XML 48 R33.htm IDEA: XBRL DOCUMENT v3.22.4
ACQUISITIONS (Tables)
12 Months Ended
Dec. 31, 2022
ACQUISITIONS  
Schedule of estimated fair value of assets acquired and liabilities assumed

2022

2021

2020

(000s omitted)

Elmira

    

Other (1)

    

Total

Total (2)

Steuben

Consideration:

  

  

  

  

Cash

$

82,179

$

3,477

$

85,656

$

29,870

$

21,613

Community Bank System, Inc. common stock

 

0

 

0

 

0

0

 

76,942

Contingent consideration

0

0

0

2,900

0

Total net consideration

 

82,179

 

3,477

 

85,656

32,770

 

98,555

Recognized amounts of identifiable assets acquired and liabilities assumed:

 

  

 

  

 

  

 

  

Cash and cash equivalents

 

84,988

 

0

 

84,988

541

 

55,973

Investment securities

 

11,305

 

0

 

11,305

0

 

180,497

Loans, net of allowance for credit losses on PCD loans

 

436,954

 

0

 

436,954

0

 

339,017

Premises and equipment, net

 

11,303

 

14

 

11,317

760

 

7,764

Accrued interest and fees receivable

 

884

 

0

 

884

0

 

2,701

Other assets

 

30,007

 

0

 

30,007

579

 

17,675

Core deposit intangibles

 

7,970

 

0

 

7,970

0

 

2,928

Other intangibles

 

0

 

3,014

 

3,014

26,337

 

1,196

Deposits

 

(522,295)

 

0

 

(522,295)

0

 

(516,274)

Other liabilities

 

(3,541)

 

0

 

(3,541)

(1,164)

 

(4,841)

Other Federal Home Loan Bank borrowings

 

(17,616)

 

0

 

(17,616)

0

 

(6,000)

Subordinated debt held by unconsolidated subsidiary trusts

 

0

 

0

 

0

0

 

(2,062)

Total identifiable assets, net

 

39,959

 

3,028

 

42,987

27,053

 

78,574

Goodwill

$

42,220

$

449

$

42,669

$

5,717

$

19,981

(1)Includes amounts for all OneGroup acquisitions completed in 2022.
(2)Includes amounts for TGA, FBD, and NuVantage acquisitions completed in 2021.
Schedule of loans acquired

(000s omitted)

    

PCD Loans

Par value of PCD loans at acquisition

$

2,184

Allowance for credit losses at acquisition

 

(71)

Non-credit discount at acquisition

 

(81)

Fair value of PCD loans at acquisition

$

2,032

(000s omitted)

    

PCD Loans

Par value of PCD loans at acquisition

$

35,906

Allowance for credit losses at acquisition

(668)

Non-credit premium at acquisition

103

Fair value of PCD loans at acquisition

$

35,341

Schedule of pro forma financial information

Pro Forma (Unaudited)

Year Ended December 31,

(000s omitted)

    

2022

    

2021

    

2020

Total revenue, net of interest expense

$

687,976

$

646,375

$

607,382

Net income

 

193,417

 

191,450

 

171,147