anticipated cost savings that may have occurred as a result of the integration and consolidation of the acquisition.

The pro forma information set forth below reflects the historical results of Elmira combined with the Company’s consolidated statements of income with adjustments related to (a) certain purchase accounting fair value adjustments and (b) amortization of core deposit intangibles. Acquisition-related expenses totaling $0.4 million and $4.7 million for the three and nine months ended September 30, 2022, respectively, related to Elmira were included in the pro forma information as if they were incurred in the first quarter of 2021. The effects of the Elmira acquisition are reflected in all periods in 2023.

    

Pro Forma (Unaudited)

Three Months Ended

Nine Months Ended

(000’s omitted)

 

September 30, 2022

 

September 30, 2022

Total revenue, net of interest expense

$

175,595

$

512,687

Net income

 

49,016

 

141,138

11

Table of Contents

NOTE C: SIGNIFICANT ACCOUNTING POLICIES

The accounting policies of the Company, as applied in the consolidated interim financial statements presented herein, are substantially the same as those followed on an annual basis as presented on pages 76 through 87 of the Annual Report on Form 10-K for the year ended December 31, 2022 filed with the Securities and Exchange Commission (“SEC”) on March 1, 2023 except as noted below.

Contract Balances

A contract asset balance occurs when an entity performs a service for a customer before the customer pays consideration (resulting in a contract receivable) or before payment is due (resulting in a contract asset). A contract liability balance is an entity’s obligation to transfer a service to a customer for which the entity has already received payment (or payment is due) from the customer. The Company’s noninterest revenue streams are largely based on transactional activity or standard month-end revenue accruals such as asset management fees based on month-end market values. Consideration is often received immediately or shortly after the Company satisfies its performance obligation and revenue is recognized. The Company does not typically enter into long-term revenue contracts with customers, and therefore, does not experience significant contract balances. As of September 30, 2023, $35.3 million of accounts receivable, including $8.1 million of unbilled fee revenue and $0.9 million of unearned revenue, was recorded in the consolidated statements of condition. As of December 31, 2022, $33.3 million of accounts receivable, including $8.8 million of unbilled fee revenue, and $1.1 million of unearned revenue, was recorded in the consolidated statements of condition.

Loan Modifications

The Company, in certain situations, will modify a loan with a borrower experiencing financial difficulty that results in a direct change in the timing or amount of contractual cash flows. Applicable modifications include, but are not limited to, principal forgiveness, interest rate reduction, other-than-insignificant payment delay, term extension (other than administrative) or a combination thereof. Principal forgiveness is defined as any contractual reduction in the amount of principal due without receiving payment or assets. Interest rate reduction is defined as the change resulting in the borrower receiving a below market interest rate. A delay in payment that is other-than-insignificant is determined by considering factors including the amount of the restructured payments relative to the unpaid principal or collateral value of the loan, as well as the timing of the restructured payment relative to the frequency of payments due under the debt, the debt’s original contract maturity and the debt’s original expected duration. Generally, a delay in payment greater than 90 days in the last twelve months would be considered other-than-insignificant. The Company considers several factors to assess whether a borrower is experiencing financial difficulty, including, but not limited to, payment default or expected payment default, bankruptcy of the borrower, substantial doubt whether the borrower will continue as a going concern and estimates or projections of the borrower’s financial condition that indicate that the borrower will be unable to service the loan in accordance with the contractual provisions of the existing agreement. Following the adoption of ASU 2022-02 on January 1, 2023, the Company has established a policy to identify and disclose information required by FASB ASC 310-10-50 regarding modifications made to borrowers experiencing financial difficulty.

Reclassifications

Certain reclassifications have been made to prior period balances to conform to the current period’s presentation.

Recently Adopted Accounting Pronouncements

In March 2022, the Financial Accounting Standards Board (“FASB”) issued ASU 2022-02, Financial Instruments-Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures, which addresses and amends areas identified by the FASB as part of its post-implementation review of the accounting standard that introduced the current expected credit losses (“CECL”) model. The amendments eliminate the accounting guidance for troubled debt restructurings by creditors that have adopted the CECL model and enhance the disclosure requirements for loan refinancings and restructurings made with borrowers experiencing financial difficulty. In addition, the amendments require disclosure of current-period gross charge-offs for financing receivables and net investment in leases by year of origination in the vintage disclosures. ASU 2022-02 is effective for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years for entities that have adopted the CECL accounting standard. The Company adopted this guidance on January 1, 2023 on a prospective basis and while it resulted in expanded disclosures, the adoption of this standard did not have a material impact on the Company’s consolidated financial statements.

12

Table of Contents

NOTE D: INVESTMENT SECURITIES

The amortized cost and estimated fair value of investment securities as of September 30, 2023 and December 31, 2022 are as follows:

September 30, 2023

December 31, 2022

Gross

Gross

Gross

Gross

Amortized

Unrealized

Unrealized

Fair

Amortized

Unrealized

Unrealized

Fair

(000’s omitted)

    

Cost

    

Gains

   

Losses

    

Value

    

Cost

    

Gains

   

Losses

    

Value

Available-for-Sale Portfolio:

 

  

 

  

 

  

 

  

U.S. Treasury and agency securities

$

2,378,607

$

0

$

399,168

$

1,979,439

$

3,660,546

$

0

$

417,009

$

3,243,537

Obligations of state and political subdivisions

 

506,838

 

20

 

72,393

 

434,465

 

549,118

 

506

 

45,327

 

504,297

Government agency mortgage-backed securities

 

411,083

 

6

 

74,018

 

337,071

 

444,689

 

58

 

60,114

 

384,633

Corporate debt securities

 

8,000

 

0

 

826

 

7,174

 

8,000

 

0

 

886

 

7,114

Government agency collateralized mortgage obligations

 

10,287

 

0

 

800

 

9,487

 

13,121

 

1

 

852

 

12,270

Total available-for-sale portfolio

$

3,314,815

$

26

$

547,205

$

2,767,636

$

4,675,474

$

565

$

524,188

$

4,151,851

Held-to-Maturity Portfolio:

U.S. Treasury and agency securities

$

1,101,679

$

0

$

134,091

$

967,588

$

1,079,695

$

0

$

44,900

$

1,034,795

Government agency mortgage-backed securities

23,861

0

789

23,072

0

0

0

0

Total held-to-maturity portfolio

$

1,125,540

$

0

$

134,880

$

990,660

$

1,079,695

$

0

$

44,900

$

1,034,795

Equity and Other Securities:

 

 

 

 

 

 

 

 

Equity securities, at fair value

$

251

$

69

$

0

$

320

$

251

$

168

$

0

$

419

Federal Home Loan Bank common stock

 

26,524

 

0

 

0

 

26,524

 

47,497

 

0

 

0

 

47,497

Federal Reserve Bank common stock

 

33,568

 

0

 

0

 

33,568

 

31,144

 

0

 

0

 

31,144

Other equity securities, at adjusted cost

 

5,663

 

750

 

0

 

6,413

 

3,532

 

750

 

0

 

4,282

Total equity and other securities

$

66,006

$

819

$

0

$

66,825

$

82,424

$

918

$

0

$

83,342

Included in the Company’s investment securities portfolio is Federal Reserve Bank (“FRB”) common stock with a carrying value of $33.6 million and $31.1 million at September 30, 2023 and December 31, 2022, respectively. The investment in FRB stock represents approximately half of the total required subscription, and the remaining half is unpaid and remains subject to call by the FRB.

13

Table of Contents

A summary of investment securities that have been in a continuous unrealized loss position is as follows:

As of September 30, 2023

    

Less than 12 Months

    

12 Months or Longer

    

Total

Gross

Gross

Gross

Fair

Unrealized 

Fair

Unrealized 

Fair

Unrealized 

(000’s omitted)

    

#

    

Value

    

 Losses

    

#

    

Value

    

 Losses

   

#

    

Value

    

 Losses

Available-for-Sale Portfolio:

  

  

  

  

  

  

  

  

U.S. Treasury and agency securities

0

$

0

$

0

64

$

1,979,439

$

399,168

64

$

1,979,439

$

399,168

Obligations of state and political subdivisions

285

 

165,835

 

12,417

434

 

263,067

 

59,976

719

 

428,902

 

72,393

Government agency mortgage-backed securities

65

 

11,134

 

539

727

 

325,079

 

73,479

792

 

336,213

 

74,018

Corporate debt securities

0

0

0

2

7,174

826

2

7,174

826

Government agency collateralized mortgage obligations

0

 

0

 

0

40

 

9,467

 

800

40

 

9,467

 

800

Total available-for-sale investment portfolio

350

$

176,969

$

12,956

1,267

$

2,584,226

$

534,249

1,617

$

2,761,195

$

547,205

Held-to-Maturity Portfolio:

 

 

  

 

  

 

 

  

 

  

 

 

  

 

U.S. Treasury and agency securities

23

$

967,588

$

134,091

0

$

0

$

0

23

$

967,588

$

134,091

Government agency mortgage-backed securities

 

16

23,072

789

 

0

0

0

 

16

23,072

789

Total held-to-maturity portfolio

 

39

$

990,660

$

134,880

 

0

$

0

$

0

 

39

$

990,660

$

134,880

As of December 31, 2022

    

Less than 12 Months

    

12 Months or Longer

    

Total

Gross

Gross

Gross

Fair

Unrealized

Fair

Unrealized

Fair

Unrealized

(000’s omitted)

   

#

    

Value

    

 Losses

    

#

    

Value

    

 Losses

    

#

    

Value

    

 Losses

Available-for-Sale Portfolio:

  

  

  

  

  

  

  

  

  

U.S. Treasury and agency securities

41

$

1,384,075

$

132,511

61

$

1,859,462

$

284,498

102

$

3,243,537

$

417,009

Obligations of state and political subdivisions

582

 

370,524

 

35,488

76

 

47,923

 

9,839

658

 

418,447

 

45,327

Government agency mortgage-backed securities

497

 

190,727

 

19,508

274

 

189,919

 

40,606

771

 

380,646

 

60,114

Corporate debt securities

0

0

0

2

7,114

886

2

7,114

886

Government agency collateralized mortgage obligations

29

 

9,968

 

600

17

 

2,274

 

252

46

 

12,242

 

852

Total available-for-sale investment portfolio

1,149

$

1,955,294

$

188,107

430

$

2,106,692

$

336,081

1,579

$

4,061,986

$

524,188

Held-to-Maturity Portfolio:

U.S. Treasury and agency securities

23

$

1,034,795

$

44,900

0

$

0

$

0

23

$

1,034,795

$

44,900

Total held-to-maturity portfolio

23

$

1,034,795

$

44,900

0

$

0

$

0

23

$

1,034,795

$

44,900

14

Table of Contents

The unrealized losses reported pertaining to available-for-sale securities issued by the U.S. government and its sponsored entities include treasuries, agencies, and mortgage-backed securities issued by Ginnie Mae, Fannie Mae, and Freddie Mac, which are currently rated AAA by Moody’s Investor Services, AA+ by Standard & Poor’s and are guaranteed by the U.S. government. The majority of the obligations of state and political subdivisions carry a credit rating of A or better. Additionally, a portion of the obligations of state and political subdivisions carry a secondary level of credit enhancement. The Company holds two corporate debt securities in an unrealized loss position and, based on an analysis done by the Company, the issuers of the securities show a low risk of default. Timely interest payments continue to be made on the securities. The unrealized losses in the portfolios are primarily attributable to changes in interest rates. As such, management does not believe any individual unrealized loss as of September 30, 2023 represents credit losses and no unrealized losses have been recognized in the provision for credit losses. Accordingly, there is no allowance for credit losses on the Company’s available-for-sale investment portfolio as of September 30, 2023. Accrued interest receivable on available-for-sale debt securities, included in accrued interest and fees receivable on the consolidated statements of condition, totaled $11.8 million at September 30, 2023 and is excluded from the estimate of credit losses.

Securities classified as held-to-maturity are included under the CECL methodology. Calculation of expected credit loss under CECL is done on a collective (“pooled”) basis, with assets grouped when similar risk characteristics exist. The Company notes that at September 30, 2023 all securities in the held-to-maturity classification are U.S. Treasury securities and government agency mortgage-backed securities; therefore, they share the same risk characteristics and can be evaluated on a collective basis. The expected credit loss on these securities is evaluated based on historical credit losses of this security type and the expected possibility of default in the future, and these securities are guaranteed by the U.S. government. U.S. Treasury securities and government agency mortgage-backed securities often receive the highest credit rating by rating agencies and the Company has concluded that the possibility of default is considered remote. At September 30, 2023, the U.S. Treasury securities and government agency mortgage-backed securities held by the Company in the held-to-maturity category carry an AAA rating from Moody’s Investor Services and an AA+ rating from Standard & Poor’s. On August 1, 2023, Fitch downgraded the U.S. government’s long term rating from AAA to AA+. The credit rating downgrade does not impact the Company’s conclusion regarding the credit risk of U.S. government debt securities held in its investment portfolio. The Company concludes that the long history with no credit losses for these securities (adjusted for current conditions and reasonable and supportable forecasts) indicates an expectation that nonpayment of the amortized cost basis is zero. Management has concluded that the prepayment risk associated with these securities is insignificant and it is expected to recover the recorded investment. Accordingly, there is no allowance for credit losses on the Company’s held-to-maturity debt portfolio as of September 30, 2023. Accrued interest receivable on held-to-maturity debt securities, included in accrued interest and fees receivable on the consolidated statements of condition, totaled $2.9 million at September 30, 2023 and is excluded from the estimate of credit losses. The Company has the intent and ability to hold the securities to maturity.

The amortized cost and estimated fair value of debt securities at September 30, 2023, by contractual maturity, are shown below. Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties. Securities not due at a single maturity date, including government agency mortgage-backed securities and government agency collateralized mortgage obligations, are shown separately.

    

Held-to-Maturity

Available-for-Sale

Amortized 

Fair

Amortized

Fair

(000’s omitted)

    

Cost

    

Value

    

Cost

    

Value

Due in one year or less

$

0

$

0

$

17,031

$

16,799

Due after one through five years

 

0

 

0

1,473,904

1,295,411

Due after five years through ten years

 

549,555

 

506,275

685,913

587,185

Due after ten years

 

552,124

 

461,313

716,597

521,683

Subtotal

 

1,101,679

 

967,588

2,893,445

2,421,078

Government agency mortgage-backed securities

 

23,861

 

23,072

411,083

337,071

Government agency collateralized mortgage obligations

 

0

 

0

10,287

9,487

Total

$

1,125,540

$

990,660

$

3,314,815

$

2,767,636

Investment securities with a fair value of $2.19 billion and $2.18 billion at September 30, 2023 and December 31, 2022, respectively, were pledged to collateralize certain deposits, borrowings and potential future borrowings. Securities pledged to collateralize certain deposits and borrowings included $542.8 million and $466.9 million of U.S. Treasury securities that were pledged as collateral for securities sold under agreement to repurchase at September 30, 2023 and December 31, 2022, respectively. All securities sold under agreement to repurchase as of September 30, 2023 and December 31, 2022 have an overnight and continuous maturity.

15

Table of Contents

During the first quarter of 2023, the Company sold $786.1 million in book value of available-for-sale U.S. Treasury and agency securities, recognizing $52.3 million of gross realized losses. The sales were completed in January and February 2023 as part of a strategic balance sheet repositioning and were unrelated to the negative developments in the banking industry that occurred in March 2023. The proceeds from these sales of $733.8 million were redeployed entirely towards paying off existing overnight borrowings.

NOTE E: LOANS AND ALLOWANCE FOR CREDIT LOSSES

The segments of the Company’s loan portfolio are summarized as follows:

September 30, 

December 31, 

(000’s omitted)

    

2023

    

2022

Business lending

$

3,914,935

$

3,645,665

Consumer mortgage

 

3,196,764

 

3,012,475

Consumer indirect

 

1,708,302

 

1,539,653

Consumer direct

 

185,301

 

177,605

Home equity

 

444,764

 

433,996

Gross loans, including deferred origination costs

 

9,450,066

 

8,809,394

Allowance for credit losses

 

(64,945)

 

(61,059)

Loans, net of allowance for credit losses

$

9,385,121

$

8,748,335

The following table presents the aging of the amortized cost basis of the Company’s past due loans by segment as of September 30, 2023:

Past Due

90+ Days Past

30 – 89

Due and

Total

(000’s omitted)

    

Days

    

Still Accruing

    

Nonaccrual

    

Past Due

    

Current

    

Total Loans

Business lending

$

13,545

$

0

$

5,638

$

19,183

$

3,895,752

$

3,914,935

Consumer mortgage

 

15,282

 

2,908

 

25,205

 

43,395

 

3,153,369

 

3,196,764

Consumer indirect

 

15,175

 

290

 

0

 

15,465

 

1,692,837

 

1,708,302

Consumer direct

 

1,313

 

29

 

24

 

1,366

 

183,935

 

185,301

Home equity

 

3,331

 

504

 

2,255

 

6,090

 

438,674

 

444,764

Total

$

48,646

$

3,731

$

33,122

$

85,499

$

9,364,567

$

9,450,066

The following table presents the aging of the amortized cost basis of the Company’s past due loans by segment as of December 31, 2022:

Past Due

90+ Days Past

30 – 89

Due and

Total

(000’s omitted)

    

Days

    

Still Accruing

    

Nonaccrual

    

Past Due

    

Current

    

Total Loans

Business lending

$

9,818

$

0

$

4,689

$

14,507

$

3,631,158

$

3,645,665

Consumer mortgage

 

13,757

 

3,510

 

22,583

 

39,850

 

2,972,625

 

3,012,475

Consumer indirect

 

16,767

 

178

 

0

 

16,945

 

1,522,708

 

1,539,653

Consumer direct

 

1,307

 

132

 

28

 

1,467

 

176,138

 

177,605

Home equity

 

3,595

 

299

 

1,945

 

5,839

 

428,157

 

433,996

Total

$

45,244

$

4,119

$

29,245

$

78,608

$

8,730,786

$

8,809,394

No interest income on nonaccrual loans was recognized during the three and nine months ended September 30, 2023. An immaterial amount of accrued interest was written off on nonaccrual loans by reversing interest income.

16

Table of Contents

The Company uses several credit quality indicators to assess credit risk in an ongoing manner. The Company’s primary credit quality indicator for its business lending portfolio is an internal credit risk rating system that categorizes loans as “pass”, “special mention”, “classified”, or “doubtful”. Credit risk ratings are applied to loans individually based on a case-by-case evaluation. In general, the following are the definitions of the Company’s credit quality indicators:

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 and the loan has potential weaknesses, 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 loan has a well-defined weakness or weaknesses. 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.

The following tables show the amount of business lending loans by credit quality category at September 30, 2023 and December 31, 2022:

Revolving

Revolving

Loans

Loans

(000’s omitted)

Term Loans Amortized Cost Basis by Origination Year

Amortized

Converted

September 30, 2023

    

2023

    

2022

    

2021

    

2020

    

2019

    

Prior

    

Cost Basis

    

to Term

    

Total

Business lending:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

290,903

$

659,190

$

325,480

$

205,591

$

224,256

$

710,607

$

721,951

$

526,358

$

3,664,336

Special mention

 

19,647

 

3,463

 

18,359

 

2,655

 

3,523

 

58,407

 

22,473

43,473

 

172,000

Classified

 

459

 

2,746

 

2,657

 

5,146

 

2,863

 

21,488

 

14,428

28,324

 

78,111

Doubtful

 

0

 

0

 

0

 

488

 

0

 

0

 

0

0

 

488

Total business lending

$

311,009

$

665,399

$

346,496

$

213,880

$

230,642

$

790,502

$

758,852

$

598,155

$

3,914,935

Current period gross charge-offs

$

0

$

160

$

0

$

0

$

0

$

0

$

458

$

0

$

618

Revolving

Revolving

Loans

Loans

(000’s omitted)

Term Loans Amortized Cost Basis by Origination Year

Amortized

Converted

December 31, 2022

    

2022

    

2021

    

2020

    

2019

    

2018

    

Prior

    

Cost Basis

    

to Term

    

Total

Business lending:

Risk rating

Pass

$

747,573

$

373,913

$

232,591

$

246,820

$

168,468

$

604,745

$

646,771

$

401,531

$

3,422,412

Special mention

 

2,787

 

4,836

 

3,781

 

3,676

 

14,593

 

45,627

 

29,403

29,975

 

134,678

Classified

 

1,800

 

775

 

1,138

 

3,196

 

12,235

 

38,138

 

10,587

20,706

 

88,575

Doubtful

 

0

 

0

 

0

 

0

 

0

 

0

 

0

0

 

0

Total business lending

$

752,160

$

379,524

$

237,510

$

253,692

$

195,296

$

688,510

$

686,761

$

452,212

$

3,645,665

17

Table of Contents

All other loans are underwritten and structured using standardized criteria and characteristics, primarily payment performance, and are monitored collectively on a monthly basis. These are typically loans to individuals in the consumer categories and are delineated as either performing or nonperforming. Performing loans include loans classified as current as well as those classified as 30 - 89 days past due. Nonperforming loans include 90+ days past due and still accruing and nonaccrual loans.

The following table details the balances in all other loan categories at September 30, 2023:

Revolving

Revolving

Loans

Loans

(000’s omitted)

Term Loans Amortized Cost Basis by Origination Year

Amortized

Converted

September 30, 2023

    

2023

    

2022

    

2021

    

2020

    

2019

    

Prior

    

Cost Basis

    

to Term

    

Total

Consumer mortgage:

  

  

  

  

  

  

  

  

FICO AB(1)

  

  

  

  

  

  

  

  

Performing

$

274,173

$

358,296

$

466,228

$

203,702

$

160,654

$

629,208

$

0

$

79,618

$

2,171,879

Nonperforming

 

0

 

415

 

707

 

566

 

175

 

5,207

 

0

198

 

7,268

Total FICO AB

 

274,173

 

358,711

 

466,935

 

204,268

 

160,829

 

634,415

 

0

79,816

 

2,179,147

FICO CDE(2)

 

 

 

 

 

 

 

 

Performing

 

93,988

 

153,636

 

169,225

 

105,444

 

73,939

 

343,507

 

28,997

28,036

 

996,772

Nonperforming

 

0

 

1,592

 

1,362

 

1,250

 

1,476

 

13,909

 

0

1,256

 

20,845

Total FICO CDE

 

93,988

 

155,228

 

170,587

 

106,694

 

75,415

 

357,416

 

28,997

29,292

 

1,017,617

Total consumer mortgage

$

368,161

$

513,939

$

637,522

$

310,962

$

236,244

$

991,831

$

28,997

$

109,108

$

3,196,764

Current period gross charge-offs

$

0

$

0

$

0

$

0

$

85

$

281

$

0

$

0

$

366

Consumer indirect:

 

 

 

 

 

 

 

 

Performing

$

573,832

$

622,019

$

306,229

$

83,299

$

55,759

$

66,874

$

0

$

0

$

1,708,012

Nonperforming

 

46

 

154

 

19

 

33

 

6

 

32

 

0

0

 

290

Total consumer indirect

$

573,878

$

622,173

$

306,248

$

83,332

$

55,765

$

66,906

$

0

$

0

$

1,708,302

Current period gross charge-offs

$

277

$

2,551

$

1,435

$

890

$

482

$

855

$

0

$

0

$

6,490

Consumer direct:

 

 

 

 

 

 

 

 

Performing

$

66,421

$

59,136

$

30,516

$

10,059

$

6,088

$

6,337

$

6,690

$

1

$

185,248

Nonperforming

 

0

 

0

 

0

 

5

 

5

 

30

 

13

0

 

53

Total consumer direct

$

66,421

$

59,136

$

30,516

$

10,064

$

6,093

$

6,367

$

6,703

$

1

$

185,301

Current period gross charge-offs

$

70

$

524

$

378

$

48

$

73

$

154

$

119

$

0

$

1,366

Home equity:

 

 

 

 

 

 

 

 

Performing

$

49,059

$

64,935

$

65,262

$

32,797

$

26,802

$

47,484

$

126,958

$

28,708

$

442,005

Nonperforming

 

0

 

140

 

10

 

244

 

280

 

611

 

942

532

 

2,759

Total home equity

$

49,059

$

65,075

$

65,272

$

33,041

$

27,082

$

48,095

$

127,900

$

29,240

$

444,764

Current period gross charge-offs

$

0

$

0

$

0

$

64

$

0

$

9

$

17

$

0

$

90

(1)FICO AB refers to higher tiered loans with FICO scores greater than or equal to 720 at origination.
(2)FICO CDE refers to loans with FICO scores less than 720 at origination and potentially higher risk.

18

Table of Contents

The following table details the balances in all other loan categories at December 31, 2022:

Revolving

Revolving

Loans

Loans

(000’s omitted)

Term Loans Amortized Cost Basis by Origination Year

Amortized

Converted

December 31, 2022

    

2022

    

2021

    

2020

    

2019

    

2018

    

Prior

    

Cost Basis

    

to Term

    

Total

Consumer mortgage:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

FICO AB(1)

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Performing

$

379,171

$

492,731

$

217,889

$

173,942

$

100,161

$

604,258

$

954

$

58,639

$

2,027,745

Nonperforming

 

0

 

75

 

573

 

184

 

399

 

4,347

 

0

449

 

6,027

Total FICO AB

 

379,171

 

492,806

 

218,462

 

174,126

 

100,560

 

608,605

 

954

59,088

 

2,033,772

FICO CDE(2)

 

 

 

 

 

 

 

 

Performing

 

160,388

 

178,262

 

112,640

 

79,357

 

54,861

 

323,189

 

27,884

22,056

 

958,637

Nonperforming

 

120

 

974

 

1,250

 

1,606

 

2,127

 

13,177

 

151

661

 

20,066

Total FICO CDE

 

160,508

 

179,236

 

113,890

 

80,963

 

56,988

 

336,366

 

28,035

22,717

 

978,703

Total consumer mortgage

$

539,679

$

672,042

$

332,352

$

255,089

$

157,548

$

944,971

$

28,989

$

81,805

$

3,012,475

Consumer indirect:

 

 

 

 

 

 

 

 

Performing

$

777,513

$

422,594

$

129,449

$

99,593

$

52,298

$

58,028

$

0

$

0

$

1,539,475

Nonperforming

 

18

 

1

 

53

 

67

 

15

 

24

 

0

0

 

178

Total consumer indirect

$

777,531

$

422,595

$

129,502

$

99,660

$

52,313

$

58,052

$

0

$

0

$

1,539,653

Consumer direct:

 

 

 

 

 

 

 

 

Performing

$

84,111

$

46,381

$

17,066

$

12,729

$

5,573

$

5,020

$

6,563

$

2

$

177,445

Nonperforming

 

6

 

51

 

1

 

1

 

29

 

50

 

22

0

 

160

Total consumer direct

$

84,117

$

46,432

$

17,067

$

12,730

$

5,602

$

5,070

$

6,585

$

2

$

177,605

Home equity:

 

 

 

 

 

 

 

 

Performing

$

69,575

$

72,270

$

37,964

$

31,506

$

16,068

$

41,097

$

132,703

$

30,569

$

431,752

Nonperforming

 

0

 

10

 

114

 

169

 

105

 

606

 

563

677

 

2,244

Total home equity

$

69,575

$

72,280

$

38,078

$

31,675

$

16,173

$

41,703

$

133,266

$

31,246

$

433,996

(1)FICO AB refers to higher tiered loans with FICO scores greater than or equal to 720 at origination.
(2)FICO CDE refers to loans with FICO scores less than 720 at origination and potentially higher risk.

Business lending loans greater than $0.5 million that are on nonaccrual are individually assessed, and if necessary, a specific allocation of the allowance for credit losses is provided. A summary of individually assessed business loans as of September 30, 2023 and December 31, 2022 follows:

    

September 30, 

    

December 31, 

(000’s omitted)

    

2023

    

2022

Loans with allowance allocation

$

3,484

$

0

Loans without allowance allocation

 

1,055

 

3,163

Carrying balance

 

4,539

 

3,163

Contractual balance

 

4,555

 

4,201

Specifically allocated allowance

 

470

 

0

The average carrying balance of individually assessed loans was $4.5 million and $3.2 million for the three months ended September 30, 2023 and 2022, respectively. The average carrying balance of individually assessed loans was $6.6 million and $12.2 million for the nine months ended September 30, 2023 and 2022, respectively. No interest income was recognized on individually assessed loans for the three or nine months ended September 30, 2023 and 2022.

Occasionally, the Company modifies loans to borrowers experiencing financial difficulty by providing principal forgiveness, term extension, payment delay, interest rate reduction. When principal forgiveness is provided, the amount of forgiveness is charged-off against the allowance for credit losses.

19

Table of Contents

In some cases, the Company provides multiple types of modifications on one loan. Typically, one type of modification, such as a term extension, is granted initially. If the borrower continues to experience financial difficulty, another modification, such as principal forgiveness, may be granted. Upon the Company’s determination that a modified loan (or portion of a loan) has subsequently been deemed uncollectible, the loan (or a portion of the loan) is charged off. Therefore, the amortized cost basis of the loan is reduced by the uncollectible amount and the allowance for credit losses is adjusted by the same amount. The estimate of allowance for credit losses includes historical losses from loans that were modified due to borrower financial difficulty, therefore a change to the allowance for credit losses is generally not recorded upon modification.

The following tables present the amortized cost basis of loans at September 30, 2023 that were both experiencing financial difficulty and modified during the three and nine months ended September 30, 2023, by class and by type of modification. The percentage of the amortized cost basis of loans that were modified to borrowers experiencing financial difficulty as compared to the amortized cost basis of each class of financing receivable is also presented below.

Three Months Ended

 

September 30, 2023

 

Total Class of

 

Term

Financing

 

(000s omitted except for percentages)

    

Extension

    

Receivable

 

Business lending

$

1,401

 

0.04

%

Total

$

1,401

 

0.01

%

Nine Months Ended

 

September 30, 2023

 

Total Class of

 

Term

Financing

 

(000s omitted except for percentages)

    

Extension

    

Receivable

 

Business lending

$

2,150

 

0.05

%

Consumer mortgage

 

198

 

0.01

%

Home equity

 

29

 

0.01

%

Total

$

2,377

 

0.03

%

The Company closely monitors the performance of loans that are modified to borrowers experiencing financial difficulty to understand the effectiveness of its modification efforts. The following table presents the performance of such loans that have been modified at September 30, 2023.

90+ Days Past

Past Due 30 –

Due and Still

Non-

(000s omitted)

    

Current

    

89 Days

    

Accruing

    

Accrual

    

Total

Business lending

$

2,150

$

0

$

0

$

0

$

2,150

Consumer mortgage

 

0

 

0

 

0

 

198

 

198

Home equity

 

29

 

0

 

0

 

0

 

29

Total

$

2,179

$

0

$

0

$

198

$

2,377

20

Table of Contents

The following tables present the financial effect of the loan modifications presented above to borrowers experiencing financial difficulty for the three and nine months ended September 30, 2023:

Three Months Ended

September 30, 2023

Weighted-Average

    

Term Extension (Years)

Business lending

 

10.0

Total

 

10.0

Nine Months Ended

September 30, 2023

Weighted-Average

    

Term Extension (Years)

Business lending

 

8.3

Consumer mortgage

 

3.1

Home equity

 

9.9

Total

 

7.8

There were no loans modified to borrowers with financial difficulty that had a payment default subsequent to modification during the three and nine months ended September 30, 2023.

Prior to the adoption of ASU 2022-02 on January 1, 2023, modified loans were reviewed by the Company to identify if a troubled debt restructuring (“TDR”) had occurred, which is when, for economic or legal reasons related to a borrower’s financial difficulties, the Company grants a concession to the borrower that it would not otherwise consider. Terms may be modified to fit the ability of the borrower to repay in line with its current financial standing and the restructuring of the loan may include the transfer of assets from the borrower to satisfy the debt, a modification of loan terms, or a combination of the two. The amount of TDRs as of December 31, 2022 are presented below.

December 31, 2022

(000’s omitted)

    

Nonaccrual

    

Accruing

    

Total

    

#

    

Amount

    

#

    

Amount

    

#

    

Amount

Business lending

 

1

$

135

 

3

$

271

 

4

$

406

Consumer mortgage

 

52

 

2,218

 

46

 

2,114

 

98

 

4,332

Consumer indirect

 

0

 

0

 

56

 

600

 

56

 

600

Consumer direct

 

0

 

0

 

18

 

5

 

18

 

5

Home equity

 

9

 

108

 

9

 

178

 

18

 

286

Total

 

62

$

2,461

 

132

$

3,168

 

194

$

5,629

21

Table of Contents

The following table presents information related to loans modified in a TDR during the three months and nine months ended September 30, 2022. Of the loans noted in the table below, all consumer mortgage loans for the three months and nine months ended September 30, 2022 were modified due to a Chapter 7 bankruptcy as described previously. The financial effects of these restructurings were immaterial.

Three Months Ended

    

Nine Months Ended

September 30, 2022

September 30, 2022

Number of

Outstanding

Number of

Outstanding

(000’s omitted)

    

loans modified

    

Balance

    

loans modified

    

Balance

Business lending

 

0

$

0

 

0

$

0

Consumer mortgage

 

1

 

184

 

5

 

459

Consumer indirect

 

6

 

71

 

12

 

127

Consumer direct

 

2

 

3

 

2

 

3

Home equity

 

0

 

0

 

1

 

6

Total

 

9

$

258

 

20

$

595

Allowance for Credit Losses

The following presents by segment the activity in the allowance for credit losses during the three months and nine months ended September 30, 2023 and 2022:

Three Months Ended September 30, 2023

Beginning

Charge-

Ending

(000’s omitted)

    

balance

    

offs

    

Recoveries

    

Provision

    

balance

Business lending

$

25,291

$

(139)

$

152

$

740

$

26,044

Consumer mortgage

 

14,553

 

(143)

 

3

 

558

 

14,971

Consumer indirect

 

17,808

 

(2,100)

 

1,319

 

1,263

 

18,290

Consumer direct

 

3,032

 

(554)

 

217

 

351

 

3,046

Home equity

 

1,600

 

(6)

 

2

 

(2)

 

1,594

Unallocated

 

1,000

 

0

 

0

 

0

 

1,000

Allowance for credit losses – loans

 

63,284

 

(2,942)

 

1,693

 

2,910

 

64,945

Liabilities for off-balance-sheet credit exposures

 

933

 

0

 

0

 

(32)

 

901

Total allowance for credit losses

$

64,217

$

(2,942)

$

1,693

$

2,878

$

65,846

    

Three Months Ended September 30, 2022

Beginning

Charge-

Ending

(000’s omitted)

   

 balance

   

offs

   

Recoveries

   

Provision

   

 balance

Business lending

$

23,241

$

(495)

$

755

$

430

$

23,931

Consumer mortgage

12,631

(113)

4

1,296

13,818

Consumer indirect

 

14,378

 

(1,706)

 

1,386

 

2,960

 

17,018

Consumer direct

 

2,822

 

(342)

 

174

 

361

 

3,015

Home equity

 

1,470

 

(32)

 

11

 

132

 

1,581

Unallocated

 

1,000

 

0

 

0

 

0

 

1,000

Allowance for credit losses – loans

 

55,542

 

(2,688)

 

2,330

 

5,179

 

60,363

Liabilities for off-balance-sheet credit exposures

 

1,223

 

0

 

0

 

(118)

 

1,105

Total allowance for credit losses

$

56,765

$

(2,688)

$

2,330

$

5,061

$

61,468

22

Table of Contents

Nine Months Ended September 30, 2023

    

Beginning 

    

Charge-

    

    

    

Ending 

(000’s omitted)

balance

offs

Recoveries

Provision

balance

Business lending

$

23,297

$

(618)

$

437

$

2,928

$

26,044

Consumer mortgage

 

14,343

 

(366)

 

35

 

959

 

14,971

Consumer indirect

 

17,852

 

(6,490)

 

4,342

 

2,586

 

18,290

Consumer direct

 

2,973

 

(1,366)

 

637

 

802

 

3,046

Home equity

 

1,594

 

(90)

 

13

 

77

 

1,594

Unallocated

 

1,000

 

0

 

0

 

0

 

1,000

Allowance for credit losses – loans

 

61,059

 

(8,930)

 

5,464

 

7,352

 

64,945

Liabilities for off-balance-sheet credit exposures

 

1,123

 

0

 

0

 

(222)

 

901

Total allowance for credit losses

$

62,182

$

(8,930)

$

5,464

$

7,130

$

65,846

Nine Months Ended September 30, 2022

PCD

    

Beginning 

    

Charge-

    

Allowance at

    

    

Ending 

(000’s omitted)

balance

offs

Recoveries

Acquisition

Provision

balance

Business lending

$

22,995

$

(650)

$

1,249

$

71

$

266

$

23,931

Consumer mortgage

 

10,017

 

(230)

 

21

0

 

4,010

 

13,818

Consumer indirect

 

11,737

 

(5,183)

 

3,732

0

 

6,732

 

17,018

Consumer direct

 

2,306

 

(859)

 

577

0

 

991

 

3,015

Home equity

 

1,814

 

(69)

 

132

0

 

(296)

 

1,581

Unallocated

 

1,000

 

0

 

0

0

 

0

 

1,000

Allowance for credit losses – loans

 

49,869

 

(6,991)

 

5,711

71

 

11,703

 

60,363

Liabilities for off-balance-sheet credit exposures

 

803

 

0

 

0

0

 

302

 

1,105

Total allowance for credit losses

$

50,672

$

(6,991)

$

5,711

$

71

$

12,005

$

61,468

The allowance for credit losses for loans increased to $64.9 million at September 30, 2023 compared to $61.1 million at December 31, 2022 and $60.4 million at September 30, 2022, reflective of a stable economic forecast and an increase in loans outstanding.

Accrued interest receivable on loans, included in accrued interest and fees receivable on the consolidated statements of condition, totaled $28.4 million at September 30, 2023 and is excluded from the estimate of credit losses and amortized cost basis of loans.

Under ASU No. 2016-13, Financial Instruments – Credit Losses (Topic 326), also referred to as “CECL”, the Company utilizes the historical loss rate on its loan portfolio as the initial basis for the estimate of credit losses using the cumulative loss, vintage loss and line loss methods, which is derived from the Company’s historical loss experience. Adjustments to historical loss experience were made for differences in current loan-specific risk characteristics and to address current period delinquencies, charge-off rates, risk ratings, lack of loan level data through an entire economic cycle, changes in loan sizes and underwriting standards, as well as the addition of acquired loans which were not underwritten by the Company. The Company considered historical losses immediately prior, through and following the Great Recession of 2008 compared to the historical period used for modeling to adjust the historical information to account for longer-term expectations for loan credit performance. Under CECL, the Company is required to consider future economic conditions to determine current expected credit losses. Management selected an eight-quarter reasonable and supportable forecast period with a four-quarter reversion to the historical mean to use as part of the economic forecast, and utilizes a two-quarter lag adjustment for economic factors that are not dependent on collateral values and no lag for factors that do utilize collateral values. Management determined that these qualitative adjustments were needed to adjust historical information for expected losses and to reflect changes as a result of current conditions.

For qualitative macroeconomic adjustments, the Company uses third party forecasted economic data scenarios utilizing a base scenario and two alternative scenarios that are weighted, with forecasts available as of September 30, 2023. These forecasts were factored into the qualitative portion of the calculation of the estimated credit losses and include the impact of a decline in residential real estate and vehicle prices as well as inflation. The scenarios utilized forecast stable unemployment levels offset by modest GDP and household income growth and continued deterioration in residential real estate, commercial real estate and used auto prices.

23

Table of Contents

Management developed expected loss estimates considering factors for segments as outlined below:

Business lending – non real estate: The Company selected projected unemployment and GDP as indicators of forecasted losses related to business lending and utilize both factors in an even weight for the calculation. 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 selected projected unemployment and commercial real estate values as indicators of forecasted losses related to commercial real estate loans and utilize both factors in an even weight for the calculation. The Company also considered the factors noted in business lending – non real estate.
Consumer mortgages and home equity: The Company selected projected unemployment and residential real estate values as indicators of forecasted losses related to mortgage lending and utilize both factors in an even weight for the calculation. In addition, current delinquencies, charge-offs and acquired loans were considered.
Consumer indirect: The Company selected projected unemployment and vehicle valuation indices as indicators of forecasted losses related to indirect lending and utilize both factors in an even weight for the calculation. In addition, current delinquencies, charge-offs and acquired loans were considered.
Consumer direct: The Company selected projected unemployment and inflation-adjusted household income as indicators of forecasted losses related to consumer direct lending and utilize both factors in an even weight for the calculation. In addition, current delinquencies, charge-offs and acquired loans were considered.

At September 30, 2023, loans with a carrying amount of approximately $4.30 billion were pledged to secure certain borrowings with the FHLB and FRB. There were $315.8 million of borrowings outstanding under these arrangements at September 30, 2023.

During the nine months ended September 30, 2023, the Company did not purchase any loans, while the Company sold $4.6 million of secondary market eligible residential consumer mortgage loans during the period. During the nine months ended September 30, 2022, the Company purchased $436.9 million of loans in connection with the acquisition of Elmira, consisting of $125.3 million of business lending loans, $271.4 million of consumer mortgage loans, $9.4 million of consumer indirect loans, $12.5 million of consumer direct loans and $18.3 million of home equity loans. The Company sold $4.5 million of secondary market eligible residential consumer mortgage loans during the nine months ended September 30, 2022.

NOTE F: GOODWILL AND IDENTIFIABLE INTANGIBLE ASSETS

The gross carrying amount and accumulated amortization for each type of identifiable intangible asset are as follows:

September 30, 2023

    

December 31, 2022

Gross

Net

Gross

Net

    

Carrying

    

Accumulated

    

Carrying

    

Carrying

    

Accumulated

    

Carrying

(000’s omitted)

Amount

 

Amortization

 

Amount

 

Amount

 

Amortization

 

Amount

Amortizing intangible assets:

  

 

  

 

  

 

  

 

  

 

  

Core deposit intangibles

$

77,373

$

(68,286)

$

9,087

$

77,373

$

(65,069)

$

12,304

Other intangibles

 

125,703

 

(78,852)

 

46,851

 

119,813

 

(71,121)

 

48,692

Total amortizing intangibles

$

203,076

$

(147,138)

$

55,938

$

197,186

$

(136,190)

$

60,996

24

Table of Contents

The estimated aggregate amortization expense for each of the five succeeding fiscal years ended December 31 is as follows:

(000’s omitted)

Oct - Dec 2023

$

3,563

2024

12,808

2025

 

10,927

2026

 

9,625

2027

 

4,049

Thereafter

 

14,966

Total

$

55,938

Shown below are the components of the Company’s goodwill at December 31, 2022 and September 30, 2023:

(000’s omitted)

    

December 31, 2022

    

Additions

    

September 30, 2023

Goodwill

$

841,841

$

3,555

$

845,396

NOTE G: BORROWINGS

During the third quarter of 2023, the Company secured $300.0 million of fixed rate FHLB term borrowings. The borrowings consisted of a $100.0 million five year fixed rate advance with a rate of 4.50% and a $200.0 million five year monthly amortizing advance with a rate of 4.78%, both of which have contractual final maturity dates in August 2028.

NOTE H: BENEFIT PLANS

The Company provides a qualified defined benefit pension to eligible employees and retirees, other post-retirement health and life insurance benefits to certain retirees, an unfunded supplemental pension plan for certain key executives, and an unfunded stock balance plan for certain of its nonemployee directors. The Company accrues for the estimated cost of these benefits through charges to expense during the years that employees earn these benefits. The service cost component of net periodic benefit income is included in the salaries and employee benefits line of the consolidated statements of income, while the other components of net periodic benefit income are included in other expenses. The Company made a $4.3 million contribution to its defined benefit pension plan in the second quarter of 2023. The Company made a $0.1 million contribution to its defined benefit pension plan in the first quarter of 2022.

The post-retirement benefits component of net periodic benefit cost for the three and nine months ended September 30, 2023 and 2022 is immaterial. The pension benefits component of net periodic benefit cost for the three and nine months ended September 30, 2023 and 2022 is as follows:

Pension Benefits

Three Months Ended

Nine Months Ended

September 30, 

September 30, 

(000’s omitted)

    

2023

    

2022

    

2023

    

2022

Service cost

$

1,108

$

1,240

$

3,324

$

3,720

Interest cost

1,890

1,334

5,670

4,002

Expected return on plan assets

 

(4,020)

 

(4,756)

(12,060)

(14,268)

Amortization of unrecognized net (gain) loss

 

(555)

 

211

(1,665)

633

Amortization of prior service cost

 

205

 

154

615

462

Net periodic benefit

$

(1,372)

$

(1,817)

$

(4,116)

$

(5,451)

NOTE I: EARNINGS PER SHARE

The two class method is used in the calculations of basic and diluted earnings per share. Under the two class method, earnings available to common shareholders for the period are allocated between common shareholders and participating securities according to dividends declared and participation rights in undistributed earnings. The Company has determined that all of its outstanding non-vested stock awards are participating securities as of September 30, 2023.

25

Table of Contents

Basic earnings per share are computed based on the weighted-average of the common shares outstanding for the period. Diluted earnings per share are based on the weighted-average of the shares outstanding and the assumed exercise of stock options during the year. The dilutive effect of options is calculated using the treasury stock method of accounting. The treasury stock method determines the number of common shares that would be outstanding if all the dilutive options were exercised and the proceeds were used to repurchase common shares in the open market at the average market price for the applicable time period. Weighted-average anti-dilutive stock options outstanding for the three and nine months ended September 30, 2023 were immaterial and 0.2 million, respectively, compared to approximately 0.4 million and 0.3 million weighted-average anti-dilutive stock options outstanding for the three and nine months ended September 30, 2022, respectively, that were not included in the computation below.

The following is a reconciliation of basic to diluted earnings per share for the three and nine months ended September 30, 2023 and 2022:

Three Months Ended

Nine Months Ended

September 30, 

September 30, 

(000’s omitted, except per share data)

    

2023

    

2022

    

2023

    

2022

Net income

$

44,129

$

48,691

$

98,218

$

135,551

Income attributable to unvested stock-based compensation awards

 

(158)

 

(142)

 

(327)

 

(386)

Income available to common shareholders

$

43,971

$

48,549

$

97,891

$

135,165

Weighted-average common shares outstanding – basic

 

53,502

 

53,830

 

53,673

 

53,915

Basic earnings per share

$

0.82

$

0.90

$

1.82

$

2.51

Net income

$

44,129

$

48,691

$

98,218

$

135,551

Income attributable to unvested stock-based compensation awards

 

(158)

 

(142)

 

(327)

 

(386)

Income available to common shareholders

$

43,971

$

48,549

$

97,891

$

135,165

Weighted-average common shares outstanding – basic

 

53,502

 

53,830

 

53,673

 

53,915

Assumed exercise of stock options

 

104

 

302

 

135

 

328

Weighted-average common shares outstanding – diluted

 

53,606

 

54,132

 

53,808

 

54,243

Diluted earnings per share

$

0.82

$

0.90

$

1.82

$

2.49

Stock Repurchase Program

At its December 2022 meeting, the Board of Directors of the Company (the “Board”) approved a new stock repurchase program authorizing the repurchase, at the discretion of senior management, of up to 2,697,000 shares of the Company’s common stock, in accordance with securities and banking laws and regulations, during the twelve-month period starting January 1, 2023. Any repurchased shares will be used for general corporate purposes, including those related to stock plan activities. The timing and extent of repurchases will depend on market conditions and other corporate considerations as determined at the Company’s discretion. There were 500,000 shares of treasury stock purchases made under this authorization during the first nine months of 2023 with an average price paid per share of $51.35.

At its December 2021 meeting, the Board approved a stock repurchase program authorizing the repurchase, at the discretion of senior management, of up to 2,697,000 shares of the Company’s common stock, in accordance with securities and banking laws and regulations, during the twelve-month period starting January 1, 2022. There were 250,000 shares of treasury stock purchases made under this authorization in 2022, all of which were repurchased during the first nine months of 2022, with an average price paid per share of $65.51.

26

Table of Contents

NOTE J: COMMITMENTS, CONTINGENT LIABILITIES AND RESTRICTIONS

The Company is a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments consist primarily of commitments to extend credit and standby letters of credit. Commitments to extend credit are agreements to lend to customers, generally having fixed expiration dates or other termination clauses that may require payment of a fee. These commitments consist principally of unused commercial and consumer credit lines. Standby letters of credit generally are contingent upon the failure of the customer to perform according to the terms of an underlying contract with a third party. The credit risks associated with commitments to extend credit and standby letters of credit are essentially the same as that involved with extending loans to customers and are subject to the Company’s normal credit policies. Collateral may be obtained based on management’s assessment of the customer’s creditworthiness. The fair value of the standby letters of credit is immaterial for disclosure.

The contract amounts of commitments and contingencies are as follows:

    

September 30, 

    

December 31, 

(000’s omitted)

2023

2022

Commitments to extend credit

$

1,532,806

$

1,486,791

Standby letters of credit

 

58,552

 

57,347

Total

$

1,591,358

$

1,544,138

The Company and its subsidiaries are subject in the normal course of business to various pending and threatened legal proceedings or other matters in which claims for monetary damages are asserted. As of September 30, 2023, management, after consultation with legal counsel, does not anticipate that the aggregate ultimate liability arising out of such pending or threatened matters against the Company or its subsidiaries will be material to the Company’s consolidated financial position. On at least a quarterly basis, the Company assesses its liabilities and contingencies in connection with such matters. For those matters where it is probable that the Company will incur losses and the amounts of the losses can be reasonably estimated, the Company records an expense and corresponding liability in its consolidated financial statements. To the extent such matters could result in exposure in excess of that liability, the amount of such excess is not currently estimable. The range of losses for matters where an exposure is not currently estimable or considered probable is not believed to be material in the aggregate. This is based on information currently available to the Company and involves elements of judgment and significant uncertainties. While the Company does not believe that the outcome of pending or threatened litigation or other matters will be material to the Company’s consolidated financial position, it cannot rule out the possibility that such outcomes will be material to the consolidated results of operations for a particular reporting period in the future.

On May 11, 2023, the FDIC issued a notice of proposed rulemaking that would implement a special assessment to recover the uninsured deposit losses from recent bank failures. The FDIC has proposed collecting the special assessment over eight quarterly assessment periods beginning in 2024 at an annual rate of approximately 12.5 basis points of uninsured deposits that exceeded $5 billion as of December 31, 2022. There is sufficient uncertainty around the final FDIC regulation that would impact both the timing and amount recognized in the consolidated financial statements. While the Company continues to assess the impact of the special assessment to the Company’s future operating results, if the final rule for the FDIC special assessment is enacted as proposed, the impact is not expected to be material to the Company’s consolidated financial statements.

NOTE K: FAIR VALUE

Accounting standards establish a framework for measuring fair value and require certain disclosures about such fair value instruments. It defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (i.e. exit price). Inputs used to measure fair value are classified into the following hierarchy:

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.

27

Table of Contents

A financial instrument’s categorization within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement. The following tables set forth the Company’s financial assets and liabilities that were accounted for at fair value on a recurring basis. There were no transfers between any of the levels for the periods presented.

September 30, 2023

Total Fair

(000’s omitted)

    

Level 1

    

Level 2

    

Level 3

    

Value

Available-for-sale investment securities:

 

  

 

  

 

  

 

  

U.S. Treasury and agency securities

$

1,921,264

$

58,175

$

0

$

1,979,439

Obligations of state and political subdivisions

 

0

 

434,465

 

0

 

434,465

Government agency mortgage-backed securities

 

0

 

337,071

 

0

 

337,071

Corporate debt securities

 

0

 

7,174

 

0

 

7,174

Government agency collateralized mortgage obligations

 

0

 

9,487

 

0

 

9,487

Total available-for-sale investment securities

 

1,921,264

 

846,372

 

0

 

2,767,636

Equity securities

 

320

 

0

 

0

 

320

Mortgage loans held for sale

0

604

0

604

Commitments to originate real estate loans for sale

0

0

13

13

Forward sales commitments

0

10

0

10

Total

$

1,921,584

$

846,986

$

13

$

2,768,583

December 31, 2022

Total Fair

(000’s omitted)

    

Level 1

    

Level 2

    

Level 3

    

Value

Available-for-sale investment securities:

 

  

 

  

 

  

 

  

U.S. Treasury and agency securities

$

3,178,189

$

65,348

$

0

$

3,243,537

Obligations of state and political subdivisions

 

0

 

504,297

 

0

 

504,297

Government agency mortgage-backed securities

 

0

 

384,633

 

0

 

384,633

Corporate debt securities

 

0

 

7,114

 

0

 

7,114

Government agency collateralized mortgage obligations

 

0

 

12,270

 

0

 

12,270

Total available-for-sale investment securities

 

3,178,189

 

973,662

 

0

 

4,151,851

Equity securities

 

419

 

0

 

0

 

419

Commitments to originate real estate loans for sale

0

0

5

5

Forward sales commitments

0

5

0

5

Interest rate swap agreements asset

 

0

 

1

 

0

 

1

Interest rate swap agreements liability

 

0

 

(1)

0

 

(1)

Total

$

3,178,608

$

973,667

$

5

$

4,152,280

The valuation techniques used to measure fair value for the items in the table above are as follows:

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, interest rate swap yield curves, 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.

28

Table of Contents

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 statements 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 $0.6 million at September 30, 2023. There were no mortgage loans held for sale at December 31, 2022. Mortgage loans held for sale are included in other assets in the consolidated statements of condition. The unrealized gain on mortgage loans held for sale was recognized in mortgage banking revenues in the consolidated statements of income and is immaterial.
Forward sales commitments – The Company enters into forward sales commitments to sell certain residential real estate loans. Such commitments are considered to be derivative financial instruments and, therefore, are carried at estimated fair value in the other asset or other liability section of the consolidated statements 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 statements of condition. The estimated fair value of these commitments is determined using quoted secondary market prices obtained from certain government-sponsored entities. Additionally, accounting guidance requires the expected net future cash flows related to the associated servicing of the loan to be included in the fair value measurement of the derivative. The expected net future cash flows are based on a valuation model that calculates the present value of estimated net servicing income. The valuation model incorporates assumptions that market participants would use in estimating future net servicing income. Such assumptions include estimates of the cost of servicing loans, appropriate discount rate and prepayment speeds. The determination of expected net cash flows is considered a significant unobservable input contributing to the Level 3 classification of commitments to originate real estate loans for sale.
Interest rate swap agreements – The interest rate swaps are reported at their fair value utilizing Level 2 inputs from third parties. The fair value of 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.

The changes in Level 3 assets measured at fair value on a recurring basis are immaterial.

The fair value information of assets and liabilities measured on a non-recurring basis presented below is not as of the period-end, but rather as of the date the fair value adjustment was recorded closest to the date presented.

September 30, 2023

December 31, 2022

    

    

    

Total Fair

    

    

    

Total Fair

(000’s omitted)

Level 1

Level 2

Level 3

Value

Level 1

Level 2

Level 3

Value

Individually assessed loans

$

0

$

0

$

3,014

 

$

3,014

$

0

$

0

$

0

 

$

0

Other real estate owned

0

0

578

 

578

0

0

503

 

503

Mortgage servicing rights

 

0

 

0

 

309

 

 

309

 

0

 

0

 

1,169

 

 

1,169

Contingent consideration

0

0

(2,950)

(2,950)

0

0

(2,800)

(2,800)

Total

$

0

$

0

$

951

 

$

951

$

0

$

0

$

(1,128)

 

$

(1,128)

29

Table of Contents

Loans are generally not recorded at fair value on a recurring basis. Periodically, the Company records nonrecurring adjustments to the carrying value of loans based on fair value measurements for partial charge-offs of the uncollectible portions of those loans. Nonrecurring adjustments also include certain impairment amounts for collateral-dependent loans calculated when establishing the allowance for credit losses. Such amounts are generally based on the fair value of the underlying collateral supporting the loan and, as a result, the carrying value of the loan less the calculated valuation amount does not necessarily represent the fair value of the loan. Real estate collateral is typically valued using independent appraisals or other indications of value based on recent comparable sales of similar properties or assumptions generally observable in the marketplace, adjusted for non-observable inputs. Thus, the resulting nonrecurring fair value measurements are generally classified as Level 3. Estimates of fair value used for other collateral supporting commercial loans generally are based on assumptions not observable in the marketplace and, therefore, such valuations are classified as Level 3.

Other real estate owned (“OREO”) is valued at the time the loan is foreclosed upon and the asset is transferred to OREO. The value is based primarily on third party appraisals, less costs to sell. The appraisals are sometimes further discounted based on management’s historical knowledge, changes in market conditions from the time of valuation, and/or management’s expertise and knowledge of the customer and customer’s business. Such discounts are significant, ranging from 9.0% to 73.8% at September 30, 2023 and result in a Level 3 classification of the inputs for determining fair value. OREO is reviewed and evaluated on at least a quarterly basis for additional impairment and adjusted accordingly, based on the same factors identified above. The Company recovers the carrying value of OREO through the sale of the property. The ability to affect future sales prices is subject to market conditions and factors beyond the Company’s control and may impact the estimated fair value of a property.

Originated mortgage servicing rights are recorded at their fair value at the time of sale of the underlying loan, and are amortized in proportion to and over the estimated period of net servicing income. The fair value of mortgage servicing rights is based on a valuation model incorporating inputs that market participants would use in estimating future net servicing income. Such inputs include estimates of the cost of servicing loans, appropriate discount rate and prepayment speeds and are considered to be unobservable and contribute to the Level 3 classification of mortgage servicing rights. In accordance with GAAP, the Company must record impairment charges, on a nonrecurring basis, when the carrying value of a mortgage servicing rights class exceeds its estimated fair value. Impairment is recognized through a valuation allowance. There is a valuation allowance of approximately $1.2 million and $0.7 million at September 30, 2023 and December 31, 2022, respectively.

The Company has recorded contingent consideration liabilities that arise from acquisition activity. The contingent consideration is recorded at fair value at the date of acquisition. The valuation of contingent consideration is calculated using an income approach method, which provides an estimation of the fair value of an asset or liability based on future cash flows over a discrete projection period, discounted to present value using an appropriate rate of return. The assumptions used in the valuation calculation are based on significant unobservable inputs, therefore such valuations are classified as Level 3.

The contingent consideration related to the Fringe Benefits Design of Minnesota, Inc. (“FBD”) acquisition completed in 2021 was revalued at June 30, 2023. The range of the undiscounted amounts the Company could pay under the agreement remained at between zero and $2.7 million. Key assumptions include (1) a discount rate of 6.91% applied to present value the payment, and (2) probability of achievement of retained revenue level of 37.8%. Based on the results of the June 2023 revaluation, the Company recorded a reduction to the fair value of the contingent consideration of $0.1 million which is included in the consolidated statements of income as an acquisition-related contingent consideration adjustment. The adjusted fair value at June 30, 2023 was $1.0 million. No adjustments were made to the fair value of the contingent consideration related to the FBD acquisition during the three months ended September 30, 2023.

The contingent consideration related to the Thomas Gregory Associates Insurance Brokers, Inc. (“TGA”) acquisition completed by OneGroup in 2021 was revalued at June 30, 2023. The range of the undiscounted amounts the Company could pay under the agreement remained at between zero and $3.4 million. Key assumptions include (1) a discount rate range of 6.73% to 6.94% applied to present value the payment, and (2) probability of achievement of retained revenue level of 86.1%. Based on the results of the June 2023 revaluation, the Company recorded an increase to the fair value of the contingent consideration of $1.1 million which is included in the consolidated statements of income as an acquisition-related contingent consideration adjustment. The adjusted fair value at June 30, 2023 was $2.8 million. In the third quarter of 2023, the first of the two required payments were made on the contingent consideration in the amount of $2.4 million, based on actual retained revenue results. An additional $0.1 million adjustment was recorded to adjust the fair value of the remaining contingent consideration liability, resulting in a fair value of $0.5 million at September 30, 2023.

30

Table of Contents

The Company determines fair values based on quoted market values, where available, estimates of present values, or other valuation techniques. Those techniques are significantly affected by the assumptions used, including, but not limited to, the discount rate and estimates of future cash flows. In that regard, the derived fair value estimates cannot be substantiated by comparison to independent markets and, in many cases, may not be realized in immediate settlement of the instrument. The significant unobservable inputs used in the determination of fair value of assets classified as Level 3 on a recurring or non-recurring basis are as follows:

    

    

    

    

Significant Unobservable

 

Fair Value at

Input Range

(000’s omitted, except per loan data)

September 30, 2023

Valuation Technique

Significant Unobservable Inputs

 

(Weighted Average)

Individually assessed loans

$

3,014

 

Fair value of collateral

 

Estimated cost of disposal/market adjustment

 

27.2

%

Other real estate owned

578

 

Fair value of collateral

 

Estimated cost of disposal/market adjustment

 

9.0% – 73.8% (38.5%)

Commitments to originate real estate loans for sale

 

13

 

Discounted cash flow

 

Embedded servicing value

 

1.0

%

Mortgage servicing rights

 

309

 

Discounted cash flow

 

Weighted average constant prepayment rate

 

5.6% - 6.1% (5.6%)

Weighted average discount rate

5.3% - 5.7% (5.7%)

Adequate compensation

$

7/loan

Contingent consideration

(2,950)

Discounted cash flow

Discount rate

6.7% - 6.9% (6.9%)

Probability of achievement

37.8% - 100.0% (70.9%)

Significant Unobservable

Fair Value at

Input Range

(000's omitted, except per loan data)

December 31, 2022

Valuation Technique

Significant Unobservable Inputs

(Weighted Average)

 

Other real estate owned

$

503

 

Fair value of collateral

 

Estimated cost of disposal/market adjustment

 

9.0% - 72.8% (35.7%)

Commitments to originate real estate loans for sale

5

Discounted cash flow

Embedded servicing value

1.0

%

Mortgage servicing rights

 

1,169

 

Discounted cash flow

 

Weighted average constant prepayment rate

 

2.9% - 3.3% (2.9%)

 

  

 

  

 

Weighted average discount rate

 

4.6% - 4.9% (4.9%)

 

Adequate compensation

$

7/loan

Contingent consideration

(2,800)

Discounted cash flow

Discount rate

5.9% - 6.2% (6.1%)

Probability of achievement

44.9% - 53.5% (50.1%)

The significant unobservable inputs used in the determination of the fair value of assets classified as Level 3 have an inherent measurement uncertainty that, if changed, could result in higher or lower fair value measurements of these assets as of the reporting date. The weighted average of the estimated cost of disposal/market adjustment for other real estate owned was calculated by dividing the total of the differences between the appraisal values of the real estate and the book values of the real estate divided by the totals of the appraisal values of the real estate. The weighted average of the constant prepayment rate for mortgage servicing rights was calculated by adding the constant prepayment rates used in each loan pool weighted by the balance in each loan pool. The weighted average of the discount rate for mortgage servicing rights was calculated by adding the discount rates used in each loan pool weighted by the balance in each loan pool. The weighted average of the discount rate for the contingent consideration was calculated by adding the discount rates used for the calculation of the fair value of each payment of contingent consideration, weighted by the amount of the payment as part of the total fair value of contingent consideration. The weighted average of the probability of achievement was determined by calculating the proportion of the probability-weighted payment of the total maximum payment, weighted by the amount of the payment as part of the total fair value of contingent consideration.

31

Table of Contents

Certain financial instruments and all nonfinancial instruments are excluded from fair value disclosure requirements. Accordingly, the aggregate fair value amounts presented do not represent the underlying value of the Company. The carrying amounts and estimated fair values of the Company’s other financial instruments that are not accounted for at fair value at September 30, 2023 and December 31, 2022 are presented below. The table presented below excludes other financial instruments for which the carrying value approximates fair value including cash and cash equivalents, accrued interest receivable and accrued interest payable.

September 30, 2023

December 31, 2022

    

Carrying

    

Fair

    

Carrying

    

Fair

(000’s omitted)

Value

Value

Value

Value

Financial assets:

 

  

 

  

 

  

 

  

Net loans

$

9,385,121

$

8,836,726

$

8,748,335

$

8,696,185

Held-to-maturity securities

1,125,540

990,660

1,079,695

1,034,795

Financial liabilities:

 

 

 

 

Deposits

 

13,030,788

 

12,997,731

 

13,012,308

 

12,981,487

Overnight borrowings

 

0

 

0

 

768,400

 

768,400

Securities sold under agreement to repurchase, short-term

 

330,252

 

330,252

 

346,652

 

346,652

Other Federal Home Loan Bank borrowings

 

316,837

 

313,111

 

19,474

 

19,377

Subordinated notes payable

 

0

 

0

 

3,249

 

3,249

The following is a further description of the principal valuation methods used by the Company to estimate the fair values of its financial instruments.

Loans have been classified as a Level 3 valuation. Fair values for variable rate loans that reprice frequently are based on carrying values. Fair values for fixed rate loans are estimated using discounted cash flows and interest rates currently being offered for loans with similar terms to borrowers of similar credit quality.

Held-to-maturity U.S. Treasury and agency securities have been classified as a Level 1 valuation. The fair values of held-to-maturity U.S. Treasury and agency 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. Held-to-maturity government agency mortgage-backed securities have been classified as a Level 2 valuation. The fair values of held-to-maturity government agency mortgage-backed securities are based on current market rates for similar products.

Deposits have been classified as a Level 2 valuation. The fair value of demand deposits, interest-bearing checking deposits, savings accounts and money market deposits is the amount payable on demand at the reporting date. The fair value of time deposit obligations are based on current market rates for similar products.

Borrowings and subordinated notes payable have been classified as a Level 2 valuation. The fair value of overnight borrowings and securities sold under agreement to repurchase, short-term, is the amount payable on demand at the reporting date. Fair values for other FHLB borrowings and subordinated notes payable are estimated using discounted cash flows and interest rates currently being offered on similar securities. The difference between the carrying values of subordinated notes payable, and their fair values, are not material as of the reporting dates.

Other financial assets and liabilities – cash and cash equivalents have been classified as a Level 1 valuation, while accrued interest receivable and accrued interest payable have been classified as a Level 2 valuation. The fair values of each approximate the respective carrying values because the instruments are payable on demand or have short-term maturities and present relatively low credit risk and interest rate risk.

32

Table of Contents

NOTE L: SEGMENT INFORMATION

Operating segments are components of an enterprise, which are evaluated regularly by the “chief operating decision maker” in deciding how to allocate resources and assess performance. The Company’s chief operating decision maker is the President and Chief Executive Officer of the Company. The Company has identified Banking, Employee Benefit Services and All Other as its reportable operating business segments. Community Bank, N.A. (the “Bank” or “CBNA”) operates the Banking segment that provides full-service banking to consumers, businesses, and governmental units in Upstate New York as well as Northeastern Pennsylvania, Vermont and Western Massachusetts. Employee Benefit Services, which includes the operating subsidiaries of Benefit Plans Administrative Services, LLC, BPAS Actuarial and Pension Services, LLC, BPAS Trust Company of Puerto Rico, FBD, Northeast Retirement Services, LLC (“NRS”), Global Trust Company, Inc. (“GTC”), and Hand Benefits & Trust Company, provides employee benefit trust, collective investment fund, retirement plan administration, fund administration, transfer agency, actuarial, VEBA/HRA, and health and welfare consulting services. The All Other segment is comprised of: (a) wealth management services including trust services provided by the personal trust unit within the Bank, broker-dealer and investment advisory services provided by Community Investment Services, Inc., The Carta Group, Inc. and OneGroup Wealth Partners, Inc. as well as asset management provided by Nottingham Advisors, Inc., and (b) full-service insurance, risk management and employee benefit services provided by OneGroup. The accounting policies used in the disclosure of business segments are the same as those described in the summary of significant accounting policies (See Note A, Summary of Significant Accounting Policies of the most recent Form 10-K for the year ended December 31, 2022 filed with the SEC on March 1, 2023).

Information about reportable segments and reconciliation of the information to the consolidated financial statements follows:

Employee

Consolidated

(000’s omitted) 

    

Banking

    

Benefit Services

    

All Other

    

Eliminations

    

Total

Three Months Ended September 30, 2023

 

  

 

  

 

  

 

  

 

  

Net interest income

$

107,169

$

486

$

131

$

0

$

107,786

Provision for credit losses

 

2,878

 

0

 

0

 

0

 

2,878

Noninterest revenues

 

18,448

 

30,777

 

20,438

 

(2,077)

 

67,586

Amortization of intangible assets

 

1,004

 

1,596

 

976

 

0

 

3,576

Acquisition expenses

 

0

 

0

 

0

 

0

 

0

Acquisition-related contingent consideration adjustment

0

0

80

0

80

Other operating expenses

 

78,884

 

18,996

 

17,045

 

(2,077)

 

112,848

Income before income taxes

$

42,851

$

10,671

$

2,468

$

0

$

55,990

Assets

$

15,160,821

$

237,310

$

103,721

$

(115,530)

$

15,386,322

Goodwill

$

732,598

$

85,384

$

27,414

$

0

$

845,396

Core deposit intangibles & Other intangibles

$

10,110

$

28,258

$

17,570

$

0

$

55,938

Three Months Ended September 30, 2022

 

 

 

 

 

Net interest income

$

110,311

$

75

$

8

$

0

$

110,394

Provision for credit losses

 

5,061

 

0

 

0

 

0

 

5,061

Noninterest revenues

 

19,427

 

28,451

 

19,210

 

(1,839)

 

65,249

Amortization of intangible assets

 

1,266

 

1,633

 

938

 

0

 

3,837

Acquisition expenses

 

409

 

0

 

0

 

0

 

409

Other operating expenses

 

73,554

 

17,711

 

14,513

 

(1,839)

 

103,939

Income before income taxes

$

49,448

$

9,182

$

3,767

$

0

$

62,397

Assets

$

15,373,021

$

250,784

$

102,883

$

(132,141)

$

15,594,547

Goodwill

$

735,680

$

85,381

$

23,923

$

0

$

844,984

Core deposit intangibles & Other intangibles

$

13,550

$

35,045

$

15,645

$

0

$

64,240

33

Table of Contents

Employee

Consolidated

(000's omitted) 

    

Banking

    

Benefit Services

    

All Other

    

Eliminations

    

Total

Nine Months Ended September 30, 2023

    

  

    

  

    

  

    

  

    

  

Net interest income

$

326,621

$

1,129

$

345

$

0

$

328,095

Provision for credit losses

 

7,130

 

0

 

0

 

0

 

7,130

Loss on sales of investment securities

 

(52,329)

 

0

 

0

 

0

 

(52,329)

Gain on debt extinguishment

242

0

0

0

242

Other noninterest revenues

54,397

90,416

60,764

(6,425)

199,152

Amortization of intangible assets

 

3,370

 

4,860

 

2,718

 

0

 

10,948

Acquisition expenses

 

16

 

0

 

40

 

0

 

56

Acquisition-related contingent consideration adjustment

0

(100)

1,180

0

1,080

Other operating expenses

 

232,647

 

56,709

 

48,579

 

(6,425)

 

331,510

Income before income taxes

$

85,768

$

30,076

$

8,592

$

0

$

124,436

Nine Months Ended September 30, 2022

 

 

 

 

 

Net interest income

$

308,177

$

210

$

20

$

0

$

308,407

Provision for credit losses

 

12,005

 

0

 

0

 

0

 

12,005

Noninterest revenues

 

55,634

 

88,093

 

57,065

 

(5,773)

 

195,019

Amortization of intangible assets

 

3,506

 

4,974

 

2,940

 

0

 

11,420

Acquisition expenses

 

4,665

 

3

 

0

 

0

 

4,668

Acquisition-related contingent consideration adjustment

0

(100)

500

0

400

Other operating expenses

 

212,616

 

53,026

 

42,059

 

(5,773)

 

301,928

Income before income taxes

$

131,019

$

30,400

$

11,586

$

0

$

173,005

34

Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

This Management’s Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”) primarily reviews the financial condition and results of operations of Community Bank System, Inc. (the “Company” or “CBSI”) as of and for the three and nine months ended September 30, 2023 and 2022, although in some circumstances the second and first quarters of 2023 are also discussed in order to more fully explain recent trends. The following discussion and analysis should be read in conjunction with the Company's Consolidated Financial Statements and related notes that appear on pages 3 through 34. All references in the discussion of the financial condition and results of operations refer to the consolidated position and results of the Company and its subsidiaries taken as a whole. Unless otherwise noted, the term “this year” and equivalent terms refers to results in calendar year 2023, “last year” and equivalent terms refer to calendar year 2022, “third quarter” refers to the three months ended September 30, 2023, “YTD” refers to the nine months ended September 30, 2023, and earnings per share (“EPS”) figures refer to diluted EPS.

This MD&A contains certain forward-looking statements with respect to the financial condition, results of operations, and business of the Company. These forward-looking statements involve certain risks and uncertainties. Factors that may cause actual results to differ materially from those contemplated by such forward-looking statements are set herein under the caption “Forward-Looking Statements” on page 57.

Critical Accounting Policies and Estimates

As a result of the complex and dynamic nature of the Company’s business, management must exercise judgment in selecting and applying the most appropriate accounting policies for its various areas of operations. The policy decision process not only ensures compliance with the current accounting principles generally accepted in the United States of America (“GAAP”), but also reflects management’s discretion with regard to choosing the most suitable methodology for reporting the Company’s financial performance. It is management’s opinion that the accounting estimates covering certain aspects of the business have more significance than others due to the relative importance of those areas to overall performance, or the level of subjectivity in the selection process. These estimates affect the reported amounts of assets and liabilities as well as disclosures of revenues and expenses during the reporting period. Actual results could meaningfully differ from these estimates. Management believes that the critical accounting estimates include the allowance for credit losses, actuarial assumptions associated with the pension, post-retirement and other employee benefit plans, the provision for income taxes, investment valuation, the carrying value of goodwill and other intangible assets and acquired loan valuations. A summary of the accounting policies used by management is disclosed in the MD&A on pages 31-33 and Note A, “Summary of Significant Accounting Policies” on pages 76-87 of the most recent Form 10-K (fiscal year ended December 31, 2022) filed with the Securities and Exchange Commission (“SEC”) on March 1, 2023, and there have been no material changes. A summary of new accounting policies used by management is disclosed in Note C, “Significant Accounting Policies” beginning on page 12 of this Form 10-Q.

35

Table of Contents

Supplemental Reporting of Non-GAAP Results of Operations

The Company also provides supplemental reporting of its results on an “operating,” “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), accretion on acquired non-purchased credit deteriorated (“PCD”) loans, acquisition expenses, acquisition-related contingent consideration adjustment, acquisition-related provision for credit losses, unrealized loss (gain) on equity securities, realized loss on investment securities and gain on debt extinguishment. Although these items are non-GAAP measures, the Company’s management believes this information helps investors and analysts measure underlying core performance and improves comparability to other organizations that have not engaged in acquisitions. In addition, the Company provides supplemental reporting for “adjusted pre-tax, pre-provision net revenues,” which excludes the provision for credit losses, acquisition expenses, acquisition-related contingent consideration adjustment, unrealized loss (gain) on equity securities, realized loss on investment securities and gain on debt extinguishment from income before income taxes. Although adjusted pre-tax, pre-provision net revenue is a non-GAAP measure, the Company’s management believes this information helps investors and analysts measure and compare the Company’s performance through a credit cycle by excluding the volatility in the provision for credit losses associated with the impact of CECL, helps investors and analysts measure underlying core performance and improves comparability to other organizations that have not engaged in acquisitions. The Company also provides supplemental reporting of its net interest margin on a “fully tax-equivalent” basis, which includes an adjustment to net interest income that represents taxes that would have been paid had nontaxable investment securities and loans been taxable. Although fully tax-equivalent net interest margin is a non-GAAP measure, the Company’s management believes this information helps enhance comparability of the performance of assets that have different tax liabilities. Diluted earnings per share were $0.82 in the third quarter of 2023, down $0.08, or 8.9%, from the third quarter of 2022. Diluted adjusted net earnings per share, a non-GAAP measure, were $0.86 in the third quarter of 2023, compared to $0.94 in the third quarter of 2022, an $0.08 per share, or 8.5%, decrease. Adjusted pre-tax, pre-provision net revenue, a non-GAAP measure, was $1.10 per share in the third quarter of 2023, down $0.15, or 12.0%, from the third quarter of 2022. Reconciliations of GAAP amounts with corresponding non-GAAP amounts are presented in Table 11.

Executive Summary

The Company’s business philosophy is to operate as a diversified financial services enterprise providing a broad array of banking and other financial services, including benefits administration, insurance services and wealth management services, to retail, commercial, institutional and municipal customers. The Company’s banking subsidiary is Community Bank, N.A. (the “Bank” or “CBNA”). The Company’s Benefit Plans Administrative Services, Inc. (“BPAS”) subsidiary is a leading provider of employee benefits administration, trust services, collective investment fund administration, and actuarial consulting services to customers on a national scale. In addition, the Company offers comprehensive financial planning, trust administration and wealth management services through its Community Bank Wealth Management Group operating unit and insurance services through its OneGroup NY, Inc. (“OneGroup”) operating unit.

The Company’s core operating objectives are: (i) optimize the branch network and digital banking delivery systems, primarily through disciplined acquisition strategies, certain selective de novo expansions and divestitures/consolidations, (ii) build profitable loan and deposit volume using both organic and acquisition strategies, (iii) manage an investment securities portfolio to complement the Company’s loan and deposit strategies and mitigate interest rate and liquidity risk and optimize net interest income generation, (iv) increase the noninterest component of total revenues through growth in existing banking, employee benefit, insurance and wealth management services business units, and the acquisition of additional financial services and banking businesses, and (v) utilize technology to deliver customer-responsive products and services and improve efficiencies.

Significant factors reviewed by management to evaluate achievement of the Company’s operating objectives and its operating results and financial condition include, but are not limited to: net income and earnings per share; return on assets and equity; components of net interest margin; noninterest revenues; noninterest expenses; credit metrics; loan and deposit growth; capital management; performance of individual banking and financial services units; performance of specific product lines and customers; liquidity and interest rate sensitivity; enhancements to customer products and services and their underlying performance characteristics; technology advancements; market share; peer comparisons; and the performance of recently acquired businesses.

36

Table of Contents

Third quarter 2023 net income decreased $4.6 million, or 9.4%, compared to the third quarter of 2022, while YTD net income decreased $37.3 million, or 27.5% compared to the equivalent 2022 timeframe. Earnings per share of $0.82 for the third quarter of 2023 was $0.08 less than the third quarter of 2022, while 2023 YTD earnings per share of $1.82 was $0.67 lower than 2022 YTD earnings per share. The decrease in net income and earnings per share between the quarterly periods was due to an increase in operating expenses and a decrease in net interest income, partially offset by an increase in noninterest revenues and decreases in the provision for credit losses, income taxes and fully-diluted shares outstanding. The YTD decrease in net income and earnings per share was primarily the result of a $52.3 million pre-tax realized loss on the sale of certain available-for-sale investment securities during the first quarter of 2023 in connection with a balance sheet repositioning executed in order to reduce overnight borrowings and improve net interest income and margin. The sales were completed in January and February 2023 and preceded the negative developments in the banking industry that occurred in March 2023. The YTD decrease in net income and earnings per share was also reflective of increases in operating expenses, net interest income and noninterest revenues and decreases in income taxes, the provision for credit losses and fully-diluted shares outstanding.

Third quarter and YTD net income adjusted to exclude acquisition expenses, acquisition-related contingent consideration adjustments, acquisition-related provision for credit losses, gain on debt extinguishment, realized loss on sales of investment securities and the unrealized loss on equity securities (“operating net income”), a non-GAAP measure, decreased $4.8 million, or 9.8%, as compared to the third quarter of 2022 and decreased $2.5 million, or 1.7%, compared to September YTD 2022. Earnings per share adjusted to exclude acquisition expenses, acquisition-related contingent consideration adjustment, acquisition-related provision for credit losses, gain on debt extinguishment, realized loss on sales of investment securities and the unrealized loss on equity securities (“operating earnings per share”), a non-GAAP measure, of $0.82 for the third quarter decreased $0.08 compared to the third quarter of 2022. Operating earnings per share of $2.60 for the first nine months of 2023 decreased $0.02 compared to the prior year period. Reconciliations of GAAP amounts with corresponding non-GAAP amounts are presented in Table 11.

The Company’s deposit base and liquidity position continues to be strong, as the Company maintained total immediately available liquidity sources of $4.81 billion at the end of the third quarter of 2023, more than double its estimated uninsured deposits, net of collateralized and intercompany deposits. Estimated insured deposits, net of collateralized and intercompany deposits, represent greater than 80% of third quarter ending total deposits. The Company’s deposit base is well diversified across customer segments, which as of September 30, 2023 is comprised of approximately 61% consumer, 26% business and 13% municipal, and broadly dispersed with an average deposit balance per account under $20,000. Since the Federal Reserve began raising the federal funds rate on March 17, 2022 in an effort to combat inflation, the cycle-to-date deposit beta for the Company was 13% and the cycle-to-date total funding beta was 15%, reflective of a high proportion of non-interest bearing deposits, representing approximately 29% of total deposits, and the composition and stability of the customer base. In addition, more than 70% of the Company’s total deposits were in noninterest checking, interest checking and savings accounts at the end of the third quarter, and the Company does not currently utilize brokered or wholesale deposits.

Net interest margin increased seven basis points between the third quarter of 2022 and the third quarter of 2023 and increased 27 basis points on a YTD basis. Fully tax-equivalent net interest margin, a non-GAAP measure, also increased seven basis points between the third quarter of 2022 and the third quarter of 2023 and increased 28 basis points on a YTD basis. Loan balances increased on both an average and ending basis as compared to the prior year third quarter and YTD period, primarily reflective of continued strong organic loan growth along with the second quarter 2022 acquisition of Elmira Savings Bank (“Elmira”) which favorably impacted the average YTD balance growth. Deposit balances decreased on both an average and ending basis as compared to the third quarter of 2022 and YTD due in part to outflows driven by higher customer expenditure levels in the inflationary environment, as well as increased rate competition from other banks and non-depository financial institutions. However, deposit balances were up on an ending basis from the end of the prior quarter and the end of the prior year. The yield on average interest earning assets increased 76 basis points compared to the prior year third quarter and 81 basis points compared to the prior YTD period, as the yields on average loans, investments and interest-earning cash equivalents all improved. The yield on average loans for the third quarter increased 70 basis points compared to the third quarter of 2022 and 67 basis points between comparable YTD periods, driven by market-related increases in interest rates on new loans, a significant increase in variable and adjustable rate loan yields driven by rising market interest rates, including the prime rate, and a high level of new loan originations. The yield on average investments, including cash equivalents, increased 19 basis points compared to the prior year’s third quarter and 35 basis points on a YTD basis, which also benefitted from rising market interest rates and reflected the impact of the sale of certain available-for-sale investment securities during the first quarter of 2023 and the maturity of certain investment securities between the periods. The Company’s total cost of funds increased 72 basis points from last year’s third quarter and 55 basis points YTD, as the rate paid on interest-bearing deposits and the rate paid on borrowings both increased.

37

Table of Contents

The provision for credit losses of $2.9 million for the third quarter and $7.1 million for YTD 2023 were $2.2 million and $4.9 million lower than the provision for credit losses for the comparable prior year periods, respectively. The third quarter and YTD 2023 provision for credit losses were reflective of a stabilizing economic outlook combined with an increase in loans outstanding while the third quarter and YTD 2022 provision for credit losses was reflective of a moderate deterioration in the economic outlook, an increase in loans outstanding and $3.9 million of acquisition-related provision for credit losses due to the Elmira acquisition. Asset quality remained strong during the third quarter of 2023. The nonperforming loan ratio of 0.39% at September 30, 2023 was only one basis point higher than the ratio at September 30, 2022 and three basis points above the ratio one quarter prior. The total delinquent loan ratio remained below historical averages at 0.90%, but increased slightly from 0.71% at the end of the third quarter of 2022 and 0.83% at the end of the prior quarter. Net charge-offs continued to be well below long-term average levels at $1.2 million, or an annualized 0.05% of average loans, for the third quarter and $3.5 million, or an annualized 0.05% of average loans, for the first nine months of 2023, compared to net charge-offs of $0.4 million, or an annualized 0.02% of average loans, for the prior year third quarter and $1.3 million, or an annualized 0.02% of average loans, for the first nine months of 2022.

Banking noninterest revenues, comprised of deposit service fees, mortgage banking and other banking services revenues, were down $0.9 million, or 5.1%, as compared to the prior year’s third quarter and were down $1.1 million, or 2.1%, between the comparable YTD periods. The Company implemented certain deposit fee changes, including the elimination of nonsufficient and unavailable funds fees on personal accounts late in the fourth quarter of 2022. Financial services business revenues, comprised of employee benefit services, insurance services and wealth management services revenues, were up $3.3 million, or 7.1%, as compared to the prior year’s third quarter and up $5.3 million, or 3.7%, compared to the prior YTD period. The increase in quarterly financial services business revenues reflected growth in all of the three business units while the YTD increase reflected increases in insurance services and employee benefit services revenues that were partially offset by a slight decline in wealth management services revenues.

Noninterest expenses increased $8.3 million, or 7.7%, between the third quarter of 2022 and the third quarter of 2023 and increased $25.2 million, or 7.9%, between September YTD 2022 and September YTD 2023. The YTD increase was primarily due to a $17.0 million, or 8.8%, increase in salaries and employee benefits driven by increases in merit and market-related employee wages, higher employee benefit-related expenses including higher medical expenses, and certain executive retirement-related expenses. The remaining net increase in other expense categories was due to various factors including general inflationary pressures, larger FDIC insurance expenses due in part to an increase in the base assessment rate effective on January 1, 2023, higher legal and professional fees associated with various matters, an increase in data processing and communications expenses due to the Company’s continued investment in customer-facing and back office digital technologies and higher business development and marketing expenses due to the Company’s investment in digital marketing initiatives and higher levels of targeted advertisements intended to generate deposits. The Company has initiated a plan to optimize the retail customer service workforce which will temporarily reduce branch-related operating expenses, and reinvest in the retail network through de novo branch expansion in new, more densely populated markets throughout the Company’s geographic footprint.

On July 26, 2023, the SEC finalized rules requiring registrants to disclose material cybersecurity incidents that they experience on Form 8-K and to disclose on an annual basis material information regarding their cybersecurity risk management, strategy, and governance. Annual disclosures will be required in CBSI’s Annual Report on Form 10-K for the year ended 2023. The Form 8-K disclosure requirements will become effective beginning on December 18, 2023.

38

Table of Contents

Net Income and Profitability

As shown in Table 1, net income for the third quarter and September YTD of $44.1 million and $98.2 million, respectively, decreased $4.6 million, or 9.4%, as compared to the third quarter of 2022 and decreased $37.3 million, or 27.5%, compared to September YTD 2022. Earnings per share of $0.82 for the third quarter was $0.08 lower than the third quarter of 2022, while earnings per share for the first nine months of 2023 of $1.82 was $0.67 lower than the first nine months of 2022. The decrease in net income and earnings per share for the quarter was reflective of an increase in operating expenses and a decrease in net interest income, partially offset by an increase in noninterest revenues and decreases in the provision for credit losses, income taxes and fully-diluted shares outstanding. The decrease in net income and earnings per share for the YTD period as compared to the prior year was the result of a decrease in noninterest revenues, primarily due to the impact of a $52.3 million pre-tax realized loss on sales of investment securities in the first quarter of 2023 as part of a balance sheet repositioning, as well as an increase in operating expenses, partially offset by an increase in net interest income and decreases in the provision for credit losses, income taxes and fully-diluted shares outstanding. Operating net income, a non-GAAP measure, of $44.2 million and $140.2 million for the third quarter and September YTD, respectively, decreased $4.8 million, or 9.8%, as compared to the third quarter of 2022 and decreased $2.5 million, or 1.7%, compared to September YTD 2022. Operating earnings per share, a non-GAAP measure, of $0.82 for the third quarter was down $0.08 compared to the third quarter of 2022, while operating earnings per share of $2.60 for the first nine months of 2023 was down $0.02 compared to the first nine months of 2022. See Table 11 for Reconciliation of GAAP to Non-GAAP Measures.

As reflected in Table 1, third quarter net interest income of $107.8 million was down $2.6 million, or 2.4%, from the comparable prior year period. The quarterly decrease resulted from a decrease in interest-earning asset balances and an increase in the rate paid on interest-bearing liabilities, partially offset by an increase in the yield on interest-earning assets and a decrease in interest-bearing liability balances. Net interest income for the first nine months of 2023 increased $19.7 million, or 6.4%, versus the first nine months of 2022. The year-over-year improvement resulted from an increase in the yield on average interest-earning asset balances, partially offset by a decrease in average interest-earning asset balances and increases in the cost and average balance of interest-bearing liabilities.

The provision for credit losses for the third quarter of $2.9 million and September YTD of $7.1 million decreased $2.2 million and $4.9 million as compared to the third quarter and first nine months of 2022, respectively. The third quarter and YTD 2023 provision for credit losses was reflective of a stable economic outlook, continued low levels of net charge-offs, delinquent loans and nonperforming loans and an increase in loans outstanding. The YTD 2022 provision for credit losses included $3.9 million of acquisition-related provision for credit losses due to the Elmira acquisition.

Third quarter and year-to-date noninterest revenues were $67.6 million and $147.1 million, respectively, up $2.3 million, or 3.6%, from the third quarter of 2022 and down $48.0 million, or 24.6%, from the first nine months of 2022. The increase compared to the prior year’s third quarter was a result of increases in employee benefit services revenue, insurance services revenue, other banking revenues, wealth management services revenues and debit interchange and ATM fees, partially offset by decreases in deposit service charges and fees, mortgage banking revenues and a larger unrealized loss on equity securities. The YTD decrease was primarily due to the incurrence of the previously mentioned $52.3 million pre-tax realized loss on the sale of certain available-for-sale securities associated with the Company’s first quarter 2023 balance sheet repositioning, as well as decreases in deposit service charges and fees, debit interchange and ATM fees, wealth management services revenues, mortgage banking revenues and unrealized loss on equity securities, partially offset by increases in insurance services revenues, employee benefit services revenues and other banking revenues and a realization of a gain on debt extinguishment.

Noninterest expenses of $116.5 million and $343.6 million for the third quarter and September YTD periods, respectively, reflected an increase of $8.3 million, or 7.7%, from the third quarter of 2022 and an increase of $25.2 million, or 7.9%, from the first nine months of 2022. The increase in noninterest expenses for the quarterly and YTD periods were due to increases in salaries and benefits, other expenses, data processing and communications expenses, business development and marketing expenses and legal and professional fees, partially offset by decreases in acquisition-related expenses and amortization of intangible assets. Excluding acquisition-related expenses comprised of contingent consideration adjustments and integration-related expenses, 2023 operating expenses were $8.6 million, or 8.0%, higher for the third quarter and $29.1 million, or 9.3%, higher for the year-to-date timeframe.

The effective income tax rates were 21.2% and 21.1% for third quarter and YTD 2023, respectively, as compared to 22.0% and 21.6% for the comparable prior year periods. The decline in the quarterly and YTD effective income tax rates were primarily attributable to a decrease in the full-year 2023 pre-tax income projection as a result of the loss on investment security sales recognized in the first quarter of 2023.

39

Table of Contents

A condensed income statement is as follows:

Table 1: Condensed Income Statements

Three Months Ended

Nine Months Ended

September 30, 

September 30, 

(000’s omitted, except per share data)

    

2023

    

2022

    

2023

    

2022

Net interest income

$

107,786

$

110,394

$

328,095

$

308,407

Provision for credit losses

2,878

5,061

7,130

12,005

Loss on sales of investment securities

0

0

(52,329)

0

Noninterest revenues excluding loss on sales of investment securities

 

67,586

 

65,249

 

199,394

 

195,019

Noninterest expenses

116,504

108,185

343,594

318,416

Income before income taxes

 

55,990

 

62,397

 

124,436

 

173,005

Income taxes

 

11,861

 

13,706

 

26,218

 

37,454

Net income

$

44,129

$

48,691

$

98,218

$

135,551

Diluted weighted average common shares outstanding

 

53,798

 

54,290

 

53,988

 

54,396

Diluted earnings per share

$

0.82

$

0.90

$

1.82

$

2.49

Net Interest Income

Net interest income is the amount by which interest, dividends and fees on interest-earning assets (loans, investments and cash equivalents) exceeds the cost of funds, which consists primarily of interest paid to the Company’s depositors and interest paid on borrowings. Net interest margin is the difference between the yield on interest-earning assets and the cost of interest-bearing liabilities as a percentage of interest-earning assets.

As shown in Table 2a, net interest income (with nontaxable income converted to a fully tax-equivalent basis, a non-GAAP measure) for the third quarter was $108.8 million, a decrease of $2.7 million, or 2.4%, compared to the same period last year. This was driven by a 100 basis point increase in the rate paid on average interest-bearing liabilities and a $666.2 million decrease in average interest-earning assets, partially offset by a 76 basis point increase in the yield on average interest-earnings assets and a $42.6 million decrease in average interest-bearing liabilities in comparison to the third quarter of 2022. As reflected in Table 3 for the quarter, net interest income was unfavorably impacted by $24.3 million due to the increase in the rate paid on average interest-bearing liabilities and $5.5 million due to the volume decrease in interest-earning assets, partially offset by the favorable impact on net interest income of $27.1 million due to the increase in the yield on average interest-earning assets. September YTD net interest income (with nontaxable income converted to a fully tax-equivalent basis), as reflected in Table 2b, of $331.3 million, increased $19.9 million, or 6.4%, from the year-earlier period. The September YTD increase resulted from an 81 basis point increase in the yield on average interest-earning assets, partially offset by a $58.4 million increase in average interest-bearing liabilities, a $412.0 million decrease in average interest-earning assets and a 77 basis point increase in the average rate paid on interest-bearing liabilities. As reflected in Table 3 for September YTD, the increase in the yield on average interest-earning assets had a favorable impact on net interest income of $85.0 million, partially offset by the unfavorable impacts on net interest income of $9.4 million due to the volume decrease in average interest-earning assets, $55.6 million due to the increase in the rate paid on average interest-bearing liabilities and $0.1 million due to the increase in average interest-bearing liabilities.

Net interest margin of 3.07% and fully tax-equivalent net interest margin (non-GAAP) of 3.10% for the third quarter of 2023 were both seven basis points higher as compared to the third quarter of 2022. The increase was the result of a 76 basis point increase in the interest-earning asset yield and the decreases in average interest-earning asset balances and overnight borrowings driven by the sales and maturities of certain available-for-sale investment securities between the periods, partially offset by a 100 basis point increase in the rate paid on average interest-bearing liabilities. Net interest margin of 3.13% for the first nine months of 2023 was 27 basis points higher than the comparable period of 2022 while the fully tax-equivalent net interest margin (non-GAAP) of 3.16% for the first nine months of 2023 was 28 basis points higher than the comparable period of 2022. The yield on interest-earning assets increased 81 basis points, while the rate on interest-bearing liabilities increased by 77 basis points for the first nine months of 2023 as compared to the prior year period. The decline in noninterest and low-rate checking deposit balances also had an adverse impact on the net interest margin and fully tax-equivalent net interest margin (non-GAAP) for both periods.

40

Table of Contents

The 76 basis point increase in the yield on average interest-earning assets for the quarter was the result of increases in both the yield on average loans and the yield on average investments, including cash equivalents. The yield on average loans for the third quarter increased by 70 basis points compared to the third quarter of 2022. The third quarter of 2023 yield on average investments, including cash equivalents, increased 19 basis points compared to the prior year. The 81 basis point increase in the yield on interest-earning assets for the first nine months of 2023 was the result of a 67 basis point increase in the yield on average loans and a 35 basis point increase in the yield on average investments, including cash equivalents, compared to the prior YTD period. The increase in loan yields were reflective of market-related increases in interest rates on new loans, a significant increase in variable and adjustable rate loan yields driven by rising market interest rates, including the prime rate and a high level of new loan originations. The increase in investment yields were driven by market interest rate increases and the sales and maturities of certain available-for-sale investment securities during the first nine months of 2023.

The rate paid on average interest-bearing liabilities increased by 100 basis points compared to the prior year quarter as the average rate paid on interest-bearing deposits increased 92 basis points and the average rate paid on external borrowings increased 200 basis points from the comparable prior period. For the first nine months of 2023, the rate paid on average interest-bearing liabilities increased by 77 basis points from the comparable prior year period as the rate paid on average interest-bearing deposits increased 67 basis points and the rate paid on average external borrowings increased 212 basis points. The rate paid on average interest-bearing deposits increased as interest rates on certain interest-bearing deposits were raised in response to market conditions. The increase in the cost of average borrowings was primarily the result of the greater utilization of comparatively higher rate overnight and term borrowings to fund loan growth, as well as the increase in the rates paid on customer repurchase agreements in response to market conditions.

The Company expects deposit costs to continue to increase to reflect the rapid changes in market interest rates that have occurred over the past year and that the cycle-to-date deposit beta will increase over current levels. The expected increase in deposit beta is reflective of the Company’s strategy to maintain a strong core deposit base and continue to provide competitive offerings to customers, as well as heightened competition for deposit funding in the higher rate environment. The Company has been and will be proactive in managing customer relationships with depositors, particularly large balance consumer, commercial and municipal customers, as a key component of this strategy. In addition, the Company expects funding costs to increase due to higher deposit costs, in part due to the continued migration from noninterest and low rate products to higher rate products, and potentially a greater reliance on comparatively high cost wholesale borrowings.

The third quarter and YTD average balance of investments, including cash equivalents, decreased $1.64 billion and $1.68 billion, respectively, as compared to the corresponding prior year periods, primarily due to declines in the investment securities portfolio driven by scheduled maturities and the sales of certain available-for-sale investment securities in connection with the Company’s first quarter balance sheet repositioning. Investment security sales, maturities, calls and principal payments outpaced purchases during the third quarter and YTD periods. The cash equivalents component of average earning assets increased $27.5 million and decreased $436.5 million for the third quarter and YTD periods, respectively, compared to the prior year periods. The YTD decline in average cash equivalents was due in part to the funding of strong organic loan growth. Average loan balances increased $970.3 million for the quarter and $1.27 billion YTD as compared to the prior year, due to high levels of organic growth and the impact of the Elmira acquisition.

Average interest-bearing deposits decreased $180.4 million compared to the prior year quarter and $190.8 million compared to the prior YTD period. The quarterly and YTD decreases in average interest-bearing deposits were due to decreases in interest checking, money market and savings deposits, partially offset by an increase in time deposits. The decrease in deposit balances were due in part to outflows driven by higher customer expenditure levels in the inflationary environment. The average borrowing balance, including borrowings at the Federal Home Loan Bank of New York and the Federal Home Loan Bank of Boston (collectively referred to as “FHLB”), subordinated notes payable and securities sold under agreement to repurchase (customer repurchase agreements), increased $137.9 million and $249.2 million for the quarter and YTD periods respectively. The increase in average borrowings from the prior year quarter and YTD periods was primarily due to an increase in overnight and term borrowings to meet the Company’s funding needs, including $300.0 million of term FHLB borrowings secured during the third quarter of 2023 at a weighted average rate of 4.69%.

41

Table of Contents

Tables 2a and 2b below sets forth information related to average interest-earning assets and interest-bearing liabilities and their associated yields and rates for the periods indicated. Interest income and yields are on a fully tax-equivalent basis (“FTE”) using a marginal income tax rate of 24.2% in 2023 and 24.1% in 2022. Average balances are computed by totaling the daily ending balances in a period and dividing by the number of days in that period. Loan interest income and yields include amortization of deferred loan income and costs, loan prepayment, late and other fees and the accretion of acquired loan marks. Average loan balances include acquired loan purchase discounts and premiums, nonaccrual loans and loans held for sale.

Table 2a: Quarterly Average Balance Sheet

Three Months Ended

Three Months Ended

 

September 30, 2023

September 30, 2022

 

  

    

  

    

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

$

53,279

$

669

 

4.97

%  

$

25,730

$

114

 

1.76

%

Taxable investment securities (1)

 

4,080,835

 

18,301

 

1.78

%  

 

5,701,691

 

23,623

 

1.64

%

Nontaxable investment securities (1)

 

508,356

 

4,325

 

3.38

%  

 

551,610

 

4,681

 

3.37

%

Loans (net of unearned discount) (2)

 

9,303,479

 

115,295

 

4.92

%  

 

8,333,148

 

88,575

 

4.22

%

Total interest-earning assets

 

13,945,949

 

138,590

 

3.94

%  

 

14,612,179

 

116,993

3.18

%

Noninterest-earning assets

 

1,177,277

 

 

 

941,117

 

 

Total assets

$

15,123,226

 

 

$

15,553,296

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

Interest checking, savings, and money market deposits

$

7,584,361

 

14,899

 

0.78

%  

$

8,179,556

 

2,206

 

0.11

%

Time deposits

 

1,377,534

 

9,656

 

2.78

%  

 

962,777

 

1,649

 

0.68

%

Customer repurchase agreements

 

269,309

 

823

 

1.21

%  

 

269,958

 

216

 

0.32

%

Overnight borrowings

163,800

2,265

5.48

%  

188,975

1,226

2.57

%

FHLB borrowings

 

186,401

 

2,127

 

4.53

%  

 

19,463

 

146

 

2.97

%

Subordinated notes payable

 

0

 

0

 

0.00

%  

 

3,261

 

38

 

4.63

%

Total interest-bearing liabilities

9,581,405

 

29,770

 

1.23

%  

 

9,623,990

 

5,481

 

0.23

%

Noninterest-bearing liabilities:

 

 

 

 

 

 

Noninterest checking deposits

 

3,810,542

 

 

 

4,192,615

 

 

Other liabilities

 

125,481

 

 

 

56,166

 

 

Shareholders’ equity

 

1,605,798

 

 

 

1,680,525

 

 

Total liabilities and shareholders’ equity

$

15,123,226

 

 

$

15,553,296

 

 

Net interest earnings

 

$

108,820

 

 

$

111,512

 

Net interest spread

 

 

 

2.71

%

 

 

 

2.95

%

Net interest margin on interest-earning assets

 

 

 

3.07

%

 

 

 

3.00

%

Net interest margin on interest-earning assets (FTE) (non-GAAP)

3.10

%

3.03

%

Fully tax-equivalent adjustment (3)

 

$

1,034

 

 

$

1,118

 

  

(1)Averages for investment securities are based on amortized 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 FTE 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.

42

Table of Contents

Table 2b: Year-to-Date Average Balance Sheet

Nine Months Ended

Nine Months Ended

 

September 30, 2023

September 30, 2022

 

    

  

    

  

    

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

$

36,609

$

1,211

 

4.42

%  

$

473,112

$

1,306

 

0.37

%

Taxable investment securities (1)

 

4,382,445

 

60,507

 

1.85

%  

 

5,655,745

 

69,921

 

1.65

%

Nontaxable investment securities (1)

 

522,002

 

13,288

 

3.40

%  

 

493,302

 

12,153

 

3.29

%

Loans (net of unearned discount) (2)

 

9,088,402

 

323,261

 

4.76

%  

 

7,819,306

 

239,322

 

4.09

%

Total interest-earning assets

 

14,029,458

 

398,267

 

3.80

%  

 

14,441,465

 

322,702

 

2.99

%

Noninterest-earning assets

 

1,183,013

 

 

 

1,092,450

 

 

Total assets

$

15,212,471

 

 

$

15,533,915

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

Interest checking, savings, and money market deposits

$

7,804,824

 

33,945

 

0.58

%  

$

8,230,007

 

4,037

 

0.07

%

Time deposits

 

1,175,526

 

19,486

 

2.22

%  

 

941,094

 

5,074

 

0.72

%

Customer repurchase agreements

 

302,270

 

1,947

 

0.86

%  

 

292,411

 

642

 

0.29

%

Overnight borrowings

242,226

9,157

5.05

%

64,204

1,233

2.57

%

FHLB borrowings

 

74,415

 

2,394

 

4.30

%  

 

10,890

 

238

 

2.93

%

Subordinated notes payable

 

1,023

 

38

 

4.96

%  

 

3,268

 

115

 

4.69

%

Total interest-bearing liabilities

 

9,600,284

 

66,967

 

0.93

%  

 

9,541,874

 

11,339

 

0.16

%

Noninterest-bearing liabilities:

 

 

 

 

 

 

Noninterest checking deposits

 

3,895,939

 

 

 

4,075,005

 

 

Other liabilities

 

110,973

 

 

 

96,763

 

 

Shareholders' equity

 

1,605,275

 

 

 

1,820,273

 

 

Total liabilities and shareholders’ equity

$

15,212,471

 

 

$

15,533,915

 

 

Net interest earnings

 

  

$

331,300

 

 

  

$

311,363

 

Net interest spread

 

  

 

 

2.87

%  

 

  

 

 

2.83

%

Net interest margin on interest-earning assets

 

  

 

 

3.13

%  

 

  

 

 

2.86

%

Net interest margin on interest-earning assets (FTE) (non-GAAP)

3.16

%

2.88

%

Fully tax-equivalent adjustment (3)

 

  

$

3,205

 

  

 

  

$

2,956

 

  

(1)Averages for investment securities are based on amortized 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 FTE 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.

As discussed above and disclosed in Table 3 below, the change in net interest income (FTE basis) may be analyzed by segregating the volume and rate components of the changes in interest income and interest expense for each underlying category.

43

Table of Contents

Table 3: Rate/Volume

Three months ended September 30, 2023

Nine months ended September 30, 2023

versus September 30, 2022

versus September 30, 2022

Increase (Decrease) Due to Change in (1)

 

Increase (Decrease) Due to Change in (1)

(000’s omitted)

    

Volume

    

Rate

    

Net Change

    

Volume

    

Rate

    

Net Change

Interest earned on:

  

 

  

 

  

  

 

  

 

  

Cash equivalents

$

205

$

350

$

555

$

(2,231)

$

2,136

$

(95)

Taxable investment securities

 

(7,144)

 

1,822

 

(5,322)

 

(16,952)

 

7,538

 

(9,414)

Nontaxable investment securities

 

(369)

 

13

 

(356)

 

722

 

413

 

1,135

Loans

 

11,020

 

15,700

 

26,720

 

41,993

 

41,946

 

83,939

Total interest-earning assets (2)

 

(5,538)

 

27,135

 

21,597

 

(9,444)

 

85,009

 

75,565

Interest paid on:

 

 

 

 

 

 

Interest checking, savings and money market deposits

 

(173)

 

12,866

 

12,693

 

(220)

 

30,128

 

29,908

Time deposits

 

980

 

7,027

 

8,007

 

1,545

 

12,867

 

14,412

Customer repurchase agreements

 

(1)

 

608

 

607

 

23

 

1,282

 

1,305

Overnight borrowings

(182)

1,221

1,039

5,873

2,051

7,924

FHLB borrowings

 

1,868

 

113

 

1,981

 

1,995

 

161

 

2,156

Subordinated notes payable

 

(38)

 

0

 

(38)

 

(84)

 

7

 

(77)

Total interest-bearing liabilities (2)

 

(25)

 

24,314

 

24,289

 

71

 

55,557

 

55,628

Net interest earnings (2)

$

(5,160)

$

2,468

$

(2,692)

$

(9,078)

$

29,015

$

19,937

(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.

Noninterest Revenues

The Company’s sources of noninterest revenues are of four primary types: 1) general banking services related to loans, including mortgage banking, deposits and other core customer activities typically provided through the branch network and digital banking channels (performed by CBNA); 2) employee benefit trust, collective investment fund, transfer agency, actuarial, benefit plan administration and recordkeeping services (performed by BPAS and its subsidiaries); 3) wealth management services, comprised of trust services (performed by the trust unit within CBNA), broker-dealer and investment advisory products and services (performed by Community Investment Services Inc. (“CISI”), OneGroup Wealth Partners, Inc. and The Carta Group, Inc.) and asset management services (performed by Nottingham Advisors, Inc.); and 4) insurance and risk management products and services (performed by OneGroup). Additionally, the Company has other transactions that impact noninterest revenues, including realized and unrealized gains or losses on investment securities and gain on debt extinguishment.

44

Table of Contents

Table 4: Noninterest Revenues

Three Months Ended

Nine Months Ended

 

September 30, 

September 30, 

 

(000’s omitted)

    

2023

    

2022

    

2023

    

2022

Employee benefit services

$

29,997

$

27,884

$

87,946

$

86,385

Insurance services

 

12,113

 

11,332

 

35,495

 

31,521

Wealth management services

7,934

7,502

24,037

24,276

Deposit service charges and fees

 

9,275

 

10,755

 

27,525

 

29,715

Debit interchange and ATM fees

 

6,732

 

6,697

 

19,314

 

20,030

Mortgage banking

 

113

 

171

 

399

 

595

Other banking revenues

 

1,471

 

912

 

4,535

 

2,521

Subtotal

 

67,635

65,253

199,251

195,043

Loss on sales of investment securities

0

0

(52,329)

0

Gain on debt extinguishment

 

0

 

0

 

242

 

0

Unrealized loss on equity securities

 

(49)

 

(4)

 

(99)

 

(24)

Total noninterest revenues

$

67,586

$

65,249

$

147,065

$

195,019

Noninterest revenues/total revenues

38.5

%

37.1

%

31.0

%

38.7

%

Noninterest revenues/operating revenues (FTE basis, non-GAAP) (1)

 

38.5

%  

 

37.2

%

 

37.8

%  

 

38.8

%

(1)For purposes of this ratio noninterest revenues excludes loss on sales of investment securities, gain on debt extinguishment and unrealized loss on equity securities. Operating revenues, a non-GAAP measure, is defined as net interest income on a FTE basis excluding acquired non-PCD loan accretion plus noninterest revenues, excluding loss on sales of investment securities, gain on debt extinguishment and unrealized loss on equity securities. See Table 11 for Reconciliation of GAAP to Non-GAAP Measures.

As displayed in Table 4, noninterest revenues were $67.6 million for the third quarter of 2023 and $147.1 million for the first nine months of 2023. This represents an increase of $2.3 million, or 3.6%, for the quarter and a decrease of $48.0 million, or 24.6%, for the YTD period in comparison to the equivalent 2022 periods. The increase for the quarterly period was driven by increases in employee benefit services revenue, insurance services revenue and wealth management services revenue, partially offset by a decrease in banking noninterest revenue. The YTD decrease was primarily a result of a $52.3 million pre-tax realized loss on the sale of certain available-for-sale securities in connection with a strategic balance sheet repositioning executed during the first quarter of 2023 to provide the Company with greater flexibility in managing balance sheet growth and deposit funding. Excluding the realized loss on sale of investment securities, unrealized loss on equity securities and gain on debt extinguishment recognized in the first quarter of 2023, noninterest revenues were up $4.2 million, or 2.2%, between September YTD 2023 and September YTD 2022 which was driven by increases in insurance services revenue and employee benefit services revenue, partially offset by decreases in banking noninterest revenue and wealth management services revenue.

Banking noninterest revenue of $17.6 million for the third quarter and $51.8 million for the first nine months of 2023 decreased $0.9 million, or 5.1%, and decreased $1.1 million, or 2.1%, respectively, as compared to the corresponding prior year periods. The quarterly decrease was driven by decreases in deposit service charges and fees and mortgage banking revenues, partially offset by increases in other banking revenues and debit interchange and ATM fees. The YTD decrease was driven by decreases in deposit service charges and fees, debit interchange and ATM fees and mortgage banking revenues, partially offset by an increase in other banking revenues. The decreases in deposit service charges and fees were reflective of the Company’s implementation of certain deposit fee changes, including the elimination of nonsufficient and unavailable funds fees on personal accounts late in the fourth quarter of 2022. The Company expects to continue to evaluate its deposit service charges and other fees for further modifications during the last quarter of 2023 and early 2024 in order to better serve the Company’s customers by offering an array of products and services designed to meet their particular type of banking needs.

Employee benefit services revenue increased $2.1 million, or 7.6%, and $1.6 million, or 1.8%, for the three and nine months ended September 30, 2023, respectively, as compared to the equivalent prior year periods primarily related to new business and a significant year-over-year increase in the total participants under administration, along with a modest increase from market appreciation. Insurance services revenue was up $0.8 million, or 6.9%, and $4.0 million, or 12.6%, for the third quarter and YTD periods, respectively, driven primarily by a strong premium market and organic expansion, along with growth resulting from acquisitions between the periods. Wealth management services revenue was up $0.4 million, or 5.8%, for the third quarter of 2023, but down $0.2 million, or 1.0%, for September 2023 YTD as compared to the same time periods of 2022.

45

Table of Contents

The ratio of noninterest revenues to total revenues was 38.5% for the third quarter of 2023 and 31.0% for September YTD 2023, compared to 37.1% for the prior year’s third quarter and 38.7% for September YTD 2022. The quarterly increase was due to noninterest revenues increasing 3.6% while net interest income decreased 2.4% driven by higher funding costs. The YTD decrease was primarily the result of the $48.0 million, or 24.6%, decrease in total noninterest revenues due to the aforementioned $52.3 million realized loss on sales of investment securities, while net interest income increased 6.4%, driven by net interest margin expansion.

The ratio of noninterest revenues to operating revenues (FTE basis, non-GAAP), as defined in footnote 1 of Table 4 above, was 38.5% for the quarter and 37.8% for the nine months ended September 30, 2023, respectively, versus 37.2% and 38.8% for the comparable periods of 2022. The increase between the quarterly periods was due to a 3.7% increase in adjusted noninterest revenues, while adjusted net interest income (FTE basis) decreased 2.4%. The year-to-date decrease was a function of a 6.4% increase in adjusted net interest income (FTE basis) while adjusted noninterest revenues increased 2.2%.

Noninterest Expenses

Table 5 below sets forth the quarterly and YTD results of the major noninterest expense categories for the current and prior year, as well as efficiency ratios (defined below), a standard measure of expense utilization effectiveness commonly used in the banking industry.

Table 5: Noninterest Expenses

Three Months Ended

Nine Months Ended

 

September 30, 

September 30, 

 

(000’s omitted)

    

2023

    

2022

    

2023

    

2022

Salaries and employee benefits

    

$

70,687

    

$

66,190

    

$

210,208

$

193,236

Data processing and communications

 

15,480

 

14,184

 

42,900

 

40,454

Occupancy and equipment

 

10,358

 

10,364

 

31,835

 

31,740

Amortization of intangible assets

 

3,576

 

3,837

 

10,948

 

11,420

Legal and professional fees

 

3,826

 

3,194

 

12,129

 

10,196

Business development and marketing

 

4,628

 

3,616

 

12,096

 

9,975

Acquisition expenses

 

0

 

409

 

56

 

4,668

Acquisition-related contingent consideration adjustment

80

0

1,080

400

Other

 

7,869

 

6,391

 

22,342

 

16,327

Total noninterest expenses

$

116,504

$

108,185

$

343,594

$

318,416

Noninterest expenses/average assets

3.06

%

2.76

%

3.02

%

2.74

%

Operating expenses(1)/average assets (non-GAAP)

 

2.96

%  

 

2.65

%  

 

2.91

%

 

2.60

%

Efficiency ratio (GAAP)

66.4

%

61.6

%

72.3

%

63.2

%

Operating efficiency ratio (non-GAAP)(2)

 

64.3

%  

 

59.3

%  

 

62.8

%  

 

60.0

%

(1)Operating expenses, a non-GAAP measure, is calculated as total noninterest expenses less acquisition expenses, acquisition-related contingent consideration adjustment and amortization of intangible assets. See Table 11 for Reconciliation of GAAP to Non-GAAP Measures.
(2)Operating efficiency ratio a non-GAAP measure, is calculated as operating expenses as defined in footnote (1) above divided by net interest income on a FTE basis excluding acquired non-PCD loan accretion plus noninterest revenues excluding loss on sales of investment securities, gain on debt extinguishment and unrealized loss on equity securities. See Table 11 for Reconciliation of GAAP to Non-GAAP Measures.

46

Table of Contents

As shown in Table 5, the Company recorded noninterest expenses of $116.5 million and $343.6 million for the third quarter and YTD periods of 2023, respectively, representing an increase of $8.3 million, or 7.7%, for the quarter and an increase of $25.2 million, or 7.9%, for the YTD period. Third quarter and YTD 2023 noninterest expenses included $0.1 million and $1.1 million of acquisition expenses and acquisition-related contingent consideration adjustment, respectively, compared to $0.4 million and $5.1 million in third quarter and YTD 2022, respectively. Salaries and employee benefits increased $4.5 million, or 6.8%, and $17.0 million, or 8.8%, for the third quarter and YTD periods of 2023, respectively, as compared to the corresponding periods of 2022. The remaining change to noninterest expenses are attributed to data processing and communications (up $1.3 million for the quarter and $2.4 million YTD), occupancy and equipment (consistent between the quarters and up $0.1 million YTD), legal and professional fees (up $0.6 million for the quarter and $1.9 million YTD), business development and marketing (up $1.0 million for the quarter and $2.1 million YTD), amortization of intangible assets (down $0.3 million for the quarter and $0.5 million YTD) and other expenses (up $1.5 million for the quarter and $6.0 million YTD).

The increase in salaries and benefits was driven by merit and market-related increases in employee wages, higher employee medical expenses and certain executive retirement expenses. Other expenses were up primarily due to increases in insurance expenses, travel-related expenses and non-service related components of the net periodic pension benefit credit. The higher insurance costs included in other expenses reflected larger FDIC insurance expenses due in part to an increase in the base assessment rate effective January 1, 2023. Legal and professional fees were up on a YTD basis primarily due to fees associated with various matters. The increase in data processing and communications expenses was due to the Company’s continued investment in customer-interfacing and digital technologies and the upgrading of operational support systems between the comparable periods. Business development and marketing expenses increased due to the Company’s investment in digital marketing initiatives and higher levels of targeted advertisements intended to generate deposit inflows.

The Company’s GAAP efficiency ratio was 66.4% for the third quarter of 2023, 4.8 percentage points unfavorable to the comparable quarter of 2022. This resulted from total noninterest expenses increasing 7.7% due to the factors noted above, while total revenues decreased 0.2%, primarily due to lower net interest income driven by higher funding costs. The GAAP efficiency ratio of 72.3% for September YTD 2023 was 9.1 percentage points unfavorable to the 63.2% GAAP efficiency ratio for September YTD 2022. The increase in the GAAP efficiency ratio between the comparable YTD periods was the result of total revenues decreasing 5.6% primarily due to the $52.3 million pre-tax realized loss on the sale of certain available-for-sale securities during the first quarter of 2023, while total noninterest expenses increased 7.9% due to the factors noted above. Annualized current quarter noninterest expenses as a percentage of average assets increased 0.30 percentage points versus the third quarter of the prior year as noninterest expenses increased 7.7% while average assets decreased 2.8%. On a YTD basis, annualized noninterest expenses as a percentage of average assets increased 0.28 percentage points as noninterest expenses increased 7.9% while average assets decreased 2.1%. Noninterest expenses increased between both periods due to the factors noted above and average assets decreased between both periods primarily due to the aforementioned sale of certain available-for-sale investment securities during the first quarter of 2023.

The Company’s operating efficiency ratio (a non-GAAP measure, as defined in the table above) was 64.3% for the third quarter, 5.0 percentage points unfavorable to the comparable quarter of 2022. This resulted from operating expenses (as defined above) increasing 8.6%, while operating revenues (as defined above) increased 0.1%. The operating efficiency ratio (non-GAAP) of 62.8% for the first nine months of 2023 was 2.8 percentage points unfavorable compared to the first nine months of 2022 due to 9.8% higher operating expenses (as defined above), while operating revenues (as defined above) increased by 4.8%. Current year operating expenses (as defined above) as a percentage of average assets (non-GAAP) increased 0.31 percentage points versus the prior year quarter and the prior year-to-date period as operating expenses (as defined above) increased while average assets decreased on both a quarterly and YTD basis. Operating expenses (as defined above) increased 8.6% for the quarter and 9.8% for the year-to-date period, while average assets decreased 2.8% for the quarter and 2.1% for the year-to-date period.

Income Taxes

The third quarter and YTD 2023 effective income tax rates were 21.2% and 21.1%, respectively, as compared to 22.0% and 21.6% for the comparable periods of 2022. The decrease in the third quarter and YTD 2023 effective income tax rates are primarily attributable to a decrease in the full-year 2023 pre-tax income projection as a result of the loss on investment security sales recognized in the first quarter of 2023. The Company recorded a $0.3 million and $0.6 million reduction in income tax expense associated with stock-based compensation tax benefits for YTD 2023 and YTD 2022, respectively. The effective tax rates adjusted to exclude stock-based compensation tax benefits for the third quarter and YTD 2023 were 21.2% and 21.3%, respectively, as compared to 22.0% for both of the comparable periods of 2022.

47

Table of Contents

Investment Securities

The carrying value of investment securities (including unrealized gains and losses) was $3.96 billion at the end of the third quarter, a decrease of $1.35 billion, or 25.5%, from December 31, 2022 and $1.27 billion, or 24.2%, lower than September 30, 2022. The balance of cash equivalents was $260.0 million at the end of the third quarter, an increase of $241.6 million from December 31, 2022 and $230.0 million from September 30, 2022. The book value of investment securities (excluding unrealized gains and losses) of $4.51 billion at the end of the third quarter decreased $1.33 billion from December 31, 2022 and $1.69 billion from September 30, 2022. During the first nine months of 2023, the Company purchased $23.9 million of government agency mortgage-backed securities with an average yield of 5.49%, which the Company classified as held-to-maturity. These additions were offset by proceeds of $733.8 million from the sale of certain available-for-sale U.S. Treasury securities associated with the first quarter 2023 balance sheet repositioning and $582.6 million of investment maturities, calls and principal payments during the first nine months of 2023. Additionally, there was $30.1 million of net accretion on investment securities during the first nine months of 2023. The effective duration of the investment securities portfolio was 7.2 years at the end of the third quarter of 2023, as compared to 6.3 years at the end of 2022 and 6.5 years at the end of the third quarter of 2022.

The change in the carrying value of investment securities is also impacted by the amount of net unrealized gains or losses in the available-for-sale and equity securities portfolio. At September 30, 2023, the investment portfolio excluding held-to-maturity investment securities had a $546.4 million net unrealized loss, as compared to a $522.7 million net unrealized loss at December 31, 2022 and a $964.9 million net unrealized loss at September 30, 2022. These changes in the net unrealized position of the portfolio were principally driven by the movements in medium to long-term interest rates, as well as the volume and rates associated with the securities purchases, maturities and reclassifications that have occurred over the past 12 months and the recognition of the loss on sales of available-for-sale investment securities related to aforementioned balance sheet repositioning.

The following table sets forth the carrying value of the Company’s investment securities portfolio:

Table 6: Investment Securities

    

September 30,

    

December 31,

    

September 30,

(000’s omitted)

2023

2022

2022

Available-for-Sale Portfolio:

  

 

  

U.S. Treasury and agency securities

$

1,979,439

$

3,243,537

$

4,275,440

Obligations of state and political subdivisions

 

434,465

 

504,297

489,910

Government agency mortgage-backed securities

 

337,071

 

384,633

384,891

Corporate debt securities

 

7,174

 

7,114

7,033

Government agency collateralized mortgage obligations

 

9,487

 

12,270

13,415

Total available-for-sale portfolio

2,767,636

 

4,151,851

5,170,689

 

 

Held-to-Maturity Portfolio:

U.S. Treasury and agency securities

1,101,679

1,079,695

0

Government agency mortgage-backed securities

23,861

0

0

Total held-to-maturity portfolio

1,125,540

1,079,695

0

Equity and other Securities:

 

Equity securities, at fair value

 

320

 

419

439

Federal Home Loan Bank common stock

 

26,524

 

47,497

18,438

Federal Reserve Bank common stock

 

33,568

 

31,144

33,568

Other equity securities, at adjusted cost

6,413

4,282

4,158

Total equity and other securities

 

66,825

 

83,342

56,603

Total investments

$

3,960,001

$

5,314,888

$

5,227,292

Loans

Loans ended the third quarter at $9.45 billion, $640.7 million, or 7.3%, higher than at December 31, 2022 and $906.5 million, or 10.6%, higher than at September 30, 2022.

48

Table of Contents

The business lending portfolio consists of general-purpose business lending to commercial, industrial, non-profit and municipal customers, mortgages on commercial property and vehicle dealer floor plan financing. The business lending portfolio increased $420.5 million, or 12.0%, from September 30, 2022 and increased $269.3 million, or 7.4%, from December 31, 2022, driven by net organic growth. Growth in commercial mortgages drove the majority of the increase between both periods, in particular commercial real estate multi-family and commercial real estate non-owner occupied, followed by commercial real estate owner occupied, and to a lesser extent increases in commercial and industrial lines of credit, partially offset by decreases in commercial and industrial term loans. While certain macroeconomic concerns are emerging related to non-owner occupied commercial real estate, the Company’s exposure to this portfolio remains diverse and relatively low at 186% of total bank-level regulatory capital, 24% of total loans and 15% of total assets. The balance increases are reflective of continued high demand for multi-family housing, expansion of internal resources and proactive business development and pricing in the Company’s market areas. Competitive conditions for business lending continue to prevail in both the digital marketplace and geographic regions in which the Company operates. The Company strives to generate growth in its business portfolio in a manner that adheres to its goals of maintaining strong asset quality and producing profitable margins. The Company continues to invest in additional personnel, technology and business development resources to further strengthen its capabilities in this important product category.

Consumer mortgages increased $221.2 million, or 7.4%, from one year ago and increased $184.3 million, or 6.1%, from December 31, 2022, reflective of organic growth. Over the past year, the Company produced net organic growth in the consumer mortgage segment due to the Company’s competitive product offerings, recruitment of additional mortgage loan originators and proactive business development efforts. Home equity loans increased $11.7 million, or 2.7%, from one year ago, and increased $10.8 million, or 2.5%, from December 31, 2022, in part aided by lower levels of consumer mortgage refinancing-related payoffs and paydowns in the higher interest rate environment.

Consumer installment loans, both those originated directly in the branches and online (referred to as “consumer direct”) and indirectly in automobile, marine, and recreational vehicle dealerships (referred to as “consumer indirect”), increased $253.0 million, or 15.4%, from one year ago and increased $176.3 million, or 10.3%, from December 31, 2022. The increase was primarily due to the Company offering competitive pricing, benefitting from reduced participation by certain competitors and capturing an increased share of the solid sales volumes that existed in its market area and dealer network which, combined with higher vehicle sales prices, resulted in significant growth in the Company’s consumer indirect portfolio, despite national vehicle shortages. Although the consumer indirect loan market is highly competitive, the Company is focused on maintaining a profitable in-market and contiguous market indirect portfolio, while continuing to pursue the expansion of its dealer network. Consumer direct loans have historically provided attractive returns, and the Company is committed to providing competitive market offerings to its customers in this important loan category. Despite the strong competition the Company faces from the financing subsidiaries of vehicle manufacturers and other financial intermediaries, the Company will continue to strive to grow these key portfolios through varying market conditions over the long term.

Asset Quality

The following table sets forth the allocation of the allowance for credit losses by loan category as well as the proportional share of each category’s loan balance to total loans. This allocation is based on management’s assessment, as of a given point in time, of the risk characteristics of each of the component parts of the total loan portfolio and is subject to change when the risk factors of each component part change. The allocation is not indicative of the specific amount of future net charge-offs that will be incurred in each of the loan categories, nor should it be taken as an indicator of future loss trends. The allocation of the allowance to each category does not restrict the use of the allowance to absorb losses in any category. As shown in Table 7, total allowance for credit losses at the end of the third quarter was $64.9 million, an increase of $4.6 million, or 7.6%, from one year earlier and an increase of $3.9 million, or 6.4%, from the end of 2022.

49

Table of Contents

Table 7: Allowance for Credit Losses by Loan Type

    

September 30, 2023

    

December 31, 2022

    

September 30, 2022

 

Percent of

Percent of

Percent of

Total

Total

Total

(000’s omitted except for ratios)

Allowance

    

Loans

    

Allowance

    

Loans

    

Allowance

    

Loans

Business lending

$

26,044

41.4

%  

$

23,297

41.4

%  

$

23,931

40.9

%

Consumer mortgage

 

14,971

 

33.8

%  

 

14,343

 

34.2

%  

 

13,818

 

34.8

%

Consumer indirect

 

18,290

 

18.1

%  

 

17,852

 

17.5

%  

 

17,018

 

17.1

%

Consumer direct

 

3,046

 

2.0

%  

 

2,973

 

2.0

%  

 

3,015

 

2.1

%

Home equity

 

1,594

 

4.7

%  

 

1,594

 

4.9

%  

 

1,581

 

5.1

%

Unallocated

1,000

0.0

%  

1,000

0.0

%  

1,000

0.0

%

Total

$

64,945

 

100.0

%  

$

61,059

 

100.0

%  

$

60,363

 

100.0

%

As demonstrated in Table 7, the consumer direct and indirect installment loan portfolios carry higher credit risk than the business lending, consumer mortgage and home equity portfolios and therefore the Company allocates a higher proportional allowance to these portfolios. The unallocated allowance is maintained for potential inherent losses in the specific portfolios that are not captured due to model imprecision. The unallocated allowance of $1.0 million at September 30, 2023 was consistent with December 31, 2022 and September 30, 2022. The changes in allowance allocations reflect management’s continued refinement of its loss estimation techniques. However, given the inherent imprecision in the many estimates used in the determination of the allocated portion of the allowance, management remained conservative in the approaches used to establish the overall allowance for credit losses. Management considers the allocated and unallocated portions of the allowance for credit losses to be prudent and reasonable.

Allowance for credit losses and loan net charge-off ratios are as follows:

Table 8: Loan Ratios

September 30, 

December 31, 

September 30, 

    

2023

    

2022

    

2022

    

Allowance for credit losses/total loans

 

0.69

%  

 

0.69

%  

 

0.71

%

Allowance for credit losses/nonperforming loans

 

176

%  

 

183

%  

 

186

%

Nonaccrual loans/total loans

 

0.35

%  

 

0.33

%  

 

0.33

%

Allowance for credit losses/nonaccrual loans

 

196

%  

 

209

%  

 

215

%

Net charge-offs (annualized) to average loans outstanding (quarterly):

 

 

Business lending

0.00

%  

 

0.01

%  

 

(0.03)

%

Consumer mortgage

0.02

%  

0.01

%  

0.01

%

Consumer indirect

0.18

%  

0.46

%  

0.09

%

Consumer direct

0.73

%  

0.41

%  

0.32

%

Home equity

0.00

%  

(0.01)

%  

0.02

%

Total loans

0.05

%  

0.09

%  

0.02

%

Net charge-offs during the third quarter of 2023 were $1.2 million, an increase of $0.9 million compared to the third quarter of 2022. All portfolios except the home equity portfolio experienced higher net charge-off levels in the third quarter of 2023 compared to the third quarter of 2022. The total net charge-off ratio (net charge-offs annualized as a percentage of average loans outstanding for the quarter) for the third quarter was 0.05%, four basis points lower than the ratio at December 31, 2022 and three basis points higher than the ratio at September 30, 2022. Despite the increase in net charge-offs in the third quarter of 2023, the net charge-off ratio remains well below the Company’s average for the past ten years of 0.12%. Net charge-off ratios for the third quarter of 2023 for the consumer mortgage, consumer direct and home equity portfolios were above the Company’s average for the trailing eight quarters, while the net charge-off ratio for the business lending and consumer indirect portfolios were below the Company’s average for the trailing eight quarters. Economic conditions have been relatively stable with the unemployment rate in particular remaining low and supporting the continued historically low levels of net charge-offs experienced by the Company.

50

Table of Contents

Other real estate owned (“OREO”) at September 30, 2023 was $0.6 million. This compares to $0.5 million at both December 31, 2022 and September 30, 2022. At September 30, 2023, OREO consisted of 10 residential properties with a total value of $0.6 million. This compares to seven residential properties with a total value of $0.5 million at December 31, 2022, and eight residential properties with a total value of $0.5 million at September 30, 2022.

Approximately 15% of the nonperforming loans at September 30, 2023 were related to the business lending portfolio, which is comprised of business loans broadly diversified by industry type. While the level of nonperforming business loans was $0.8 million higher than the prior year, the business lending nonperforming loans ratio was consistent as business conditions in the Company’s market area remain stable.

Approximately 76% of nonperforming loans at September 30, 2023 were comprised of consumer mortgages. Collateral values of residential properties within most of the Company’s market areas have generally remained stable or increased over the past several years. Although high inflation has had some adverse impact on consumers, the unemployment rate remains low and this has contributed to the credit performance in the consumer mortgage loan segment remaining favorable. The remaining 9% of nonperforming loans relate to consumer installment and home equity loans, with home equity nonperforming loan levels being driven by the same factors that were identified for consumer mortgages. The allowance for credit losses to nonperforming loans ratio, a general measure of coverage adequacy, was 176% at the end of the third quarter, as compared to 183% at year-end 2022 and 186% at September 30, 2022. The decrease in this ratio between the annual quarterly periods was primarily driven by the increases in nonperforming business loan and consumer mortgage levels rising proportionally more than the allowance for credit losses.

The Company’s senior management, special asset officers and lenders review all delinquent and nonaccrual loans and OREO regularly in order to identify deteriorating situations, monitor known problem credits and discuss any needed changes to collection efforts, if warranted. Based on this analysis, a relationship may be assigned a special assets officer or other senior lending officer to review the loan, meet with the borrowers, assess the collateral and recommend an action plan. This plan could include foreclosure, restructuring loans, issuing demand letters or other actions. The Company’s larger criticized credits are also reviewed on a quarterly basis by senior credit administration management, special assets officers and business lending management to monitor their status and discuss credit management plans. Business lending management reviews the criticized business loan portfolio on a monthly basis.

Delinquent loans (defined as loans 30 days or more past due or in nonaccrual status) as a percent of total loans was 0.90% at the end of the third quarter, one basis point above the 0.89% at year-end 2022 and 19 basis points above the 0.71% at September 30, 2022. The business lending delinquency ratio at the end of the third quarter of 0.49% was nine basis points above the level of 0.40% at December 31, 2022 and 32 basis points above the level of 0.17% at September 30, 2022. The delinquency rates for the consumer indirect and consumer direct portfolios decreased as compared to the levels at December 31, 2022, while delinquency rates in the consumer mortgage and home equity portfolios increased. The delinquency rates for all loan portfolios increased compared to the levels at September 30, 2022. Despite the increase in delinquent loans in the third quarter of 2023, the current quarter delinquency rates remained below the Company’s average for the past ten years of 1.04%.

The Company recorded a $2.9 million provision for credit losses in the third quarter of 2023. The third quarter provision for credit losses was $2.2 million lower than the equivalent prior year period’s provision for credit losses of $5.1 million. The third quarter of 2023 provision for credit losses reflects stable economic forecasts and asset quality metrics as well as net loan growth between the periods. The allowance for credit losses of $64.9 million as of September 30, 2023 increased $3.9 million compared to December 31, 2022 and increased $4.6 million compared to September 30, 2022. The allowance for credit losses to total loans ratio was 0.69% at September 30, 2023, consistent with the level at December 31, 2022 and two basis points lower than the level at September 30, 2022. Refer to Note E: Loans and Allowance for Credit Losses in the notes to the consolidated financial statements for a discussion of management’s methodology used to estimate the allowance for credit losses.

As of September 30, 2023, the net purchase discount related to the $1.09 billion of remaining non-PCD loan balances acquired in prior period acquisitions was approximately $21.6 million, or 2.0% of that portfolio.

51

Table of Contents

Deposits

As shown in Table 9, average deposits of $12.77 billion in the third quarter were $562.5 million, or 4.2%, lower than the third quarter of 2022. Total average deposit balances decreased $408.1 million, or 3.1%, from the fourth quarter of last year, while on an ending basis total deposits increased $18.5 million, or 0.1%, from December 31, 2022. The mix of average deposit balances changed as the weighting of non-maturity deposits (noninterest checking, interest checking, savings and money market) to total deposits has decreased from the prior year levels. Average noninterest checking deposits as a percentage of average total deposits was 29.8% in the third quarter compared to 31.4% in the third quarter of 2022 and 31.9% in the fourth quarter of last year. Average non-maturity deposits represented 89.2% of the Company’s deposit funding base and time deposits represented 10.8% of total average deposits in the third quarter of 2023 compared to 92.8% and 7.2%, respectively, in the equivalent period year period. The quarterly average cost of deposits was 0.76% for the third quarter of 2023, compared to 0.18% for the fourth quarter of 2022 and 0.11% in the third quarter of 2022, reflective of the increase in the average interest rate paid on interest-bearing deposits as interest rates on certain interest-bearing deposits were raised in response to market conditions, as well as a decline in the proportion of noninterest and low-rate deposit balances. The Company continues to focus on expanding its deposit relationship base through its competitive product offerings and high quality customer service.

The Company’s deposit base is well diversified across customer segments, which as of September 30, 2023 is comprised of approximately 61% consumer, 26% business and 13% municipal, and broadly dispersed with an average personal deposit account balance of approximately $12,000 and average business deposit relationship of approximately $62,000, while the Company’s total average deposit account balance is under $20,000. In addition, at the end of the quarter, 70% of the Company’s total deposits were in checking and savings accounts and the weighted-average age of the Company’s non-maturity deposit accounts was approximately 15 years. As of September 30, 2023, the Company’s total uninsured deposits, net of collateralized and intercompany deposits, is estimated at approximately $2.11 billion. This amount is determined by adjusting the amounts reported in the Bank Call Report by intercompany deposits, which are not external customers and are therefore eliminated in consolidation, and municipal deposits which are collateralized by certain pledged investment securities. The Bank Call Report estimated uninsured deposit balances at September 30, 2023 are reported gross at $3.92 billion, which includes intercompany account balances of $334.2 million and collateralized deposits of $1.47 billion. Estimated insured deposits, net of collateralized and intercompany deposits, represent greater than 80% of third quarter ending total deposits.

Average nonpublic fund deposits for the third quarter of 2023 decreased $422.2 million, or 3.6%, versus the fourth quarter of 2022 and decreased $589.4 million, or 4.9%, versus the year-earlier period as competition intensified in the rising interest rate environment. Average public fund deposits for the third quarter increased $14.1 million, or 1.1%, from the fourth quarter of 2022 and increased $26.9 million, or 2.0%, from the third quarter of 2022, primarily due to the Company’s competitive pricing and business development efforts. Average public fund deposits as a percentage of total average deposits increased from 10.0% in the third quarter of 2022 to 10.6% in the third quarter of 2023.

Table 9: Quarterly Average Deposits

September 30, 

December 31,

September 30, 

(000’s omitted)

    

2023

    

2022

    

2022

Noninterest checking deposits

$

3,810,542

$

4,198,086

 

$

4,192,615

Interest checking deposits

2,951,592

 

3,264,432

 

3,299,612

Savings deposits

2,344,630

 

2,441,720

 

2,460,915

Money market deposits

2,288,139

 

2,383,216

 

2,419,029

Time deposits

1,377,534

893,074

 

962,777

Total deposits

$

12,772,437

$

13,180,528

 

$

13,334,948

Nonpublic fund deposits

$

11,416,091

$

11,838,284

 

$

12,005,491

Public fund deposits

1,356,346

1,342,244

 

1,329,457

Total deposits

$

12,772,437

$

13,180,528

 

$

13,334,948

52

Table of Contents

Borrowings

Borrowings, excluding securities sold under agreement to repurchase, at the end of the third quarter of 2023 totaled $316.8 million. This was $474.3 million lower than borrowings at December 31, 2022 and $174.3 million above the level at the end of the third quarter of 2022. The increase from the prior year third quarter was primarily due to an increase in other FHLB borrowings of $297.4 million as the Company secured $300.0 million of fixed rate FHLB term borrowings in the third quarter of 2023 to support the funding of continued loan growth. The decrease from the fourth quarter of 2022 was primarily related to a decrease in overnight borrowings of $768.4 million as the Company utilized proceeds from its first quarter securities sales and subsequent investment security maturities to pay down these borrowings.

Securities sold under agreement to repurchase, also referred to as customer repurchase agreements, represent collateralized municipal and commercial customer accounts that price and operate similar to a deposit instrument. Customer repurchase agreements were $330.3 million at the end of the third quarter of 2023, a decrease of $16.4 million and $22.5 million from December 31, 2022 and September 30, 2022, respectively.

Shareholders’ Equity and Regulatory Capital

Total shareholders’ equity was $1.55 billion at the end of the third quarter, up $3.2 million from the balance at December 31, 2022. The increase was driven by net income of $98.2 million, $6.7 million recognized from employee stock options earned and net activity under the Company’s employee stock plans of $0.7 million, partially offset by $5.3 million of other comprehensive loss, net of tax, dividends declared of $71.5 million and common stock repurchased of $25.7 million. The other comprehensive loss, net of tax, was comprised of a $4.4 million decrease in the after-tax market value adjustment on the available-for-sale investment portfolio due to movements in medium to long-term interest rates, as well as the volume and rates associated with the securities purchases, sales, maturities and reclassifications that have occurred over the past nine months and the recognition of the loss on sales of available-for-sale investment securities related to aforementioned balance sheet repositioning, and a negative $0.9 million adjustment to the funded status of the Company’s retirement plans. Over the past 12 months, total shareholders’ equity increased $93.8 million, driven primarily by an increase in the market value adjustment on investments, net income, the accretion of the market value adjustment associated with the transfer of securities from the available-for-sale portfolio to the held-to-maturity portfolio and the issuance of stock in association with the employee stock plan, partially offset by dividends declared, common stock repurchase activity and the change in the funded status of the Company’s defined benefit pension and other postretirement plans.

The dividend payout ratio (dividends declared divided by net income) for the first nine months of 2023 was 72.8%, compared to 51.8% for the nine months ended September 30, 2022. Excluding the after-tax impact of the loss on sales of investment securities, the YTD 2023 dividend payout ratio was 51.3%. Dividends declared for the first nine months of 2023 increased 1.8% compared to the first nine months of 2022, as the Company’s quarterly dividend per share was raised from $0.43 to $0.44 in the third quarter of 2022 and from $0.44 to $0.45 in the third quarter of 2023, while net income decreased 27.5% versus the equivalent year-to-date period due to increases in operating expenses and realized loss on investment securities, partially offset by increases in net interest income and noninterest revenues and a decrease in the provision for credit losses. Excluding the after-tax impact of the securities sales in the first quarter of 2023, net income increased 2.8% between the first nine months of 2023 and the equivalent prior year period. Additionally, the number of common shares outstanding decreased 0.6% over the last twelve months, as common stock repurchases outweighed new issuance activity in the Company’s employee stock plans. During the third quarter of 2023, the Company announced a one-cent, or 2.3%, increase in the quarterly dividend to $0.45 per share on its common stock, which marked the 31st consecutive year of dividend increases for the Company.

The Company and the Bank are subject to various regulatory capital requirements administered by federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Company’s financial statements and ability to pay dividends. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company and the Bank must meet specific capital guidelines that involve quantitative measures of the Company’s and the Bank’s on and off-balance sheet items as calculated under regulatory accounting practices. The Company’s and the Bank’s capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings and other factors.

53

Table of Contents

The Company and the Bank are required to maintain a “capital conservation buffer” for risk-weighted capital parameters, composed entirely of common equity Tier 1 capital, in addition to minimum risk-based capital ratios. The required capital conservation buffer is 2.5% as of September 30, 2023 and December 31, 2022. Therefore, to satisfy both the minimum risk-based capital ratios and the capital conservation buffer as of September 30, 2023 and December 31, 2022, the Company and the Bank must maintain:

(i)Common equity Tier 1 capital to total risk-weighted assets (“Common equity tier 1 capital ratio”) of at least 7.0%,
(ii)Tier 1 capital to total risk-weighted assets (“Tier 1 risk-based capital ratio”) of at least 8.5%, and
(iii)Total capital (Tier 1 capital plus Tier 2 capital) to total risk-weighted assets (“Total risk-based capital ratio”) of at least 10.5%.

In addition, the Company and Bank must maintain a ratio of ending Tier 1 capital to adjusted quarterly average assets (“Tier 1 leverage ratio”) of at least 5.0% to be considered “well capitalized” under the regulatory framework for prompt corrective action.

As of September 30, 2023 and December 31, 2022, the Company and Bank meet all applicable capital adequacy requirements to be considered “well capitalized”. As of September 30, 2023 and December 31, 2022, the regulatory capital ratios for the Company and Bank are presented below.

Table 10: Regulatory Ratios

September 30, 2023

    

December 31, 2022

 

September 30, 2022

 

Community Bank

Community

Community Bank

Community

 

Community Bank

Community

 

    

System, Inc.

    

Bank, N.A.

    

System, Inc.

    

Bank, N.A.

System, Inc.

    

Bank, N.A.

Tier 1 leverage ratio

9.44

%  

7.83

%  

8.79

%  

7.26

%

8.78

%  

7.03

%

Common equity Tier 1 capital ratio

 

14.98

%  

12.37

%  

15.71

%  

12.86

%

15.50

%  

12.44

%

Tier 1 risk-based capital ratio

 

14.98

%  

12.37

%  

15.71

%  

12.86

%

15.50

%  

12.44

%

Total risk-based capital ratio

 

15.68

%  

13.07

%  

16.40

%  

13.56

%

16.19

%  

13.14

%

The Company’s Tier 1 leverage ratio, a primary measure of regulatory capital as defined above, was 9.44% at the end of the third quarter, up 0.65 percentage points from December 31, 2022 and 0.66 percentage points above its level one year earlier. The increase in the Tier 1 leverage ratio in comparison to December 31, 2022 was the result of ending shareholders’ equity, excluding intangibles (net of associated deferred tax liabilities or “net intangibles”) and other comprehensive income or loss items, increasing 0.6%, while average assets, excluding intangibles and the market value adjustment on investments, decreased 6.3%. The Tier 1 leverage ratio increased compared to the prior year’s third quarter as shareholders’ equity, excluding net intangibles and other comprehensive income or loss items, increased 3.2% as net earnings retention outweighed share repurchases, while average assets, excluding intangibles and the market value adjustment on investments, decreased 4.1%. The increase in shareholders’ equity, excluding net intangibles and other comprehensive income or loss items, between both periods was primarily due to net earnings retention, that despite the negative impact of the realized loss on investment security sales in connection with the first quarter 2023 balance sheet repositioning, outweighed share repurchases. The decrease in average assets, excluding intangibles and the market value adjustment on investments, between both periods was primarily due to the impact from the Company’s first quarter 2023 balance sheet repositioning.

54

Table of Contents

The shareholders’ equity-to-assets ratio was 10.11% at the end of the third quarter of 2023 compared to 9.80% at December 31, 2022 and 9.37% at September 30, 2022. The tangible equity-to-assets ratio (a non-GAAP measure) of 4.81% increased 0.17 percentage points from December 31, 2022 and increased 0.73 percentage points versus September 30, 2022 (see Table 11 for Reconciliation of GAAP to Non-GAAP Measures). The increase in the tangible equity-to-assets ratio (non-GAAP) from one year prior was primarily driven by a $97.4 million, or 16.2%, increase in tangible equity due to the decline in accumulated other comprehensive loss related to the Company’s investment securities portfolio due in part to the timing of the reclassification of certain investment securities from the available-for-sale portfolio to the held-to-maturity portfolio in the fourth quarter of 2022 and a $204.6 million, or 1.4%, decrease in tangible assets due primarily to the aforementioned sales and maturities of certain available-for-sale investment securities. The increase in the net tangible equity-to-assets ratio (non-GAAP) from December 31, 2022 was driven by a $3.2 million, or 0.5%, increase in tangible equity, while tangible assets decreased $449.4 million, or 3.0%, primarily due to the reduction in investment securities and borrowings resulting from the Company’s first quarter balance sheet repositioning and investment maturities.

Liquidity

Liquidity risk is a measure of the Company’s ability to raise cash when needed at a reasonable cost and minimize any loss. The Company maintains appropriate liquidity levels in both normal operating conditions as well as stressed environments. The Company must be capable of meeting all obligations to its customers at any time and, therefore, the active management of its liquidity position remains an important management objective. The Bank has appointed the Asset Liability Committee (“ALCO”) to manage liquidity risk using policy guidelines and limits on indicators of potential liquidity risk. The indicators are monitored using a scorecard with three risk level limits. These risk indicators measure core liquidity and funding needs, capital at risk and change in available funding sources. The risk indicators are monitored using such metrics as the core basic surplus ratio, unencumbered securities to average assets, free loan collateral to average assets, loans to deposits, deposits to total funding and borrowings to total funding ratios.

Given the uncertain nature of the Company’s customers' demands, as well as the Company's desire to take advantage of earnings enhancement opportunities, the Company must have adequate sources of on and off-balance sheet funds available that can be utilized when needed. Accordingly, in addition to the liquidity provided by balance sheet cash flows, liquidity must be supplemented with additional sources such as credit lines from correspondent banks and borrowings from the FHLB and the Federal Reserve. Other funding alternatives may also be appropriate from time to time, including wholesale and retail repurchase agreements, large certificates of deposit and the brokered CD market. The primary sources of non-deposit funds are FHLB or Federal Reserve overnight advances and other FHLB term borrowings. At September 30, 2023, there were $316.8 million of other FHLB term borrowings and no overnight borrowings outstanding.

The Company’s primary sources of liquidity are its liquid assets, as well as unencumbered loans and securities that can be used to collateralize additional funding. At September 30, 2023, the Bank had $455.8 million of cash and cash equivalents of which $260.0 million are interest-earning deposits held at the Federal Reserve, FHLB and other correspondent banks. The Company also had $2.61 billion in unused FHLB & FRB borrowing capacity based on the Company’s quarter-end loan collateral levels. Additionally, the Company had approximately $1.75 billion of securities that could be sold or pledged at the FHLB or Federal Reserve to obtain additional funding. There was $25.0 million available in an unsecured line of credit with a correspondent bank at quarter end. The Company’s sources of immediately available liquidity of $4.81 billion at the end of the third quarter of 2023 represent over 200% of the Company’s estimated uninsured deposits, net of collateralized and intercompany deposits, estimated at approximately $2.11 billion.

The Company’s primary approach to measuring short-term liquidity is known as the Basic Surplus/Deficit model. It is used to calculate liquidity over two time periods: first, the amount of cash that could be made available within 30 days (calculated as liquid assets less short-term liabilities as a percentage of average assets); and second, a projection of subsequent cash availability over an additional 60 days. As of September 30, 2023, this ratio was 10.5% for 30-days and 9.3% for 90-days, excluding the Company’s capacity to borrow additional funds from the FHLB and other sources. This is considered to be a sufficient amount of liquidity based on the Company’s internal policy requirement of 7.5%.

A sources and uses statement is used by the Company to measure intermediate liquidity risk over the next twelve months. As of September 30, 2023, there is more than enough liquidity available during the next year to cover projected cash outflows. In addition, stress tests on the cash flows are performed in various scenarios ranging from high probability events with a low impact on the liquidity position to low probability events with a high impact on the liquidity position. The results of the stress tests as of September 30, 2023 indicate the Company has sufficient sources of funds for the next year in all simulated stressed scenarios.

55

Table of Contents

To measure longer-term liquidity, a baseline projection of loan and deposit growth for five years is made to reflect how liquidity levels could change over time. This five-year measure reflects ample liquidity for loan and other asset growth over the next five years.

The possibility of a funding crisis exists at all financial institutions. A funding crisis would most likely result from a shock to the financial system which disrupts orderly short-term funding operations or from a significant tightening of monetary policy that limits the national money supply. Accordingly, management has addressed this issue by formulating a Liquidity Contingency Plan, which has been reviewed and approved by both the Company’s Board of Directors (the “Board”) and the Company’s ALCO. The plan addresses the actions that the Company would take in response to both a short-term and long-term funding crisis. Management believes that both potential circumstances have been fully addressed through the establishment of trigger points for monitoring such events and detailed action plans that would be initiated if those trigger points are reached. These trigger points are not by themselves definitive indicators of insufficient liquidity, but rather a mechanism for management to monitor conditions and possibly provide advance warning which could avert or reduce the impact of a crisis. Liquidity triggers are based on a variety of factors, including Company history, trends, and current operating performance, industry observations, and changes in internal and external economic factors. Indicators include: core liquidity and funding needs such as the core basic surplus, unencumbered securities to average assets, and free FHLB and FRB loan collateral to average assets; heightened funding needs indicators such as average loans to average deposits, average public and nonpublic deposits to total funding, and average borrowings to total funding; capital at risk indicators consisting mainly of regulatory ratios; asset quality indicators; and decrease in funds availability indicators which is a combination of internal and external factors such as increased restrictions on borrowing or downturns in the credit market. The Company has established three risk levels for these liquidity triggers that define the response based on the severity of the circumstances. Responses vary from an assessment of possible funding deficiencies with no impact on normal business operations to immediate action required due to impending funding problems. For more information regarding the risk factor associated with the possibility of a funding crisis, refer to the discussion under the heading “Item 1A. Risk Factors” in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2022 as filed with the SEC on March 1, 2023 and the Quarterly Report on Form 10-Q for the quarter ended March 31, 2023 as filed with the SEC on May 10, 2023.

56

Table of Contents

Forward-Looking Statements

This report contains comments or information that constitute forward-looking statements (within the meaning of the Private Securities Litigation Reform Act of 1995), which involve significant risks and uncertainties. Forward-looking statements often use words such as “anticipate,” “could,” “target,” “expect,” “estimate,” “intend,” “plan,” “goal,” “forecast,” “believe,” or other words of similar meaning. These statements are based on the current beliefs and expectations of the Company’s management and are subject to significant risks and uncertainties. Actual results may differ materially from the results discussed in the forward-looking statements. Moreover, the Company’s plans, objectives and intentions are subject to change based on various factors (some of which are beyond the Company’s control). Factors that could cause actual results to differ from those discussed in the forward-looking statements include: (1) adverse developments in the banking industry related to recent bank failures and the potential impact of such developments on customer confidence and regulatory responses to these developments; (2) current and future economic and market conditions, including the effects of changes in commercial real estate and residential housing or vehicle prices, higher unemployment rates, labor shortages, supply chain disruption, inability to obtain raw materials and supplies, U.S. fiscal debt, budget and tax matters, geopolitical matters and conflicts, and any slowdown in global economic growth; (3) the effect of, and changes in, monetary and fiscal policies and laws, including future changes in Federal and state statutory income tax rates and interest rate and other policy actions of the Board of Governors of the Federal Reserve System; (4) the effect of changes in the level of checking or savings account deposits on the Company’s funding costs and net interest margin; (5) future provisions for credit losses on loans and debt securities; (6) changes in nonperforming assets; (7) the effect of a fall in stock market or bond prices on the Company’s fee income businesses, including its employee benefit services, wealth management, and insurance businesses; (8) risks related to credit quality; (9) inflation, interest rate, liquidity, market and monetary fluctuations; (10) the strength of the U.S. economy in general and the strength of the local economies where the Company conducts its business; (11) the timely development of new products and services and customer perception of the overall value thereof (including features, pricing and quality) compared to competing products and services; (12) changes in consumer spending, borrowing and savings habits; (13) technological changes and implementation and financial risks associated with transitioning to new technology-based systems involving large multi-year contracts; (14) the ability of the Company to maintain the security, including cybersecurity, of its financial, accounting, technology, data processing and other operating systems, facilities and data; (15) effectiveness of the Company’s risk management processes and procedures, reliance on models which may be inaccurate or misinterpreted, the Company’s ability to manage its credit or interest rate risk, the sufficiency of its allowance for credit losses and the accuracy of the assumptions or estimates used in preparing the Company’s financial statements and disclosures; (16) failure of third parties to provide various services that are important to the Company’s operations; (17) any acquisitions or mergers that might be considered or consummated by the Company and the costs and factors associated therewith, including differences in the actual financial results of the acquisition or merger compared to expectations and the realization of anticipated cost savings and revenue enhancements; (18) the ability to maintain and increase market share and control expenses; (19) the nature, timing and effect of changes in banking regulations or other regulatory or legislative requirements affecting the respective businesses of the Company and its subsidiaries, including changes in laws and regulations concerning taxes, accounting, banking, service fees, risk management, securities, capital requirements, and other aspects of the financial services industry; (20) changes in the Company’s organization, compensation and benefit plans and in the availability of, and compensation levels for, employees in its geographic markets; (21) the outcome of pending or future litigation and government proceedings; (22) other risk factors outlined in the Company’s filings with the SEC from time to time; and (23) the success of the Company at managing the risks of the foregoing.

The foregoing list of important factors is not all-inclusive. For more information about factors that could cause actual results to differ materially from the Company’s expectations, refer to the discussion under the heading “Item 1A. Risk Factors” in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2022 as filed with the SEC on March 1, 2023 and the Form 10-Q for the quarter ended March 31, 2023, as filed with the SEC on May 10, 2023. Any forward-looking statements speak only as of the date on which they are made and the Company does not undertake any obligation to update any forward-looking statement, whether written or oral, to reflect events or circumstances after the date on which such statement is made. If the Company does update or correct one or more forward-looking statements, investors and others should not conclude that the Company will make additional updates or corrections with respect thereto or with respect to other forward-looking statements.

57

Table of Contents

Reconciliation of GAAP to Non-GAAP Measures

Table 11: GAAP to Non-GAAP Reconciliations

Three Months Ended

Nine Months Ended

    

September 30, 

    

September 30, 

    

(000’s omitted)

2023

2022

    

2023

    

2022

Income statement data

Pre-tax, pre-provision net revenue

Net income (GAAP)

$

44,129

$

48,691

$

98,218

$

135,551

Income taxes

 

11,861

13,706

 

26,218

37,454

Income before income taxes

55,990

62,397

124,436

173,005

Provision for credit losses

2,878

5,061

7,130

12,005

Pre-tax, pre-provision net revenue (non-GAAP)

58,868

67,458

131,566

185,010

Acquisition expenses

0

409

56

4,668

Loss on sales of investment securities

0

0

52,329

0

Gain on debt extinguishment

0

0

(242)

0

Acquisition-related contingent consideration adjustment

80

0

1,080

400

Unrealized loss on equity securities

49

4

99

24

Adjusted pre-tax, pre-provision net revenue (non-GAAP)

$

58,997

$

67,871

$

184,888

$

190,102

Pre-tax, pre-provision net revenue per share

Diluted earnings per share (GAAP)

$

0.82

$

0.90

$

1.82

$

2.49

Income taxes

0.22

0.25

0.48

0.69

Income before income taxes

1.04

1.15

2.30

3.18

Provision for credit losses

0.06

0.10

0.13

0.22

Pre-tax, pre-provision net revenue per share (non-GAAP)

1.10

1.25

2.43

3.40

Acquisition expenses

0.00

0.00

0.00

0.08

Loss on sales of investment securities

0.00

0.00

0.97

0.00

Gain on debt extinguishment

0.00

0.00

0.00

0.00

Acquisition-related contingent consideration adjustment

0.00

0.00

0.02

0.01

Unrealized loss on equity securities

0.00

0.00

0.00

0.00

Adjusted pre-tax, pre-provision net revenue per share (non-GAAP)

$

1.10

$

1.25

$

3.42

$

3.49

Net income

Net income (GAAP)

$

44,129

$

48,691

$

98,218

$

135,551

Acquisition expenses

0

409

56

4,668

Tax effect of acquisition expenses

0

(90)

(12)

(1,009)

Subtotal (non-GAAP)

44,129

49,010

98,262

139,210

Loss on sales of investment securities

0

0

52,329

0

Tax effect of loss on sales of investment securities

0

0

(11,171)

0

Subtotal (non-GAAP)

44,129

49,010

139,420

139,210

Gain on debt extinguishment

0

0

(242)

0

Tax effect of gain on debt extinguishment

0

0

52

0

Subtotal (non-GAAP)

44,129

49,010

139,230

139,210

Acquisition-related contingent consideration adjustment

80

0

1,080

400

Tax effect of acquisition-related contingent consideration adjustment

(17)

0

(231)

(86)

Subtotal (non-GAAP)

44,192

49,010

140,079

139,524

Acquisition-related provision for credit losses

0

0

0

3,927

Tax effect of acquisition-related provision for credit losses

0

0

0

(848)

Subtotal (non-GAAP)

44,192

49,010

140,079

142,603

Unrealized loss on equity securities

49

4

99

24

Tax effect of unrealized loss on equity securities

(10)

(1)

(21)

(5)

Operating net income (non-GAAP)

44,231

49,013

140,157

142,622

Amortization of intangible assets

3,576

3,837

10,948

11,420

Tax effect of amortization of intangible assets

(757)

(843)

(2,333)

(2,472)

Subtotal (non-GAAP)

47,050

52,007

148,772

151,570

Acquired non-PCD loan accretion

(948)

(1,397)

(2,913)

(3,154)

Tax effect of acquired non-PCD loan accretion

201

307

621

685

Adjusted net income (non-GAAP)

$

46,303

$

50,917

$

146,480

$

149,101

Return on average assets

Adjusted net income (non-GAAP)

$

46,303

$

50,917

$

146,480

$

149,101

Average total assets

15,123,226

15,553,296

15,212,471

15,533,915

Adjusted return on average assets (non-GAAP)

1.21

%

1.30

%

1.29

%

1.28

%

58

Table of Contents

    

Three Months Ended

 

Nine Months Ended

September 30,

 

September 30,

(000's omitted)

2023

    

2022

2023

2022

Income statement data, continued

Return on average equity

Adjusted net income (non-GAAP)

$

46,303

$

50,917

$

146,480

$

149,101

Average total equity

1,605,798

1,680,525

1,605,275

1,820,273

Adjusted return on average equity (non-GAAP)

11.44

%

12.02

%

12.20

%

10.95

%

Net interest margin

Net interest income

$

107,786

$

110,394

$

328,095

$

308,407

Total average interest-earning assets

13,945,949

14,612,179

14,029,458

14,441,465

Net interest margin

3.07

%

3.00

%

3.13

%

2.86

%

Net interest margin (FTE)

Net interest income

$

107,786

$

110,394

$

328,095

$

308,407

Fully tax-equivalent adjustment

1,034

1,118

3,205

2,956

Fully tax-equivalent net interest income

108,820

111,512

331,300

311,363

Total average interest-earning assets

13,945,949

14,612,179

14,029,458

14,441,465

Net interest margin (FTE) (non-GAAP)

3.10

%

3.03

%

3.16

%

2.88

%

Earnings per common share

Diluted earnings per share (GAAP)

$

0.82

$

0.90

$

1.82

$

2.49

Acquisition expenses

 

0.00

 

0.00

0.00

0.08

Tax effect of acquisition expenses

 

0.00

 

0.00

0.00

(0.02)

Subtotal (non-GAAP)

 

0.82

 

0.90

1.82

2.55

Loss on sales of investment securities

 

0.00

 

0.00

0.97

0.00

Tax effect of loss on sales of investment securities

 

0.00

 

0.00

(0.21)

0.00

Subtotal (non-GAAP)

 

0.82

 

0.90

2.58

2.55

Gain on debt extinguishment

 

0.00

 

0.00

0.00

0.00

Tax effect of gain on debt extinguishment

 

0.00

 

0.00

0.00

0.00

Subtotal (non-GAAP)

 

0.82

 

0.90

2.58

2.55

Acquisition-related contingent consideration adjustment

 

0.00

 

0.00

0.02

0.01

Tax effect of acquisition-related contingent consideration adjustment

 

0.00

 

0.00

0.00

0.00

Subtotal (non-GAAP)

0.82

0.90

2.60

2.56

Acquisition-related provision for credit losses

0.00

0.00

0.00

0.07

Tax effect of acquisition-related provision for credit losses

0.00

0.00

0.00

(0.01)

Subtotal (non-GAAP)

0.82

0.90

2.60

2.62

Unrealized loss on equity securities

0.00

0.00

0.00

0.00

Tax effect of unrealized loss on equity securities

0.00

0.00

0.00

0.00

Operating earnings per share (non-GAAP)

0.82

0.90

2.60

2.62

Amortization of intangible assets

 

0.07

 

0.07

0.20

0.21

Tax effect of amortization of intangible assets

 

(0.01)

 

(0.02)

(0.04)

(0.05)

Subtotal (non-GAAP)

0.88

0.95

2.76

2.78

Acquired non-PCD loan accretion

(0.02)

(0.02)

(0.06)

(0.06)

Tax effect of acquired non-PCD loan accretion

0.00

0.01

0.01

0.02

Diluted adjusted net earnings per share (non-GAAP)

$

0.86

$

0.94

$

2.71

$

2.74

Efficiency ratio – GAAP

 

 

Noninterest expenses (GAAP) - numerator

$

116,504

$

108,185

$

343,594

$

318,416

Net interest income (GAAP)

107,786

110,394

328,095

308,407

Noninterest revenues (GAAP)

67,586

65,249

147,065

195,019

Total revenues (GAAP) - denominator

$

175,372

$

175,643

$

475,160

$

503,426

Efficiency ratio (GAAP)

66.4

%

61.6

%

72.3

%

63.2

%

Noninterest operating expenses

Noninterest expenses (GAAP)

$

116,504

$

108,185

$

343,594

$

318,416

Amortization of intangible assets

(3,576)

(3,837)

(10,948)

(11,420)

Acquisition expenses

0

(409)

(56)

(4,668)

Acquisition-related contingent consideration adjustment

(80)

0

(1,080)

(400)

Total adjusted noninterest expenses (non-GAAP)

$

112,848

$

103,939

$

331,510

$

301,928

Operating efficiency ratio – non-GAAP

Adjusted noninterest expenses (non-GAAP) - numerator

$

112,848

$

103,939

$

331,510

$

301,928

Fully tax-equivalent net interest income

108,820

111,512

331,300

311,363

Noninterest revenues

67,586

65,249

147,065

195,019

Acquired non-PCD loan accretion

(948)

(1,397)

(2,913)

(3,154)

Unrealized loss on equity securities

49

4

99

24

Loss on sales of investment securities

0

0

52,329

0

Gain on debt extinguishment

0

0

(242)

0

Operating revenues (non-GAAP) - denominator

$

175,507

$

175,368

$

527,638

$

503,252

Operating efficiency ratio (non-GAAP)

64.3

%

59.3

%

62.8

%

60.0

%

59

Table of Contents

September 30, 

    

December 31, 

    

September 30, 

(000’s omitted)

2023

2022

2022

    

Balance sheet data - at end of quarter

 

Total assets

 

Total assets (GAAP)

$

15,386,322

$

15,835,651

$

15,594,547

Goodwill and intangible assets, net

 

(901,334)

 

(902,837)

 

(909,224)

Deferred taxes on goodwill and intangible assets, net

 

44,593

 

46,130

 

48,893

Total tangible assets (non-GAAP)

$

14,529,581

$

14,978,944

$

14,734,216

Total common equity

 

 

 

Shareholders' equity (GAAP)

$

1,554,939

$

1,551,705

$

1,461,163

Goodwill and intangible assets, net

 

(901,334)

 

(902,837)

 

(909,224)

Deferred taxes on goodwill and intangible assets, net

 

44,593

 

46,130

 

48,893

Total tangible common equity (non-GAAP)

$

698,198

$

694,998

$

600,832

Shareholders' equity-to-assets ratio

Total shareholders' equity (GAAP) - numerator

$

1,554,939

$

1,551,705

$

1,461,163

Total assets (GAAP) - denominator

$

15,386,322

$

15,835,651

$

15,594,547

Shareholders' equity-to-assets ratio (GAAP)

10.11

%

9.80

%

9.37

%

Tangible equity-to-assets ratio

 

 

 

Total tangible common equity (non-GAAP) - numerator

$

698,198

$

694,998

$

600,832

Total tangible assets (non-GAAP) - denominator

$

14,529,581

$

14,978,944

$

14,734,216

Tangible equity-to-assets ratio (non-GAAP)

 

4.81

%  

 

4.64

%  

 

4.08

%

Item 3. Quantitative and Qualitative Disclosures about Market Risk

Market risk is the risk of loss in a financial instrument arising from adverse changes in market rates, prices or credit risk. Credit risk associated with the Company’s loan portfolio has been previously discussed in the asset quality section of the MD&A. Management believes that the tax risk of the Company’s municipal investments associated with potential future changes in statutory, judicial and regulatory actions is minimal. Treasury, agency, mortgage-backed and collateralized mortgage obligation securities issued by government agencies comprise 88.4% of the total portfolio and are currently rated AAA by Moody’s Investor Services and AA+ by Standard & Poor’s. Obligations of state and political subdivisions account for 11.4% of the total portfolio, of which, 96.2% carry a minimum rating of A-. The remaining 0.2% of the portfolio is comprised of other investment grade securities. The Company does not have material foreign currency exchange rate risk exposure. Therefore, almost all the market risk in the investment portfolio is related to interest rates.

The ongoing monitoring and management of both interest rate risk and liquidity over the short and long term time horizons is an important component of the Company’s asset/liability management process, which is governed by guidelines established in the policies reviewed and approved annually by the Company’s Board. The Board delegates responsibility for carrying out the policies to the ALCO, which meets each month. The committee is made up of the Company’s senior management as well as regional and line-of-business managers who oversee specific earning asset classes and various funding sources. As the Company does not believe it is possible to reliably predict future interest rate movements, it has maintained an appropriate process and set of measurement tools, which enables it to identify and quantify sources of interest rate risk in varying rate environments. The primary tool used by the Company in managing interest rate risk is income simulation. This begins with the development of a base case scenario, which projects net interest income (“NII”) over the next twelve month period. The base case scenario NII may increase or decrease significantly from quarter to quarter reflective of changes during the most recent quarter in the Company’s: (i) earning assets and liabilities balances, (ii) composition of earning assets and liabilities, (iii) earning asset yields, (iv) cost of funds and (v) model projections, as well as current market interest rates, including the slope of the yield curve and projected changes in the slope of the yield curve over the twelve month period. The direction of interest rates, the slope of the yield curve, the modeled changes in deposit balances and the cost of funds, including, the Company’s deposit and funding betas are not easily predicted in the current market environment, and therefore, a wide variety of strategic balance sheet and treasury yield curve scenarios are modeled on an ongoing basis.

60

Table of Contents

The following reflects the Company’s estimated NII sensitivity as compared to the base case scenario over the subsequent twelve months based on:

Balance sheet levels using September 30, 2023 as a starting point.
The model assumes the Company’s average deposit balances will increase approximately 1.6% over the next twelve months.
The model assumes the Company’s average earning asset balances will increase approximately 6.6% over the next twelve months, largely due to forecasted loan growth.
Cash flows on earning assets are based on contractual maturity, optionality, and amortization schedules along with applicable prepayments derived from internal historical data and external sources.
The model assumes no additional investment security purchases over the next twelve months. Investment cash flows will be used to pay down overnight borrowings and fund loan growth.
In the rising rates scenarios, the prime rate, federal funds, and treasury curve rates are assumed to move up/down in a parallel manner by the amounts listed below over a 12-month period. Deposit balance and mix changes and the resultant deposit and funding betas are assumed to move in a manner that reflects the Company’s (i) long-term historical relationship between the Company’s deposit rate movement and changes in the federal funds rate, (ii) recent interest rate cycle experience, (iii) significant management judgment and (iv) other factors, including recent market behaviors of customers and competitors.

Net Interest Income Sensitivity Model

    

Calculated annualized increase

    

Calculated annualized increase

 

(decrease) in projected net interest

(decrease) in projected net interest

 

income at September 30, 2023

income at September 30, 2023

 

Interest rate scenario

 (000’s omitted)

(%)

 

+200 basis points

$

(12,555)

 

(2.8)

%

+100 basis points

$

(6,402)

 

(1.4)

%

-100 basis points

$

4,381

 

1.0

%

-200 basis points

$

6,910

 

1.5

%

Projected NII over the 12-month forecast period decreases in the up 100 and up 200 rate environments largely due to deposits and overnight borrowings repricing higher in year 1, which are only partially offset by loans repricing higher.

Projected NII increases in the down 100 and down 200 rate environments due to lower funding costs which are partially offset by lower income on loans.

The analysis does not represent a Company forecast and should not be relied upon as being indicative of expected operating results. These hypothetical estimates are based upon numerous assumptions: the nature and timing of interest rate levels (including yield curve shape), prepayments on loans and securities, deposit decay rates, pricing decisions on loans and deposits, reinvestment/replacement of asset and liability cash flows, and other factors. While the assumptions are developed based upon a reasonable outlook for national and local economic and market conditions, the Company cannot make any assurances as to the predictive efficacy of these assumptions, including how customer preferences or competitor influences might change. Furthermore, the sensitivity analysis does not reflect actions that the ALCO might take in responding to or anticipating changes in interest rates and other developments.

61

Table of Contents

Item 4. Controls and Procedures

Evaluation of Disclosure Controls and Procedures

The Company maintains disclosure controls and procedures, as defined in Rule 13a -15(e) and 15d – 15(e) under the Securities Exchange Act of 1934 as amended (the “Exchange Act”), designed to ensure information required to be disclosed by the Company in the reports that it files or submits under the Exchange Act is: (i) recorded, processed, summarized, and reported within the time periods specified in the SEC rules and forms, and (ii) accumulated and communicated to management, including the principal executive and principal financial officers, as appropriate, to allow timely decisions regarding required disclosure. Based on management’s evaluation of the effectiveness of the Company’s disclosure controls and procedures, with the participation of the Chief Executive Officer and the Chief Financial Officer, it has concluded that, as of the end of the period covered by this Quarterly Report on Form 10-Q, these disclosure controls and procedures were effective as of September 30, 2023.

Changes in Internal Control over Financial Reporting

The Company regularly assesses the adequacy of its internal controls over financial reporting. There have been no changes in the Company’s internal controls over financial reporting in connection with the evaluation referenced in the paragraph above that occurred during the Company’s quarter ended September 30, 2023 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

62

Table of Contents

Part II.Other Information

Item 1. Legal Proceedings

The Company and its subsidiaries are subject in the normal course of business to various pending and threatened legal proceedings or other matters in which claims for monetary damages are asserted. As of September 30, 2023, management, after consultation with legal counsel, does not anticipate that the aggregate ultimate liability arising out of such pending or threatened matters against the Company or its subsidiaries will be material to the Company’s consolidated financial position. On at least a quarterly basis, the Company assesses its liabilities and contingencies in connection with such matters. For those matters where it is probable that the Company will incur losses and the amounts of the losses can be reasonably estimated, the Company records an expense and corresponding liability in its consolidated financial statements. To the extent such matters could result in exposure in excess of that liability, the amount of such excess is not currently estimable. The range of losses for matters where an exposure is not currently estimable or considered probable is not believed to be material in the aggregate. This is based on information currently available to the Company and involves elements of judgment and significant uncertainties. Information on current legal proceedings and other matters is set forth in Note J to the consolidated financial statements included under Part I, Item 1. While the Company does not believe that the outcome of pending or threatened litigation or other matters will be material to the Company’s consolidated financial position, it cannot rule out the possibility that such outcomes will be material to the consolidated results of operations for a particular reporting period in the future.

Item 1A. Risk Factors

There has not been any material change in the risk factors disclosure from that contained in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2022, as filed with the SEC on March 1, 2023, and the Company’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2023, as filed with the SEC on May 10, 2023.

Item 2.Unregistered Sales of Equity Securities and Use of Proceeds

a)Not applicable.
b)Not applicable.
c)At its December 2022 meeting, the Board approved a new stock repurchase program authorizing the repurchase, at the discretion of senior management, of up to 2,697,000 shares of the Company’s common stock, in accordance with securities and banking laws and regulations, during the twelve-month period beginning January 1, 2023. Any repurchased shares will be used for general corporate purposes, including those related to stock plan activities. The timing and extent of repurchases will depend on market conditions and other corporate considerations as determined at the Company’s discretion.

The following table presents stock purchases made during the third quarter of 2023:

Issuer Purchases of Equity Securities

Total

Total Number of Shares

Maximum Number of

Number of

Average

Purchased as Part of

Shares That May Yet Be

Shares

Price Paid

Publicly Announced

Purchased Under the Plans

Period

    

Purchased

    

Per Share

    

Plans or Programs

    

or Programs

July 1-31, 2023

1,172

$

44.36

0

2,297,000

August 1-31, 2023

100,000

51.08

100,000

2,197,000

September 1-30, 2023

0

0.00

0

2,197,000

Total (1)

 

101,172

$

51.00

 

100,000

 

(1)Included in the common shares repurchased were 1,172 shares acquired by the Company in connection with the administration of a deferred compensation plan. These shares were not repurchased as part of the publicly announced repurchase plan described above.

63

Table of Contents

Item 3.Defaults Upon Senior Securities

Not applicable.

Item 4.Mine Safety Disclosures

Not applicable.

Item 5.Other Information

a)Not applicable.

b)Not applicable.

c)Certain of the Company’s officers or directors have made elections to participate in, and are participating in, the Company’s dividend reinvestment plan and 401(k) plan, and have made, and may from time to time make, elections to have shares withheld to cover withholding taxes or pay the exercise price of options or the settlement of restricted stock, each of which may be designed to satisfy the affirmative defense conditions of Rule 10b5-1 under the Exchange Act or may constitute non-Rule 10b5-1 trading arrangements (as defined in Item 408(c) of Regulation S-K).

64

Table of Contents

Item 6.Exhibits

Exhibit No.

    

Description

10.1

Employment Agreement, dated July 5, 2023, by and among Community Bank System, Inc., Community Bank, N.A., and Dimitar Karaivanov. Incorporated by reference to Exhibit No. 10.1 to the Current Report on Form 8-K filed on July 5, 2023 (Registration No. 001-13695). (1)

10.2

Community Bank System, Inc. Executive Severance Plan, dated July 18, 2023. Incorporated by reference to Exhibit No. 10.1 to the Current Report on Form 8-K filed on July 21, 2023 (Registration No. 001-13695). (1)

31.1

Certification of Mark E. Tryniski, President and Chief Executive Officer of the Registrant, pursuant to Rule 13a-15(e) or Rule 15d-15(e) under the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. (2)

31.2

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. (2)

32.1

Certification of Mark E. Tryniski, President and Chief Executive Officer of the Registrant, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. (3)

32.2

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. (3)

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. (2)

101.SCH

Inline XBRL Taxonomy Extension Schema Document (2)

101.CAL

Inline XBRL Taxonomy Extension Calculation Linkbase Document (2)

101.DEF

Inline XBRL Taxonomy Extension Definition Linkbase Document (2)

101.LAB

Inline XBRL Taxonomy Extension Label Linkbase Document (2)

101.PRE

Inline XBRL Taxonomy Extension Presentation Linkbase Document (2)

104

Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101) (2)

(1)Denotes management contract or compensatory plan or arrangement.
(2)Filed herewith.
(3)Furnished herewith.

65

Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

Community Bank System, Inc.

Date: November 9, 2023

/s/ Mark E. Tryniski

Mark E. Tryniski, President and Chief Executive Officer

Date: November 9, 2023

/s/ Joseph E. Sutaris

Joseph E. Sutaris, Treasurer and Chief Financial Officer

66