Community Bank System Reports First Quarter 2021 Results
Community Bank System, Inc. (NYSE: CBU) reported a strong first quarter 2021 net income of $52.9 million, or $0.97 per diluted share, reflecting a 27.6% increase from the same period last year. This increase was driven by higher net interest income, a reduction in credit loss provisions, and lower operating expenses, despite decreases in noninterest revenues and rising tax expenses. Total revenues reached $152.5 million, up 2.6% year-over-year. The company's total assets expanded by 23.8% to $14.62 billion, bolstered by government stimulus inflows and the acquisition of Steuben Trust Corporation. The positive economic outlook is encouraging for future growth.
- Net income increased to $52.9 million, up 27.6% year-over-year.
- Earnings per share rose to $0.97, compared to $0.76 in Q1 2020.
- Net interest income grew by $3.9 million, or 4.3%, from Q1 2020.
- Total assets increased 23.8% to $14.62 billion.
- Adjusted pre-tax, pre-provision net revenue per share was $1.09, up from $1.05 in Q1 2020.
- Noninterest revenues decreased by $2.5 million, or 13.7%, from Q1 2020.
- Income taxes increased by $2.8 million, or 30.4%.
Community Bank System, Inc. (NYSE: CBU) reported first quarter 2021 net income of
First Quarter 2021 Performance Highlights:
-
GAAP EPS
-
$0.97 per share, up$0.21 per share from the first quarter of 2020
-
-
Operating EPS (non-GAAP)
-
$0.97 per share, up$0.20 per share from the first quarter of 2020
-
-
Adjusted Pre-Tax, Pre-Provision Net Revenue Per Share (non-GAAP)
-
$1.09 per share, up$0.04 per share from first quarter of 2020
-
-
Return on Assets
-
1.51%
-
-
Return on Equity
-
10.4%
-
-
Total Deposit Funding Costs
-
0.11%
-
-
Annualized Loan Net Charge-Offs
-
0.02%
-
“The Company generated solid quarterly earnings results in the first quarter of 2021 driven by improving economic conditions, lower credit-related costs, higher revenues and lower operating expenses,” said Mark E. Tryniski, President & CEO. “Our 2020 results were challenged by net interest margin headwinds and higher credit-related costs. As we move into 2021, we are encouraged by an improving interest rate environment and better economic conditions. The Company’s financial services businesses continued to perform well during the quarter as the Company recorded higher revenues in all three lines of business - employee benefit services, insurance services and wealth management versus one year earlier. Furthermore, the Company’s cost containment initiatives and other factors, resulted in a decrease in operating expenses as compared to the same quarter in 2020 despite acquiring Steuben Trust Corporation (“Steuben”) in the second quarter of 2020. The Company’s earnings per share of
Mr. Tryniski continued, “The Company’s adjusted pre-tax, pre-provision net revenue per share, which excludes income taxes, the provision for credit losses, acquisition expenses, unrealized (gain) loss on equity securities and gain on debt extinguishment, increased
The Company recorded total revenues of
The Company recorded net interest income of
Interest income and fees on loans increased
Interest income on investments including cash equivalents decreased
Interest expense decreased
During the first quarter of 2021, the Company recorded a net benefit in the provision for credit losses of
Employee benefit services revenues for the first quarter of 2021 were
The Company recorded
In comparison, the Company recorded
The effective tax rate for the first quarter of 2021 was
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 non-impaired purchased loans, expenses associated with acquisitions, acquisition-related provision for credit losses, 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 expenses, 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 March 31, 2021 were
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 U.S. Treasury Department and administered by the U.S. Small Business Administration (“SBA”), now known as first draw loans. In addition, the Company participated in the 2021 Consolidated Appropriations Act’s (“CAA”) PPP loan program, now known as second draw loans. As of March 31, 2021, the Company’s business lending portfolio included 874 first draw PPP loans with a total balance of
The Company’s liquidity position remains strong. The Company’s banking subsidiary, Community Bank, N.A. (the “Bank”), maintains a funding base largely comprised of core noninterest-bearing demand deposit accounts and low cost interest-bearing interest checking, savings and money market deposit accounts with customers that operate, reside or work within its branch footprint. At March 31, 2021, the Company’s readily available sources of liquidity totaled
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 will allow it to successfully endure any remaining negative economic impacts of the crisis. 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
During the first quarter, the Company redeemed
At March 31, 2021, all of the Company’s regulatory capital ratios significantly exceeded well-capitalized standards. More specifically, the Company’s tier 1 leverage ratio, a common measure to evaluate a financial institutions capital strength, was
As previously announced, the Company’s Board of Directors approved in December 2020 a stock repurchase program authorizing the repurchase of up to 2.68 million shares of the Company’s common stock during a twelve-month period starting January 1, 2021. Such repurchases may be made at the discretion of the Company’s senior management based on market conditions and other relevant factors and will be acquired through open market or privately negotiated transactions as permitted under Rule 10b-18 of the Securities Exchange Act of 1934 and other applicable regulatory and legal requirements. There were no shares repurchased pursuant to the 2021 stock repurchase program in the first quarter of 2021.
Allowance for Credit Losses and Asset Quality
At March 31, 2021, the Company’s Allowance for Credit Losses totaled
At March 31, 2021, nonperforming (90 or more days past due and non-accruing) loans were
Total delinquent loans, which includes nonperforming loans and loans 30 or more days delinquent, to total loans outstanding were
From a credit risk and lending perspective, the Company continues to take actions to assess and monitor its COVID-19 related credit exposures. No specific credit impairment has been identified within the Company’s investment securities portfolio, including the Company’s municipal securities portfolio, since the onset of the pandemic. With respect to the Company’s lending activities, the Company continues to utilize a customer forbearance program to assist borrowers that may be experiencing financial hardship due to COVID-19 related challenges, but such requests diminished significantly in the first quarter of 2021. As of March 31, 2021, the Company had 47 borrowers in forbearance due to COVID-19 related financial hardship, representing
Dividend Increase
During the first quarter of 2021, the Company declared a quarterly cash dividend of
Conference Call Scheduled
Company management will conduct an investor call at 11:00 a.m. (ET) today, April 26, 2021, to discuss first quarter 2021 results. The conference call can be accessed at 877-317-6789 (1-412-317-6789 if outside United States and Canada). Investors may also listen live via the Internet at: https://www.webcaster4.com/Webcast/Page/995/40485.
This earnings release, including supporting financial tables and presentation slides, 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 Us
Community Bank System, Inc. operates more than 225 customer facilities across Upstate New York, Northeastern Pennsylvania, Vermont, and Western Massachusetts through its banking subsidiary, Community Bank, N.A. With assets of over
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 of declines in housing prices, high unemployment rates, U.S. fiscal debt, budget and tax matters, geopolitical matters, and any slowdown in global economic growth; fiscal and monetary policies of the Federal Reserve Board; the effect of changes in the level of checking or savings account deposits on CBU’s funding costs and net interest margin; future provisions for credit losses on loans and debt securities; changes in nonperforming assets; the effect of a fall in stock market prices on CBU’s fee income businesses, including its employee benefit services, wealth management, and insurance businesses; the successful integration of operations of its acquisitions; competition; changes in legislation or regulatory requirements; and the timing for receiving regulatory approvals and completing pending transactions. For more information about factors that could cause actual results to differ materially from CBU’s expectations, refer to its reports filed with the Securities and Exchange Commission (“SEC”), including the discussion under “Risk Factors” as filed with the SEC and available on CBU’s website at https://ir.communitybanksystem.com and on the SEC’s website at www.sec.gov. Further, any forward-looking statement speaks only as of the date on which it is made, and CBU undertakes no obligation to update any forward-looking statement to reflect events or circumstances after the date on which the statement is made or to reflect the occurrence of unanticipated events.
Summary of Financial Data (unaudited) |
|
|
|
|
|
|||||
(Dollars in thousands, except per share data) |
|
|
|
|
|
|||||
|
2021 |
2020 |
||||||||
|
1st Qtr |
4th Qtr |
3rd Qtr |
2nd Qtr |
1st Qtr |
|||||
Earnings |
|
|
|
|
|
|||||
Loan income |
|
|
|
|
|
|||||
Investment income |
17,951 |
19,753 |
17,844 |
18,472 |
18,430 |
|||||
Total interest income |
97,665 |
97,601 |
97,490 |
97,192 |
96,995 |
|||||
Interest expense |
3,711 |
4,168 |
4,525 |
5,241 |
6,941 |
|||||
Net interest income |
93,954 |
93,433 |
92,965 |
91,951 |
90,054 |
|||||
Acquisition-related provision for credit losses |
0 |
(140) |
0 |
3,201 |
0 |
|||||
Provision for credit losses |
(5,719) |
(2,961) |
1,945 |
6,573 |
5,594 |
|||||
Net interest income after provision for credit losses |
99,673 |
96,534 |
91,020 |
82,177 |
84,460 |
|||||
Deposit service and other banking fees |
14,934 |
15,827 |
15,184 |
12,934 |
17,178 |
|||||
Mortgage banking |
688 |
(898) |
3,908 |
1,375 |
916 |
|||||
Wealth management and insurance services |
16,352 |
15,090 |
15,420 |
14,549 |
15,192 |
|||||
Employee benefit services |
26,533 |
26,736 |
25,159 |
24,068 |
25,366 |
|||||
Unrealized gain (loss) on equity securities |
24 |
24 |
(12) |
12 |
(30) |
|||||
Gain on debt extinguishment |
0 |
421 |
0 |
0 |
0 |
|||||
Total noninterest revenues |
58,531 |
57,200 |
59,659 |
52,938 |
58,622 |
|||||
Salaries and employee benefits |
57,632 |
58,132 |
57,280 |
54,721 |
58,251 |
|||||
Data processing and communications |
12,391 |
12,413 |
12,096 |
10,833 |
10,413 |
|||||
Occupancy and equipment |
11,300 |
10,105 |
10,134 |
9,754 |
10,739 |
|||||
Amortization of intangible assets |
3,351 |
3,525 |
3,581 |
3,524 |
3,667 |
|||||
Litigation accrual |
0 |
0 |
2,950 |
0 |
0 |
|||||
Acquisition expenses |
27 |
396 |
796 |
3,372 |
369 |
|||||
Other |
8,545 |
10,431 |
10,129 |
8,699 |
10,224 |
|||||
Total operating expenses |
93,246 |
95,002 |
96,966 |
90,903 |
93,663 |
|||||
Income before income taxes |
64,958 |
58,732 |
53,713 |
44,212 |
49,419 |
|||||
Income taxes |
12,108 |
12,247 |
10,904 |
8,964 |
9,285 |
|||||
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 |
||||||||
|
1st Qtr |
4th Qtr |
3rd Qtr |
2nd Qtr |
1st Qtr | |||||
Average Balances |
|
|
|
|
||||||
Loans |
|
|
|
|
|
|||||
Cash equivalents |
1,666,715 |
1,079,236 |
1,300,981 |
822,992 |
114,660 |
|||||
Taxable investment securities |
3,239,019 |
3,340,544 |
2,686,120 |
2,608,495 |
2,586,646 |
|||||
Nontaxable investment securities |
427,687 |
444,417 |
461,963 |
454,511 |
459,340 |
|||||
Total interest-earning assets |
12,692,269 |
12,314,710 |
11,957,959 |
11,105,460 |
10,037,417 |
|||||
Total assets |
14,157,685 |
13,884,979 |
13,543,460 |
12,652,200 |
11,487,384 |
|||||
Interest-bearing deposits |
8,061,489 |
7,853,764 |
7,621,206 |
7,146,301 |
6,598,131 |
|||||
Borrowings |
344,810 |
359,102 |
291,241 |
315,934 |
329,355 |
|||||
Total interest-bearing liabilities |
8,406,299 |
8,212,866 |
7,912,447 |
7,462,235 |
6,927,486 |
|||||
Noninterest-bearing deposits |
3,491,581 |
3,356,156 |
3,312,841 |
2,964,717 |
2,458,529 |
|||||
Shareholders' equity |
2,066,792 |
2,097,766 |
2,095,211 |
2,009,996 |
1,902,169 |
|||||
Balance Sheet Data |
|
|
|
|
|
|||||
Cash and cash equivalents |
|
|
|
|
|
|||||
Investment securities |
3,836,497 |
3,595,347 |
3,270,063 |
3,337,459 |
3,185,381 |
|||||
Loans: |
|
|
|
|
|
|||||
Business lending |
3,391,786 |
3,440,077 |
3,433,565 |
3,455,343 |
2,789,130 |
|||||
Consumer mortgage |
2,409,373 |
2,401,499 |
2,410,249 |
2,428,060 |
2,424,656 |
|||||
Consumer indirect |
1,029,335 |
1,021,885 |
1,039,925 |
1,056,865 |
1,087,879 |
|||||
Home equity |
395,408 |
399,834 |
413,265 |
418,543 |
386,583 |
|||||
Consumer direct |
142,425 |
152,657 |
161,639 |
169,228 |
177,844 |
|||||
Total loans |
7,368,327 |
7,415,952 |
7,458,643 |
7,528,039 |
6,866,092 |
|||||
Allowance for credit losses |
55,069 |
60,869 |
64,962 |
64,437 |
55,652 |
|||||
Intangible assets, net |
843,045 |
846,648 |
850,214 |
852,761 |
832,919 |
|||||
Other assets |
476,034 |
488,211 |
494,846 |
470,515 |
450,907 |
|||||
Total assets |
14,620,181 |
13,931,094 |
13,845,325 |
13,444,217 |
11,808,983 |
|||||
Deposits: |
|
|
|
|
|
|||||
Noninterest-bearing |
3,710,292 |
3,361,768 |
3,326,517 |
3,273,921 |
2,491,720 |
|||||
Non-maturity interest-bearing |
7,532,578 |
6,929,435 |
6,830,893 |
6,600,140 |
5,899,297 |
|||||
Time |
961,367 |
933,771 |
963,180 |
972,612 |
912,965 |
|||||
Total deposits |
12,204,237 |
11,224,974 |
11,120,590 |
10,846,673 |
9,303,982 |
|||||
Borrowings |
263,726 |
290,666 |
288,448 |
176,195 |
208,718 |
|||||
Subordinated notes payable |
3,297 |
3,303 |
13,735 |
13,755 |
13,775 |
|||||
Subordinated debt held by unconsolidated subsidiary trusts |
0 |
77,320 |
77,320 |
79,382 |
77,320 |
|||||
Accrued interest and other liabilities |
177,524 |
230,724 |
246,572 |
246,897 |
228,557 |
|||||
Total liabilities |
12,648,784 |
11,826,987 |
11,746,665 |
11,362,902 |
9,832,352 |
|||||
Shareholders' equity |
1,971,397 |
2,104,107 |
2,098,660 |
2,081,315 |
1,976,631 |
|||||
Total liabilities and shareholders' equity |
14,620,181 |
13,931,094 |
13,845,325 |
13,444,217 |
11,808,983 |
|||||
Capital |
|
|
|
|
|
|||||
Tier 1 leverage ratio |
|
|
|
|
|
|||||
Tangible equity/net tangible assets(2) |
|
|
|
|
|
|||||
Diluted weighted average common shares O/S |
54,417 |
54,194 |
54,159 |
53,017 |
52,646 |
|||||
Period end common shares outstanding |
53,875 |
53,593 |
53,538 |
53,514 |
52,031 |
|||||
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 |
||||||||
|
1st Qtr |
4th Qtr |
3rd Qtr |
2nd Qtr |
1st Qtr |
|||||
Asset Quality |
|
|
|
|
||||||
Nonaccrual loans |
|
|
|
|
|
|||||
Accruing loans 90+ days delinquent |
2,152 |
3,922 |
3,487 |
6,063 |
12,736 |
|||||
Total nonperforming loans |
75,462 |
76,851 |
32,243 |
26,760 |
31,782 |
|||||
Other real estate owned (OREO) |
824 |
883 |
1,209 |
3,186 |
1,469 |
|||||
Total nonperforming assets |
76,286 |
77,734 |
33,452 |
29,946 |
33,251 |
|||||
Net charge-offs |
381 |
1,258 |
1,257 |
910 |
1,550 |
|||||
Allowance for credit losses/loans outstanding |
|
|
|
|
|
|||||
Nonperforming loans/loans outstanding |
|
|
|
|
|
|||||
Allowance for credit losses/nonperforming loans |
|
|
|
|
|
|||||
Net charge-offs/average loans |
|
|
|
|
|
|||||
Delinquent loans/ending loans |
|
|
|
|
|
|||||
Provision for credit losses/net charge-offs |
(1,503)% |
(246)% |
|
1, |
|
|||||
Nonperforming assets/total assets |
|
|
|
|
|
|||||
Quarterly GAAP to Non-GAAP Reconciliations |
|
|
|
|
|
|||||
Income statement data |
|
|
|
|
|
|||||
Pre-tax, pre-provision net revenue |
|
|
|
|
|
|||||
Net income (GAAP) |
|
|
|
|
|
|||||
Income taxes |
12,108 |
12,247 |
10,904 |
8,964 |
9,285 |
|||||
Income before income taxes |
64,958 |
58,732 |
53,713 |
44,212 |
49,419 |
|||||
Provision for credit losses |
(5,719) |
(3,101) |
1,945 |
9,774 |
5,594 |
|||||
Pre-tax, pre-provision net revenue (non-GAAP) |
59,239 |
55,631 |
55,658 |
53,986 |
55,013 |
|||||
Acquisition expenses |
27 |
396 |
796 |
3,372 |
369 |
|||||
Unrealized (gain) loss on equity securities |
(24) |
(24) |
12 |
(12) |
30 |
|||||
Litigation accrual |
0 |
0 |
2,950 |
0 |
0 |
|||||
Gain on debt extinguishment |
0 |
(421) |
0 |
0 |
0 |
|||||
Adjusted pre-tax, pre-provision net revenue (non-GAAP) |
|
|
|
|
|
|||||
|
|
|
|
|
|
|||||
Pre-tax, pre-provision net revenue per share |
|
|
|
|
|
|||||
Diluted earnings per share (GAAP) |
|
|
|
|
|
|||||
Income taxes |
0.22 |
0.22 |
0.20 |
0.17 |
0.18 |
|||||
Income before income taxes |
1.19 |
1.08 |
0.99 |
0.83 |
0.94 |
|||||
Provision for credit losses |
(0.10) |
(0.04) |
0.04 |
0.19 |
0.10 |
|||||
Pre-tax, pre-provision net revenue per share (non-GAAP) |
1.09 |
1.04 |
1.03 |
1.02 |
1.04 |
|||||
Acquisition expenses |
0.00 |
0.00 |
0.02 |
0.06 |
0.01 |
|||||
Unrealized (gain) loss on equity securities |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|||||
Litigation accrual |
0.00 |
0.00 |
0.05 |
0.00 |
0.00 |
|||||
Gain on debt extinguishment |
0.00 |
(0.01) |
0.00 |
0.00 |
0.00 |
|||||
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 |
|||||||||||
|
1st Qtr |
4th Qtr |
3rd Qtr |
2nd Qtr |
1st Qtr |
||||||||
Quarterly GAAP to Non-GAAP Reconciliations |
|
|
|
|
|
||||||||
Income statement data |
|
|
|
|
|
||||||||
Net income |
|||||||||||||
Net income (GAAP) |
|
|
|
|
|
||||||||
Acquisition expenses |
27 |
396 |
796 |
3,372 |
369 |
||||||||
Tax effect of acquisition expenses |
(5) |
(83) |
(162) |
(684) |
(69) |
||||||||
Subtotal (non-GAAP) |
52,872 |
46,798 |
43,443 |
37,936 |
40,434 |
||||||||
Acquisition-related provision for credit losses |
0 |
(140) |
0 |
3,201 |
0 |
||||||||
Tax effect of acquisition-related provision for credit losses |
0 |
29 |
0 |
(649) |
0 |
||||||||
Subtotal (non-GAAP) |
52,872 |
46,687 |
43,443 |
40,488 |
40,434 |
||||||||
Unrealized (gain) loss on equity securities |
(24) |
(24) |
12 |
(12) |
30 |
||||||||
Tax effect of unrealized (gain) loss on equity securities |
4 |
5 |
(2) |
2 |
(6) |
||||||||
Subtotal (non-GAAP) |
52,852 |
46,668 |
43,453 |
40,478 |
40,458 |
||||||||
Litigation accrual |
0 |
0 |
2,950 |
0 |
0 |
||||||||
Tax effect of litigation accrual |
0 |
0 |
(599) |
0 |
0 |
||||||||
Subtotal (non-GAAP) |
52,852 |
46,668 |
45,804 |
40,478 |
40,458 |
||||||||
Gain on debt extinguishment |
0 |
(421) |
0 |
0 |
0 |
||||||||
Tax effect of gain on debt extinguishment |
0 |
88 |
0 |
0 |
0 |
||||||||
Operating net income (non-GAAP) |
52,852 |
46,335 |
45,804 |
40,478 |
40,458 |
||||||||
Amortization of intangibles |
3,351 |
3,525 |
3,581 |
3,524 |
3,667 |
||||||||
Tax effect of amortization of intangibles |
(625) |
(735) |
(727) |
(714) |
(689) |
||||||||
Subtotal (non-GAAP) |
55,578 |
49,125 |
48,658 |
43,288 |
43,436 |
||||||||
Acquired non-impaired loan accretion |
(1,102) |
(1,335) |
(1,326) |
(1,365) |
(1,465) |
||||||||
Tax effect of acquired non-impaired loan accretion |
205 |
278 |
269 |
277 |
275 |
||||||||
Adjusted net income (non-GAAP) |
|
|
|
|
|
||||||||
|
|
|
|
|
|
||||||||
Return on average assets |
|
|
|
|
|
||||||||
Adjusted net income (non-GAAP) |
|
|
|
|
|
||||||||
Average total assets |
14,157,685 |
13,884,979 |
13,543,460 |
12,652,200 |
11,487,384 |
||||||||
Adjusted return on average assets (non-GAAP) |
|
|
|
|
|
||||||||
|
|
|
|
|
|
||||||||
Return on average equity |
|
|
|
|
|
||||||||
Adjusted net income (non-GAAP) |
|
|
|
|
|
||||||||
Average total equity |
2,066,792 |
2,097,766 |
2,095,211 |
2,009,996 |
1,902,169 |
||||||||
Adjusted return on average equity (non-GAAP) |
|
|
|
|
|
||||||||
|
|
|
|
|
|
Summary of Financial Data (unaudited) |
|||||||||||||
(Dollars in thousands, except per share data) |
|||||||||||||
|
2021 |
2020 |
|||||||||||
|
1st Qtr |
4th Qtr |
3rd Qtr |
2nd Qtr |
1st Qtr |
||||||||
Quarterly GAAP to Non-GAAP Reconciliations |
|
|
|
|
|
||||||||
Income statement data (continued) |
|
|
|
|
|
||||||||
Earnings per common share |
|
|
|
|
|
||||||||
Diluted earnings per share (GAAP) |
|
|
|
|
|
||||||||
Acquisition expenses |
0.00 |
0.00 |
0.02 |
0.06 |
0.01 |
||||||||
Tax effect of acquisition expenses |
0.00 |
0.00 |
0.00 |
(0.01) |
0.00 |
||||||||
Subtotal (non-GAAP) |
0.97 |
0.86 |
0.81 |
0.71 |
0.77 |
||||||||
Acquisition-related provision for credit losses |
0.00 |
0.00 |
0.00 |
0.06 |
0.00 |
||||||||
Tax effect of acquisition-related provision for credit losses |
0.00 |
0.00 |
0.00 |
(0.01) |
0.00 |
||||||||
Subtotal (non-GAAP) |
0.97 |
0.86 |
0.81 |
0.76 |
0.77 |
||||||||
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) |
0.97 |
0.86 |
0.81 |
0.76 |
0.77 |
||||||||
Litigation accrual |
0.00 |
0.00 |
0.05 |
0.00 |
0.00 |
||||||||
Tax effect of litigation accrual |
0.00 |
0.00 |
(0.01) |
0.00 |
0.00 |
||||||||
Subtotal (non-GAAP) |
0.97 |
0.86 |
0.85 |
0.76 |
0.77 |
||||||||
Gain on debt extinguishment |
0.00 |
(0.01) |
0.00 |
0.00 |
0.00 |
||||||||
Tax effect of gain on debt extinguishment |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
||||||||
Operating diluted earnings per share (non-GAAP) |
0.97 |
0.85 |
0.85 |
0.76 |
0.77 |
||||||||
Amortization of intangibles |
0.06 |
0.07 |
0.07 |
0.07 |
0.07 |
||||||||
Tax effect of amortization of intangibles |
(0.01) |
(0.01) |
(0.01) |
(0.01) |
(0.01) |
||||||||
Subtotal (non-GAAP) |
1.02 |
0.91 |
0.91 |
0.82 |
0.83 |
||||||||
Acquired non-impaired loan accretion |
(0.02) |
(0.03) |
(0.03) |
(0.03) |
(0.03) |
||||||||
Tax effect of acquired non-impaired loan accretion |
0.00 |
0.01 |
0.00 |
0.01 |
0.00 |
||||||||
Diluted adjusted net earnings per share (non-GAAP) |
|
|
|
|
|
||||||||
|
|
|
|
|
|
||||||||
Noninterest operating expenses |
|
|
|
|
|
||||||||
Noninterest expenses (GAAP) |
|
|
|
|
|
||||||||
Amortization of intangibles |
(3,351) |
(3,525) |
(3,581) |
(3,524) |
(3,667) |
||||||||
Acquisition expenses |
(27) |
(396) |
(796) |
(3,372) |
(369) |
||||||||
Litigation accrual |
0 |
0 |
(2,950) |
0 |
0 |
||||||||
Total adjusted noninterest expenses (non-GAAP) |
|
|
|
|
|
||||||||
|
|
|
|
|
|
||||||||
Efficiency ratio |
|
|
|
|
|
||||||||
Adjusted noninterest expenses (non-GAAP) - numerator |
|
|
|
|
|
||||||||
Tax-equivalent net interest income |
94,857 |
94,362 |
93,928 |
92,966 |
91,086 |
||||||||
Noninterest revenues |
58,531 |
57,200 |
59,659 |
52,938 |
58,622 |
||||||||
Acquired non-impaired loan accretion |
(1,102) |
(1,335) |
(1,326) |
(1,365) |
(1,465) |
||||||||
Unrealized (gain) loss on equity securities |
(24) |
(24) |
12 |
(12) |
30 |
||||||||
Gain on debt extinguishment |
0 |
(421) |
0 |
0 |
0 |
||||||||
Operating revenues (non-GAAP) - denominator |
152,262 |
149,782 |
152,273 |
144,527 |
148,273 |
||||||||
Efficiency ratio (non-GAAP) |
|
|
|
|
|
Summary of Financial Data (unaudited) |
|
|
|
|
|
|||||
(Dollars in thousands, except per share data) |
|
|
|
|
|
|||||
|
2021 |
2020 |
||||||||
|
1st Qtr |
4th Qtr |
3rd Qtr |
2nd Qtr |
1st Qtr |
|||||
Quarterly GAAP to Non-GAAP Reconciliations |
|
|
|
|
|
|||||
Balance sheet data |
|
|
|
|
|
|||||
Total assets |
|
|
|
|
|
|||||
Total assets (GAAP) |
|
|
|
|
|
|||||
Intangible assets |
(843,045) |
(846,648) |
(850,214) |
(852,761) |
(832,919) |
|||||
Deferred taxes on intangible assets |
44,105 |
44,370 |
44,733 |
45,094 |
44,494 |
|||||
Total tangible assets (non-GAAP) |
13,821,241 |
13,128,816 |
13,039,844 |
12,636,550 |
11,020,558 |
|||||
|
|
|
|
|
|
|||||
Total common equity |
|
|
|
|
|
|||||
Shareholders' equity (GAAP) |
1,971,397 |
2,104,107 |
2,098,660 |
2,081,315 |
1,976,631 |
|||||
Intangible assets |
(843,045) |
(846,648) |
(850,214) |
(852,761) |
(832,919) |
|||||
Deferred taxes on intangible assets |
44,105 |
44,370 |
44,733 |
45,094 |
44,494 |
|||||
Total tangible common equity (non-GAAP) |
1,172,457 |
1,301,829 |
1,293,179 |
1,273,648 |
1,188,206 |
|||||
|
|
|
|
|
|
|||||
Net tangible equity-to-assets ratio at quarter end |
|
|
|
|
|
|||||
Total tangible common equity (non-GAAP) - numerator |
|
|
|
|
|
|||||
Total tangible assets (non-GAAP) - denominator |
13,821,241 |
13,128,816 |
13,039,844 |
12,636,550 |
11,020,558 |
|||||
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/20210426005182/en/
FAQ
What is the net income for Community Bank System in Q1 2021?
How much did the earnings per share increase in Q1 2021 for CBU?
What were the total revenues for Community Bank System in Q1 2021?
How have total assets changed for CBU in the past year?