Community Bank System, Inc. Reports Fourth Quarter and Full Year 2021 Results
Community Bank System, Inc. (NYSE: CBU) reported $43.6 million in net income for Q4 2021, translating to $0.80 per share, down from $46.5 million or $0.86 per share in Q4 2020. This 7% decline in earnings was attributed to increased expenses and provision for credit losses, despite a rise in net interest income. For the full year, earnings per share rose 13% to $3.48, bolstered by heightened revenue and loan growth. The company plans to enhance its presence through the acquisition of Elmira Savings Bank, approved by shareholders. Total assets reached $15.55 billion, reflecting an 11.6% year-over-year increase.
- Full-year diluted earnings per share increased 13.0% to $3.48.
- Record total revenues of $159.7 million in Q4 2021, up 6.0% YoY.
- Organic loan growth of 2.3% in Q4 2021, excluding PPP loans.
- Noninterest revenues constituted 40.0% of total revenue in Q4 2021, up from 38.0% the prior year.
- Q4 2021 earnings per share decreased 7.0% from Q4 2020.
- Provision for credit losses increased to $2.2 million in Q4 2021 from a $3.1 million benefit in Q4 2020.
- Return on Assets dropped to 1.12% in Q4 2021, down from 1.33% in Q4 2020.
2021 Performance Highlights:
-
GAAP EPS
-
per share for the fourth quarter of 2021, compared to$0.80 per share for the fourth quarter of 2020$0.86 -
per share for full year 2021, up$3.48 , or$0.40 13.0% , from per share for full year 2020$3.08
-
-
Operating Diluted EPS (non-GAAP)
-
per share for the fourth quarter of 2021, compared to$0.81 for the fourth quarter of 2020$0.85 -
per share for full year 2021, up$3.49 , or$0.25 7.7% , from per share for full year 2020$3.24
-
-
Adjusted Pre-Tax, Pre-Provision Net Revenue Per Share (non-GAAP)
-
per share for the fourth quarter of 2021, up$1.09 , or$0.06 5.8% , from per share for the fourth quarter of 2020$1.03 -
per share for full year 2021, up$4.28 , or$0.02 0.5% , from per share for full year 2020$4.26
-
-
Return on Assets
-
1.12% for the fourth quarter of 2021, compared to1.33% for the fourth quarter of 2020 -
1.28% for full year 2021, compared to1.28% for full year 2020
-
-
Return on Equity
-
8.30% for the fourth quarter of 2021, compared to8.82% for the fourth quarter of 2020 -
9.19% for full year 2021, compared to8.13% for full year 2020
-
-
Return on Tangible Equity (non-GAAP)
-
13.71% for the fourth quarter of 2021, compared to14.29% for the fourth quarter of 2020 -
15.13% for full year 2021, compared to13.39% for full year 2020
-
-
Total Deposit Funding Costs
-
0.08% for the fourth quarter of 2021, down from0.12% for the fourth quarter of 2020 -
0.09% for full year 2021, down from0.16% for full year 2020
-
-
Loan Net Charge-Offs
-
0.09% annualized for the fourth quarter of 2021, up from0.07% annualized for the fourth quarter of 2020 -
0.04% for full year 2021, down from0.07% for full year 2020
-
-
Loan Growth
-
, or$165.3 million 2.3% , during the fourth quarter excluding Paycheck Protection Program (“PPP”) loans -
, or$334.5 million 4.8% for full year 2021 excluding PPP loans
-
-
Noninterest Revenues
-
40.0% of total revenues for the fourth quarter of 2021, up from38.0% for the fourth quarter of 2020 -
39.7% of total revenues for full year 2021, up from38.3% for full year 2020
-
“Community Bank System generated solid earnings results for the fourth quarter of 2021 with fully-diluted GAAP earnings per share of
“Net interest income was
The Company recorded total revenues of
The Company recorded net interest income of
Interest income and fees on loans decreased
Interest income on investments increased
Interest expense decreased
During the fourth quarter of 2021, the Company recorded a provision for credit losses of
Employee benefit services revenues for the fourth quarter of 2021 were
The Company recorded
The effective tax rate for the fourth quarter of 2021 was
The Company also provides supplemental reporting of its results on an “operating,” “adjusted” and “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 non-impaired purchased loans, expenses associated with acquisitions, acquisition-related provision for credit losses, acquisition-related contingent consideration adjustments, litigation accrual expenses, the unrealized gain (loss) on equity securities and gain on debt extinguishment. In addition, the Company provides supplemental reporting for “adjusted pre-tax, pre-provision net revenues,” which subtracts the provision for credit losses, acquisition-related expenses, acquisition-related contingent consideration adjustments, litigation accrual expenses, unrealized gain (loss) on equity securities and gain on debt extinguishment from income before income taxes. The amounts for such items are presented in the tables that accompany this release. Although these items are non-GAAP measures, the Company’s management believes this information helps investors understand the effect of acquisition and other non-recurring activity in its reported results. Diluted adjusted net earnings per share were
Financial Position
The Company’s total assets increased to
On a linked quarter basis, average earning assets increased
Ending loans at
The Company participated in both rounds of the 2020 Coronavirus Aid, Relief, and Security Act’s (“CARES Act”) PPP, a specialized low-interest loan program funded by the
The Company’s liquidity position remains strong. The Company’s banking subsidiary,
Although there remains some uncertainty around the duration of the economic impact of the COVID-19 pandemic, the Company’s management believes that its financial position remains strong. The Company’s capital planning and management activities, coupled with its historically strong earnings performance, diversified streams of revenue and prudent dividend practices, have allowed it to build and maintain strong capital reserves. Shareholders’ equity of
At
As previously announced, the Company’s Board of Directors (the “Board”) approved in
Allowance for Credit Losses and Asset Quality
At
At
Total delinquent loans, which includes nonperforming loans and loans 30 or more days delinquent, to total loans outstanding were
Dividend Increase
During the fourth quarter of 2021, the Company declared a quarterly cash dividend of
Elmira Savings Bank
On
Conference Call Scheduled
Company management will conduct an investor call at
This earnings release, including supporting financial tables, is available within the press releases section of the Company's investor relations website at: https://ir.communitybanksystem.com. An archived webcast of the earnings call will be available on this site for one full year.
About
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements are based on the current beliefs and expectations of CBU’s management and are subject to significant risks and uncertainties. Actual results may differ from those set forth in the forward-looking statements. The following factors, among others, could cause the actual results of CBU’s operations to differ materially from its expectations: the macroeconomic and other challenges and uncertainties related to the COVID-19 pandemic, including the negative impacts and disruptions on public health, corporate and consumer customers, the communities CBU serves, and the domestic and global economy, including various actions taken in response by governments, central banks and others, which may have an adverse effect on CBU’s business; current and future economic and market conditions, including the effects on housing prices, unemployment rates, inflation,
Summary of Financial Data (unaudited) |
||||
(Dollars in thousands, except per share data) |
||||
|
Quarter Ended |
Year-to-Date |
||
|
|
|
|
|
Earnings |
|
|
|
|
Loan income |
|
|
|
|
Investment income |
21,820 |
19,753 |
79,065 |
74,499 |
Total interest income |
98,729 |
97,601 |
387,420 |
389,278 |
Interest expense |
2,987 |
4,168 |
13,008 |
20,875 |
Net interest income |
95,742 |
93,433 |
374,412 |
368,403 |
Acquisition-related provision for credit losses |
0 |
(140) |
0 |
3,061 |
Provision for credit losses |
2,162 |
(2,961) |
(8,839) |
11,151 |
Net interest income after provision for credit losses |
93,580 |
96,534 |
383,251 |
354,191 |
Deposit service and other banking fees |
16,298 |
15,827 |
62,886 |
61,123 |
Mortgage banking |
293 |
(898) |
1,772 |
5,301 |
Wealth management and insurance services |
16,946 |
15,090 |
67,232 |
60,251 |
Employee benefit services |
30,395 |
26,736 |
114,328 |
101,329 |
Unrealized gain (loss) on equity securities |
3 |
24 |
17 |
(6) |
Gain on debt extinguishment |
0 |
421 |
0 |
421 |
Total noninterest revenues |
63,935 |
57,200 |
246,235 |
228,419 |
Salaries and employee benefits |
63,094 |
58,132 |
241,501 |
228,384 |
Data processing and communications |
12,880 |
12,413 |
51,003 |
45,755 |
Occupancy and equipment |
9,803 |
10,105 |
41,240 |
40,732 |
Amortization of intangible assets |
3,751 |
3,525 |
14,051 |
14,297 |
Litigation accrual |
0 |
0 |
(100) |
2,950 |
Acquisition-related contingent consideration adjustment |
200 |
0 |
200 |
0 |
Acquisition expenses |
568 |
396 |
701 |
4,933 |
Other |
10,617 |
10,431 |
39,542 |
39,483 |
Total operating expenses |
100,913 |
95,002 |
388,138 |
376,534 |
Income before income taxes |
56,602 |
58,732 |
241,348 |
206,076 |
Income taxes |
13,038 |
12,247 |
51,654 |
41,400 |
Net income |
|
|
|
|
Basic earnings per share |
|
|
|
|
Diluted earnings per share |
|
|
|
|
Summary of Financial Data (unaudited) |
|||||
(Dollars in thousands, except per share data) |
|||||
|
2021 |
2020 |
|||
|
4th Qtr |
3rd Qtr |
2nd Qtr |
1st Qtr |
4th Qtr |
Earnings |
|
|
|
|
|
Loan income |
|
|
|
|
|
Investment income |
21,820 |
19,841 |
19,453 |
17,951 |
19,753 |
Total interest income |
98,729 |
95,666 |
95,360 |
97,665 |
97,601 |
Interest expense |
2,987 |
3,055 |
3,255 |
3,711 |
4,168 |
Net interest income |
95,742 |
92,611 |
92,105 |
93,954 |
93,433 |
Acquisition-related provision for credit losses |
0 |
0 |
0 |
0 |
(140) |
Provision for credit losses |
2,162 |
(944) |
(4,338) |
(5,719) |
(2,961) |
Net interest income after provision for credit losses |
93,580 |
93,555 |
96,443 |
99,673 |
96,534 |
Deposit service and other banking fees |
16,298 |
16,438 |
15,216 |
14,934 |
15,827 |
Mortgage banking |
293 |
460 |
331 |
688 |
(898) |
Wealth management and insurance services |
16,946 |
17,498 |
16,436 |
16,352 |
15,090 |
Employee benefit services |
30,395 |
29,923 |
27,477 |
26,533 |
26,736 |
Unrealized gain (loss) on equity securities |
3 |
(10) |
0 |
24 |
24 |
Gain on debt extinguishment |
0 |
0 |
0 |
0 |
421 |
Total noninterest revenues |
63,935 |
64,309 |
59,460 |
58,531 |
57,200 |
Salaries and employee benefits |
63,094 |
62,883 |
57,892 |
57,632 |
58,132 |
Data processing and communications |
12,880 |
12,966 |
12,766 |
12,391 |
12,413 |
Occupancy and equipment |
9,803 |
9,867 |
10,270 |
11,300 |
10,105 |
Amortization of intangible assets |
3,751 |
3,703 |
3,246 |
3,351 |
3,525 |
Litigation accrual |
0 |
(100) |
0 |
0 |
0 |
Acquisition-related contingent consideration adjustment |
200 |
0 |
0 |
0 |
0 |
Acquisition expenses |
568 |
102 |
4 |
27 |
396 |
Other |
10,617 |
11,015 |
9,365 |
8,545 |
10,431 |
Total operating expenses |
100,913 |
100,436 |
93,543 |
93,246 |
95,002 |
Income before income taxes |
56,602 |
57,428 |
62,360 |
64,958 |
58,732 |
Income taxes |
13,038 |
12,092 |
14,416 |
12,108 |
12,247 |
Net income |
|
|
|
|
|
Basic earnings per share |
|
|
|
|
|
Diluted earnings per share |
|
|
|
|
|
Profitability |
|
|
|
|
|
Return on assets |
|
|
|
|
|
Return on equity |
|
|
|
|
|
Return on tangible equity(2) |
|
|
|
|
|
Noninterest revenues/operating revenues (FTE)(1) |
|
|
|
|
|
Efficiency ratio |
|
|
|
|
|
Components of Net Interest Margin (FTE) |
|
|
|
|
|
Loan yield |
|
|
|
|
|
Cash equivalents yield |
|
|
|
|
|
Investment yield |
|
|
|
|
|
Earning asset yield |
|
|
|
|
|
Interest-bearing deposit rate |
|
|
|
|
|
Borrowing rate |
|
|
|
|
|
Cost of all interest-bearing funds |
|
|
|
|
|
Cost of funds (includes DDA) |
|
|
|
|
|
Net interest margin (FTE) |
|
|
|
|
|
Fully tax-equivalent adjustment |
|
|
|
|
|
Summary of Financial Data (unaudited) |
|||||
(Dollars in thousands, except per share data) |
|||||
|
2021 |
2020 |
|||
4th Qtr |
3rd Qtr |
2nd Qtr |
1st Qtr |
4th Qtr |
|
Average Balances |
|
|
|
|
|
Loans |
|
|
|
|
|
Cash equivalents |
1,813,910 |
2,077,996 |
2,074,757 |
1,666,715 |
1,079,236 |
Taxable investment securities |
4,445,504 |
3,800,978 |
3,547,646 |
3,239,019 |
3,340,544 |
Nontaxable investment securities |
404,251 |
384,053 |
409,244 |
427,687 |
444,417 |
Total interest-earning assets |
13,961,241 |
13,531,686 |
13,372,873 |
12,692,269 |
12,314,710 |
Total assets |
15,418,880 |
15,027,478 |
14,720,084 |
14,157,685 |
13,884,979 |
Interest-bearing deposits |
8,896,562 |
8,662,387 |
8,581,629 |
8,061,489 |
7,853,764 |
Borrowings |
314,610 |
237,114 |
256,985 |
344,810 |
359,102 |
Total interest-bearing liabilities |
9,211,172 |
8,899,501 |
8,838,614 |
8,406,299 |
8,212,866 |
Noninterest-bearing deposits |
3,935,586 |
3,841,646 |
3,719,592 |
3,491,581 |
3,356,156 |
Shareholders' equity |
2,083,115 |
2,104,164 |
2,001,731 |
2,066,792 |
2,097,766 |
Balance Sheet Data |
|
|
|
|
|
Cash and cash equivalents |
|
|
|
|
|
Investment securities |
4,979,089 |
4,403,398 |
4,057,662 |
3,836,497 |
3,595,347 |
Loans: |
|
|
|
|
|
Business lending |
3,075,904 |
3,092,177 |
3,186,487 |
3,391,786 |
3,440,077 |
Consumer mortgage |
2,556,114 |
2,470,974 |
2,408,499 |
2,409,373 |
2,401,499 |
Consumer indirect |
1,189,749 |
1,168,378 |
1,109,504 |
1,029,335 |
1,021,885 |
Home equity |
398,061 |
395,451 |
391,117 |
395,408 |
399,834 |
Consumer direct |
153,811 |
155,602 |
148,540 |
142,425 |
152,657 |
Total loans |
7,373,639 |
7,282,582 |
7,244,147 |
7,368,327 |
7,415,952 |
Allowance for credit losses |
49,869 |
49,499 |
51,750 |
55,069 |
60,869 |
Intangible assets, net |
864,335 |
868,104 |
842,672 |
843,045 |
846,648 |
Other assets |
510,399 |
503,852 |
502,630 |
476,034 |
488,211 |
Total assets |
15,552,657 |
15,331,098 |
14,801,287 |
14,620,181 |
13,931,094 |
Deposits: |
|
|
|
|
|
Noninterest-bearing |
3,921,663 |
3,864,951 |
3,729,355 |
3,710,292 |
3,361,768 |
Non-maturity interest-bearing |
8,061,174 |
7,898,876 |
7,632,274 |
7,532,578 |
6,929,435 |
Time |
928,331 |
959,994 |
977,396 |
961,367 |
933,771 |
Total deposits |
12,911,168 |
12,723,821 |
12,339,025 |
12,204,237 |
11,224,974 |
Borrowings |
326,608 |
319,675 |
197,823 |
263,726 |
290,666 |
Subordinated notes payable |
3,277 |
3,283 |
3,290 |
3,297 |
3,303 |
Subordinated debt held by unconsolidated subsidiary trusts |
0 |
0 |
0 |
0 |
77,320 |
Accrued interest and other liabilities |
210,797 |
214,385 |
200,049 |
177,524 |
230,724 |
Total liabilities |
13,451,850 |
13,261,164 |
12,740,187 |
12,648,784 |
11,826,987 |
Shareholders' equity |
2,100,807 |
2,069,934 |
2,061,100 |
1,971,397 |
2,104,107 |
Total liabilities and shareholders' equity |
15,552,657 |
15,331,098 |
14,801,287 |
14,620,181 |
13,931,094 |
Capital |
|
|
|
|
|
Tier 1 leverage ratio |
|
|
|
|
|
Tangible equity/net tangible assets(2) |
|
|
|
|
|
Diluted weighted average common shares |
54,559 |
54,541 |
54,613 |
54,417 |
54,194 |
Period end common shares outstanding |
53,878 |
53,926 |
53,919 |
53,875 |
53,593 |
Cash dividends declared per common share |
|
|
|
|
|
Book value |
|
|
|
|
|
Tangible book value(2) |
|
|
|
|
|
Common stock price (end of period) |
|
|
|
|
|
Summary of Financial Data (unaudited) |
|||||
(Dollars in thousands, except per share data) |
|||||
|
2021 |
2020 |
|||
|
4th Qtr |
3rd Qtr |
2nd Qtr |
1st Qtr |
4th Qtr |
Asset Quality |
|
|
|
|
|
Nonaccrual loans |
|
|
|
|
|
Accruing loans 90+ days delinquent |
3,808 |
1,874 |
1,722 |
2,152 |
3,922 |
Total nonperforming loans |
45,473 |
67,841 |
70,198 |
75,462 |
76,851 |
Other real estate owned (OREO) |
718 |
891 |
879 |
824 |
883 |
Total nonperforming assets |
46,191 |
68,732 |
71,077 |
76,286 |
77,734 |
Net charge-offs |
1,708 |
1,350 |
(592) |
381 |
1,258 |
Allowance for credit losses/loans outstanding |
|
|
|
|
|
Nonperforming loans/loans outstanding |
|
|
|
|
|
Allowance for credit losses/nonperforming loans |
|
|
|
|
|
Net charge-offs/average loans |
|
|
(0.03)% |
|
|
Delinquent loans/ending loans |
|
|
|
|
|
Provision for credit losses/net charge-offs |
|
(70)% |
|
(1,503)% |
(246)% |
Nonperforming assets/total assets |
|
|
|
|
|
Quarterly GAAP to Non-GAAP Reconciliations |
|
|
|
|
|
Income statement data |
|
|
|
|
|
Pre-tax, pre-provision net revenue |
|
|
|
|
|
Net income (GAAP) |
|
|
|
|
|
Income taxes |
13,038 |
12,092 |
14,416 |
12,108 |
12,247 |
Income before income taxes |
56,602 |
57,428 |
62,360 |
64,958 |
58,732 |
Provision for credit losses |
2,162 |
(944) |
(4,338) |
(5,719) |
(3,101) |
Pre-tax, pre-provision net revenue (non-GAAP) |
58,764 |
56,484 |
58,022 |
59,239 |
55,631 |
Acquisition expenses |
568 |
102 |
4 |
27 |
396 |
Acquisition-related contingent consideration adjustment |
200 |
0 |
0 |
0 |
0 |
Unrealized (gain) loss on equity securities |
(3) |
10 |
0 |
(24) |
(24) |
Litigation accrual |
0 |
(100) |
0 |
0 |
0 |
Gain on debt extinguishment |
0 |
0 |
0 |
0 |
(421) |
Adjusted pre-tax, pre-provision net revenue (non-GAAP) |
|
|
|
|
|
|
|
|
|
|
|
Pre-tax, pre-provision net revenue per share |
|
|
|
|
|
Diluted earnings per share (GAAP) |
|
|
|
|
|
Income taxes |
0.24 |
0.22 |
0.26 |
0.22 |
0.22 |
Income before income taxes |
1.04 |
1.05 |
1.14 |
1.19 |
1.08 |
Provision for credit losses |
0.04 |
(0.01) |
(0.08) |
(0.10) |
(0.04) |
Pre-tax, pre-provision net revenue per share (non-GAAP) |
1.08 |
1.04 |
1.06 |
1.09 |
1.04 |
Acquisition expenses |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
Acquisition-related contingent consideration adjustment |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Unrealized (gain) loss on equity securities |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Litigation accrual |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Gain on debt extinguishment |
0.00 |
0.00 |
0.00 |
0.00 |
(0.01) |
Adjusted pre-tax, pre-provision net revenue per share (non-GAAP) |
|
|
|
|
|
|
|
|
|
|
|
Summary of Financial Data (unaudited) | |||||
(Dollars in thousands, except per share data) |
|||||
|
2021 |
2020 |
|||
|
4th Qtr |
3rd Qtr |
2nd Qtr |
1st Qtr |
4th Qtr |
Quarterly GAAP to Non-GAAP Reconciliations |
|
|
|
|
|
Income statement data |
|
|
|
|
|
Net income |
|||||
Net income (GAAP) |
|
|
|
|
|
Acquisition expenses |
568 |
102 |
4 |
27 |
396 |
Tax effect of acquisition expenses |
(131) |
(21) |
(1) |
(5) |
(83) |
Subtotal (non-GAAP) |
44,001 |
45,417 |
47,947 |
52,872 |
46,798 |
Acquisition-related contingent consideration adjustment |
200 |
0 |
0 |
0 |
0 |
Tax effect of acquisition-related contingent consideration adjustment |
(46) |
0 |
0 |
0 |
0 |
Subtotal (non-GAAP) |
44,155 |
45,417 |
47,947 |
52,872 |
46,798 |
Acquisition-related provision for credit losses |
0 |
0 |
0 |
0 |
(140) |
Tax effect of acquisition-related provision for credit losses |
0 |
0 |
0 |
0 |
29 |
Subtotal (non-GAAP) |
44,155 |
45,417 |
47,947 |
52,872 |
46,687 |
Unrealized (gain) loss on equity securities |
(3) |
10 |
0 |
(24) |
(24) |
Tax effect of unrealized (gain) loss on equity securities |
1 |
(2) |
0 |
4 |
5 |
Subtotal (non-GAAP) |
44,153 |
45,425 |
47,947 |
52,852 |
46,668 |
Litigation accrual |
0 |
(100) |
0 |
0 |
0 |
Tax effect of litigation accrual |
0 |
21 |
0 |
0 |
0 |
Subtotal (non-GAAP) |
44,153 |
45,346 |
47,947 |
52,852 |
46,668 |
Gain on debt extinguishment |
0 |
0 |
0 |
0 |
(421) |
Tax effect of gain on debt extinguishment |
0 |
0 |
0 |
0 |
88 |
Operating net income (non-GAAP) |
44,153 |
45,346 |
47,947 |
52,852 |
46,335 |
Amortization of intangibles |
3,751 |
3,703 |
3,246 |
3,351 |
3,525 |
Tax effect of amortization of intangibles |
(864) |
(780) |
(750) |
(625) |
(735) |
Subtotal (non-GAAP) |
47,040 |
48,269 |
50,443 |
55,578 |
49,125 |
Acquired non-impaired loan accretion |
(812) |
(906) |
(1,169) |
(1,102) |
(1,335) |
Tax effect of acquired non-impaired loan accretion |
187 |
191 |
270 |
205 |
278 |
Adjusted net income (non-GAAP) |
|
|
|
|
|
|
|
|
|
|
|
Return on average assets |
|
|
|
|
|
Adjusted net income (non-GAAP) |
|
|
|
|
|
Average total assets |
15,418,880 |
15,027,478 |
14,720,084 |
14,157,685 |
13,884,979 |
Adjusted return on average assets (non-GAAP) |
|
|
|
|
|
|
|
|
|
|
|
Return on average equity |
|
|
|
|
|
Adjusted net income (non-GAAP) |
|
|
|
|
|
Average total equity |
2,083,115 |
2,104,164 |
2,001,731 |
2,066,792 |
2,097,766 |
Adjusted return on average equity (non-GAAP) |
|
|
|
|
|
|
|
|
|
|
|
Summary of Financial Data (unaudited) |
|||||
(Dollars in thousands, except per share data) |
|||||
|
2021 |
2020 |
|||
|
4th Qtr |
3rd Qtr |
2nd Qtr |
1st Qtr |
4th Qtr |
Quarterly GAAP to Non-GAAP Reconciliations |
|
|
|
|
|
Income statement data (continued) |
|
|
|
|
|
Earnings per common share |
|
|
|
|
|
Diluted earnings per share (GAAP) |
|
|
|
|
|
Acquisition expenses |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
Tax effect of acquisition expenses |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Subtotal (non-GAAP) |
0.81 |
0.83 |
0.88 |
0.97 |
0.86 |
Acquisition-related contingent consideration adjustment |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Tax effect of acquisition-related contingent consideration adjustment |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Subtotal (non-GAAP) |
0.81 |
0.83 |
0.88 |
0.97 |
0.86 |
Acquisition-related provision for credit losses |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Tax effect of acquisition-related provision for credit losses |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Subtotal (non-GAAP) |
0.81 |
0.83 |
0.88 |
0.97 |
0.86 |
Unrealized (gain) loss on equity securities |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Tax effect of unrealized (gain) loss on equity securities |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Subtotal (non-GAAP) |
0.81 |
0.83 |
0.88 |
0.97 |
0.86 |
Litigation accrual |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Tax effect of litigation accrual |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Subtotal (non-GAAP) |
0.81 |
0.83 |
0.88 |
0.97 |
0.86 |
Gain on debt extinguishment |
0.00 |
0.00 |
0.00 |
0.00 |
(0.01) |
Tax effect of gain on debt extinguishment |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating diluted earnings per share (non-GAAP) |
0.81 |
0.83 |
0.88 |
0.97 |
0.85 |
Amortization of intangibles |
0.07 |
0.07 |
0.06 |
0.06 |
0.07 |
Tax effect of amortization of intangibles |
(0.02) |
(0.01) |
(0.01) |
(0.01) |
(0.01) |
Subtotal (non-GAAP) |
0.86 |
0.89 |
0.93 |
1.02 |
0.91 |
Acquired non-impaired loan accretion |
(0.01) |
(0.02) |
(0.02) |
(0.02) |
(0.03) |
Tax effect of acquired non-impaired loan accretion |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
Diluted adjusted net earnings per share (non-GAAP) |
|
|
|
|
|
|
|
|
|
|
|
Noninterest operating expenses |
|
|
|
|
|
Noninterest expenses (GAAP) |
|
|
|
|
|
Amortization of intangibles |
(3,751) |
(3,703) |
(3,246) |
(3,351) |
(3,525) |
Acquisition expenses |
(568) |
(102) |
(4) |
(27) |
(396) |
Acquisition-related contingent consideration adjustment |
(200) |
0 |
0 |
0 |
0 |
Litigation accrual |
0 |
100 |
0 |
0 |
0 |
Total adjusted noninterest expenses (non-GAAP) |
|
|
|
|
|
|
|
|
|
|
|
Efficiency ratio |
|
|
|
|
|
Adjusted noninterest expenses (non-GAAP) - numerator |
|
|
|
|
|
Tax-equivalent net interest income |
96,563 |
93,416 |
92,969 |
94,857 |
94,362 |
Noninterest revenues |
63,935 |
64,309 |
59,460 |
58,531 |
57,200 |
Acquired non-impaired loan accretion |
(812) |
(906) |
(1,169) |
(1,102) |
(1,335) |
Unrealized (gain) loss on equity securities |
(3) |
10 |
0 |
(24) |
(24) |
Gain on debt extinguishment |
0 |
0 |
0 |
0 |
(421) |
Operating revenues (non-GAAP) - denominator |
159,683 |
156,829 |
151,260 |
152,262 |
149,782 |
Efficiency ratio (non-GAAP) |
|
|
|
|
|
Summary of Financial Data (unaudited) |
|||||
(Dollars in thousands, except per share data) |
|||||
|
2021 |
2020 |
|||
|
4th Qtr |
3rd Qtr |
2nd Qtr |
1st Qtr |
4th Qtr |
Quarterly GAAP to Non-GAAP Reconciliations |
|
|
|
|
|
Balance sheet data |
|
|
|
|
|
Total assets |
|
|
|
|
|
Total assets (GAAP) |
|
|
|
|
|
Intangible assets |
(864,335) |
(868,104) |
(842,672) |
(843,045) |
(846,648) |
Deferred taxes on intangible assets |
44,160 |
43,768 |
44,072 |
44,105 |
44,370 |
Total tangible assets (non-GAAP) |
|
|
|
|
|
|
|
|
|
|
|
Total common equity |
|
|
|
|
|
Shareholders' equity (GAAP) |
|
|
|
|
|
Intangible assets |
(864,335) |
(868,104) |
(842,672) |
(843,045) |
(846,648) |
Deferred taxes on intangible assets |
44,160 |
43,768 |
44,072 |
44,105 |
44,370 |
Total tangible common equity (non-GAAP) |
|
|
|
|
|
|
|
|
|
|
|
Net tangible equity-to-assets ratio at quarter end |
|
|
|
|
|
Total tangible common equity (non-GAAP) - numerator |
|
|
|
|
|
Total tangible assets (non-GAAP) - denominator |
14,732,482 |
14,506,762 |
14,002,687 |
13,821,241 |
13,128,816 |
Net tangible equity-to-assets ratio at quarter end (non-GAAP) |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
(1) Excludes unrealized gain and loss on equity securities and gain on debt extinguishment. |
|||||
(2) Includes deferred tax liabilities related to certain intangible assets. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20220124005151/en/
Office: (315) 445-7396
Source:
FAQ
What was Community Bank System's (CBU) net income for Q4 2021?
How much did CBU's earnings per share change from Q4 2020 to Q4 2021?
What was the full-year earnings per share for Community Bank System (CBU) in 2021?
What acquisition did Community Bank System (CBU) announce recently?