ITHACA, N.Y.--(BUSINESS WIRE)--Tompkins Financial Corporation (NYSE American: TMP)
Tompkins Financial Corporation ("Tompkins" or the "Company") reported diluted earnings per share of $1.36 for the fourth quarter of 2022, up 2.3% compared to $1.33 reported in the fourth quarter of 2021. Net income for the fourth quarter of 2022 was $19.5 million, which was unchanged when compared to the same period in 2021.
For the year ended December 31, 2022, diluted earnings per share of $5.89 were down 2.6% compared to the year ended December 31, 2021. Net income for 2022 was $85.0 million, a decrease of $4.2 million compared to the year ended December 31, 2021. Significant contributors to the negative variance in annual net income included a reduction in net deferred loan fees associated with PPP loans from $11.2 million in 2021 to $3.0 million in 2022, as well as an increase in provision for credit loss expense, which was a credit of $2.2 million in 2021 versus an expense of $2.8 million in 2022.
During the fourth quarter of 2022, the Company sold its VISA Class B common shares, recognizing a pre-tax gain of $11.4 million. Also in the fourth quarter of 2022, the Company sold $147.9 million of available-for-sale securities, recognizing a pre-tax loss on the sale of $11.9 million. The available-for-sale securities sold during the quarter had an average yield of 0.41% and remaining life of 2.1 years. Proceeds from the sale of the VISA Class B shares and the available-for-sale securities were used to pay down overnight borrowings with the FHLB.
Tompkins President and CEO, Stephen Romaine, commented, "We are pleased to report earnings growth in the fourth quarter of 2022, when compared to the same quarter last year. The quality of our balance sheet remains a strength, as we had net credit recoveries for the year and nonperforming loans remain near historic lows. Our performance metrics remain strong as we begin a new year facing economic uncertainty and a challenging interest rate environment. We remain focused on growth that is built on quality customer relationships and on improving the overall efficiency of our Company."
SELECTED HIGHLIGHTS FOR THE PERIOD:
- Total loans at December 31, 2022 were $5.3 billion, up $60.5 million over the immediate prior quarter, reflecting an annualized increase of 4.7% from September 30, 2022, and up $193.4 million or 3.8% from December 31, 2021. Excluding PPP loans, total loans at December 31, 2022 were up 5.3% over year-end 2021.
- Total deposits at December 31, 2022 were $6.6 billion, down $189.1 million or 2.8% from December 31, 2021, while noninterest bearing deposits of $2.2 billion were up $14.4 million or 0.7% over the same time period.
- Net interest margin of 3.02% for the quarter ended December 31, 2022 was down from 3.04% for the quarter ended September 30, 2022, and up from 3.01% for the quarter ended December 31, 2021.
- Return on average equity for the year ended December 31, 2022 of 13.25% was higher than any of the previous three years.
NET INTEREST INCOME
Net interest margin was 3.02% for the fourth quarter of 2022, down compared to the 3.04% reported for the third quarter of 2022, and up compared to the 3.01% reported for the fourth quarter of 2021. The decrease in margin from the third quarter of 2022 was due primarily to the increase in interest expense on interest-bearing deposits and short-term borrowings, partially offset by higher yields on loan, securities and cash, reflective of the higher interest rate environment.
Net interest income was $57.3 million for the fourth quarter of 2022, down from $58.1 million for the third quarter of 2022 and $57.8 million for the fourth quarter of 2021. Full year net interest income was $230.3 million for the year ended December 31, 2022, up from $223.8 million reported for the year ended December 31, 2021.
Comparisons to prior periods are impacted by net fees on PPP loans, which have largely paid down during 2022. Net interest income in the current quarter included $5,000 of net deferred loan fees associated with PPP loans, down from $88,000 of net deferred PPP loan fees for the third quarter of 2022, and $3.2 million of net deferred PPP loan fees for the fourth quarter of 2021. Full year net interest income for 2021 included net deferred loan fees associated with PPP loans of $11.2 million and a $1.9 million purchase accounting charge related to the redemption of $15.2 million in trust preferred securities; full year net deferred loan fees on PPP loans in 2022 were $3.0 million.
Average loans for the quarter ended December 31, 2022 increased $145.7 million, or 2.9%, compared to the same period in 2021, and were in line with average loans for the third quarter of 2022. The increase in average loans as compared to the same period in the prior year was mainly in commercial and residential real estate loans, which were up 7.9% and 4.9%, respectively. Commercial and industrial loans were down 14.6%, mainly driven by lower PPP loan balances. Average loan yields for the quarter ended December 31, 2022 were up 27 basis points from the third quarter of 2022 and up 32 basis points compared to the same period in 2021.
Average loans for the year ended December 31, 2022 were in line with average loans for the year ended December 31, 2021. Average loan yields for the year ended December 31, 2022, were up 9 basis points compared to 2021, which reflects the impact of rising market interest rates in 2022.
Average total deposits for the fourth quarter of 2022 were down $261.8 million, or 3.8%, compared to the same period in 2021 and were down $108.1 million, or 1.6%, compared to average deposits for the third quarter of 2022. The decrease was largely driven by inflation and higher rate alternatives due to current interest rate environment and tighter monetary policy. The total cost of interest-bearing liabilities of 0.84% for the fourth quarter of 2022 represented an increase of 39 basis points over the third quarter of 2022, and an increase of 62 basis points over the same period in 2021.
Average total deposits for 2022 were flat compared to 2021. Average noninterest bearing deposits for 2022 were up $90.2 million, or 4.3%, compared to 2021. The total cost of interest-bearing liabilities for full year ended December 31, 2022 increased by 8 basis points to 0.43% from the same period in 2021.
NONINTEREST INCOME
Noninterest income of $18.4 million for the fourth quarter of 2022 was down 4.2% compared to the same period in 2021. Negatively impacting noninterest income during the quarter were lower wealth management fees, primarily due to market conditions, as well as a net loss on sale of securities of $455,000.
For the full year 2022, noninterest income of $78.0 million was down 1.1% from 2021. Year to date 2022 noninterest income reflected higher revenue from insurance commissions, deposit fees and card services fees, which were offset by lower wealth management fees and net losses of $634,000 on securities transactions.
NONINTEREST EXPENSE
Noninterest expense was $50.2 million for the fourth quarter of 2022, up $2.0 million, or 4.2%, over the fourth quarter of 2021, with the increase largely driven by higher personnel related costs. Increased spending on marketing and technology also contributed to expense growth in the fourth quarter of 2022 compared to the same period in 2021.
For the full year 2022, noninterest expense was $195.8 million, up $5.5 million, or 2.9%, over 2021. The growth in noninterest expense for the year-to-date period was primarily driven by increases in salaries, wages and benefits and other noninterest expense. Contributing to the growth in these expense items were nonrecurring expenses of $1.2 million, related to the consolidation and rebranding of the Company's four banking charters The year-to-date period in 2021 included $2.9 million in penalties related to the prepayment of $135.0 million in FHLB fixed rate advances.
INCOME TAX EXPENSE
The Company's effective tax rate was 18.6% for the fourth quarter of 2022, compared to 21.7% for the same period in 2021. The effective tax rate for the year ended December 31, 2022 was 22.4%, compared to 22.0% reported for 2021.
The Company's banking subsidiary has an investment in a real estate investment trust that provides certain benefits on its New York State tax return for qualifying entities. A condition to claim these benefits is that the consolidated company has qualified assets of no more than $8.0 billion for the taxable year. Prior to the fourth quarter of 2022, the Company expected to exceed the asset threshold and its effective tax rate reflected the anticipated loss of these tax benefits. With the decrease in total assets between September 30, 2022 and December 31, 2022, the Company retained the tax benefits, and as a result, adjusted its tax rate in the fourth quarter of 2022 to reflect the retention of the benefits. The Company will continue to monitor consolidated average assets to determine future eligibility.
ASSET QUALITY
The allowance for credit losses represented 0.87% of total loans and leases at December 31, 2022, up from 0.86% at September 30, 2022 and 0.84% at December 31, 2021. The ratio of the allowance to total nonperforming loans and leases improved to 139.85% at December 31, 2022, up compared to 128.27% at September 30, 2022 and 137.51% at December 31, 2021.
The provision for credit loss expense for the fourth quarter of 2022 was $1.4 million compared to $3.9 million for the same period in 2021. Provision expense for the year ended December 31, 2022 was an expense of $2.8 million, compared to a credit of $2.2 million for 2021. The increase in the provision for credit losses for the year-ended December 31, 2022 is mainly driven by current economic forecasts coupled with loan growth.
Nonperforming assets represented 0.43% of total assets at December 31, 2022, down from 0.45% at September 30, 2022, and up from 0.40% at December 31, 2021. At December 31, 2022, nonperforming loans and leases totaled $32.8 million, compared to $34.9 million at September 30, 2022 and $31.2 million at December 31, 2021.
Special Mention and Substandard loans and leases totaled $98.3 million at December 31, 2022, reflecting improvement from $106.7 million at September 30, 2022, and $137.6 million at December 31, 2021.
CAPITAL POSITION
Capital ratios at December 31, 2022 remained well above the regulatory minimums for well-capitalized institutions. The ratio of Total Capital to Risk-Weighted Assets was 14.42% at December 31, 2022, compared to 14.26% at September 30, 2022 and 14.23% at December 31, 2021. The ratio of Tier 1 capital to average assets was 9.34% at December 31, 2022, compared to 9.14% at September 30, 2022 and 8.72% at December 31, 2021.
ABOUT TOMPKINS FINANCIAL CORPORATION
Tompkins Financial Corporation is a banking and 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 Community 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 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; estimated GDP growth and inflation trends; our ability to attract and retain deposits and access other sources of liquidity; the impact of the interest rate and inflationary environment on the Company's business, financial condition and results of operations; 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 SEC rule making, The Dodd-Frank Act, Basel III, 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 such as the war in the Ukraine, including the potential impact of widespread protests, civil unrest, and political uncertainty on the economy and the financial services industry; public health crises and pandemics, including the COVID-19 pandemic, and their effects on the economic and business environments in which we operate, including on our credit quality and business operations, as well as the impact on general economic and financial market conditions; cybersecurity threats and the cost of defending against them; 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 |
12/31/2022 |
12/31/2021 |
||||
|
|
(Audited) |
||||
|
|
|
||||
Cash and noninterest bearing balances due from banks |
$ |
18,572 |
|
$ |
23,078 |
|
Interest bearing balances due from banks |
|
59,265 |
|
|
40,029 |
|
Cash and Cash Equivalents |
|
77,837 |
|
|
63,107 |
|
|
|
|
||||
Available-for-sale debt securities, at fair value (amortized cost of $1,831,791 at December 31, 2022 and $2,063,790 at December 31, 2021) |
|
1,594,967 |
|
|
2,044,513 |
|
Held-to-maturity securities, at amortized cost (fair value of $261,692 at December 31, 2022 and $282,288 at December 31, 2021) |
|
312,344 |
|
|
284,009 |
|
Equity securities, at fair value (amortized cost $777 at December 31, 2022 and $902 at December 31, 2021) |
|
777 |
|
|
902 |
|
Total loans and leases, net of unearned income and deferred costs and fees |
|
5,268,911 |
|
|
5,075,467 |
|
Less: Allowance for credit losses |
|
45,934 |
|
|
42,843 |
|
Net Loans and Leases |
|
5,222,977 |
|
|
5,032,624 |
|
|
|
|
||||
Federal Home Loan Bank and other stock |
|
17,720 |
|
|
10,996 |
|
Bank premises and equipment, net |
|
82,140 |
|
|
85,416 |
|
Corporate owned life insurance |
|
85,556 |
|
|
86,495 |
|
Goodwill |
|
92,602 |
|
|
92,447 |
|
Other intangible assets, net |
|
2,708 |
|
|
3,643 |
|
Accrued interest and other assets |
|
181,058 |
|
|
115,830 |
|
Total Assets |
$ |
7,670,686 |
|
$ |
7,819,982 |
|
LIABILITIES |
|
|
||||
Deposits: |
|
|
||||
Interest bearing: |
|
|
||||
Checking, savings and money market |
|
3,820,739 |
|
|
4,016,025 |
|
Time |
|
631,411 |
|
|
639,674 |
|
Noninterest bearing |
|
2,150,145 |
|
|
2,135,736 |
|
Total Deposits |
|
6,602,295 |
|
|
6,791,435 |
|
|
|
|
||||
Federal funds purchased and securities sold under agreements to repurchase |
|
56,278 |
|
|
66,787 |
|
Other borrowings |
|
291,300 |
|
|
124,000 |
|
Other liabilities |
|
103,423 |
|
|
108,819 |
|
Total Liabilities |
$ |
7,053,296 |
|
$ |
7,091,041 |
|
EQUITY |
|
|
||||
Tompkins Financial Corporation shareholders' equity: |
|
|
||||
Common Stock - par value $.10 per share: Authorized 25,000,000 shares; Issued: 14,555,741 at December 31, 2022; and 14,696,911 at December 31, 2021 |
|
1,456 |
|
|
1,470 |
|
Additional paid-in capital |
|
302,763 |
|
|
312,538 |
|
Retained earnings |
|
526,727 |
|
|
475,262 |
|
Accumulated other comprehensive loss |
|
(208,689 |
) |
|
(55,950 |
) |
Treasury stock, at cost – 128,749 shares at December 31, 2022, and 122,824 shares at December 31, 2021 |
|
(6,279 |
) |
|
(5,791 |
) |
Total Tompkins Financial Corporation Shareholders’ Equity |
|
615,978 |
|
|
727,529 |
|
Noncontrolling interests |
|
1,412 |
|
|
1,412 |
|
Total Equity |
$ |
617,390 |
|
$ |
728,941 |
|
Total Liabilities and Equity |
$ |
7,670,686 |
|
$ |
7,819,982 |
|
|
|
|
||||
TOMPKINS FINANCIAL CORPORATION |
|
|
||||||||||
CONSOLIDATED STATEMENTS OF INCOME |
|
|
||||||||||
(In thousands, except per share data) (Unaudited) |
Three Months Ended |
Year Ended |
||||||||||
|
12/31/2022 |
12/31/2021 |
12/31/2022 |
12/31/2021 |
||||||||
INTEREST AND DIVIDEND INCOME |
|
|
|
|
||||||||
Loans |
$ |
58,930 |
|
$ |
53,086 |
|
$ |
217,607 |
|
$ |
214,684 |
|
Due from banks |
|
181 |
|
|
77 |
|
|
371 |
|
|
343 |
|
Available-for-sale debt securities |
|
6,939 |
|
|
6,252 |
|
|
27,929 |
|
|
23,440 |
|
Held-to-maturity securities |
|
1,221 |
|
|
1,031 |
|
|
4,771 |
|
|
2,075 |
|
Federal Home Loan Bank and other stock |
|
254 |
|
|
168 |
|
|
646 |
|
|
776 |
|
Total Interest and Dividend Income |
|
67,525 |
|
$ |
60,614 |
|
$ |
251,324 |
|
$ |
241,318 |
|
INTEREST EXPENSE |
|
|
|
|
||||||||
Time certificates of deposits of $250,000 or more |
|
909 |
|
|
478 |
|
|
2,298 |
|
|
2,202 |
|
Other deposits |
|
6,973 |
|
|
1,810 |
|
|
13,870 |
|
|
8,645 |
|
Federal funds purchased and securities sold under agreements to repurchase |
|
14 |
|
|
16 |
|
|
60 |
|
|
64 |
|
Trust preferred debentures |
|
0 |
|
|
0 |
|
|
0 |
|
|
2,233 |
|
Other borrowings |
|
2,335 |
|
|
499 |
|
|
4,815 |
|
|
4,382 |
|
Total Interest Expense |
|
10,231 |
|
|
2,803 |
|
|
21,043 |
|
|
17,526 |
|
Net Interest Income |
|
57,294 |
|
|
57,811 |
|
|
230,281 |
|
|
223,792 |
|
Less: Provision (credit) for credit loss expense |
|
1,397 |
|
|
3,914 |
|
|
2,789 |
|
|
(2,219 |
) |
Net Interest Income After Credit for Credit Loss Expense |
|
55,897 |
|
|
53,897 |
|
|
227,492 |
|
|
226,011 |
|
NONINTEREST INCOME |
|
|
|
|
||||||||
Insurance commissions and fees |
|
7,630 |
|
|
7,783 |
|
|
36,201 |
|
|
34,836 |
|
Wealth management fees |
|
4,241 |
|
|
5,041 |
|
|
18,091 |
|
|
19,388 |
|
Service charges on deposit accounts |
|
1,913 |
|
|
1,768 |
|
|
7,365 |
|
|
6,347 |
|
Card services income |
|
2,791 |
|
|
2,775 |
|
|
11,024 |
|
|
10,826 |
|
Other income |
|
2,231 |
|
|
1,795 |
|
|
5,925 |
|
|
7,203 |
|
Net (loss) gain on securities transactions |
|
(455 |
) |
|
(8 |
) |
|
(634 |
) |
|
249 |
|
Total Noninterest Income |
|
18,351 |
|
|
19,154 |
|
|
77,972 |
|
|
78,849 |
|
NONINTEREST EXPENSE |
|
|
|
|
||||||||
Salaries and wages |
|
25,249 |
|
|
24,561 |
|
|
98,261 |
|
|
96,038 |
|
Other employee benefits |
|
6,342 |
|
|
6,285 |
|
|
24,969 |
|
|
24,172 |
|
Net occupancy expense of premises |
|
3,163 |
|
|
3,137 |
|
|
13,093 |
|
|
13,179 |
|
Furniture and fixture expense |
|
2,007 |
|
|
2,108 |
|
|
8,058 |
|
|
8,328 |
|
Amortization of intangible assets |
|
218 |
|
|
329 |
|
|
873 |
|
|
1,317 |
|
Other operating expense |
|
13,211 |
|
|
11,734 |
|
|
50,497 |
|
|
47,253 |
|
Total Noninterest Expenses |
|
50,190 |
|
|
48,154 |
|
|
195,751 |
|
|
190,287 |
|
Income Before Income Tax Expense |
|
24,058 |
|
|
24,897 |
|
|
109,713 |
|
|
114,573 |
|
Income Tax Expense |
|
4,478 |
|
|
5,401 |
|
|
24,557 |
|
|
25,182 |
|
Net Income Attributable to Noncontrolling Interests and Tompkins Financial Corporation |
|
19,580 |
|
|
19,496 |
|
|
85,156 |
|
|
89,391 |
|
Less: Net Income Attributable to Noncontrolling Interests |
|
32 |
|
|
31 |
|
|
126 |
|
|
127 |
|
Net Income Attributable to Tompkins Financial Corporation |
$ |
19,548 |
|
|
19,465 |
|
|
85,030 |
|
|
89,264 |
|
Basic Earnings Per Share |
$ |
1.36 |
|
$ |
1.34 |
|
$ |
5.92 |
|
$ |
6.08 |
|
Diluted Earnings Per Share |
$ |
1.36 |
|
$ |
1.33 |
|
$ |
5.89 |
|
$ |
6.05 |
|
|
|
|
|
|
||||||||
|
|
|
||||||||||
Average Consolidated Statements of Condition and Net Interest Analysis (Unaudited) |
||||||||||||||
|
Quarter Ended |
Quarter Ended |
||||||||||||
|
December 31, 2022 |
December 31, 2021 |
||||||||||||
|
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 |
$ |
58,488 |
$ |
181 |
|
1.23 |
% |
$ |
228,570 |
$ |
77 |
|
0.13 |
% |
Securities (1) |
|
|
|
|
|
|
||||||||
U.S. Government securities |
|
2,186,858 |
|
7,627 |
|
1.38 |
% |
|
2,248,954 |
|
6,728 |
|
1.19 |
% |
State and municipal (2) |
|
94,377 |
|
608 |
|
2.56 |
% |
|
105,215 |
|
672 |
|
2.53 |
% |
Other securities (2) |
|
3,270 |
|
47 |
|
5.68 |
% |
|
3,407 |
|
23 |
|
2.64 |
% |
Total securities |
|
2,284,505 |
|
8,282 |
|
1.44 |
% |
|
2,357,576 |
|
7,423 |
|
1.25 |
% |
FHLBNY and FRB stock |
|
15,942 |
|
255 |
|
6.33 |
% |
|
10,382 |
|
168 |
|
6.42 |
% |
Total loans and leases, net of unearned income (2)(3) |
|
5,209,721 |
|
59,140 |
|
4.50 |
% |
|
5,064,028 |
|
53,354 |
|
4.18 |
% |
Total interest-earning assets |
|
7,568,656 |
|
67,858 |
|
3.56 |
% |
|
7,660,556 |
|
61,022 |
|
3.16 |
% |
Other assets |
|
152,679 |
|
|
|
333,260 |
|
|
||||||
Total assets |
$ |
7,721,335 |
|
|
$ |
7,993,816 |
|
|
||||||
LIABILITIES & EQUITY |
|
|
|
|
|
|
||||||||
Deposits |
|
|
|
|
|
|
||||||||
Interest-bearing deposits |
|
|
|
|
|
|
||||||||
Interest bearing checking, savings, & money market |
$ |
3,905,570 |
$ |
5,888 |
|
0.60 |
% |
$ |
4,130,652 |
$ |
793 |
|
0.08 |
% |
Time deposits |
|
615,493 |
|
1,994 |
|
1.28 |
% |
|
663,713 |
|
1,495 |
|
0.89 |
% |
Total interest-bearing deposits |
|
4,521,063 |
|
7,882 |
|
0.69 |
% |
|
4,794,365 |
|
2,288 |
|
0.19 |
% |
Federal funds purchased & securities sold under agreements to repurchase |
|
55,701 |
|
14 |
|
0.10 |
% |
|
61,976 |
|
16 |
|
0.11 |
% |
Other borrowings |
|
251,797 |
|
2,335 |
|
3.68 |
% |
|
110,370 |
|
499 |
|
1.79 |
% |
Trust preferred debentures |
|
0 |
|
0 |
|
0.00 |
% |
|
0 |
|
0 |
|
0.00 |
% |
Total interest-bearing liabilities |
|
4,828,561 |
|
10,231 |
|
0.84 |
% |
|
4,966,711 |
|
2,803 |
|
0.22 |
% |
Noninterest bearing deposits |
|
2,196,992 |
|
|
|
2,185,489 |
|
|
||||||
Accrued expenses and other liabilities |
|
115,063 |
|
|
|
118,997 |
|
|
||||||
Total liabilities |
|
7,140,615 |
|
|
|
7,271,197 |
|
|
||||||
Tompkins Financial Corporation Shareholders’ equity |
|
579,223 |
|
|
|
721,123 |
|
|
||||||
Noncontrolling interest |
|
1,497 |
|
|
|
1,496 |
|
|
||||||
Total equity |
|
580,720 |
|
|
|
722,619 |
|
|
||||||
|
|
|
|
|
|
|
||||||||
Total liabilities and equity |
$ |
7,721,335 |
|
|
$ |
7,993,816 |
|
|
||||||
Interest rate spread |
|
|
2.72 |
% |
|
|
2.94 |
% |
||||||
Net interest income/margin on earning assets |
|
|
57,627 |
|
3.02 |
% |
|
|
58,219 |
|
3.01 |
% |
||
|
|
|
|
|
|
|
||||||||
Tax Equivalent Adjustment |
|
|
(333 |
) |
|
|
|
(408 |
) |
|
||||
Net interest income per consolidated financial statements |
|
$ |
57,294 |
|
|
|
$ |
57,811 |
|
|
||||
Average Consolidated Statements of Condition and Net Interest Analysis (Unaudited) |
||||||||||||||
|
Year to Date Period Ended |
Year to Date Period Ended |
||||||||||||
|
December 31, 2022 |
December 31, 2021 |
||||||||||||
|
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 |
$ |
85,788 |
$ |
371 |
|
0.43 |
% |
$ |
307,253 |
$ |
343 |
|
0.11 |
% |
Securities (1) |
|
|
|
|
|
|
||||||||
U.S. Government securities |
|
2,265,226 |
|
30,587 |
|
1.35 |
% |
|
2,003,450 |
|
23,145 |
|
1.16 |
% |
State and municipal (2) |
|
97,283 |
|
2,490 |
|
2.56 |
% |
|
112,391 |
|
2,871 |
|
2.55 |
% |
Other securities (2) |
|
3,329 |
|
135 |
|
4.06 |
% |
|
3,417 |
|
92 |
|
2.68 |
% |
Total securities |
|
2,365,838 |
|
33,212 |
|
1.40 |
% |
|
2,119,258 |
|
26,108 |
|
1.23 |
% |
FHLBNY and FRB stock |
|
13,354 |
|
646 |
|
4.84 |
% |
|
14,830 |
|
776 |
|
5.24 |
% |
Total loans and leases, net of unearned income (2)(3) |
|
5,142,098 |
|
218,494 |
|
4.25 |
% |
|
5,184,491 |
|
215,709 |
|
4.16 |
% |
Total interest-earning assets |
|
7,607,078 |
|
252,723 |
|
3.32 |
% |
|
7,625,832 |
|
242,936 |
|
3.19 |
% |
Other assets |
|
221,442 |
|
|
|
343,119 |
|
|
||||||
Total assets |
$ |
7,828,520 |
|
|
$ |
7,968,951 |
|
|
||||||
LIABILITIES & EQUITY |
|
|
|
|
|
|
||||||||
Deposits |
|
|
|
|
|
|
||||||||
Interest-bearing deposits |
|
|
|
|
|
|
||||||||
Interest bearing checking, savings, & money market |
$ |
4,029,008 |
$ |
10,389 |
|
0.26 |
% |
$ |
4,034,969 |
$ |
3,736 |
|
0.09 |
% |
Time deposits |
|
611,708 |
|
5,779 |
|
0.94 |
% |
|
711,381 |
|
7,111 |
|
1.00 |
% |
Total interest-bearing deposits |
|
4,640,716 |
|
16,168 |
|
0.35 |
% |
|
4,746,350 |
|
10,847 |
|
0.23 |
% |
Federal funds purchased & securities sold under agreements to repurchase |
|
57,126 |
|
60 |
|
0.10 |
% |
|
58,627 |
|
64 |
|
0.11 |
% |
Other borrowings |
|
195,110 |
|
4,815 |
|
2.47 |
% |
|
217,799 |
|
4,382 |
|
2.01 |
% |
Trust preferred debentures |
|
0 |
|
0 |
|
0.00 |
% |
|
7,367 |
|
2,233 |
|
30.32 |
% |
Total interest-bearing liabilities |
|
4,892,952 |
|
21,043 |
|
0.43 |
% |
|
5,030,143 |
|
17,526 |
|
0.35 |
% |
Noninterest bearing deposits |
|
2,186,720 |
|
|
|
2,096,542 |
|
|
||||||
Accrued expenses and other liabilities |
|
107,122 |
|
|
|
117,790 |
|
|
||||||
Total liabilities |
|
7,186,794 |
|
|
|
7,244,475 |
|
|
||||||
Tompkins Financial Corporation Shareholders’ equity |
|
640,258 |
|
|
|
723,009 |
|
|
||||||
Noncontrolling interest |
|
1,468 |
|
|
|
1,467 |
|
|
||||||
Total equity |
|
641,726 |
|
|
|
724,476 |
|
|
||||||
|
|
|
|
|
|
|
||||||||
Total liabilities and equity |
$ |
7,828,520 |
|
|
$ |
7,968,951 |
|
|
||||||
Interest rate spread |
|
|
2.89 |
% |
|
|
2.84 |
% |
||||||
Net interest income/margin on earning assets |
|
|
231,680 |
|
3.05 |
% |
|
|
225,410 |
|
2.96 |
% |
||
|
|
|
|
|
|
|
||||||||
Tax Equivalent Adjustment |
|
|
(1,399 |
) |
|
|
|
(1,618 |
) |
|
||||
Net interest income per consolidated financial statements |
|
$ |
230,281 |
|
|
|
$ |
223,792 |
|
|
||||
Tompkins Financial Corporation - Summary Financial Data (Unaudited)
(In thousands, except per share data) |
|
|
|
|
|
|
||||||
|
Quarter-Ended |
Year-Ended |
||||||||||
Period End Balance Sheet |
Dec-22 |
Sep-22 |
Jun-22 |
Mar-22 |
Dec-21 |
Dec-22 |
||||||
Securities |
$ |
1,908,088 |
$ |
2,054,036 |
$ |
2,204,851 |
$ |
2,285,527 |
$ |
2,329,424 |
$ |
1,908,088 |
Total Loans |
|
5,268,911 |
|
5,208,436 |
|
5,162,503 |
|
5,063,451 |
|
5,075,467 |
|
5,268,911 |
Allowance for credit losses |
|
45,934 |
|
44,772 |
|
43,793 |
|
42,126 |
|
42,843 |
|
45,934 |
Total assets |
|
7,670,686 |
|
7,779,941 |
|
7,842,461 |
|
7,891,111 |
|
7,819,982 |
|
7,670,686 |
Total deposits |
|
6,602,295 |
|
6,936,726 |
|
6,769,521 |
|
7,016,739 |
|
6,791,435 |
|
6,602,295 |
Federal funds purchased and securities sold under agreements to repurchase |
|
56,278 |
|
55,340 |
|
50,075 |
|
57,115 |
|
66,787 |
|
56,278 |
Other borrowings |
|
291,300 |
|
101,000 |
|
295,600 |
|
60,000 |
|
124,000 |
|
291,300 |
Trust preferred debentures |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
|
0 |
Total common equity |
|
615,978 |
|
571,453 |
|
622,843 |
|
656,049 |
|
727,529 |
|
615,978 |
Total equity |
|
617,390 |
|
572,959 |
|
624,318 |
|
657,492 |
|
728,941 |
|
617,390 |
Average Balance Sheet |
|
|
|
|
|
|
||||||
Average earning assets |
$ |
7,568,656 |
$ |
7,639,123 |
$ |
7,621,588 |
$ |
7,598,922 |
$ |
7,660,556 |
$ |
7,607,078 |
Average assets |
|
7,721,335 |
|
7,853,847 |
|
7,830,645 |
|
7,910,047 |
|
7,993,816 |
|
7,828,520 |
Average interest-bearing liabilities |
|
4,828,561 |
|
4,861,857 |
|
4,901,345 |
|
4,982,075 |
|
4,966,711 |
|
4,892,952 |
Average equity |
|
580,720 |
|
635,324 |
|
639,354 |
|
713,027 |
|
722,619 |
|
641,726 |
Share data |
|
|
|
|
|
|
||||||
Weighted average shares outstanding (basic) |
|
14,308,323 |
|
14,289,022 |
|
14,317,415 |
|
14,400,003 |
|
14,452,775 |
|
14,328,280 |
Weighted average shares outstanding (diluted) |
|
14,385,884 |
|
14,367,149 |
|
14,387,601 |
|
14,478,183 |
|
14,532,480 |
|
14,404,294 |
Period-end shares outstanding |
|
14,519,831 |
|
14,483,757 |
|
14,504,604 |
|
14,561,450 |
|
14,661,001 |
|
14,519,831 |
Common equity book value per share |
$ |
42.42 |
$ |
39.45 |
$ |
42.94 |
$ |
45.05 |
$ |
49.62 |
$ |
42.42 |
Income Statement |
|
|
|
|
|
|
|||||||
Net interest income |
$ |
57,294 |
$ |
58,111 |
$ |
58,262 |
$ |
56,614 |
|
$ |
57,811 |
$ |
230,281 |
Provision (credit) for credit loss expense (5) |
|
1,397 |
|
1,056 |
|
856 |
|
(520 |
) |
|
3,914 |
|
2,789 |
Noninterest income |
|
18,351 |
|
20,692 |
|
18,944 |
|
19,985 |
|
|
19,154 |
|
77,972 |
Noninterest expense (5) |
|
50,190 |
|
49,602 |
|
49,120 |
|
46,839 |
|
|
48,154 |
|
195,751 |
Income tax expense |
|
4,478 |
|
6,774 |
|
6,329 |
|
6,976 |
|
|
5,401 |
|
24,557 |
Net income attributable to Tompkins Financial Corporation |
|
19,548 |
|
21,340 |
|
20,869 |
|
23,273 |
|
|
19,465 |
|
85,030 |
Noncontrolling interests |
|
32 |
|
31 |
|
32 |
|
31 |
|
|
31 |
|
126 |
Basic earnings per share (4) |
|
1.36 |
|
1.49 |
|
1.45 |
|
1.61 |
|
|
1.34 |
|
5.92 |
Diluted earnings per share (4) |
|
1.36 |
|
1.48 |
|
1.45 |
|
1.60 |
|
|
1.33 |
|
5.89 |
Nonperforming Assets |
|
|
|
|
|
|
||||||
Nonaccrual loans and leases |
$ |
28,289 |
$ |
30,013 |
$ |
24,665 |
$ |
25,200 |
$ |
26,033 |
$ |
28,290 |
Loans and leases 90 days past due and accruing |
|
25 |
|
161 |
|
62 |
|
0 |
|
0 |
|
25 |
Troubled debt restructuring not included above |
|
4,530 |
|
4,730 |
|
4,872 |
|
5,064 |
|
5,124 |
|
4,530 |
Total nonperforming loans and leases |
|
32,844 |
|
34,904 |
|
29,599 |
|
30,264 |
|
31,157 |
|
32,845 |
OREO |
|
152 |
|
335 |
|
122 |
|
88 |
|
135 |
|
152 |
Total nonperforming assets |
$ |
32,996 |
$ |
35,239 |
$ |
29,721 |
$ |
30,352 |
$ |
31,292 |
$ |
32,997 |
Tompkins Financial Corporation - Summary Financial Data (Unaudited) - continued
|
Quarter-Ended |
Year-Ended |
||||||||||
Delinquency - Total loan and lease portfolio |
Dec-22 |
Sep-22 |
Jun-22 |
Mar-22 |
Dec-21 |
Dec-22 |
||||||
Loans and leases 30-89 days past due and |
|
|
|
|
|
|
||||||
accruing |
$ |
3,172 |
$ |
3,160 |
$ |
9,837 |
$ |
1,735 |
$ |
3,072 |
$ |
3,172 |
Loans and leases 90 days past due and accruing |
|
25 |
|
161 |
|
62 |
|
0 |
|
0 |
|
25 |
Total loans and leases past due and accruing |
|
3,197 |
|
3,321 |
|
9,899 |
|
1,735 |
|
3,072 |
|
3,197 |
Allowance for Credit Losses |
||||||||||||||||
Balance at beginning of period |
$ |
44,772 |
$ |
43,793 |
|
$ |
42,126 |
|
$ |
42,843 |
|
$ |
46,259 |
$ |
42,843 |
|
Provision (credit) for credit losses |
|
1,352 |
|
1,101 |
|
|
780 |
|
|
(734 |
) |
|
3,600 |
$ |
2,499 |
|
Net loan and lease charge-offs (recoveries) |
|
190 |
|
122 |
|
|
(887 |
) |
|
(17 |
) |
|
7,016 |
$ |
(592 |
) |
Allowance for credit losses at end of period |
$ |
45,934 |
$ |
44,772 |
|
$ |
43,793 |
|
$ |
42,126 |
|
$ |
42,843 |
$ |
45,934 |
|
|
|
|
|
|
|
|
||||||||||
Allowance for Credit Losses - Off-Balance Sheet Exposure |
||||||||||||||||
Balance at beginning of period |
$ |
2,751 |
$ |
2,796 |
|
$ |
2,720 |
|
$ |
2,506 |
|
$ |
2,192 |
$ |
2,506 |
|
(Credit) provision for credit losses |
|
45 |
|
(45 |
) |
|
76 |
|
|
214 |
|
|
314 |
$ |
290 |
|
Allowance for credit losses at end of period |
$ |
2,796 |
$ |
2,751 |
|
$ |
2,796 |
|
$ |
2,720 |
|
$ |
2,506 |
$ |
2,796 |
|
Loan Classification - Total Portfolio |
|
|
|
|
|
|
||||||
Special Mention |
$ |
49,752 |
$ |
66,730 |
$ |
72,270 |
$ |
92,380 |
$ |
85,530 |
$ |
49,752 |
Substandard |
|
48,537 |
|
40,007 |
|
42,756 |
|
42,722 |
|
52,047 |
|
48,537 |
Ratio Analysis
Credit Quality |
|
|
|
|
|
|
||||||
Nonperforming loans and leases/total loans and leases |
0.62 |
% |
0.67 |
% |
0.57 |
% |
0.60 |
% |
0.61 |
% |
0.62 |
% |
Nonperforming assets/total assets |
0.43 |
% |
0.45 |
% |
0.38 |
% |
0.38 |
% |
0.40 |
% |
0.43 |
% |
Allowance for credit losses/total loans and leases |
0.87 |
% |
0.86 |
% |
0.85 |
% |
0.83 |
% |
0.84 |
% |
0.87 |
% |
Allowance/nonperforming loans and leases |
139.86 |
% |
128.27 |
% |
147.95 |
% |
139.20 |
% |
137.51 |
% |
139.85 |
% |
Net loan and lease losses annualized/total average loans and leases |
0.01 |
% |
0.01 |
% |
(0.07 |
) % |
0.00 |
% |
0.55 |
% |
(0.01 |
) % |
Capital Adequacy |
|
|
|
|
|
|
||||||
Tier 1 Capital (to average assets) |
9.34 |
% |
9.14 |
% |
9.02 |
% |
8.89 |
% |
8.72 |
% |
9.34 |
% |
Total Capital (to risk-weighted assets) |
14.42 |
% |
14.26 |
% |
14.07 |
% |
14.23 |
% |
14.23 |
% |
14.42 |
% |
Profitability (period-end) |
|
|
|
|
|
|
||||||
Return on average assets * |
1.00 |
% |
1.08 |
% |
1.07 |
% |
1.19 |
% |
0.97 |
% |
1.09 |
% |
Return on average equity * |
13.36 |
% |
13.33 |
% |
13.09 |
% |
13.24 |
% |
10.69 |
% |
13.25 |
% |
Net interest margin (TE) * |
3.02 |
% |
3.04 |
% |
3.09 |
% |
3.04 |
% |
3.01 |
% |
3.05 |
% |
* 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 2022 and 2021 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, 2021.
(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.