x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended June 30, 2013
|
|
OR | |
o |
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 |
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)
|
Large accelerated filer x | Accelerated filer o | Non-accelerated filer o | Smaller reporting company o. |
(Do not check if a smaller reporting company)
|
Part I.
|
Financial Information
|
Page
|
Item 1.
|
Financial Statements (Unaudited)
|
|
Consolidated Statements of Condition
|
||
June 30, 2013 and December 31, 2012
|
3
|
|
Consolidated Statements of Income
|
||
Three and six months ended June 30, 2013 and 2012
|
4
|
|
Consolidated Statements of Comprehensive Income/(Loss)
|
||
Three and six months ended June 30, 2013 and 2012
|
5
|
|
Consolidated Statement of Changes in Shareholders’ Equity
|
||
Six months ended June 30, 2013
|
6
|
|
Consolidated Statements of Cash Flows
|
||
Six months ended June 30, 2013 and 2012
|
7
|
|
Notes to the Consolidated Financial Statements
|
||
June 30, 2013
|
8
|
|
Item 2.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations
|
27
|
Item 3.
|
Quantitative and Qualitative Disclosures about Market Risk
|
44
|
Item 4.
|
Controls and Procedures
|
45
|
Part II.
|
Other Information
|
|
Item 1.
|
Legal Proceedings
|
45
|
Item 1A.
|
Risk Factors
|
45
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
45
|
Item 3.
|
Defaults Upon Senior Securities
|
46
|
Item 4.
|
Mine Safety Disclosures
|
46
|
Item 5.
|
Other Information
|
46
|
Item 6.
|
Exhibits
|
46
|
COMMUNITY BANK SYSTEM, INC.
|
||
CONSOLIDATED STATEMENTS OF CONDITION (Unaudited)
|
||
(In Thousands, Except Share Data)
|
June 30,
|
December 31,
|
|
2013
|
2012
|
|
Assets:
|
||
Cash and cash equivalents
|
$148,573
|
$228,558
|
Available-for-sale investment securities (cost of $1,708,296 and $1,989,938, respectively)
|
1,706,304
|
2,121,394
|
Held-to-maturity investment securities (fair value of $660,415 and $703,957, respectively)
|
619,207
|
637,894
|
Other securities, at cost
|
41,001
|
59,239
|
Loans held for sale, at fair value
|
1,153
|
0
|
Loans
|
3,935,998
|
3,865,576
|
Allowance for loan losses
|
(43,473)
|
(42,888)
|
Net loans
|
3,892,525
|
3,822,688
|
Goodwill, net
|
369,703
|
369,703
|
Core deposit intangibles, net
|
12,647
|
14,492
|
Other intangibles, net
|
2,465
|
2,939
|
Intangible assets, net
|
384,815
|
387,134
|
Premises and equipment, net
|
91,142
|
89,938
|
Accrued interest and fee receivable
|
28,492
|
32,305
|
Other assets
|
107,504
|
117,650
|
Total assets
|
$7,020,716
|
$7,496,800
|
Liabilities:
|
||
Noninterest-bearing deposits
|
$1,120,683
|
$1,110,994
|
Interest-bearing deposits
|
4,549,447
|
4,517,045
|
Total deposits
|
5,670,130
|
5,628,039
|
Borrowings
|
322,319
|
728,061
|
Subordinated debt held by unconsolidated subsidiary trusts
|
102,085
|
102,073
|
Accrued interest and other liabilities
|
76,151
|
135,849
|
Total liabilities
|
6,170,685
|
6,594,022
|
Commitments and contingencies (See Note J)
|
||
Shareholders' equity:
|
||
Preferred stock $1.00 par value, 500,000 shares authorized, 0 shares issued
|
-
|
-
|
Common stock, $1.00 par value, 75,000,000 shares authorized; 40,881,188 and
|
||
40,421,493 shares issued, respectively
|
40,881
|
40,421
|
Additional paid-in capital
|
387,133
|
378,413
|
Retained earnings
|
466,848
|
447,018
|
Accumulated other comprehensive income
|
(27,716)
|
54,334
|
Treasury stock, at cost (782,173 and 795,560 shares, respectively)
|
(17,115)
|
(17,408)
|
Total shareholders' equity
|
850,031
|
902,778
|
Total liabilities and shareholders' equity
|
$7,020,716
|
$7,496,800
|
COMMUNITY BANK SYSTEM, INC.
|
||||||
CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
|
||||||
(In Thousands, Except Per-Share Data)
|
Three Months Ended
|
Six Months Ended
|
|||||
June 30,
|
June 30,
|
|||||
2013
|
2012
|
2013
|
2012
|
|||
Interest income:
|
||||||
Interest and fees on loans
|
$46,412
|
$47,077
|
$93,530
|
$94,715
|
||
Interest and dividends on taxable investments
|
12,566
|
17,450
|
27,782
|
31,725
|
||
Interest and dividends on nontaxable investments
|
5,162
|
6,018
|
10,753
|
11,616
|
||
Total interest income
|
64,140
|
70,545
|
132,065
|
138,056
|
||
|
||||||
Interest expense:
|
||||||
Interest on deposits
|
2,703
|
4,380
|
5,845
|
9,889
|
||
Interest on borrowings
|
2,375
|
7,713
|
8,105
|
15,113
|
||
Interest on subordinated debt held by unconsolidated subsidiary trusts
|
630
|
681
|
1,258
|
1,374
|
||
Total interest expense
|
5,708
|
12,774
|
15,208
|
26,376
|
||
Net interest income
|
58,432
|
57,771
|
116,857
|
111,680
|
||
Provision for loan losses
|
1,321
|
2,155
|
2,714
|
3,799
|
||
Net interest income after provision for loan losses
|
57,111
|
55,616
|
114,143
|
107,881
|
||
Noninterest income:
|
||||||
Deposit service fees
|
12,345
|
11,035
|
23,940
|
21,404
|
||
|
Other banking services
|
1,020
|
896
|
2,058
|
1,890
|
|
Benefit trust, administration, consulting and actuarial fees
|
9,397
|
8,664
|
19,167
|
17,637
|
||
Wealth management services
|
4,045
|
3,101
|
7,743
|
6,233
|
||
Gain on sales of investment securities
|
16,008
|
0
|
63,799
|
0
|
||
Loss on debt extinguishments
|
(15,717)
|
0
|
(63,500)
|
0
|
||
Total noninterest income
|
27,098
|
23,696
|
53,207
|
47,164
|
||
Noninterest expenses:
|
||||||
|
Salaries and employee benefits
|
30,286
|
26,844
|
60,769
|
54,269
|
|
Occupancy and equipment
|
6,750
|
6,130
|
13,815
|
12,593
|
||
Data processing and communications
|
6,600
|
5,817
|
13,336
|
11,417
|
||
Amortization of intangible assets
|
1,140
|
1,045
|
2,319
|
2,131
|
||
Legal and professional fees
|
1,526
|
1,755
|
3,466
|
3,946
|
||
Office supplies and postage
|
1,518
|
1,382
|
3,013
|
2,850
|
||
Business development and marketing
|
1,804
|
1,876
|
3,283
|
3,048
|
||
FDIC insurance premiums
|
945
|
903
|
2,000
|
1,809
|
||
Acquisition expenses
|
0
|
164
|
0
|
424
|
||
Other
|
3,807
|
3,454
|
6,927
|
6,286
|
||
Total noninterest expenses
|
54,376
|
49,370
|
108,928
|
98,773
|
||
Income before income taxes
|
29,833
|
29,942
|
58,422
|
56,272
|
||
Income taxes
|
8,711
|
8,871
|
17,059
|
16,375
|
||
Net income
|
$21,122
|
$21,071
|
$41,363
|
$39,897
|
||
Basic earnings per share
|
$0.53
|
$0.53
|
$1.03
|
$1.02
|
||
Diluted earnings per share
|
$0.52
|
$0.53
|
$1.02
|
$1.01
|
||
COMMUNITY BANK SYSTEM, INC.
|
|||||||||||
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME/(LOSS) (Unaudited)
|
|||||||||||
(In Thousands)
|
Three Months Ended
|
Six Months Ended
|
|||||||
June 30,
|
June 30,
|
|||||||
2013
|
2012
|
2013
|
2012
|
|||||
Pension and other post retirement obligations:
|
||||||||
Amortization of actuarial losses included in net periodic pension cost, gross
|
$1,012
|
$925
|
$2,021
|
$1,849
|
||||
Tax effect
|
(394)
|
(359)
|
(784)
|
(717)
|
||||
Amortization of actuarial losses included in net periodic pension cost, net
|
618
|
566
|
1,237
|
1,132
|
||||
Amortization of prior service cost included in net periodic pension cost, gross
|
(30)
|
(243)
|
(61)
|
(485)
|
||||
Tax effect
|
12
|
94
|
24
|
188
|
||||
Amortization of prior service cost included in net periodic pension cost, net
|
(18)
|
(149)
|
(37)
|
(297)
|
||||
Other comprehensive income related to pension and other post retirement obligations, net of taxes
|
600
|
417
|
1,200
|
835
|
||||
Unrealized gains on securities:
|
||||||||
Net unrealized holding (losses) gains arising during period, gross
|
(50,777)
|
51,397
|
(69,649)
|
44,388
|
||||
Tax effect
|
19,081
|
(19,644)
|
26,179
|
(17,221)
|
||||
Net unrealized holding (losses) gains arising during period, net
|
(31,696)
|
31,753
|
(43,470)
|
27,167
|
||||
Reclassification adjustment for net gains included in net income, gross
|
(16,007)
|
0
|
(63,799)
|
0
|
||||
Tax effect
|
6,175
|
0
|
24,019
|
0
|
||||
Reclassification adjustment for gains, net included in net income, net
|
(9,832)
|
0
|
(39,780)
|
0
|
||||
Other comprehensive loss related to unrealized gain on available-for-sale securities, net of taxes
|
(41,528)
|
31,753
|
(83,250)
|
27,167
|
||||
Other comprehensive (loss)/income, net of tax
|
(40,928)
|
32,170
|
(82,050)
|
28,002
|
||||
Net income
|
21,122
|
21,071
|
41,363
|
39,897
|
||||
Comprehensive (loss)/income
|
($19,806)
|
$53,241
|
($40,687)
|
$67,899
|
||||
As of
|
||||||||
June 30,
|
December 31,
|
|||||||
2013
|
2012
|
|||||||
Accumulated Other Comprehensive Income By Component:
|
||||||||
Unrealized loss for pension and other postretirement obligations
|
($43,272)
|
($45,232)
|
||||||
Tax effect
|
16,687
|
17,447
|
||||||
Net unrealized loss for pension and other postretirement obligations
|
(26,585)
|
(27,785)
|
||||||
Unrealized (loss)/gain on available-for-sale securities
|
(1,992)
|
131,456
|
||||||
Tax effect
|
861
|
(49,337)
|
||||||
Net unrealized (loss)/gain on available-for-sale securities
|
(1,131)
|
82,119
|
||||||
Accumulated other comprehensive income
|
($27,716)
|
$54,334
|
Accumulated
|
|||||||
Common Stock
|
Additional
|
Other
|
|||||
Shares
|
Amount
|
Paid-In
|
Retained
|
Comprehensive
|
Treasury
|
||
Outstanding
|
Issued
|
Capital
|
Earnings
|
Income (Loss)
|
Stock
|
Total
|
|
Balance at December 31, 2012
|
39,625,933
|
$40,421
|
$378,413
|
$447,018
|
$54,334
|
($17,408)
|
$902,778
|
Net income
|
41,363
|
41,363
|
|||||
Other comprehensive loss, net of tax
|
(82,050)
|
(82,050)
|
|||||
Cash dividends declared:
|
|||||||
Common, $0.54 per share
|
(21,533)
|
(21,533)
|
|||||
Common stock issued under
|
|||||||
employee stock plan,
|
|||||||
including tax benefits of $666
|
473,082
|
460
|
6,613
|
293
|
7,366
|
||
Stock-based compensation
|
2,107
|
2,107
|
|||||
Balance at June 30, 2013
|
40,099,015
|
$40,881
|
$387,133
|
$466,848
|
($27,716)
|
($17,115)
|
$850,031
|
Six Months Ended
|
||
June 30,
|
||
2013
|
2012
|
|
Operating activities:
|
||
Net income
|
$41,363
|
$39,897
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
||
Depreciation
|
5,947
|
5,551
|
Amortization of intangible assets
|
2,319
|
2,131
|
Net accretion of premiums and discounts on securities, loans and borrowings
|
(2,359)
|
(2,584)
|
Stock-based compensation
|
2,107
|
2,036
|
Provision for loan losses
|
2,714
|
3,799
|
Amortization of mortgage servicing rights
|
276
|
365
|
Income from bank-owned life insurance policies
|
(523)
|
(536)
|
Gain on sales of investment securities
|
(63,799)
|
0
|
Loss on debt extinguishments
|
63,500
|
0
|
Net loss/(gain) from sale of loans and other assets
|
187
|
(82)
|
Net change in loans held for sale
|
(1,136)
|
576
|
Change in other assets and liabilities
|
5,134
|
789
|
Net cash provided by operating activities
|
55,730
|
51,942
|
Investing activities:
|
||
Proceeds from sales of available-for-sale investment securities
|
672,750
|
0
|
Proceeds from maturities of available-for-sale investment securities
|
113,335
|
103,709
|
Proceeds from maturities of held-to-maturity investment securities
|
24,015
|
12,602
|
Proceeds from sale of other investment securities
|
18,240
|
1
|
Purchases of available-for-sale investment securities
|
(439,448)
|
(724,530)
|
Purchases of held-to-maturity investment securities
|
(4,153)
|
(106,226)
|
Purchases of other securities
|
(2)
|
(19,123)
|
Net increase in loans
|
(72,551)
|
(94,829)
|
Purchases of premises and equipment
|
(7,355)
|
(4,132)
|
Net cash provided by (used in) investing activities
|
304,831
|
(832,528)
|
Financing activities:
|
||
Net increase in deposits
|
42,091
|
115,107
|
Net change in borrowings, net of payments of $565,142 and $110
|
(469,242)
|
429,591
|
Issuance of common stock
|
7,366
|
61,017
|
Cash dividends paid
|
(21,427)
|
(19,825)
|
Tax benefits from share-based payment arrangements
|
666
|
720
|
Net cash (used in) provided by financing activities
|
(440,546)
|
586,610
|
Change in cash and cash equivalents
|
(79,985)
|
(193,976)
|
Cash and cash equivalents at beginning of period
|
228,558
|
324,878
|
Cash and cash equivalents at end of period
|
$148,573
|
$130,902
|
Supplemental disclosures of cash flow information:
|
||
Cash paid for interest
|
$18,358
|
$26,775
|
Cash paid for income taxes
|
11,768
|
9,655
|
Supplemental disclosures of noncash financing and investing activities:
|
||
Dividends declared and unpaid
|
10,805
|
10,260
|
Transfers from loans to other real estate
|
3,439
|
1,977
|
(000s omitted)
|
|
Consideration received:
|
|
Cash/Total net consideration received
|
($595,462)
|
Recognized amounts of identifiable assets acquired and liabilities assumed:
|
|
Cash and cash equivalents
|
5,510
|
Loans
|
160,116
|
Premises and equipment
|
4,941
|
Accrued interest receivable
|
588
|
Other assets and liabilities, net
|
171
|
Core deposit intangibles
|
6,521
|
Deposits
|
(797,962)
|
Total identifiable liabilities, net
|
(620,115)
|
Goodwill
|
$24,653
|
Acquired
|
Acquired
|
Total
|
|
Impaired
|
Non-Impaired
|
Acquired
|
|
(000’s omitted)
|
Loans
|
Loans
|
Loans
|
Contractually required principal and interest at acquisition
|
$0
|
$201,745
|
$201,745
|
Contractual cash flows not expected to be collected
|
0
|
(3,555)
|
(3,555)
|
Expected cash flows at acquisition
|
0
|
198,190
|
198,190
|
Interest component of expected cash flows
|
0
|
(38,074)
|
(38,074)
|
Fair value of acquired loans
|
$0
|
$160,116
|
$160,116
|
June 30, 2013
|
December 31, 2012
|
||||||||
Gross
|
Gross
|
Gross
|
Gross
|
||||||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
||
(000's omitted)
|
Cost
|
Gains
|
Losses
|
Value
|
Cost
|
Gains
|
Losses
|
Value
|
|
Held-to-Maturity Portfolio:
|
|||||||||
U.S. Treasury and agency securities
|
$539,979
|
$39,627
|
$1,786
|
$577,820
|
$548,634
|
$59,081
|
$0
|
$607,715
|
|
Obligations of state and political subdivisions
|
61,826
|
3,196
|
0
|
65,022
|
65,742
|
5,850
|
0
|
71,592
|
|
Government agency mortgage-backed securities
|
14,475
|
148
|
0
|
14,623
|
20,578
|
1,079
|
0
|
21,657
|
|
Corporate debt securities
|
2,914
|
23
|
0
|
2,937
|
2,924
|
53
|
0
|
2,977
|
|
Other securities
|
13
|
0
|
0
|
13
|
16
|
0
|
0
|
16
|
|
Total held-to-maturity portfolio
|
$619,207
|
$42,994
|
$1,786
|
$660,415
|
$637,894
|
$66,063
|
$0
|
$703,957
|
|
Available-for-Sale Portfolio:
|
|||||||||
U.S. Treasury and agency securities
|
$764,446
|
$2,553
|
$9,129
|
$757,870
|
$988,217
|
$91,040
|
$0
|
$1,079,257
|
|
Obligations of state and political subdivisions
|
604,692
|
16,634
|
10,483
|
610,843
|
629,883
|
33,070
|
61
|
662,892
|
|
Government agency mortgage-backed securities
|
232,707
|
8,697
|
2,717
|
238,687
|
253,013
|
16,989
|
51
|
269,951
|
|
Pooled trust preferred securities
|
56,796
|
0
|
9,506
|
47,290
|
61,979
|
0
|
12,379
|
49,600
|
|
Government agency collateralized mortgage obligations
|
25,222
|
1,116
|
0
|
26,338
|
32,359
|
1,579
|
3
|
33,935
|
|
Corporate debt securities
|
24,082
|
942
|
226
|
24,798
|
24,136
|
1,265
|
44
|
25,357
|
|
Marketable equity securities
|
351
|
142
|
15
|
478
|
351
|
94
|
43
|
402
|
|
Total available-for-sale portfolio
|
$1,708,296
|
$30,084
|
$32,076
|
$1,706,304
|
$1,989,938
|
$144,037
|
$12,581
|
$2,121,394
|
|
Other Securities:
|
|||||||||
Federal Home Loan Bank common stock
|
$20,171
|
$20,171
|
$38,111
|
$38,111
|
|||||
Federal Reserve Bank common stock
|
16,050
|
16,050
|
16,050
|
16,050
|
|||||
Other equity securities
|
4,780
|
4,780
|
5,078
|
5,078
|
|||||
Total other securities
|
$41,001
|
$41,001
|
$59,239
|
$59,239
|
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
|
|||
Held-to-Maturity Portfolio:
|
||||||||||||
U.S. Treasury and agency securities/
|
||||||||||||
Total held-to-maturity portfolio
|
5
|
$99,373
|
$1,786
|
0
|
$0
|
$0
|
5
|
$99,373
|
$1,786
|
|||
Available-for-Sale Portfolio:
|
||||||||||||
U.S. Treasury and agency securities
|
15
|
$352,566
|
$9,129
|
0
|
$0
|
$0
|
15
|
$352,566
|
$9,129
|
|||
Obligations of state and political subdivisions
|
314
|
202,253
|
10,449
|
2
|
908
|
34
|
316
|
203,161
|
10,483
|
|||
Government agency mortgage-backed securities
|
46
|
57,788
|
2,717
|
0
|
0
|
0
|
46
|
57,788
|
2,717
|
|||
Pooled trust preferred securities
|
0
|
0
|
0
|
3
|
47,290
|
9,506
|
3
|
47,290
|
9,506
|
|||
Corporate debt securities
|
1
|
3,012
|
54
|
1
|
2,747
|
172
|
2
|
5,759
|
226
|
|||
Government agency collateralized mortgage obligations
|
4
|
335
|
0
|
1
|
8
|
0
|
5
|
343
|
0
|
|||
Marketable equity securities
|
0
|
0
|
0
|
1
|
186
|
15
|
1
|
186
|
15
|
|||
Total available-for-sale portfolio
|
380
|
615,954
|
22,349
|
8
|
51,139
|
9,727
|
388
|
667,093
|
32,076
|
|||
Total investment portfolio
|
385
|
$715,327
|
$24,135
|
8
|
$51,139
|
$9,727
|
393
|
$766,466
|
$33,862
|
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:
|
||||||||||||
Obligations of state and political subdivisions
|
19
|
$11,503
|
$61
|
0
|
$0
|
$0
|
19
|
$11,503
|
$61
|
|||
Pooled trust preferred securities
|
0
|
0
|
0
|
3
|
49,600
|
12,379
|
3
|
49,600
|
12,379
|
|||
Government agency mortgage-backed securities
|
8
|
14,354
|
51
|
0
|
0
|
0
|
8
|
14,354
|
51
|
|||
Corporate debt securities
|
1
|
2,905
|
44
|
0
|
0
|
0
|
1
|
2,905
|
44
|
|||
Government agency collateralized mortgage obligations
|
4
|
426
|
2
|
2
|
1,041
|
1
|
6
|
1,467
|
3
|
|||
Marketable equity securities
|
0
|
0
|
0
|
1
|
158
|
43
|
1
|
158
|
43
|
|||
Total available-for-sale/investment portfolio
|
32
|
$29,188
|
$158
|
6
|
$50,799
|
$12,423
|
38
|
$79,987
|
$12,581
|
Held-to-Maturity
|
Available-for-Sale
|
|||||
Amortized
|
Fair
|
Amortized
|
Fair
|
|||
(000's omitted)
|
Cost
|
Value
|
Cost
|
Value
|
||
Due in one year or less
|
$8,786
|
$8,860
|
$35,212
|
$35,723
|
||
Due after one through five years
|
360,724
|
390,838
|
146,830
|
151,709
|
||
Due after five years through ten years
|
186,760
|
194,038
|
769,425
|
772,445
|
||
Due after ten years
|
48,462
|
52,056
|
498,549
|
480,924
|
||
Subtotal
|
604,732
|
645,792
|
1,450,016
|
1,440,801
|
||
Government agency collateralized mortgage obligations
|
0
|
0
|
25,222
|
26,338
|
||
Government agency mortgage-backed securities
|
14,475
|
14,623
|
232,707
|
238,687
|
||
Total
|
$619,207
|
$660,415
|
1,707,945
|
$1,705,826
|
·
|
Consumer mortgages - consist primarily of fixed rate residential instruments, typically 15 – 30 years in contractual term, secured by first liens on real property.
|
·
|
Business lending - is comprised of general purpose commercial and industrial loans including, but not limited to agricultural-related and dealer floor plans, as well as mortgages on commercial property.
|
·
|
Consumer indirect - consists primarily of installment loans originated through selected dealerships and are secured by automobiles, marine and other recreational vehicles.
|
·
|
Consumer direct - all other loans to consumers such as personal installment loans and lines of credit.
|
·
|
Home equity products - are consumer purpose installment loans or lines of credit most often secured by a first or second lien position on residential real estate with terms typically of 15 years or less.
|
June 30,
|
December 31,
|
|
(000's omitted)
|
2013
|
2012
|
Consumer mortgage
|
$1,527,341
|
$1,448,415
|
Business lending
|
1,225,671
|
1,233,944
|
Consumer indirect
|
663,924
|
647,518
|
Consumer direct
|
171,727
|
171,474
|
Home equity
|
347,335
|
364,225
|
Gross loans, including deferred origination costs
|
3,935,998
|
3,865,576
|
Allowance for loan losses
|
(43,473)
|
(42,888)
|
Loans, net of allowance for loan losses
|
$3,892,525
|
$3,822,688
|
(000’s omitted)
|
|
Balance at December 31, 2012
|
$1,770
|
Accretion recognized, year-to-date
|
(538)
|
Net reclassification to accretable from nonaccretable
|
29
|
Balance at June 30, 2013
|
$1,261
|
Past Due
|
90+ Days Past
|
|||||
30 - 89
|
Due and
|
Total
|
||||
(000’s omitted)
|
Days
|
Still Accruing
|
Nonaccrual
|
Past Due
|
Current
|
Total Loans
|
Consumer mortgage
|
$13,165
|
$940
|
$9,715
|
$23,820
|
$1,411,350
|
$1,435,170
|
Business lending
|
6,434
|
66
|
6,420
|
12,920
|
1,003,420
|
1,016,340
|
Consumer indirect
|
8,161
|
181
|
0
|
8,342
|
649,325
|
657,667
|
Consumer direct
|
1,622
|
78
|
5
|
1,705
|
158,937
|
160,642
|
Home equity
|
2,070
|
84
|
2,132
|
4,286
|
265,313
|
269,599
|
Total
|
$31,452
|
$1,349
|
$18,272
|
$51,073
|
$3,488,345
|
$3,539,418
|
Past Due
|
90+ Days Past
|
||||||
30 - 89
|
Due and
|
Total
|
Acquired
|
||||
(000’s omitted)
|
Days
|
Still Accruing
|
Nonaccrual
|
Past Due
|
Impaired(1)
|
Current
|
Total Loans
|
Consumer mortgage
|
$1,567
|
$54
|
$2,177
|
$3,798
|
$0
|
$88,373
|
$92,171
|
Business lending
|
978
|
0
|
2,130
|
3,108
|
12,108
|
194,115
|
209,331
|
Consumer indirect
|
232
|
0
|
0
|
232
|
0
|
6,025
|
6,257
|
Consumer direct
|
293
|
0
|
0
|
293
|
0
|
10,792
|
11,085
|
Home equity
|
206
|
36
|
418
|
660
|
0
|
77,076
|
77,736
|
Total
|
$3,276
|
$90
|
$4,725
|
$8,091
|
$12,108
|
$376,381
|
$396,580
|
(1)
|
Acquired impaired loans were not classified as nonperforming assets as the loans are considered to be performing under ASC 310-30. As a result interest income, through the accretion of the difference between the carrying amount of the loans and the expected cashflows, is being recognized on all acquired impaired loans.
|
Past Due
|
90+ Days Past
|
|||||
30 - 89
|
Due and
|
Total
|
||||
(000’s omitted)
|
Days
|
Still Accruing
|
Nonaccrual
|
Past Due
|
Current
|
Total Loans
|
Consumer mortgage
|
$16,334
|
$1,553
|
$8,866
|
$26,753
|
$1,318,534
|
$1,345,287
|
Business lending
|
6,012
|
167
|
12,010
|
18,189
|
984,665
|
1,002,854
|
Consumer indirect
|
9,743
|
73
|
0
|
9,816
|
627,541
|
637,357
|
Consumer direct
|
1,725
|
71
|
8
|
1,804
|
154,462
|
156,266
|
Home equity
|
4,124
|
491
|
1,044
|
5,659
|
270,798
|
276,457
|
Total
|
$37,938
|
$2,355
|
$21,928
|
$62,221
|
$3,356,000
|
$3,418,221
|
Past Due
|
90+ Days Past
|
||||||
30 - 89
|
Due and
|
Total
|
Acquired
|
||||
(000’s omitted)
|
Days
|
Still Accruing
|
Nonaccrual
|
Past Due
|
Impaired(1)
|
Current | Total Loans |
Consumer mortgage
|
$1,726
|
$265
|
$2,420
|
$4,411
|
$0
|
$98,717
|
$103,128
|
Business lending
|
3,665
|
80
|
1,681
|
5,426
|
13,761
|
211,903
|
231,090
|
Consumer indirect
|
434
|
0
|
0
|
434
|
0
|
9,727
|
10,161
|
Consumer direct
|
470
|
0
|
0
|
470
|
0
|
14,738
|
15,208
|
Home equity
|
959
|
48
|
331
|
1,338
|
0
|
86,430
|
87,768
|
Total
|
$7,254
|
$393
|
$4,432
|
$12,079
|
$13,761
|
$421,515
|
$447,355
|
(1)
|
Acquired impaired loans were not classified as nonperforming assets as the loans are considered to be performing under ASC 310-30. As a result interest income, through the accretion of the difference between the carrying amount of the loans and the expected cashflows, is being recognized on all acquired impaired loans.
|
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 although the loan performs as agreed. |
Classified
|
The condition of the borrower has significantly deteriorated and the performance of the loan could further deteriorate, 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 currently facts and conditions. |
June 30, 2013
|
December 31, 2012
|
||||||
(000’s omitted)
|
Legacy
|
Acquired
|
Total
|
Legacy
|
Acquired
|
Total
|
|
Pass
|
$825,147
|
$127,461
|
$952,608
|
$818,469
|
$144,869
|
$963,338
|
|
Special mention
|
108,281
|
31,246
|
139,527
|
92,739
|
32,328
|
125,067
|
|
Classified
|
81,625
|
38,516
|
120,141
|
90,035
|
40,132
|
130,167
|
|
Doubtful
|
1,287
|
0
|
1,287
|
1,611
|
0
|
1,611
|
|
Acquired impaired
|
0
|
12,108
|
12,108
|
0
|
13,761
|
13,761
|
|
Total
|
$1,016,340
|
$209,331
|
$1,225,671
|
$1,002,854
|
$231,090
|
$1,233,944
|
Consumer
|
Consumer
|
Consumer
|
Home
|
||
(000’s omitted)
|
Mortgage
|
Indirect
|
Direct
|
Equity
|
Total
|
Performing
|
$1,424,515
|
$657,486
|
$160,559
|
$267,383
|
$2,509,943
|
Nonperforming
|
10,655
|
181
|
83
|
2,216
|
13,135
|
Total
|
$1,435,170
|
$657,667
|
$160,642
|
$269,599
|
$2,523,078
|
Consumer
|
Consumer
|
Consumer
|
Home
|
||
(000’s omitted)
|
Mortgage
|
Indirect
|
Direct
|
Equity
|
Total
|
Performing
|
$89,940
|
$6,257
|
$11,085
|
$77,282
|
$184,564
|
Nonperforming
|
2,231
|
0
|
0
|
454
|
2,685
|
Total
|
$92,171
|
$6,257
|
$11,085
|
$77,736
|
$187,249
|
Consumer
|
Consumer
|
Consumer
|
Home
|
||
(000’s omitted)
|
Mortgage
|
Indirect
|
Direct
|
Equity
|
Total
|
Performing
|
$1,334,868
|
$637,284
|
$156,187
|
$274,922
|
$2,403,261
|
Nonperforming
|
10,419
|
73
|
79
|
1,535
|
12,106
|
Total
|
$1,345,287
|
$637,357
|
$156,266
|
$276,457
|
$2,415,367
|
Consumer
|
Consumer
|
Consumer
|
Home
|
||
(000’s omitted)
|
Mortgage
|
Indirect
|
Direct
|
Equity
|
Total
|
Performing
|
$100,443
|
$10,161
|
$15,208
|
$87,389
|
$213,201
|
Nonperforming
|
2,685
|
0
|
0
|
379
|
3,064
|
Total
|
$103,128
|
$10,161
|
$15,208
|
$87,768
|
$216,265
|
June 30,
|
December 31,
|
|
(000’s omitted)
|
2013
|
2012
|
Loans with allowance allocation
|
$1,990
|
$1,611
|
Loans without allowance allocation
|
1,005
|
7,798
|
Carrying balance
|
2,995
|
9,409
|
Contractual balance
|
4,374
|
12,804
|
Specifically allocated allowance
|
980
|
800
|
June 30, 2013
|
December 31, 2012
|
||||||||||||
(000’s omitted)
|
Nonaccrual
|
Accruing
|
Total
|
Nonaccrual
|
Accruing
|
Total
|
|||||||
#
|
Amount
|
#
|
Amount
|
#
|
Amount
|
#
|
Amount
|
#
|
Amount
|
#
|
Amount
|
||
Consumer mortgage
|
6
|
$336
|
53
|
$2,541
|
59
|
$2,877
|
3
|
$160
|
45
|
$2,074
|
48
|
$2,234
|
|
Business lending
|
10
|
2,687
|
1
|
50
|
11
|
2,737
|
10
|
3,046
|
0
|
0
|
10
|
3,046
|
|
Consumer indirect
|
2
|
10
|
114
|
740
|
116
|
750
|
0
|
0
|
106
|
718
|
106
|
718
|
|
Consumer direct
|
0
|
0
|
36
|
155
|
36
|
155
|
0
|
0
|
19
|
116
|
19
|
116
|
|
Home equity
|
5
|
39
|
22
|
322
|
27
|
361
|
5
|
70
|
19
|
266
|
24
|
336
|
|
Total
|
23
|
$3,072
|
226
|
$3,808
|
249
|
$6,880
|
18
|
$3,276
|
189
|
$3,174
|
207
|
$6,450
|
Three Months Ended
|
Six Months Ended
|
||||
June 30, 2013
|
June 30, 2013
|
||||
(000’s omitted)
|
Number of loans
modified
|
Outstanding
Balance
|
Number of loans
modified
|
Outstanding
Balance
|
|
Consumer mortgage
|
3
|
$267
|
16
|
$1,269
|
|
Business lending
|
3
|
290
|
6
|
362
|
|
Consumer indirect
|
10
|
61
|
21
|
168
|
|
Consumer direct
|
5
|
41
|
14
|
72
|
|
Home equity
|
2
|
26
|
7
|
123
|
|
Total
|
23
|
$685
|
64
|
$1,994
|
Three Months Ended June 30, 2013
|
||||||||
Consumer
|
Business
|
Consumer
|
Consumer
|
Home
|
Acquired
|
|||
(000’s omitted)
|
Mortgage
|
Lending
|
Indirect
|
Direct
|
Equity
|
Unallocated
|
Impaired
|
Total
|
Beginning balance
|
$7,292
|
$17,557
|
$9,448
|
$3,084
|
$1,683
|
$2,927
|
$922
|
$42,913
|
Charge-offs
|
(229)
|
(280)
|
(997)
|
(407)
|
(135)
|
0
|
0
|
(2,048)
|
Recoveries
|
7
|
102
|
913
|
257
|
8
|
0
|
0
|
1,287
|
Provision
|
303
|
904
|
5
|
120
|
118
|
(182)
|
53
|
1,321
|
Ending balance
|
$7,373
|
$18,283
|
$9,369
|
$3,054
|
$1,674
|
$2,745
|
$975
|
$43,473
|
Three Months Ended June 30, 2012
|
||||||||
Consumer
|
Business
|
Consumer
|
Consumer
|
Home
|
Acquired
|
|||
(000’s omitted)
|
Mortgage
|
Lending
|
Indirect
|
Direct
|
Equity
|
Unallocated
|
Impaired
|
Total
|
Beginning balance
|
$4,885
|
$21,413
|
$7,938
|
$3,066
|
$1,281
|
$2,770
|
$456
|
$41,809
|
Charge-offs
|
(150)
|
(1,662)
|
(1,134)
|
(273)
|
(65)
|
0
|
0
|
(3,284)
|
Recoveries
|
4
|
178
|
782
|
182
|
2
|
0
|
0
|
1,148
|
Provision
|
1,574
|
(1,458)
|
1,084
|
248
|
174
|
342
|
191
|
2,155
|
Ending balance
|
$6,313
|
$18,471
|
$8,670
|
$3,223
|
$1,392
|
$3,112
|
$647
|
$41,828
|
Six Months Ended June 30, 2013
|
||||||||
Consumer
|
Business
|
Consumer
|
Consumer
|
Home
|
Acquired
|
|||
(000’s omitted)
|
Mortgage
|
Lending
|
Indirect
|
Direct
|
Equity
|
Unallocated
|
Impaired
|
Total
|
Beginning balance
|
$7,070
|
$18,013
|
$9,606
|
$3,303
|
$1,451
|
$2,666
|
$779
|
$42,888
|
Charge-offs
|
(600)
|
(1,064)
|
(1,888)
|
(952)
|
(320)
|
0
|
0
|
(4,824)
|
Recoveries
|
13
|
244
|
1,871
|
555
|
12
|
0
|
0
|
2,695
|
Provision
|
890
|
1,090
|
(220)
|
148
|
531
|
79
|
196
|
2,714
|
Ending balance
|
$7,373
|
$18,283
|
$9,369
|
$3,054
|
$1,674
|
$2,745
|
$975
|
$43,473
|
Six Months Ended June 30, 2012
|
||||||||
Consumer
|
Business
|
Consumer
|
Consumer
|
Home
|
Acquired
|
|||
(000’s omitted)
|
Mortgage
|
Lending
|
Indirect
|
Direct
|
Equity
|
Unallocated
|
Impaired
|
Total
|
Beginning balance
|
$4,651
|
$20,574
|
$8,960
|
$3,290
|
$1,130
|
$3,222
|
$386
|
$42,213
|
Charge-offs
|
(419)
|
(3,227)
|
(2,173)
|
(730)
|
(181)
|
0
|
0
|
(6,730)
|
Recoveries
|
17
|
333
|
1,824
|
354
|
18
|
0
|
0
|
2,546
|
Provision
|
2,064
|
791
|
59
|
309
|
425
|
(110)
|
261
|
3,799
|
Ending balance
|
$6,313
|
$18,471
|
$8,670
|
$3,223
|
$1,392
|
$3,112
|
$647
|
$41,828
|
June 30, 2013
|
December 31, 2012
|
|||||||
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
|
$38,185
|
($25,538)
|
$12,647
|
$38,958
|
($24,466)
|
$14,492
|
||
Other intangibles
|
9,432
|
(6,967)
|
2,465
|
9,432
|
(6,493)
|
2,939
|
||
Total amortizing intangibles
|
$47,617
|
($32,505)
|
$15,112
|
$48,390
|
($30,959)
|
$17,431
|
Jul - Dec 2013
|
$2,122
|
2014
|
3,597
|
2015
|
2,804
|
2016
|
2,094
|
2017
|
1,478
|
Thereafter
|
3,017
|
Total
|
$15,112
|
(000’s omitted)
|
December 31, 2012
|
Activity
|
June 30, 2013
|
Goodwill
|
$374,527
|
$0
|
$374,527
|
Accumulated impairment
|
(4,824)
|
0
|
(4,824)
|
Goodwill, net
|
$369,703
|
$0
|
$369,703
|
Issuance
|
Par
|
Maturity
|
|||
Trust
|
Date
|
Amount
|
Interest Rate
|
Date
|
Call Price
|
III
|
7/31/2001
|
$24.5 million
|
3 month LIBOR plus 3.58% (3.86%)
|
7/31/2031
|
Par
|
IV
|
12/8/2006
|
$75 million
|
3 month LIBOR plus 1.65% (1.92%)
|
12/15/2036
|
Par
|
Pension Benefits
|
Post-retirement Benefits
|
||||||||||
Three Months Ended
|
Six Months Ended
|
Three Months Ended
|
Six Months Ended
|
||||||||
June 30,
|
June 30,
|
June 30,
|
June 30,
|
||||||||
(000's omitted)
|
2013
|
2012
|
2013
|
2012
|
2013
|
2012
|
2013
|
2012
|
|||
Service cost
|
$985
|
$848
|
$1,970
|
$1,696
|
$0
|
$0
|
$0
|
$0
|
|||
Interest cost
|
1,028
|
1,098
|
2,057
|
2,197
|
22
|
29
|
44
|
57
|
|||
Expected return on plan assets
|
(2,451)
|
(2,299)
|
(4,902)
|
(4,598)
|
0
|
0
|
0
|
0
|
|||
Amortization of unrecognized net loss
|
1,008
|
922
|
2,015
|
1,844
|
3
|
3
|
6
|
6
|
|||
Amortization of prior service cost
|
14
|
(37)
|
29
|
(74)
|
(45)
|
(206)
|
(90)
|
(411)
|
|||
Net periodic benefit cost
|
$584
|
$532
|
$1,169
|
$1,065
|
($20)
|
($174)
|
($40)
|
($348)
|
Three Months Ended
|
Six Months Ended
|
||||
June 30,
|
June 30,
|
||||
(000's omitted, except per share data)
|
2013
|
2012
|
2013
|
2012
|
|
Net income
|
$21,122
|
$21,071
|
$41,363
|
$39,897
|
|
Income attributable to unvested stock-based compensation awards
|
(114)
|
(144)
|
(189)
|
(247)
|
|
Income available to common shareholders
|
$21,008
|
$20,927
|
$41,174
|
$39,650
|
|
Weighted-average common shares outstanding – basic
|
39,914
|
39,324
|
39,809
|
38,948
|
|
Basic earnings per share
|
$0.53
|
$0.53
|
$1.03
|
$1.02
|
|
Net income
|
$21,122
|
$21,071
|
$41,363
|
$39,897
|
|
Income attributable to unvested stock-based compensation awards
|
(114)
|
(144)
|
(189)
|
(247)
|
|
Income available to common shareholders
|
$21,008
|
$20,927
|
$41,174
|
$39,650
|
|
Weighted-average common shares outstanding – basic
|
39,914
|
39,324
|
39,809
|
38,948
|
|
Assumed exercise of stock options
|
427
|
463
|
445
|
501
|
|
Weighted-average common shares outstanding – diluted
|
40,341
|
39,787
|
40,254
|
39,449
|
|
Diluted earnings per share
|
$0.52
|
$0.53
|
$1.02
|
$1.01
|
|
Cash dividends declared per share
|
$0.27
|
$0.26
|
$0.54
|
$0.52
|
(000's omitted)
|
June 30,
2013
|
December 31,
2012
|
Commitments to extend credit
|
$638,774
|
$750,178
|
Standby letters of credit
|
23,314
|
24,168
|
Total
|
$662,088
|
$774,346
|
· | 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. |
June 30, 2013
|
||||
(000's omitted)
|
Level 1
|
Level 2
|
Level 3
|
Total Fair Value
|
Available-for-sale investment securities:
|
||||
U.S. Treasury and agency securities
|
$676,865
|
$81,005
|
$0
|
$757,870
|
Obligations of state and political subdivisions
|
0
|
610,843
|
0
|
610,843
|
Government agency mortgage-backed securities
|
0
|
238,687
|
0
|
238,687
|
Pooled trust preferred securities
|
0
|
0
|
47,290
|
47,290
|
Government agency collateralized mortgage obligations
|
0
|
26,338
|
0
|
26,338
|
Corporate debt securities
|
0
|
24,798
|
0
|
24,798
|
Marketable equity securities
|
478
|
0
|
0
|
478
|
Total available-for-sale investment securities
|
677,343
|
981,671
|
47,290
|
1,706,304
|
Forward sales commitments
|
0
|
141
|
0
|
141
|
Commitments to originate real estate loans for sale
|
0
|
0
|
(19)
|
(19)
|
Mortgage loans held for sale
|
0
|
1,153
|
0
|
1,153
|
Total
|
$677,343
|
$982,965
|
$47,271
|
$1,707,579
|
December 31, 2012
|
||||
(000's omitted)
|
Level 1
|
Level 2
|
Level 3
|
Total Fair Value
|
Available-for-sale investment securities:
|
||||
U.S. Treasury and agency securities
|
$891,803
|
$187,454
|
$0
|
$1,079,257
|
Obligations of state and political subdivisions
|
0
|
662,892
|
0
|
662,892
|
Government agency mortgage-backed securities
|
0
|
269,951
|
0
|
269,951
|
Pooled trust preferred securities
|
0
|
0
|
49,600
|
49,600
|
Government agency collateralized mortgage obligations
|
0
|
33,935
|
0
|
33,935
|
Corporate debt securities
|
0
|
25,357
|
0
|
25,357
|
Marketable equity securities
|
402
|
0
|
0
|
402
|
Total available-for-sale investment securities/Total
|
$892,205
|
$1,179,589
|
$49,600
|
$2,121,394
|
The valuation techniques used to measure fair value for the items in the table above are as follows:
|
·
|
Available for sale investment securities – The fair value of available-for-sale investment securities is 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, LIBOR swap yield curve, market prepayment speeds, credit information, market spreads, and security’s terms and conditions, are observable. Securities classified as Level 3 include pooled trust preferred securities in less liquid markets. The value of these instruments is determined using multiple pricing models or similar techniques from third party sources as well as significant unobservable inputs such as judgment or estimation by the Company in the weighting of the models. See Note D for further discussion of the fair value of investment securities.
|
·
|
Mortgage loans held for sale – Mortgage loans held for sale are carried at fair value, which is determined using quoted secondary-market prices of loans with similar characteristics and, as such, have been classified as a Level 2 valuation. The unpaid principal value of mortgage loans held for sale at June 30, 2013 is approximately $1,167,000. The unrealized loss on mortgage loans held for sale of approximately $14,000 was recognized in mortgage banking and other income in the consolidated statement of income for the three and six months ended June 30, 2013.
|
·
|
Forward sales contracts – The Company enters into forward sales contracts 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 balance sheet. The fair value of these forward sales contracts 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. 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 balance sheet. 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.
|
Three Months Ended June 30,
|
|||||||
2013
|
2012
|
||||||
(000's omitted)
|
Pooled Trust Preferred Securities
|
Commitments to Originate Real Estate Loans for Sale
|
Total
|
Pooled Trust Preferred Securities
|
|||
Beginning balance
|
$47,486
|
$0
|
$47,486
|
$47,385
|
|||
Total gains (losses) included in earnings (1)
|
47
|
0
|
47
|
96
|
|||
Total gains included in other comprehensive income(2)
|
981
|
0
|
981
|
3,800
|
|||
Principal reductions
|
(1,224)
|
0
|
(1,224)
|
(2,495)
|
|||
Commitments to originate real estate loans held for sale, net
|
0
|
(19)
|
(19)
|
0
|
|||
Ending balance
|
$47,290
|
($19)
|
$47,271
|
$48,786
|
(1) | Amounts included in earnings associated with the pooled trust preferred securities relate to accretion of related discount |
and are reported in interest and dividends on taxable investments.
|
|
(2) | Amounts included in other comprehensive income associated with the pooled trust preferred securities relate to changes |
in unrealized loss and are reported as a component of unrealized gains on securities in the Statement of Comprehensive Income.
|
Six Months Ended June 30,
|
|||||||
2013
|
2012
|
||||||
(000's omitted)
|
Pooled Trust Preferred Securities
|
Commitments to Originate Real Estate Loans for Sale
|
Total
|
Pooled Trust Preferred Securities
|
|||
Beginning balance
|
$49,600
|
$0
|
$49,600
|
$43,846
|
|||
Total gains (losses) included in earnings (1)
|
150
|
0
|
150
|
144
|
|||
Total gains included in other comprehensive income(2)
|
2,873
|
0
|
2,873
|
8,367
|
|||
Principal reductions
|
(5,333)
|
0
|
(5,333)
|
(3,571)
|
|||
Commitments to originate real estate loans held for sale, net
|
0
|
(19)
|
(19)
|
0
|
|||
Ending balance
|
$47,290
|
($19)
|
$47,271
|
$48,786
|
(1) | Amounts included in earnings associated with the pooled trust preferred securities relate to accretion of related discount |
and are reported in interest and dividends on taxable investments.
|
|
(2) | Amounts included in other comprehensive income associated with the pooled trust preferred securities relate to changes |
in unrealized loss and are reported as a component of unrealized gains on securities in the Statement of Comprehensive Income.
|
June 30, 2013
|
December 31, 2012
|
||||||||
(000's omitted)
|
Level 1
|
Level 2
|
Level 3
|
Total Fair Value
|
Level 1
|
Level 2
|
Level 3
|
Total Fair Value
|
|
Impaired loans
|
$0
|
$0
|
$1,990
|
$1,990
|
$0
|
$0
|
$1,186
|
$1,186
|
|
Other real estate owned
|
0
|
0
|
5,066
|
5,066
|
0
|
0
|
4,788
|
4,788
|
|
Mortgage servicing rights
|
0
|
0
|
858
|
858
|
0
|
0
|
1,028
|
1,028
|
|
Total
|
$0
|
$0
|
$7,914
|
$7,914
|
$0
|
$0
|
$7,002
|
$7,002
|
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. In accordance with GAAP, the Company must record impairment charges, on a nonrecurring basis, when the carrying value of a stratum exceeds its estimated fair value. 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. The amount of impairment recognized is the amount by which the carrying value of the capitalized servicing rights for a stratum exceeds estimated fair value. Impairment is recognized through a valuation allowance. There is a valuation allowance of approximately $0.4 million at June 30, 2013 and December 31, 2012.
|
(000's omitted)
|
Fair Value at June 30, 2013
|
Valuation Technique
|
Significant Unobservable Inputs
|
Significant Unobservable Input Range
(Weighted Average)
|
Pooled trust preferred securities
|
$47,290
|
Consensus pricing
|
Weighting of offered quotes
|
74.8% - 85.5% (81.6%)
|
Impaired loans
|
1,990
|
Fair Value of Collateral
|
Estimated cost of disposal/market adjustment
|
11.0% -50.0% (39.0%)
|
Other real estate owned
|
5,066
|
Fair Value of Collateral
|
Estimated cost of disposal/market adjustment
|
4.0% - 53.0% (29.7%)
|
Mortgage servicing rights
|
858
|
Discounted cash flow
|
Weighted average constant prepayment rate
|
13.6% - 41.4% (37.2%)
|
Discount rate
|
3.27% - 3.97% (3.80%)
|
|||
Adequate compensation
|
$7/loan
|
|||
Commitments to originate real
estate loans for sale
|
(19)
|
Discounted cash flow
|
Embedded servicing value
|
1%
|
(000's omitted)
|
Fair Value at December 31, 2012
|
Valuation Technique
|
Significant Unobservable Inputs
|
Significant Unobservable Input Range
(Weighted Average)
|
Pooled trust preferred securities
|
$49,600
|
Consensus pricing
|
Weighting of offered quotes
|
65.3% - 85.1% (78.4%)
|
Impaired loans
|
1,186
|
Fair value of collateral
|
Estimated cost of disposal/market adjustment
|
25.0% - 50.0% (27.5%)
|
Other real estate owned
|
4,788
|
Fair value of collateral
|
Estimated cost of disposal/market adjustment
|
11.0% - 60.2% (19.9%)
|
Mortgage servicing rights
|
1,028
|
Discounted cash flow
|
Weighted average constant prepayment rate
|
1.1% - 39.6% (34.4%)
|
Discount rate |
2.5% - 3.3% (3.1%)
|
|||
Adequate compensation |
$7/loan
|
June 30, 2013
|
December 31, 2012
|
|||||
Carrying
|
Fair
|
Carrying
|
Fair
|
|||
(000's omitted)
|
Value
|
Value
|
Value
|
Value
|
||
Financial assets:
|
||||||
Net loans
|
$3,935,998
|
$3,875,023
|
$3,865,576
|
$3,881,354
|
||
Financial liabilities:
|
||||||
Deposits
|
5,670,130
|
5,674,653
|
5,628,039
|
5,635,320
|
||
Borrowings
|
322,319
|
345,766
|
728,061
|
820,377
|
||
Subordinated debt held by unconsolidated subsidiary trusts
|
102,085
|
102,337
|
102,073
|
97,899
|
Asset Derivatives
|
||||
(000's omitted)
|
Location
|
Notional
|
Fair Value
|
|
Derivatives not designated as hedging instruments:
|
||||
Forward sales commitments
|
Other assets
|
$7,874
|
$141
|
|
Commitments to originate real estate loans for sale
|
Other assets
|
$10,481
|
(19)
|
|
Total derivatives
|
$122
|
Gain (Loss) recognized in the Statement of Income
|
||||
(000's omitted)
|
Location
|
Three Months Ending
June 30, 2013
|
Six Months Ending June
30, 2013
|
|
Forward sales commitments
|
Mortgage banking and other services
|
$141
|
$141
|
|
Commitments to originate real estate
loans for sale
|
Mortgage banking and other services
|
(19)
|
(19)
|
|
Total
|
$122
|
$122
|