XML 44 R32.htm IDEA: XBRL DOCUMENT
v3.25.1

SEGMENT INFORMATION (Tables) | 3 Months Ended
--- | ---
Mar. 31, 2025
SEGMENT INFORMATION |
Schedule of segment reporting information by segment |
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | Wealth | ​ | ​ | ​
​ | ​ | Banking and | ​ | Employee | ​ | Insurance | ​ | Management | ​ | ​
(000’s omitted) |  | Corporate |  | Benefit Services |  | Services |  | Services |  | Total
Three Months Ended March 31, 2025 |  | ​ |  |  | ​ |  |  | ​ |  |  | ​ |  |  | ​ |
Net interest income from external customers | ​ | $ | 120,087 | ​ | $ | 125 | ​ | $ | 0 | ​ | $ | 0 | ​ | $ | 120,212
Noninterest revenues from external customers | ​ |  | 18,816 | ​ |  | 32,884 | ​ |  | 14,201 | ​ |  | 9,890 | ​ |  | 75,791
Revenues from external customers | ​ |  | 138,903 | ​ |  | 33,009 | ​ |  | 14,201 | ​ |  | 9,890 | ​ |  | 196,003
Intersegment revenues | ​ | ​ | (431) | ​ | ​ | 1,107 | ​ | ​ | 69 | ​ | ​ | 596 | ​ | ​ | 1,341
Total segment operating revenues | ​ | ​ | 138,472 | ​ | ​ | 34,116 | ​ | ​ | 14,270 | ​ | ​ | 10,486 | ​ | ​ | 197,344
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Reconciliation of revenues (segment operating revenues): | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Elimination of intersegment revenues | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | (1,341)
Other revenues (a) | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | 245
Total consolidated revenues | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | $ | 196,248
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Less segment expenses: (b) | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Provision for credit losses | ​ | ​ | 6,690 | ​ | ​ | 0 | ​ | ​ | 0 | ​ | ​ | 0 | ​ | ​ | ​
Salaries and employee benefits | ​ | ​ | 47,125 | ​ | ​ | 16,055 | ​ | ​ | 8,347 | ​ | ​ | 5,730 | ​ | ​ | ​
Data processing and communications | ​ | ​ | 13,487 | ​ | ​ | 1,083 | ​ | ​ | 873 | ​ | ​ | 679 | ​ | ​ | ​
Occupancy and equipment | ​ | ​ | 11,185 | ​ | ​ | 956 | ​ | ​ | 441 | ​ | ​ | 142 | ​ | ​ | ​
Legal and professional fees | ​ | ​ | 3,470 | ​ | ​ | 1,426 | ​ | ​ | 100 | ​ | ​ | 108 | ​ | ​ | ​
Business development and marketing | ​ | ​ | 2,923 | ​ | ​ | 16 | ​ | ​ | 186 | ​ | ​ | 4 | ​ | ​ | ​
Other segment items (c) | ​ | ​ | 7,319 | ​ | ​ | 1,140 | ​ | ​ | 215 | ​ | ​ | 188 | ​ | ​ | ​
Total segment expenses | ​ | ​ | 92,199 | ​ | ​ | 20,676 | ​ | ​ | 10,162 | ​ | ​ | 6,851 | ​ | ​ | ​
Segment adjusted income before income taxes | ​ | $ | 46,273 | ​ | $ | 13,440 | ​ | $ | 4,108 | ​ | $ | 3,635 | ​ | $ | 67,456
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Reconciliation of profit or loss (segment adjusted income before income taxes): | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Unrealized gain on equity securities | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | 245
Amortization of intangible assets | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | (3,482)
Acquisition expenses | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | (1)
Litigation accrual | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | 50
Total consolidated income before income taxes | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | $ | 64,268
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Other segment disclosures: | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Interest income | ​ | $ | 167,522 | ​ | $ | 601 | ​ | $ | 44 | ​ | $ | 128 | ​ | $ | 168,295
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Reconciliation of interest income: | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Elimination of intersegment interest income | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | (648)
Total consolidated interest income | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | $ | 167,647
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Interest expense | ​ | $ | 48,083 | ​ | $ | 0 | ​ | $ | 0 | ​ | $ | 0 | ​ | $ | 48,083
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Reconciliation of interest expense: | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Elimination of intersegment interest expense | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | (648)
Total consolidated interest expense | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | $ | 47,435
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Depreciation (d) | ​ | $ | 3,300 | ​ | $ | 188 | ​ | $ | 106 | ​ | $ | 50 | ​ | $ | 3,644
Amortization of intangible assets | ​ |  | 703 | ​ |  | 1,717 | ​ |  | 924 | ​ |  | 138 | ​ |  | 3,482
Goodwill | ​ |  | 732,598 | ​ |  | 90,664 | ​ |  | 27,822 | ​ |  | 3,438 | ​ |  | 854,522
Core deposit intangibles, net | ​ |  | 4,499 | ​ |  | 0 | ​ |  | 0 | ​ |  | 0 | ​ |  | 4,499
Other intangibles, net | ​ |  | 670 | ​ |  | 22,643 | ​ |  | 16,964 | ​ |  | 1,034 | ​ |  | 41,311
Segment assets | ​ | ​ | 16,528,595 | ​ | ​ | 235,638 | ​ | ​ | 75,257 | ​ | ​ | 38,261 | ​ | ​ | 16,877,751
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Reconciliation of segment assets: | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ |  | ​
Elimination of intersegment cash and deposits | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | (113,455)
Total consolidated assets | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | $ | 16,764,296
​ (a)Other revenues includes $245 of unrealized gain on equity securities.
(b) | The significant expense categories and amounts align with the segment-level information that is regularly provided to the CODM. Intersegment expenses are included within the amounts shown.
(c)Other segment items for each reportable segment includes: Banking and Corporate – FDIC insurance expense, office supplies and postage expense, fraud losses and other writedowns, education, recruiting and travel expense and various miscellaneous expenses partially offset by a benefit related to the non-service related components of the Company’s pension. Employee Benefit Services – Certain intersegment technology and rent related overhead expense allocations, education, recruiting and travel expense, office supplies and postage expense and various miscellaneous expenses partially offset by a benefit related to the non-service related components of the Company’s pension. Insurance Services – Education, recruiting and travel expense, certain intersegment technology and rent related overhead expense allocations and various miscellaneous expenses partially offset by a benefit related to the non-service related components of the Company’s pension. Wealth Management Services – Education, recruiting and travel expense, certain intersegment technology and rent related overhead expense allocations and various miscellaneous expenses partially offset by a benefit related to the non-service related components of the Company’s pension.
(d) | The amount of depreciation disclosed by reportable segment is included within the data processing and communications and occupancy and equipment expense captions.
​ ​
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | Wealth | ​ | ​ | ​
​ | ​ | Banking and | ​ | Employee | ​ | Insurance | ​ | Management | ​ | ​
(000’s omitted) |  | Corporate |  | Benefit Services |  | Services |  | Services |  | Total
Three Months Ended March 31, 2024 |  | ​ |  |  | ​ |  |  | ​ |  |  | ​ |  |  | ​ |
Net interest income from external customers | ​ | $ | 106,866 | ​ | $ | 124 | ​ | $ | 0 | ​ | $ | 0 | ​ | $ | 106,990
Noninterest revenues from external customers | ​ |  | 17,967 | ​ |  | 31,983 | ​ |  | 11,109 | ​ |  | 9,210 | ​ |  | 70,269
Revenues from external customers | ​ |  | 124,833 | ​ |  | 32,107 | ​ |  | 11,109 | ​ |  | 9,210 | ​ |  | 177,259
Intersegment revenues | ​ | ​ | (435) | ​ | ​ | 1,086 | ​ | ​ | 45 | ​ | ​ | 552 | ​ | ​ | 1,248
Total segment operating revenues | ​ | ​ | 124,398 | ​ | ​ | 33,193 | ​ | ​ | 11,154 | ​ | ​ | 9,762 | ​ | ​ | 178,507
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Reconciliation of revenues (segment operating revenues): | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Elimination of intersegment revenues | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | (1,248)
Other revenues (a) | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | 16
Total consolidated revenues | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | $ | 177,275
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Less segment expenses: (b) | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Provision for credit losses | ​ | ​ | 6,148 | ​ | ​ | 0 | ​ | ​ | 0 | ​ | ​ | 0 | ​ | ​ | ​
Salaries and employee benefits | ​ | ​ | 44,387 | ​ | ​ | 15,515 | ​ | ​ | 8,080 | ​ | ​ | 5,904 | ​ | ​ | ​
Data processing and communications | ​ | ​ | 11,875 | ​ | ​ | 1,049 | ​ | ​ | 801 | ​ | ​ | 623 | ​ | ​ | ​
Occupancy and equipment | ​ | ​ | 9,863 | ​ | ​ | 972 | ​ | ​ | 384 | ​ | ​ | 160 | ​ | ​ | ​
Legal and professional fees | ​ | ​ | 2,912 | ​ | ​ | 1,378 | ​ | ​ | 171 | ​ | ​ | 68 | ​ | ​ | ​
Business development and marketing | ​ | ​ | 2,689 | ​ | ​ | 60 | ​ | ​ | 267 | ​ | ​ | 30 | ​ | ​ | ​
Other segment items (c) | ​ | ​ | 6,499 | ​ | ​ | 1,360 | ​ | ​ | 420 | ​ | ​ | 135 | ​ | ​ | ​
Total segment expenses | ​ | ​ | 84,373 | ​ | ​ | 20,334 | ​ | ​ | 10,123 | ​ | ​ | 6,920 | ​ | ​ | ​
Segment adjusted income before income taxes | ​ | $ | 40,025 | ​ | $ | 12,859 | ​ | $ | 1,031 | ​ | $ | 2,842 | ​ | $ | 56,757
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Reconciliation of profit or loss (segment adjusted income before income taxes): | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Unrealized gain on equity securities | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | $ | 16
Amortization of intangible assets | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | (3,576)
Acquisition expenses | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | (35)
Litigation accrual | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | (119)
Total consolidated income before income taxes | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | $ | 53,043
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Other segment disclosures: | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Interest income | ​ | $ | 152,535 | ​ | $ | 623 | ​ | $ | 27 | ​ | $ | 127 | ​ | $ | 153,312
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Reconciliation of interest income: | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Elimination of intersegment interest income | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | (653)
Total consolidated interest income | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | $ | 152,659
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Interest expense | ​ | $ | 46,322 | ​ | $ | 0 | ​ | $ | 0 | ​ | $ | 0 | ​ | $ | 46,322
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Reconciliation of interest expense: | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Elimination of intersegment interest expense | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | (653)
Total consolidated interest expense | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | $ | 45,669
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Depreciation (d) | ​ | $ | 2,939 | ​ | $ | 187 | ​ | $ | 103 | ​ | $ | 51 | ​ | $ | 3,280
Amortization of intangible assets | ​ |  | 973 | ​ |  | 1,725 | ​ |  | 673 | ​ |  | 205 | ​ |  | 3,576
Goodwill | ​ |  | 732,598 | ​ |  | 89,775 | ​ |  | 23,979 | ​ |  | 3,438 | ​ |  | 849,790
Core deposit intangibles, net | ​ | ​ | 7,248 | ​ | ​ | 0 | ​ | ​ | 0 | ​ | ​ | 0 | ​ | ​ | 7,248
Other intangibles, net | ​ | ​ | 895 | ​ | ​ | 30,792 | ​ | ​ | 13,757 | ​ | ​ | 1,957 | ​ | ​ | 47,401
Segment assets | ​ | ​ | 15,632,930 | ​ | ​ | 254,668 | ​ | ​ | 64,337 | ​ | ​ | 35,138 | ​ | ​ | 15,987,073
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Reconciliation of segment assets: | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
Elimination of intersegment cash and deposits | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ |  | (128,403)
Total consolidated assets | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | $ | 15,858,670
(a)Other revenues includes $16 of unrealized gain on equity securities.
(b) | The significant expense categories and amounts align with the segment-level information that is regularly provided to the CODM. Intersegment expenses are included within the amounts shown.
(c)Other segment items for each reportable segment includes: Banking and Corporate – FDIC insurance expense, office supplies and postage expense, fraud losses and other writedowns, education, recruiting and travel expense and various miscellaneous expenses partially offset by a benefit related to the non-service related components of the Company’s pension. Employee Benefit Services – Certain intersegment technology and rent related overhead expense allocations, education, recruiting and travel expense, office supplies and postage expense and various miscellaneous expenses partially offset by a benefit related to the non-service related components of the Company’s pension. Insurance Services – Education, recruiting and travel expense, certain intersegment technology and rent related overhead expense allocations and various miscellaneous expenses partially offset by a benefit related to the non-service related components of the Company’s pension. Wealth Management Services – Education, recruiting and travel expense, certain intersegment technology and rent related overhead expense allocations and various miscellaneous expenses partially offset by a benefit related to the non-service related components of the Company’s pension.
(d) | The amount of depreciation disclosed by reportable segment is included within the data processing and communications and occupancy and equipment expense captions.

X
- Definition Tabular disclosure of the profit or loss and total assets for each reportable segment. An entity discloses certain information on each reportable segment if the amounts (a) are included in the measure of segment profit or loss reviewed by the chief operating decision maker or (b) are otherwise regularly provided to the chief operating decision maker, even if not included in that measure of segment profit or loss. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 25 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-25 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 22 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-22 Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 30 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-30 + Details
Name: | us-gaap_ScheduleOfSegmentReportingInformationBySegmentTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_SegmentReportingAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration