Tompkins Financial Corporation (NYSE American: TMP)
Tompkins Financial Corporation reported diluted earnings per
share of $1.45 for the third quarter of 2021, compared to $1.63
reported for the third quarter of 2020. Net income for the third
quarter of 2021 was $21.3 million, compared to $24.2 million for
the same period in 2020. Results for the third quarter of 2021 were
negatively impacted by approximately $4.1 million ($0.21 per share)
of nonrecurring expenses related to the prepayment of borrowings
and the redemption of trust preferred securities. Though these
transactions had a negative impact on current period earnings, they
are expected to have a favorable impact on future earnings by way
of reduced interest expense. Additional details on these
nonrecurring transactions are described below.
For the year-to-date period ended September 30, 2021, diluted
earnings per share were $4.72, up 31.5% from $3.59 for the same
year-to-date period in 2020. Year-to-date net income was $69.8
million for the nine month period ended September 30, 2021, up
30.2% compared to $53.6 million for the same period in 2020.
Tompkins President and CEO, Stephen Romaine, commented, "We are
pleased to report record earnings performance through the first
nine months of 2021. The third quarter of 2021 was down from the
same quarter last year due to some nonrecurring expenses related to
discretionary debt restructuring transactions. Despite higher
expenses related to these transactions, several positive revenue
trends were noted during the quarter, including growth in both net
interest income and noninterest income when compared to the second
quarter this year."
SELECTED HIGHLIGHTS FOR THE THIRD QUARTER:
- Net interest income was $56.1 million for the third quarter of
2021, up from $54.8 million reported in the second quarter of 2021,
and down from $58.3 million reported in the same quarter of 2020.
Net interest income in the third quarter of 2021 included a $1.2
million purchase accounting charge related to the redemption of
$10.0 million in trust preferred securities. Net interest income
for the second quarter of 2021 included a $650,000 purchase
accounting charge related to the redemption of $5.2 million in
trust preferred securities.
- Total loans at September 30, 2021 were $5.1 billion compared to
$5.4 billion at September 30, 2020, and $5.3 billion at year end
2020. The $301.5 million change in total loans compared to
September 30, 2020, reflected a decline of $322.1 million in loans
under the U.S. Small Business Administration's Paycheck Protection
Program ("PPP") at the end of the third quarter of 2021 compared to
the end of the third quarter of 2020.
- Largely stable credit conditions and improving macroeconomic
trends contributed to a lower allowance for credit losses at
September 30, 2021 when compared to September 30, 2020. The
provision for credit losses for the quarter and year-to-date
periods ended September 30, 2021 were credits of $1.2 million and
$6.1 million, respectively, compared to a credit of $218,000 and an
expense of $17.4 million, respectively, for the same periods in
2020.
- Noninterest income for the quarter was $20.9 million,
reflecting an increase of 10.6% over the second quarter of 2021,
and 10.4% over the third quarter of 2020.
- Noninterest expense for the quarter was $50.2 million, an
increase of 5.8% over the second quarter of 2021, and 7.3% over the
same quarter last year. The increase in the third quarter of 2021
was largely related to $2.9 million of penalties related to
prepayment of $135.0 million of FHLB borrowings.
NET INTEREST INCOME
The net interest margin was 2.89% for the third quarter of 2021,
compared to 2.91% for the second quarter of 2021, and 3.26% for the
third quarter of 2020. Net interest income was $56.1 million for
the third quarter of 2021, compared to $58.3 million for the third
quarter of 2020. Interest income for the third quarter of 2021
included $3.3 million of net deferred loan fees associated with PPP
loans, compared to net deferred PPP loan fees of $2.4 million in
the third quarter of 2020. Interest expense for the third quarter
of 2021 was negatively impacted by an accelerated non-cash purchase
accounting discount of $1.2 million related to the redemption of
$10.0 million in trust preferred securities.
For the year-to-date period ended September 30, 2021, net
interest income of $166.0 million was down 1.0% when compared to
the nine month period ended September 30, 2020. For the
year-to-date period in 2021, net deferred loan fees associated with
PPP loans were approximately $8.0 million as compared to $4.8
million in the same period of 2020. Interest expense for the nine
months ended September 30, 2021, was negatively impacted by an
accelerated non-cash purchase accounting discount of $1.9 million
related to the redemption of $15.2 million in trust preferred
securities. The $15.2 million in redeemed trust preferred
securities carried a weighted average interest rate of 5.26% at the
time they were redeemed and had a weighted average final maturity
of slightly more than 11 years.
Average loans for the quarter ended September 30, 2021 were $5.1
billion compared to $5.4 billion in the same period in 2020. The
$285.0 million change in average loan balances was primarily due to
a decline in average PPP loans from the third quarter of 2020 to
the third quarter of 2021.
Average securities for the quarter ended September 30, 2021,
were up $788.2 million or 54.0% when compared to the same period in
2020. The increase is mainly a result of investing excess cash,
driven by deposit growth and PPP loan forgiveness.
Asset yields for the quarter ended September 30, 2021 were down
44 basis points compared to the quarter ended September 30, 2020,
which reflects the impact of reductions in market interest rates
over the trailing twelve month period as well as a greater
percentage of earning assets being comprised of lower yielding
securities and interest bearing balances due from banks, when
compared to the same period in 2020.
Average total deposits for the third quarter of 2021 were up
$571.9 million, or 9.0% compared to the same period in 2020.
Average noninterest bearing deposits for the three months ended
September 30, 2021 were up $267.5 million or 14.1% compared to the
three months ended September 30, 2020. Average deposit balances
continue to benefit from the PPP loan program, as the majority of
the proceeds of the PPP loans funded by Tompkins during 2020 and
the first half of 2021 were deposited in Tompkins checking
accounts. The total cost of interest-bearing liabilities was 0.39%
for the quarter ended September 30, 2021, a decline of 11 basis
points from the quarter ended September 30, 2020.
NONINTEREST INCOME
Noninterest income of $20.9 million for the third quarter of
2021, was up 10.4% compared to the same period in 2020. For the
year-to-date period, noninterest income of $59.7 million was up
8.5% from the same period in 2020. Growth over the same quarter and
nine-month periods in the prior year was supported by increases in
nearly all fee income categories, including: Insurance commissions
and fees (up 10.3% for the quarter, 11.7% for the year-to-date
period), Investment services income (up 15.5% for the quarter,
15.6% for the year-to-date period), Service charges on deposit
accounts up (13.4% for the quarter, down 2.0% for the year-to-date
period), and Card services income (up 12.3% for the quarter, 16.9%
for the year-to-date period). Noninterest income represented 27.1%
of total revenues for the third quarter of 2021, as compared to
24.5% of total revenues for the third quarter of 2020.
NONINTEREST EXPENSE
Noninterest expense was $50.2 million for the third quarter of
2021, up $3.4 million, or 7.3%, from the third quarter of 2020. For
the year-to-date period, noninterest expense was $142.1 million, up
$4.4 million or 3.2% from the same period in 2020. Included in the
quarter and year-to-date periods of 2021 were penalties of $2.9
million related to the prepayment of $135.0 million in FHLB fixed
rate advances. The advances, which were paid off in September 2021,
carried a weighted average interest rate of 2.26% and had a
weighted average maturity of 1.25 years.
INCOME TAX EXPENSE
The Company's effective tax rate was 23.7% for the third quarter
of 2021, compared to 20.7% for the same period in 2020. The
effective tax rate for the nine months ended September 30, 2021 was
22.1%, compared to 20.4% reported for the same period in 2020.
ASSET QUALITY
The allowance for credit losses represented 0.91% of total loans
and leases at September 30, 2021, down from 0.92% at June 30, 2021,
and 0.98% at December 31, 2020. The ratio of the allowance to total
nonperforming loans and leases declined to 76.2% at September 30,
2021, compared to 88.3% at June 30, 2021, and 112.9% at December
31, 2020.
The provision for credit loss expense for the third quarter of
2021 was a credit of $1.2 million compared to a credit of $218,000
for the same period in 2020. Net charge-offs for the quarter ended
September 30, 2021 were $69,000 compared to net recoveries of
$12,000 reported for the same period in 2020. Provision expense for
the nine months ended September 30, 2021 was a credit of $6.1
million, compared to an expense of $17.4 million for the same
period in 2020.
Nonperforming loans and leases totaled $60.7 million at
September 30, 2021, compared to $53.8 million at June 30, 2021, and
$45.8 million at December 31, 2020. The increase in nonperforming
loans and leases compared to prior quarter end and year end 2020
was related to two commercial real estate relationships that moved
into nonperforming status, totaling $9.1 million in the second
quarter of 2021 and $7.5 million in the third quarter of 2021,
which continue to accrue interest. Nonperforming assets represented
0.75% of total assets at September 30, 2021, up from 0.67% at June
30, 2021, and 0.60% at December 31, 2020.
Special Mention and Substandard loans and leases totaled $168.5
million at September 30, 2021, reflecting improvement from $171.3
million at June 30, 2021, and $189.9 million reported at December
31, 2020.
As previously announced, the Company implemented a payment
deferral program in 2020 to assist both consumer and business
borrowers that may be experiencing financial hardship due to
COVID-19. As of September 30, 2021, total loans that continued in a
deferral status amounted to approximately $12.8 million,
representing 0.25% of total loans. At June 30, 2021 total loans in
deferral status totaled $129.4 million, and at December 31, 2020
total loans in deferral status totaled $212.2 million. Included in
nonperforming loans and leases and Substandard loans and leases at
September 30, 2021, were 2 loans totaling $3.0 million that
remained in deferral status.
The Company began accepting applications for PPP loans on April
3, 2020, and had funded 2,998 loans totaling approximately $465.6
million when the initial program ended. On January 19, 2021, the
Company began accepting both first draw and second draw
applications for the reopening of the PPP program. The 2021 PPP
program funding closed for new applications on May 12, 2021. The
Company funded 2,142 applications totaling $228.5 million in
2021.
Out of the total $694.1 million of PPP loans that the Company
had funded through October 12, 2021, approximately $552.0 million
had been forgiven by the SBA under the terms of the program. Total
net deferred fees on the remaining balance of PPP loans amounted to
$6.2 million at September 30, 2021.
CAPITAL POSITION
Capital ratios at September 30, 2021 remained well above the
regulatory minimums for well-capitalized institutions. The ratio of
Total Capital to Risk-Weighted Assets was 14.21% at September 30,
2021, down from 14.62% reported at June 30, 2021, and 14.39% at
December 31, 2020. The ratio of Tier 1 capital to average assets
was 8.54% at September 30, 2021, compared to 8.79% at June 30,
2021, and 8.75% at December 31, 2020.
During the third quarter of 2021, the Company repurchased
170,775 common shares at an aggregate cost of $13.2 million. These
shares were purchased under the Company's previously announced 2020
Stock Repurchase Program. During the first nine months of 2021, the
Company repurchased 272,310 shares at an aggregate cost of $21.2
million.
The Company announced today that its Board of Directors has
authorized a new stock repurchase program of up to 400,000 shares
of the Company's outstanding common stock, par value $0.10 per
share, over the next 24 months. This program replaces the Company's
existing 400,000 stock repurchase program announced on January 30,
2020.
The shares may be repurchased from time to time in open market
transactions at prevailing market prices, in privately negotiated
transactions, or by other means in accordance with federal
securities laws. The actual timing, number and value of shares
repurchased under the program will be determined by management at
its discretion and will depend on a number of factors, including
the market price of the Company's stock and general market and
economic conditions, and applicable legal requirements.
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, and Tompkins Insurance Agencies, Inc., and offers wealth
management services through Tompkins Financial Advisors. The
Company’s banks have announced plans for a rebranding effort,
pursuant to which the Company’s four wholly-owned banking
subsidiaries will be combined into one bank, with The Bank of
Castile, Mahopac Bank, and VIST Bank merging with and into Tompkins
Trust Company. The combined bank will conduct business under the
“Tompkins” brand name, with a legal name of “Tompkins Community
Bank.” For more information on Tompkins Financial, visit
www.tompkinsfinancial.com.
"Safe Harbor" Statement under the Private Securities
Litigation Reform Act of 1995:
This press release contains “forward-looking statements” within
the meaning of the Private Securities Litigation Reform Act of
1995. Forward-looking statements are neither historical facts nor
assurances of future performance. Forward-looking statements may be
identified by use of such words as "may", "will", "estimate",
"intend", "continue", "believe", "expect", "plan", or "anticipate",
and other similar words. Forward-looking statements are made based
on management’s expectations and beliefs concerning future events
impacting the Company and are subject to certain uncertainties and
factors relating to the Company’s operations and economic
environment, all of which are difficult to predict and many of
which are beyond the control of the Company, that could cause
actual results of the Company to differ materially from those
expressed and/or implied by forward-looking statements. The
following factors, in addition to those listed as Risk Factors in
Item 1A of our Annual Reports on Form 10-K and our Quarterly
Reports on Form 10-Q as filed with the Securities and Exchange
Commission, are among those that could cause actual results to
differ materially from the forward-looking statements: changes in
general economic, market and regulatory conditions; the severity
and duration of the COVID-19 pandemic and the impact of COVID-19
(including governments’ responses thereto) on economic and
financial markets, potential regulatory actions, and modifications
to our operations, products, and services relating thereto;
disruptions in our and our customers’ operations and loss of
revenue due to pandemics, epidemics, widespread health emergencies,
government-imposed travel/business restrictions, or outbreaks of
infectious diseases such as the coronavirus, and the associated
adverse impact on our financial position, liquidity, and our
customers’ abilities to repay their obligations to us or
willingness to obtain financial services products from the Company;
the development of an interest rate environment that may adversely
affect the Company’s interest rate spread, other income or cash
flow anticipated from the Company’s operations, investment and/or
lending activities; changes in laws and regulations affecting
banks, bank holding companies and/or financial holding companies,
such as the Dodd-Frank Act, Basel III and the Economic Growth,
Regulatory Relief, and Consumer Protection Act; legislative and
regulatory changes in response to COVID-19 with which we and our
subsidiaries must comply, including the CARES Act and the
Consolidated Appropriations Act, 2021 and the rules and regulations
promulgated thereunder, and state and local government mandates;
technological developments and changes; the ability to continue to
introduce competitive new products and services on a timely,
cost-effective basis; governmental and public policy changes,
including environmental regulation; reliance on large customers;
uncertainties arising from national and global events, including
the potential impact of widespread protests, civil unrest, and
political uncertainty on the economy and the financial services
industry; and financial resources in the amounts, at the times and
on the terms required to support the Company’s future businesses.
The Company does not undertake any obligation to update its
forward-looking statements.
TOMPKINS FINANCIAL
CORPORATION
CONSOLIDATED STATEMENTS OF
CONDITION
(In thousands, except share and per share
data)
As of
As of
ASSETS
9/30/2021
12/31/2020
Cash and noninterest bearing balances due
from banks
$
22,441
$
21,245
Interest bearing balances due from
banks
311,046
367,217
Cash and Cash
Equivalents
333,487
388,462
Available-for-sale debt securities, at
fair value (amortized cost of $2,072,498 at September 30, 2021 and
$1,599,894 at December 31, 2020)
2,066,927
1,627,193
Held-to-maturity securities, at amortized
cost (fair value of $268,283 at September 30, 2021 and $0 December
31, 2020)
269,268
0
Equity securities, at fair value
(amortized cost $910 at September 30, 2021 and $929 at December 31,
2020)
910
929
Total loans and leases, net of unearned
income and deferred costs and fees
5,096,778
5,260,327
Less: Allowance for credit losses
46,259
51,669
Net Loans and Leases
5,050,519
5,208,658
Federal Home Loan Bank and other stock
10,366
16,382
Bank premises and equipment, net
85,955
88,709
Corporate owned life insurance
86,094
84,736
Goodwill
92,447
92,447
Other intangible assets, net
3,989
4,905
Accrued interest and other assets
113,148
109,750
Total Assets
$
8,113,110
$
7,622,171
LIABILITIES
Deposits:
Interest bearing:
Checking, savings and money market
4,211,732
3,761,933
Time
675,499
746,234
Noninterest bearing
2,203,667
1,929,585
Total Deposits
7,090,898
6,437,752
Federal funds purchased and securities
sold under agreements to repurchase
72,490
65,845
Other borrowings
110,000
265,000
Trust preferred debentures
0
13,220
Other liabilities
117,365
122,665
Total Liabilities
$
7,390,753
$
6,904,482
EQUITY
Tompkins Financial Corporation
shareholders' equity:
Common Stock - par value $.10 per share:
Authorized 25,000,000 shares; Issued: 14,695,105 at September 30,
2021; and 14,964,389 at December 31, 2020
1,470
1,496
Additional paid-in capital
315,957
333,976
Retained earnings
464,152
418,413
Accumulated other comprehensive loss
(55,094
)
(32,074
)
Treasury stock, at cost – 122,824 shares
at September 30, 2021, and 124,849 shares at December 31, 2020
(5,634
)
(5,534
)
Total Tompkins Financial
Corporation Shareholders’ Equity
720,851
716,277
Noncontrolling interests
1,506
1,412
Total Equity
$
722,357
$
717,689
Total Liabilities and
Equity
$
8,113,110
$
7,622,171
TOMPKINS FINANCIAL
CORPORATION
CONSOLIDATED STATEMENTS OF
INCOME
(In thousands, except per share data)
(Unaudited)
Three Months Ended
Nine Months Ended
9/30/2021
9/30/2020
9/30/2021
9/30/2020
INTEREST AND DIVIDEND INCOME
Loans
$
53,738
$
57,892
$
161,598
$
169,639
Due from banks
136
83
266
90
Available-for-sale debt securities
6,312
6,035
17,188
20,101
Held-to-maturity securities
732
0
1,044
0
Federal Home Loan Bank and other stock
196
306
608
1,130
Total Interest and Dividend
Income
61,114
$
64,316
$
180,704
$
190,960
INTEREST EXPENSE
Time certificates of deposits of $250,000
or more
518
755
1,724
2,458
Other deposits
2,088
3,450
6,835
13,723
Federal funds purchased and securities
sold under agreements to repurchase
17
19
48
76
Trust preferred debentures
1,237
216
2,233
758
Other borrowings
1,156
1,623
3,883
6,357
Total Interest Expense
5,016
6,063
14,723
23,372
Net Interest Income
56,098
58,253
165,981
167,588
Less: (Credit) provision for
credit loss expense
(1,232
)
(218
)
(6,133
)
17,418
Net Interest Income After
Provision for Credit Loss Expense
57,330
58,471
172,114
150,170
NONINTEREST INCOME
Insurance commissions and fees
9,833
8,916
27,053
24,216
Investment services income
4,957
4,292
14,347
12,414
Service charges on deposit accounts
1,638
1,444
4,579
4,675
Card services income
2,717
2,419
8,051
6,885
Other income
1,769
1,818
5,408
6,388
Net (loss) gain on securities
transactions
(60
)
(2
)
257
446
Total Noninterest Income
20,854
18,887
59,695
55,024
NONINTEREST EXPENSE
Salaries and wages
24,825
23,951
71,477
69,482
Other employee benefits
5,777
6,690
17,887
18,260
Net occupancy expense of premises
3,019
3,162
10,042
9,530
Furniture and fixture expense
2,066
1,886
6,220
5,759
Amortization of intangible assets
329
371
988
1,120
Other operating expense
14,164
10,706
35,519
33,553
Total Noninterest Expenses
50,180
46,766
142,133
137,704
Income Before Income Tax
Expense
28,004
30,592
89,676
67,490
Income Tax Expense
6,630
6,330
19,781
13,779
Net Income Attributable to
Noncontrolling Interests and Tompkins Financial Corporation
21,374
24,262
69,895
53,711
Less: Net Income Attributable to
Noncontrolling Interests
32
32
96
101
Net Income Attributable to
Tompkins Financial Corporation
$
21,342
24,230
69,799
53,610
Basic Earnings Per Share
$
1.46
$
1.63
$
4.74
$
3.60
Diluted Earnings Per Share
$
1.45
$
1.63
$
4.72
$
3.59
Average Consolidated Statements of
Condition and Net Interest Analysis (Unaudited)
Quarter Ended
Quarter Ended
September 30, 2021
September 30, 2020
Average
Average
Balance
Average
Balance
Average
(Dollar amounts in thousands)
(QTD)
Interest
Yield/Rate
(QTD)
Interest
Yield/Rate
ASSETS
Interest-earning assets
Interest-bearing balances due from
banks
$
376,341
$
136
0.14
%
$
326,908
$
83
0.10
%
Securities (1)
U.S. Government securities
2,133,984
6,467
1.20
%
1,332,240
5,362
1.60
%
State and municipal (2)
109,375
697
2.53
%
122,932
816
2.64
%
Other securities (2)
3,417
23
2.64
%
3,433
25
2.88
%
Total securities
2,246,776
7,187
1.27
%
1,458,605
6,203
1.69
%
FHLBNY and FRB stock
15,330
196
5.07
%
18,319
307
6.66
%
Total loans and leases, net of unearned
income (2)(3)
5,115,253
53,989
4.19
%
5,400,217
58,507
4.31
%
Total interest-earning assets
7,753,700
61,508
3.15
%
7,204,049
65,100
3.59
%
Other assets
348,370
377,960
Total assets
$
8,102,070
$
7,582,009
LIABILITIES & EQUITY
Deposits
Interest-bearing deposits
Interest bearing checking, savings, &
money market
$
4,090,840
$
906
0.09
%
$
3,796,615
$
1,671
0.18
%
Time deposits
707,212
1,700
0.95
%
697,026
2,534
1.45
%
Total interest-bearing deposits
4,798,052
2,606
0.22
%
4,493,641
4,205
0.37
%
Federal funds purchased & securities
sold under agreements to repurchase
60,798
17
0.11
%
47,527
19
0.16
%
Other borrowings
224,459
1,156
2.04
%
303,587
1,623
2.13
%
Trust preferred debentures
3,444
1,237
142.50
%
17,135
216
5.02
%
Total interest-bearing
liabilities
5,086,753
5,016
0.39
%
4,861,890
6,063
0.50
%
Noninterest bearing deposits
2,165,537
1,897,999
Accrued expenses and other liabilities
116,663
112,636
Total liabilities
7,368,953
6,872,525
Tompkins Financial Corporation
Shareholders’ equity
731,629
707,996
Noncontrolling interest
1,488
1,488
Total equity
733,117
709,484
Total liabilities and equity
$
8,102,070
$
7,582,009
Interest rate spread
2.76
%
3.10
%
Net interest income/margin on earning
assets
56,492
2.89
%
59,037
3.26
%
Tax Equivalent Adjustment
(394
)
(784
)
Net interest income per consolidated
financial statements
$
56,098
$
58,253
Average Consolidated Statements of
Condition and Net Interest Analysis (Unaudited)
Year to Date Period
Ended
Year to Date Period
Ended
September 30, 2021
September 30, 2020
Average
Average
Balance
Balance
Average
(Dollar amounts in thousands)
(YTD)
Interest
(YTD)
Interest
Yield/Rate
ASSETS
Interest-earning assets
Interest-bearing balances due from
banks
$
333,769
$
266
0.11
%
$
111,775
$
90
0.11
%
Securities (1)
U.S. Government securities
1,920,717
16,417
1.14
%
1,242,659
18,236
1.96
%
State and municipal (2)
114,809
2,200
2.56
%
110,058
2,225
2.70
%
Other securities (2)
3,420
69
2.70
%
3,429
93
3.61
%
Total securities
2,038,946
18,686
1.23
%
1,356,146
20,554
2.02
%
FHLBNY and FRB stock
16,328
608
4.98
%
22,175
1,130
6.81
%
Total loans and leases, net of unearned
income (2)(3)
5,225,087
162,355
4.15
%
5,197,757
170,853
4.40
%
Total interest-earning assets
7,614,130
181,915
3.19
%
6,687,853
192,627
3.85
%
Other assets
346,441
536,424
Total assets
$
7,960,571
$
7,224,278
LIABILITIES & EQUITY
Deposits
Interest-bearing deposits
Interest bearing checking, savings, &
money market
$
4,002,724
$
2,943
0.10
%
$
3,557,326
$
7,973
0.30
%
Time deposits
727,445
5,616
1.03
%
693,922
8,208
1.58
%
Total interest-bearing deposits
4,730,169
8,559
0.24
%
4,251,248
16,181
0.51
%
Federal funds purchased & securities
sold under agreements to repurchase
57,498
48
0.11
%
54,481
76
0.19
%
Other borrowings
254,002
3,883
2.04
%
397,511
6,357
2.14
%
Trust preferred debentures
9,849
2,233
30.32
%
17,093
758
5.93
%
Total interest-bearing
liabilities
5,051,518
14,723
0.39
%
4,720,332
23,372
0.66
%
Noninterest bearing deposits
2,066,567
1,699,317
Accrued expenses and other liabilities
117,383
111,643
Total liabilities
7,235,468
6,531,292
Tompkins Financial Corporation
Shareholders’ equity
723,645
691,530
Noncontrolling interest
1,458
1,456
Total equity
725,103
692,986
Total liabilities and equity
$
7,960,571
$
7,224,278
Interest rate spread
2.80
%
3.19
%
Net interest income/margin on earning
assets
167,192
2.94
%
169,255
3.38
%
Tax Equivalent Adjustment
(1,211
)
(1,667
)
Net interest income per consolidated
financial statements
$
165,981
$
167,588
Tompkins Financial Corporation -
Summary Financial Data (Unaudited)
(In thousands, except per share data)
Quarter-Ended
Year-Ended
Period End Balance Sheet
Sep-21
Jun-21
Mar-21
Dec-20
Sep-20
Dec-20
Securities
$
2,337,105
$
2,166,853
$
1,935,731
$
1,628,122
$
1,667,698
$
1,628,122
Total Loans
5,096,778
5,175,129
5,292,793
5,260,327
5,398,297
5,260,327
Allowance for credit losses
46,259
47,505
49,339
51,669
52,293
51,669
Total assets
8,113,110
7,988,208
8,095,342
7,622,171
7,794,502
7,622,171
Total deposits
7,090,898
6,837,000
6,946,541
6,437,752
6,601,238
6,437,752
Federal funds purchased and securities
sold under agreements to repurchase
72,490
52,134
47,496
65,845
63,573
65,845
Other borrowings
110,000
245,000
265,000
265,000
285,000
265,000
Trust preferred debentures
0
8,799
13,260
13,220
17,163
13,220
Total common equity
720,851
726,779
708,493
716,277
712,104
716,277
Total equity
722,357
728,253
709,936
717,689
713,611
717,689
Average Balance Sheet
Average earning assets
$
7,753,700
$
7,609,792
$
7,475,846
$
7,408,335
$
7,204,049
$
6,868,958
Average assets
8,102,070
7,949,946
7,826,672
7,758,159
7,582,009
7,358,478
Average interest-bearing liabilities
5,086,753
5,030,800
5,036,451
5,010,037
4,861,890
4,793,154
Average equity
733,117
721,336
720,718
719,114
709,484
699,554
Share data
Weighted average shares outstanding
(basic)
14,494,533
14,654,774
14,676,410
14,715,124
14,697,532
14,703,390
Weighted average shares outstanding
(diluted)
14,568,334
14,737,735
14,757,558
14,751,303
14,727,741
14,742,040
Period-end shares outstanding
14,659,195
14,829,873
14,906,785
14,928,479
14,926,252
14,928,479
Common equity book value per share
$
49.17
$
49.01
$
47.53
$
47.98
$
47.71
$
47.98
Income Statement
Net interest income
$
56,098
$
54,846
$
55,037
$
57,751
$
58,253
$
225,339
(Credit) provision for credit loss expense
(5)
(1,232
)
(3,071
)
(1,830
)
(205
)
(218
)
17,213
Noninterest income
20,854
18,858
19,983
18,836
18,887
73,860
Noninterest expense (5)
50,180
47,442
44,511
46,616
46,766
184,320
Income tax expense
6,630
6,471
6,680
6,145
6,330
19,924
Net income attributable to Tompkins
Financial Corporation
21,342
22,831
25,626
23,978
24,230
77,588
Noncontrolling interests
32
31
33
53
32
154
Basic earnings per share (4)
1.46
1.55
1.73
1.61
1.63
5.22
Diluted earnings per share (4)
1.45
1.54
1.72
1.61
1.63
5.20
Nonperforming Assets
Nonaccrual loans and leases
$
47,941
$
48,019
$
41,656
$
38,976
$
26,944
$
38,976
Loans and leases 90 days past due and
accruing
7,463
0
0
0
0
0
Troubled debt restructuring not included
above
5,343
5,776
6,069
6,803
6,864
6,803
Total nonperforming loans and leases
60,747
53,795
47,725
45,779
33,808
45,779
OREO
135
88
88
88
196
88
Total nonperforming assets
$
60,882
$
53,883
$
47,813
$
45,867
$
34,004
$
45,867
Tompkins Financial Corporation -
Summary Financial Data (Unaudited) - continued
Quarter-Ended
Year-Ended
Delinquency - Total loan and lease
portfolio
Sep-21
Jun-21
Mar-21
Dec-20
Sep-20
Dec-20
Loans and leases 30-89 days past due and
accruing
$
1,436
$
1,692
$
1,790
$
3,012
$
6,875
$
3,012
Loans and leases 90 days past due and
accruing
7,463
0
0
0
0
0
Total loans and leases past due and
accruing
8,899
1,692
1,790
3,012
6,875
3,012
Allowance for Credit Losses
Balance at beginning of period
$
47,505
$
49,339
$
51,669
$
52,293
$
52,082
$
39,892
Impact of adopting ASC 326
0
0
0
0
0
(2,534
)
(Credit) provision for credit losses
(1,177
)
(2,718
)
(2,510
)
6
199
16,151
Net loan and lease charge-offs
(recoveries)
69
(884
)
(180
)
630
(12
)
1,840
Allowance for credit losses at end of
period
$
46,259
$
47,505
$
49,339
$
51,669
$
52,293
$
51,669
Allowance for Credit Losses -
Off-Balance Sheet Exposure
Balance at beginning of period
$
2,247
$
2,600
$
1,920
$
2,131
$
2,548
$
477
Impact of adopting ASC 326
0
0
0
0
0
381
(Credit) provision for credit losses
(55
)
(353
)
680
(211
)
(417
)
1,062
Allowance for credit losses at end of
period
$
2,192
$
2,247
$
2,600
$
1,920
$
2,131
$
1,920
Loan Classification - Total
Portfolio
Special Mention
$
98,253
$
108,269
$
116,689
$
121,253
$
122,652
$
121,253
Substandard
70,213
62,992
68,487
68,645
45,384
68,645
Ratio Analysis
Credit Quality
Nonperforming loans and leases/total loans
and leases
1.19
%
1.04
%
0.90
%
0.87
%
0.63
%
0.87
%
Nonperforming assets/total assets
0.75
%
0.67
%
0.59
%
0.60
%
0.44
%
0.60
%
Allowance for credit losses/total loans
and leases
0.91
%
0.92
%
0.93
%
0.98
%
0.97
%
0.98
%
Allowance/nonperforming loans and
leases
76.15
%
88.31
%
103.38
%
112.87
%
154.68
%
112.87
%
Net loan and lease losses annualized/total
average loans and leases
0.01
%
(0.07
)%
(0.01
)%
0.05
%
0.00
%
0.04
%
Capital Adequacy
Tier 1 Capital (to average assets)
8.54
%
8.79
%
8.89
%
8.75
%
8.85
%
8.75
%
Total Capital (to risk-weighted
assets)
14.21
%
14.62
%
14.62
%
14.39
%
14.26
%
14.39
%
Profitability (period-end)
Return on average assets *
1.05
%
1.15
%
1.33
%
1.23
%
1.27
%
1.05
%
Return on average equity *
11.55
%
12.70
%
14.42
%
13.26
%
13.59
%
11.09
%
Net interest margin (TE) *
2.89
%
2.91
%
3.01
%
3.12
%
3.26
%
3.31
%
* Quarterly ratios have been
annualized
(1) Average balances and yields on
available-for-sale securities are based on historical amortized
cost.
(2) Interest income includes the tax
effects of taxable-equivalent adjustments using an effective income
tax rate of 21% in 2021 and 2020 to increase tax exempt interest
income to taxable-equivalent basis.
(3) 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, 2020.
(4) Earnings per share for the full fiscal
year may not equal the sum of the quarterly earnings per share as a
result of rounding of average shares.
(5) Amounts in prior periods' financial
statements are reclassified when necessary to conform to the
current period's presentation.
View source
version on businesswire.com: https://www.businesswire.com/news/home/20211022005048/en/
Stephen S. Romaine, President & CEO Francis M. Fetsko,
Executive VP, CFO & COO Tompkins Financial Corporation (888)
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