Tompkins Financial Corporation (NYSEMKT:TMP) reported net
income of $15.7 million for the first quarter of 2017, an increase
of 10.8% from the $14.3 million reported for the same period in
2016. Diluted earnings per share were $1.03 for the first quarter
of 2017, a 9.6% increase from $0.94 reported for the first quarter
of 2016.
President and CEO, Stephen S. Romaine said “We are excited to
start off the new year with the best first quarter earnings in our
history. Solid loan growth and an improved net interest margin were
key drivers of improved earnings over the prior year. At the same
time, we have seen continued positive improvement in credit quality
trends, with nonperforming assets improved from already low
levels.”
SELECTED HIGHLIGHTS FOR FOURTH QUARTER:
- Diluted earnings per share of $1.03
represent the best first quarter in Company history
- Net interest income was up 9.1%
compared to the same period last year, and up 3.6% compared to the
fourth quarter of 2016
- Net interest margin improved over the
most recent prior quarter and over the same period last year
- Total loans of $4.3 billion were up
12.5% over the same period in 2016; and are up 1.0% over December
31, 2016
- Total deposits of $4.9 billion reflect
an increase of 6.5% over the same period last year, and are up 4.9%
from December 31, 2016.
NET INTEREST INCOME
Net interest income of $48.0 million for the first quarter of
2017 increased by $4.0 million, or 9.1% compared to the same period
in 2016, and was up 3.6% compared to the fourth quarter of 2016.
The increase in net interest income over prior year was largely
driven by growth in average loans of $472.6 million or 12.5% as
well as an improved net interest margin. The net interest margin
was 3.38% for the first quarter of 2017, up from 3.30% for the
fourth quarter of 2016, and 3.36% for the first quarter of 2016.
The margin improvement benefited from improved yields on investment
securities as well as maturities of some higher cost
borrowings.
NONINTEREST INCOME
Noninterest income represented 26.4% of total revenues in the
first quarter of 2017, compared to 28.4% in the same period in
2016, and 26.0% for the most recent prior quarter. Noninterest
income of $17.2 million was down slightly from the same period last
year, and up 5.7% over the fourth quarter of 2016. Revenue from
Insurance and Investment services are the two largest components of
noninterest income, representing 41.3% and 22.0% of noninterest
income, respectively at March 31, 2017.
NONINTEREST EXPENSE
Noninterest expense was $41.4 million for the first quarter of
2017, which was up 4.7% compared to the same period in 2016, and up
5.0% compared to the fourth quarter of 2016. The increase in
noninterest expense was mainly related to higher salaries and
benefits in the first quarter of 2017. The first quarter of 2017
also included $262,000 of deconversion expenses related to a core
system conversion planned for this year.
ASSET QUALITY
Asset quality trends remained strong in the first quarter of
2017. Nonperforming loans and leases were down 3.1% compared to
first quarter of 2016, and down 7.3% compared to the most recent
quarter end. Nonperforming assets represented 0.36% of total assets
at March 31, 2017, unchanged from December 31, 2016, and improved
slightly from 0.39% at March 31, 2016. Nonperforming asset levels
continue to be well below the most recent Federal Reserve Board
Peer Group Average1 of 0.57%.
Provision for loan and lease losses was $769,000 for the first
quarter of 2017, down from $855,000 for the first quarter of 2016.
Net charge-offs for the first quarter of 2017 were $358,000
compared to $329,000 reported in the first quarter of 2016.
The Company’s allowance for originated loan and lease losses
totaled $35.9 million at March 31, 2017, and represented 0.92% of
total originated loans and leases at March 31, 2017. The ratio is
unchanged from the most recent prior quarter and is down from 0.95%
one year ago. The total allowance represented 180.02% of total
nonperforming loans and leases at March 31, 2017, improved from
164.98% at December 31, 2016, and 156.88% at March 31, 2016.
CAPITAL POSITION
Capital ratios remain well above the regulatory well capitalized
minimums. The ratio of Tier 1 capital to average assets of 8.36% at
March 31, 2017, compared to 8.41% reported for December 31, 2016.
Total capital to risk-weighted assets at March 31, 2017 was 12.41%,
compared to 12.22% reported at December 31, 2016. Both ratios are
down from the same period last year, in large part due to the
redemption of $20.5 million of 7% fixed rate Trust Preferred
securities.
ABOUT TOMPKINS FINANCIAL CORPORATION
Tompkins Financial Corporation is a financial services company
serving the Central, Western, and Hudson Valley regions of New York
and the Southeastern region of Pennsylvania. Headquartered in
Ithaca, NY, Tompkins Financial is parent to Tompkins Trust Company,
Tompkins Bank of Castile, Tompkins Mahopac Bank, Tompkins VIST
Bank, Tompkins Insurance Agencies, Inc., and offers wealth
management services through Tompkins Financial Advisors. For more
information on Tompkins Financial, visit
www.tompkinsfinancial.com.
"Safe Harbor" Statement under the Private Securities
Litigation Reform of 1995:
This press release may include forward-looking statements with
respect to revenue sources, growth, market risk, and corporate
objectives. The Company assumes no duty, and specifically disclaims
any obligation, to update forward-looking statements, and cautions
that these statements are subject to numerous assumptions, risks,
and uncertainties, all of which could change over time. Actual
results could differ materially from forward-looking
statements.
TOMPKINS FINANCIAL
CORPORATION CONDENSED CONSOLIDATED STATEMENTS OF
CONDITION (In thousands, except share and per share
data) (Unaudited)
As of As of ASSETS
03/31/2017 12/31/2016 Cash and noninterest
bearing balances due from banks $ 76,513 $ 62,074 Interest bearing
balances due from banks 1,959
1,880
Cash and Cash Equivalents 78,472
63,954 Available-for-sale securities, at fair value
(amortized cost of $1,438,716 at March 31, 2017 and $1,442,724 at
December 31, 2016) 1,427,523 1,429,538 Held-to-maturity securities,
at amortized cost (fair value of $142,445 at March 31, 2017 and
$142,832 at December 31, 2016) 141,545 142,119 Originated loans and
leases, net of unearned income and deferred costs and fees (2)
3,922,413 3,863,922 Acquired loans (3) 375,380 394,111 Less:
Allowance for loan and lease losses 36,166
35,755
Net Loans and Leases
4,261,627 4,222,278 Federal Home Loan Bank and
other stock 35,013 43,133 Bank premises and equipment, net 75,720
70,016 Corporate owned life insurance 78,535 77,905 Goodwill 92,291
92,623 Other intangible assets, net 10,767 11,349 Accrued interest
and other assets 78,554
83,841
Total Assets $
6,280,047 $ 6,236,756
LIABILITIES Deposits: Interest bearing: Checking, savings
and money market 2,755,752 2,518,318 Time 875,596 870,788
Noninterest bearing 1,219,237
1,236,033
Total Deposits 4,850,585
4,625,139 Federal funds purchased and securities sold
under agreements to repurchase 70,716 69,062 Other borrowings
717,285 884,815 Trust preferred debentures 16,562 37,681 Other
liabilities 61,381 70,654
Total Liabilities $
5,716,529 $ 5,687,351
EQUITY Tompkins Financial Corporation shareholders' equity:
Common Stock - par value $.10 per share: Authorized 25,000,000
shares; Issued: 15,216,916 at March 31, 2017; and 15,171,816 at
December 31, 2016 1,522 1,517 Additional paid-in capital 361,199
357,414 Retained earnings 239,084 230,182 Accumulated other
comprehensive loss (35,684) (37,109) Treasury stock, at cost –
115,445 shares at March 31, 2017, and 117,997 shares at December
31, 2016 (4,057) (4,051)
Total Tompkins Financial
Corporation Shareholders’ Equity 562,064 547,953
Noncontrolling interests 1,454
1,452
Total Equity $
563,518 $ 549,405
Total Liabilities and Equity $
6,280,047 $ 6,236,756
TOMPKINS FINANCIAL CORPORATION CONDENSED
CONSOLIDATED STATEMENTS OF INCOME Three Months
Ended (In thousands, except per share data) (Unaudited)
03/31/2017 03/31/2016 INTEREST AND
DIVIDEND INCOME Loans $ 44,951 $ 40,487 Due from banks 2 2
Trading securities 0 81 Available-for-sale securities 7,322 7,531
Held-to-maturity securities 878 911 Federal Home Loan Bank and
other stock 468 297
Total Interest and Dividend Income
53,621 49,309 INTEREST
EXPENSE Time certificates of deposits of $250,000 or more 441
390 Other deposits 2,347 2,209 Federal funds purchased and
securities sold under agreements to repurchase 108 666 Trust
preferred debentures 367 589 Other borrowings
2,324 1,417
Total Interest Expense
5,587 5,271
Net Interest Income 48,034
44,038 Less: Provision for loan and
lease losses 769 855
Net Interest Income After Provision for Loan and Lease
Losses 47,265
43,183 NONINTEREST INCOME Insurance commissions and
fees 7,118 7,562 Investment services income 3,791 3,786 Service
charges on deposit accounts 2,167 2,264 Card services income 2,009
1,941 Mark-to-market loss on trading securities 0 (46)
Mark-to-market gain on liabilities held at fair value 0 57 Other
income 2,155 1,707 Gain on sale of available-for-sale securities
0 232
Total
Noninterest Income 17,240
17,503 NONINTEREST EXPENSE Salaries and
wages 19,513 18,989 Pension and other employee benefits 5,759 5,283
Net occupancy expense of premises 3,511 3,148 Furniture and fixture
expense 1,597 1,689 FDIC insurance 538 822 Amortization of
intangible assets 493 527 Other operating expense
9,957 9,048
Total Noninterest
Expenses 41,368
39,506 Income Before Income Tax Expense
23,137 21,180
Income Tax Expense 7,388
6,896
Net Income attributable to Noncontrolling Interests
and Tompkins Financial Corporation
15,749 14,284 Less: Net income
attributable to noncontrolling interests 32
33
Net Income Attributable to Tompkins
Financial Corporation $ 15,717
$ 14,251 Basic Earnings Per
Share $ 1.04 $ 0.95 Diluted
Earnings Per Share $ 1.03
$ 0.94 Average Consolidated
Statements of Condition and Net Interest Analysis (Unaudited)
Year to Date Period Ended
Year to Date Period Ended
March 31, 2017 March 31,
2016 Average Average Balance Average Balance Average (Dollar
amounts in thousands) (YTD)
Interest Yield/Rate (YTD)
Interest Yield/Rate
ASSETS Interest-earning assets Interest-bearing balances due
from banks $ 5,214 $ 2 0.16% $ 2,094 $ 2 0.38% Securities (4) U.S.
Government securities 1,479,516 7,659 2.10% 1,458,755 7,903 2.18%
Trading securities - - 0.00% 7,248 81 4.49% State and municipal (5)
100,698 840 3.38% 97,631 838 3.45% Other securities (5)
3,613 31 3.48%
3,686 31 3.38% Total
securities 1,583,827 8,530 2.18% 1,567,320 8,853 2.27% FHLBNY and
FRB stock 38,105 468 4.98% 27,799 298 4.31% Total loans and
leases, net of unearned income (5)(6) 4,263,799
45,675 4.34%
3,791,207 41,185 4.37%
Total
interest-earning assets 5,890,945
54,675 3.76%
5,388,420 50,338
3.76% Other assets 350,443 341,851
Total assets 6,241,388 5,730,271
LIABILITIES & EQUITY
Deposits Interest-bearing deposits Interest bearing checking,
savings, & money market 2,664,848 1,061 0.16% 2,533,185 956
0.15% Time deposits 869,949 1,727
0.81% 868,095
1,643 0.76% Total interest-bearing deposits
3,534,797 2,788 0.32% 3,401,280 2,599 0.31% Federal funds
purchased & securities sold under agreements to repurchase
77,980 108 0.56% 126,262 666 2.12% Other borrowings 791,136 2,324
1.19% 502,319 1,417 1.13% Trust preferred debentures 23,588
367 6.31%
37,524 589 6.31%
Total
interest-bearing liabilities 4,427,501 5,587
0.51% 4,067,385 5,271 0.52%
Noninterest bearing deposits 1,188,568 1,067,638 Accrued expenses
and other liabilities 69,426 66,934
Total liabilities
5,685,495 5,201,957 Tompkins Financial Corporation
Shareholders’ equity 554,424 526,846 Noncontrolling interest 1,469
1,468
Total equity 555,893 528,314
Total liabilities and equity $ 6,241,388
$ 5,730,271 Interest rate spread
3.25% 3.24% Net interest
income/margin on earning assets
49,088 3.38%
45,067 3.36% Tax Equivalent Adjustment
(1,054) (1,029) Net interest income per
consolidated financial statements
$ 48,034
$ 44,038
Tompkins Financial Corporation -
Summary Financial Data (Unaudited)
(In thousands, except per share data)
Quarter-Ended Year-Ended Mar-17
Dec-16 Sep-16
Jun-16 Mar-16
Dec-16
Period End Balance Sheet
Securities $ 1,569,068
$ 1,571,657 $ 1,515,761 $
1,564,080 $ 1,583,742 $ 1,571,657
Originated loans and leases, net of
unearned incomeand deferred costs and fees (2)
3,922,413 3,863,922
3,672,539 3,551,628
3,370,791 3,863,922
Acquired loans and leases (3) 375,380
394,111 417,008
426,485 450,122
394,111 Allowance for loan and lease losses
36,166 35,755 34,112
33,125 32,530
35,755 Total assets 6,280,047
6,236,756 6,102,215
5,924,906 5,764,971
6,236,756 Total deposits
4,850,585 4,625,139
4,690,300 4,469,721
4,555,228 4,625,139
Federal funds purchased and securities
sold underagreements to repurchase
70,716 69,062
77,218 97,180
116,551 69,062 Other borrowings
717,285 884,815
671,000 700,026
455,341 884,815 Trust preferred debentures
16,562 37,681
37,638 37,595
37,552 37,681 Total common equity
562,064 547,953
559,640 552,918
538,408 547,953 Total equity
563,518 549,405
561,190 554,435
539,893 549,405
Average Balance
Sheet
Average earning
assets $ 5,890,945 $ 5,707,121
$ 5,577,885 $ 5,492,913 $
5,388,420 $ 5,542,137 Average assets
6,241,388 6,074,973
5,942,260 5,842,387
5,730,271 5,898,080 Average
interest-bearing liabilities 4,427,501
4,237,126 4,168,879
4,143,031 4,067,385
4,154,374 Average equity 555,893
559,106 557,281
543,283 528,314
547,057
Share data
Weighted average shares outstanding (basic)
14,900,938 14,862,189
14,829,222 14,798,515
14,760,276 14,812,712 Weighted
average shares outstanding (diluted) (10)
15,042,614 15,014,221
14,965,233 14,917,206
14,847,616 14,936,231 Period-end shares
outstanding 15,181,198
15,135,906 15,055,954
15,035,369 15,023,776
15,135,906 Common equity book value per share $ 37.02
$ 36.20 $ 37.17 $ 36.77
$ 35.84 $ 36.20 Tangible book value per
share (Non-GAAP) $ 30.28 $ 29.38
$ 30.28 $ 29.82 $ 28.85
$ 29.38
Income Statement
Net interest income $ 48,034
$ 46,374 $ 45,317 $
44,907 $ 44,038 $ 180,636 Provision for
loan/lease losses 769
1,706 782 978
855 4,321 Noninterest income
17,240 16,316
17,905 17,084
17,503 68,808 Noninterest expense
41,368 39,389
40,324 39,388
39,506 158,607 Income tax expense (10)
7,388 6,444
6,945 6,760 6,896
27,045
Net income attributable to Tompkins
FinancialCorporation (10)
15,717 15,118
15,138 14,833
14,251 59,340 Noncontrolling interests
32 33
33 32 33
131 Basic earnings per share (8) $ 1.04
$ 1.00 $ 1.01 $ 0.99
$ 0.95 $ 3.94 Diluted earnings per
share (8) (10) $ 1.03 $ 0.99
$ 1.00 $ 0.98 $ 0.94
$ 3.91
Nonperforming Assets
Originated nonaccrual loans and leases
$ 13,786 $ 14,300 $
11,554 $ 11,008 $ 12,671
$ 14,300 Acquired nonaccrual loans and leases
3,356 4,741 4,559
4,831 4,145
4,741
Originated loans and leases 90 days past
due andaccruing
0 0
35 89 57
0 Troubled debt restructurings not included above
2,948 2,631
2,148 2,172 3,862
2,631 Total nonperforming loans and leases
20,090 21,672
18,296 18,100
20,735 21,672 OREO 2,520
908 1,008
1,001 1,865 908
Total nonperforming assets $ 22,610 $
22,580 $ 19,304 $ 19,101
$ 22,600 $ 22,580
Tompkins Financial Corporation -
Summary Financial Data (Unaudited) - continued
Quarter-Ended
Year-Ended Delinquency - Originated loan and lease
portfolio Mar-17
Dec-16 Sep-16 Jun-16
Mar-16 Dec-16 Loans and
leases 30-89 days past due and
accruing (2) $
5,462 $ 6,694 $ 4,551 $
4,464 $ 2,519 $ 6,694 Loans and leases
90 days past due and accruing (2) 0
0 35 89
57 0 Total originated
loans and leases past due and accruing (2)
5,462 6,694 4,586
4,553 2,576
6,694
Delinquency - Acquired loan and lease portfolio
Loans 30-89 days past due and accruing (3)(7) $ 907
$ 2,553 $ 1,069 $ 1,750
$ 1,039 $ 2,553 Loans 90 days or more
past due 2,701 2,557
2,555 1,861
1,915 2,557 Total acquired loans and
leases past due and accruing 3,608
5,110 3,624
3,611 2,954 5,110 Total
loans and leases past due and accruing $ 9,070
$ 11,804 $ 8,210 $ 8,164
$ 5,530 $ 11,804
Allowance for Loan
Losses - Originated loan and lease portfolio Balance at
beginning of period $ 35,598 $ 33,956
$ 32,968 $ 31,981 $
31,312 $ 31,312 Provision for loan and lease losses
602 1,419
868 978 872
4,137 Net loan and lease (recoveries) charge-offs
285 (223)
(120) (9) 203
(149) Allowance for loan and lease losses
(originated 35,915 35,598 33,956 32,968 31,981 35,598 loan
portfolio) - balance at end of period $
$ $ $ $ $
Allowance for Loan Losses - Acquired loan and lease
portfolio Balance at beginning of period $ 157
$ 156 $ 157 $ 549
$ 692 $ 692 Provision (credit) for loan and
lease losses 167 287
(86) 0
(17) 184 Net loan and lease
(recoveries) charge-offs 73
286 (85) 392
126 719 Allowance for
loan and lease losses (acquired loan portfolio) - balance at end of
period 251 157
156 157 549
157
Total allowance for loan and lease losses $
36,166 $ 35,755 $ 34,112
$ 33,125 $ 32,530 $ 35,755
Loan Classification - Originated Portfolio
Special Mention $ 18,861
$ 20,485 $ 27,215 $
20,639 $ 20,388 $ 20,485 Substandard
20,909 20,316
18,121 16,462
18,026 20,316
Loan Classification -
Acquired Portfolio
Special Mention 519 526
540 550
534 526 Substandard
9,628 13,141
14,000 13,975 17,445
13,141
Loan Classifications - Total
Portfolio
Special
Mention 19,380 21,011
27,755 21,189
20,922 21,011 Substandard
30,537 33,457
32,121 30,437
35,471 33,457
RATIO ANALYSIS
Credit Quality
Mar-17 Dec-16
Sep-16 Jun-16 Mar-16
Dec-16 Nonperforming loans and leases/total
loans and leases (7) 0.47%
0.51% 0.45% 0.45%
0.54% 0.51% Nonperforming
assets/total assets 0.36%
0.36% 0.32% 0.32%
0.39% 0.36%
Allowance for originated loan and lease
losses/totaloriginated loans and leases
0.92% 0.92%
0.92% 0.93% 0.95%
0.92% Allowance/nonperforming loans and leases
180.02% 164.98%
186.45% 183.01%
156.88% 164.98%
Net loan and lease losses (recoveries)
annualized/totalaverage loans and leases
0.03% 0.01%
(0.02%) 0.04%
0.03% 0.01%
Tompkins Financial Corporation -
Summary Financial Data (Unaudited) - continued
Capital Adequacy
(period-end) Quarter-Ended
Year-Ended Tier 1 capital / average assets *
8.36% 8.41%
8.83% 8.79% 8.79%
8.41% Total capital / risk-weighted assets *
12.41% 12.22%
12.97% 12.95%
13.18% 12.22%
Profitability
Return on average assets
* (10) 1.02% 0.99%
1.01% 1.02%
1.00% 1.01% Return on average equity * (10)
11.47% 10.76%
10.81% 10.98%
10.85% 10.85% Net interest margin (TE)
* 3.38% 3.30%
3.31% 3.36%
3.36% 3.33% * Quarterly ratios have been
annualized
NON-GAAP MEASURES This press release contains
financial information determined by methods other than in
accordance with accounting principles generally accepted in the
United States of America (GAAP). Where non-GAAP disclosures are
used in this press release, the comparable GAAP measure, as well as
reconciliation to the comparable GAAP measure, is provided in the
accompanying tables. Management believes that these non-GAAP
measures provide useful information. Non-GAAP measures should not
be considered a substitute for financial measures determined in
accordance with GAAP and investors should consider the Company's
performance and financial condition as reported under GAAP and all
other relevant information when assessing the performance or
financial condition of the Company. See "Tompkins Financial
Corporation - Summary Financial Data (Unaudited)" tables for
Non-GAAP related calculations.
Non-GAAP Disclosure
- Tangible Book Value Per Share
Quarter-Ended Year-Ended
Mar-17 Dec-16
Sep-16 Jun-16
Mar-16 Dec-16 Total common equity
$ 562,064 $ 547,953 $ 559,640
$ 552,918 $ 538,408 $
547,953 Less: Goodwill and intangibles (9)
102,326 103,214 103,732
104,636 104,987
103,214 Tangible common equity
459,738 444,739 455,908
448,282 433,421
444,739 Ending shares outstanding
15,181,198 15,135,906
15,055,954 15,035,369
15,023,776 15,135,906 Tangible book
value per share (Non-GAAP) $ 30.28 $
29.38 $ 30.28 $ 29.82 $
28.85 $ 29.38
(1) Federal
Reserve peer ratio as of December 31, 2016, includes banks and bank
holding companies with consolidated assets between $3 billion and
$10 billion. (2) "Originated" equals loans and leases not included
by definition in "acquired loans". (3)"Acquired Loans and Leases"
equals loans and leases acquired at fair value, accounted for in
accordance with FASB ASC Topic 805. (4) Average balances and yields
on available-for-sale securities are based on historical amortized
cost. (5) Interest income includes the tax effects of
taxable-equivalent basis. (6) Nonaccrual loans are included in the
average asset totals presented above. Payments received on
nonaccrual loans have been recognized as disclosed in Note 1 of the
Company's consolidated financial statements included in Part I of
the Company's annual report on Form 10-K for the fiscal year ended
December 31, 2016. (7) Certain acquired loans and leases that are
past due are not on nonaccrual and are not included in
nonperforming loans. The risk of credit loss on these loans has
been considered by virtue of the Corporation's estimate of
acquisition-date fair value and these loans are considered accruing
as the Corporation primarily recognizes interest income through
accretion of the difference between the carrying value of these
loans and their expected cash flows. (8)Earnings per share
year-to-date may not equal the sum of the quarterly earnings per
share as a result of rounding of average shares. (9) "Goodwill and
intangibles" equal Total Intangible Assets less Mortgage Servicing
Rights in the above tables. (10) The third quarter, second quarter,
and first quarter of 2016 information is revised to reflect the
impact of the early adoption of ASU 2016-09, "Improvements to
Employee Share-Based Payment Accounting". The early adoption
resulted in $847,000, $274,000, $262,000, and $71,000 of excess
benefits recognized within "income tax expense" during the three
months ended December 31, September 30, June 30, and March 31,
2016, respectively.
View source
version on businesswire.com: http://www.businesswire.com/news/home/20170428005091/en/
Tompkins Financial CorporationStephen S. Romaine, President
& CEOFrancis M. Fetsko, Executive VP, CFO &
COO888-503-5753
Tompkins Financial (AMEX:TMP)
Historical Stock Chart
Von Jun 2024 bis Jul 2024
Tompkins Financial (AMEX:TMP)
Historical Stock Chart
Von Jul 2023 bis Jul 2024