Tompkins Financial Corporation Reports Record Full Year Earnings

Tompkins Financial Corporation (NYSE American: TMP)

For the year ended December 31, 2021 Tompkins Financial Corporation (the "Company") reported record diluted earnings per share of $6.05, up 16.4% from December 31, 2020. Net income for 2021 was $89.3 million, an increase of $11.7 million compared to the same period in 2020. Results for 2020 included a $16.8 million provision for credit losses recognized in the first quarter reflecting economic stress due to the COVID-19 pandemic.

The Company reported diluted earnings per share of $1.33 for the fourth quarter of 2021, down 17.4% compared to $1.61 reported in the fourth quarter of 2020. Net income for the fourth quarter of 2021 was $19.5 million, a $4.5 million decrease when compared to the same period in 2020.

Tompkins President and CEO, Stephen Romaine, commented, "We are pleased to report record earnings for the year ended December 31, 2021. Earnings per share for the quarter were down from the same period last year largely due to higher provision for credit losses in the current period, which included the charge-off of a commercial real estate relationship that was heavily impacted by pandemic related economic shut downs. Despite the loss recognized during the quarter, other credit quality metrics showed improvement from the most recent prior quarter, including reductions in nonperforming loans and loans in deferral status."

SELECTED HIGHLIGHTS FOR THE PERIOD:

  • Total loans at December 31, 2021 were $5.1 billion compared to $5.3 billion at year-end 2020, which was driven by a decline of $220.0 million in loans under the U.S. Small Business Administration's Paycheck Protection Program ("PPP") at year-end 2021 compared to year-end 2020. Total loans, exclusive of PPP loan balances, were up for the second consecutive quarter.
  • Total nonperforming loans at December 31, 2021, declined by $14.6 million compared to December 31, 2020, while the ratio of total nonperforming loans and leases to total loans and leases dropped to 0.61% at year-end 2021 compared to 0.87% at year-end 2020.
  • Total noninterest-bearing deposits at December 31, 2021, were up 10.7% compared to December 31, 2020 and represented 31.5% of total deposits as of December 31, 2021.
  • Total revenue of $302.6 million for the year ended December 31, 2021, was up 1.2% over the same period last year, benefiting from growth in fee income business lines including insurance, wealth management, and card services.

NET INTEREST INCOME

Net interest income was $57.8 million for both the fourth quarter of 2021 and 2020. Net interest income was $223.8 million for year-to-date 2021, down from $225.3 million reported for the same period in 2020. Net interest income in 2021 included a $1.9 million purchase accounting charge related to the redemption of $15.2 million in trust preferred securities.

Average loans for the year ended December 31, 2021 were in line with average loans for the year ended December 31, 2020. Average loan yields for the year ended December 31, 2021, were down 22 basis points compared to 2020, which reflects the impact of reductions in market interest rates in 2021 and 2020.

Average total deposits for 2021 were up $735.3 million, or 12.0% compared to 2020. Average noninterest bearing deposits for 2021 were up $343.3 million or 19.6% compared to 2020. Average deposit balances benefited from PPP loan originations, the proceeds of which were primarily deposited in Tompkins checking accounts. For 2021, the average rate paid on interest-bearing deposit products decreased by 23 basis points from 2020. The total cost of interest-bearing liabilities for 2021 declined by 25 basis points to 0.35% from 2020.

Net interest margin was 3.01% for the fourth quarter of 2021, up compared to the 2.89% reported for the third quarter of 2021, and down compared to the 3.12% reported for the fourth quarter of 2020. The improvement in fourth quarter 2021 net interest margin compared to the third quarter of 2021 was mainly due to a $1.9 million decrease in wholesale funding costs, driven largely by the redemption of $10.0 million of trust preferred securities and the prepayment of $135.0 million of FHLB borrowings in the third quarter of 2021. The redemption of the trust preferred securities resulted in a $1.2 million purchase accounting charge in the third quarter of 2021. The decline in fourth quarter net interest margin, when compared to the fourth quarter of 2020, was mainly due to a 27 basis point decrease in overall asset yields. The decrease in average asset yields was due to lower securities yields as well as a slight shift in the composition of average earning assets, with a greater mix of lower yielding securities and interest bearing balances, and a decrease in average loan balances reflecting lower PPP loan balances. The decrease in average asset yields was partially offset by lower average funding costs.

NONINTEREST INCOME

Noninterest income represented 24.9% of total revenues in the fourth quarter of 2021, compared to 24.6% in the same period in 2020. Noninterest income of $19.2 million for the fourth quarter of 2021 was up 1.7% compared to the same period in 2020. For the full year, noninterest income of $78.8 million was up 6.8% from 2020. When compared to prior year, 2021 insurance revenue was up $3.3 million, or 10.6%, and benefited from new business growth and rising premium rates for commercial and personal lines policies. Investment services experienced revenue growth of $1.9 million, or 10.7%, benefiting from successful business development efforts as well as increased fees tied to asset values in existing accounts. Card services income was up $1.6 million, or 16.9%, and is largely driven by customer spending activities that have increased with improved economic conditions as pandemic restrictions have eased.

NONINTEREST EXPENSE

Noninterest expense was $48.2 million for the fourth quarter of 2021, up $1.5 million, or 3.3%, over the fourth quarter of 2020. For the full fiscal year, noninterest expense was $190.3 million, up $6.0 million, or 3.2%, over 2020. The year-to-date period in 2021 includes $2.9 million in penalties related to the prepayment of $135.0 million in FHLB fixed rate advances. Also contributing to the increase in noninterest expense for the year ended December 31, 2021 were normal annual increases in salaries and wages, which were up $3.5 million or 3.8% over 2020.

INCOME TAX EXPENSE

The Company's effective tax rate was 21.7% for the fourth quarter of 2021, compared to 20.4% for the same period in 2020. The effective tax rate for the year ended December 31, 2021 was 22.0%, compared to 20.4% reported for 2020. The increase in the effective tax rate for the three months and year ended December 31, 2021 over the same periods in 2020 was due to a higher level of taxable income to total income.

ASSET QUALITY

Improved credit quality and improving macroeconomic trends contributed to a lower allowance for credit losses at December 31, 2021 when compared to December 31, 2020. The allowance for credit losses represented 0.84% of total loans and leases at December 31, 2021, down from 0.91% at September 30, 2021, and 0.98% at December 31, 2020. The ratio of the allowance to total nonperforming loans and leases was 137.49% at December 31, 2021, up compared to 76.15% at September 30, 2021 and 112.87% at December 31, 2020.

The provision for credit loss expense for the fourth quarter of 2021 was $3.9 million compared to a credit of $205,000 for the same period in 2020. Provision expense for the year ended December 31, 2021 was a credit of $2.2 million, compared to an expense of $17.2 million for 2020. The provision for credit losses in 2020 included a provision expense of $16.8 million in the first quarter related to the impact of the economic condition related to COVID-19. Net charge-offs for the fourth quarter of 2021 were $7.0 million compared to net charge-offs of $630,000 reported in the fourth quarter of 2020. The fourth quarter of 2021 included a $7.0 million charge-off of a commercial real estate relationship that had previously been reported in nonperforming loans.

Nonperforming assets represented 0.40% as of December 31, 2021, down from 0.75% at September 30, 2021, and 0.60% at December 31, 2020. At December 31, 2021 nonperforming loans and leases totaled $31.2 million, compared to $60.7 million at September 30, 2021, and $45.8 million at December 31, 2020.

Special Mention and Substandard loans and leases totaled $137.6 million at December 31, 2021, reflecting improvement from $168.5 million at September 30, 2021, and $189.9 million 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 December 31, 2021, total loans that continued in a deferral status amounted to approximately $4.5 million, representing 0.09% of total loans. At December 31, 2020 total loans in deferral status totaled $212.2 million.

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 aggregate $694.1 million of PPP loans that the Company funded, approximately $620.2 million have been forgiven by the SBA under the terms of the program as of December 31, 2021. Total net deferred fees on the remaining balance of PPP loans amounted to $3.0 million at December 31, 2021.

CAPITAL POSITION

Capital ratios at December 31, 2021 remained well above the regulatory minimums for well-capitalized institutions. The ratio of Total Capital to Risk-Weighted Assets was 14.23% at December 31, 2021, compared to 14.21% at September 30, 2021, and 14.39% at December 31, 2020. The ratio of Tier 1 capital to average assets was 8.72% at December 31, 2021, compared to 8.54% at September 30, 2021, and 8.75% at December 31, 2020.

During the fourth quarter of 2021, the Company repurchased 32,203 common shares at an aggregate cost of $2.6 million. These shares were purchased under the Company's Stock Repurchase Program announced in the third quarter of 2021. During 2021, the Company repurchased 304,513 shares at an aggregate cost of $23.8 million.

Mr. Romaine added, "We are excited to report that effective January 1, 2022, our four community banks were combined into a single charter. Though we expect the change to be largely transparent to our customers, it will allow us to better leverage the Tompkins brand in all of our markets. We also anticipate some operating efficiencies from the change and we will be better able to leverage product and technology enhancements for the benefit of customers across our footprint. The combined bank will conduct business under the “Tompkins” brand name, with a legal name of “Tompkins Community Bank."

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; the ongoing dynamic nature of the COVID-19 pandemic and the impact of COVID-19 (including governments’ responses thereto), including the development and proliferation of variants such as Delta and Omicron, 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

12/31/2021

12/31/2020

 

 

(Audited)

 

 

 

Cash and noninterest bearing balances due from banks

$

23,078

 

$

21,245

 

Interest bearing balances due from banks

 

40,029

 

 

367,217

 

Cash and Cash Equivalents

 

63,107

 

 

388,462

 

 

 

 

Available-for-sale debt securities, at fair value (amortized cost of $2,063,790 at December 31, 2021 and $1,599,894 at December 31, 2020)

 

2,044,513

 

 

1,627,193

 

Held-to-maturity securities, at amortized cost (fair value of $282,288 at December 31, 2021 and $0 December 31, 2020)

 

284,009

 

 

0

 

Equity securities, at fair value (amortized cost $902 at December 31, 2021 and $929 at December 31, 2020)

 

902

 

 

929

 

Total loans and leases, net of unearned income and deferred costs and fees

 

5,075,467

 

 

5,260,327

 

Less: Allowance for credit losses

 

42,843

 

 

51,669

 

Net Loans and Leases

 

5,032,624

 

 

5,208,658

 

 

 

 

Federal Home Loan Bank and other stock

 

10,996

 

 

16,382

 

Bank premises and equipment, net

 

85,416

 

 

88,709

 

Corporate owned life insurance

 

86,495

 

 

84,736

 

Goodwill

 

92,447

 

 

92,447

 

Other intangible assets, net

 

3,643

 

 

4,905

 

Accrued interest and other assets

 

115,830

 

 

109,750

 

Total Assets

$

7,819,982

 

$

7,622,171

 

LIABILITIES

 

 

Deposits:

 

 

Interest bearing:

 

 

Checking, savings and money market

 

4,016,025

 

 

3,761,933

 

Time

 

639,674

 

 

746,234

 

Noninterest bearing

 

2,135,736

 

 

1,929,585

 

Total Deposits

 

6,791,435

 

 

6,437,752

 

 

 

 

Federal funds purchased and securities sold under agreements to repurchase

 

66,787

 

 

65,845

 

Other borrowings

 

124,000

 

 

265,000

 

Trust preferred debentures

 

0

 

 

13,220

 

Other liabilities

 

108,819

 

 

122,665

 

Total Liabilities

$

7,091,041

 

$

6,904,482

 

EQUITY

 

 

Tompkins Financial Corporation shareholders' equity:

 

 

Common Stock - par value $.10 per share: Authorized 25,000,000 shares; Issued: 14,696,911 at December 31, 2021; and 14,964,389 at December 31, 2020

 

1,470

 

 

1,496

 

Additional paid-in capital

 

312,538

 

 

333,976

 

Retained earnings

 

475,262

 

 

418,413

 

Accumulated other comprehensive loss

 

(55,950

)

 

(32,074

)

Treasury stock, at cost – 124,709 shares at December 31, 2021, and 124,849 shares at December 31, 2020

 

(5,791

)

 

(5,534

)

Total Tompkins Financial Corporation Shareholders’ Equity

 

727,529

 

 

716,277

 

Noncontrolling interests

 

1,412

 

 

1,412

 

Total Equity

$

728,941

 

$

717,689

 

Total Liabilities and Equity

$

7,819,982

 

$

7,622,171

 

TOMPKINS FINANCIAL CORPORATION

CONSOLIDATED STATEMENTS OF INCOME

(In thousands, except per share data) (Unaudited)

Three Months Ended

Year Ended

 

12/31/2021

12/31/2020

12/31/2021

12/31/2020

INTEREST AND DIVIDEND INCOME

 

 

 

 

Loans

$

53,086

 

$

57,674

 

$

214,684

 

$

227,313

Due from banks

 

77

 

 

104

 

 

343

 

 

194

Available-for-sale debt securities

 

6,252

 

 

5,349

 

 

23,440

 

 

25,450

Held-to-maturity securities

 

1,031

 

 

0

 

 

2,075

 

 

0

Federal Home Loan Bank and other stock

 

168

 

 

243

 

 

776

 

 

1,373

Total Interest and Dividend Income

 

60,614

 

$

63,370

 

$

241,318

 

$

254,330

INTEREST EXPENSE

 

 

 

 

Time certificates of deposits of $250,000 or more

 

478

 

 

717

 

 

2,202

 

 

3,175

Other deposits

 

1,810

 

 

3,066

 

 

8,645

 

 

16,789

Federal funds purchased and securities sold under agreements to repurchase

 

16

 

 

19

 

 

64

 

 

95

Trust preferred debentures

 

0

 

 

375

 

 

2,233

 

 

1,133

Other borrowings

 

499

 

 

1,442

 

 

4,382

 

 

7,799

Total Interest Expense

 

2,803

 

 

5,619

 

 

17,526

 

 

28,991

Net Interest Income

 

57,811

 

 

57,751

 

 

223,792

 

 

225,339

Less: Provision (credit) for credit loss expense

 

3,914

 

 

(205

)

 

(2,219

)

 

17,213

Net Interest Income After Provision for Credit Loss Expense

 

53,897

 

 

57,956

 

 

226,011

 

 

208,126

NONINTEREST INCOME

 

 

 

 

Insurance commissions and fees

 

7,783

 

 

7,289

 

 

34,836

 

 

31,505

Investment services income

 

5,041

 

 

5,106

 

 

19,388

 

 

17,520

Service charges on deposit accounts

 

1,768

 

 

1,637

 

 

6,347

 

 

6,312

Card services income

 

2,775

 

 

2,378

 

 

10,826

 

 

9,263

Other income

 

1,795

 

 

2,429

 

 

7,203

 

 

8,817

Net (loss) gain on securities transactions

 

(8

)

 

(3

)

 

249

 

 

443

Total Noninterest Income

 

19,154

 

 

18,836

 

 

78,849

 

 

73,860

NONINTEREST EXPENSE

 

 

 

 

Salaries and wages

 

24,561

 

 

23,037

 

 

96,038

 

 

92,519

Other employee benefits

 

6,285

 

 

6,552

 

 

24,172

 

 

24,812

Net occupancy expense of premises

 

3,137

 

 

3,400

 

 

13,179

 

 

12,930

Furniture and fixture expense

 

2,108

 

 

2,087

 

 

8,328

 

 

7,846

Amortization of intangible assets

 

329

 

 

364

 

 

1,317

 

 

1,484

Other operating expense

 

11,734

 

 

11,176

 

 

47,253

 

 

44,729

Total Noninterest Expenses

 

48,154

 

 

46,616

 

 

190,287

 

 

184,320

Income Before Income Tax Expense

 

24,897

 

 

30,176

 

 

114,573

 

 

97,666

Income Tax Expense

 

5,401

 

 

6,145

 

 

25,182

 

 

19,924

Net Income Attributable to Noncontrolling Interests and Tompkins Financial Corporation

 

19,496

 

 

24,031

 

 

89,391

 

 

77,742

Less: Net Income Attributable to Noncontrolling Interests

 

31

 

 

53

 

 

127

 

 

154

Net Income Attributable to Tompkins Financial Corporation

$

19,465

 

 

23,978

 

 

89,264

 

 

77,588

Basic Earnings Per Share

$

1.34

 

$

1.61

 

$

6.08

 

$

5.22

Diluted Earnings Per Share

$

1.33

 

$

1.61

 

$

6.05

 

$

5.20

Average Consolidated Statements of Condition and Net Interest Analysis (Unaudited)

 

Quarter Ended

Quarter Ended

 

December 31, 2021

December 31, 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

$

228,570

$

77

 

0.13

%

$

439,726

$

104

 

0.09

%

Securities (1)

 

 

 

 

 

 

U.S. Government securities

 

2,248,954

 

6,728

 

1.19

%

 

1,502,226

 

4,671

 

1.24

%

State and municipal (2)

 

105,215

 

672

 

2.53

%

 

127,580

 

823

 

2.57

%

Other securities (2)

 

3,407

 

23

 

2.64

%

 

3,430

 

24

 

2.78

%

Total securities

 

2,357,576

 

7,423

 

1.25

%

 

1,633,236

 

5,518

 

1.34

%

FHLBNY and FRB stock

 

10,382

 

168

 

6.42

%

 

16,766

 

244

 

5.80

%

Total loans and leases, net of unearned income (2)(3)

 

5,064,028

 

53,354

 

4.18

%

 

5,318,607

 

57,949

 

4.33

%

Total interest-earning assets

 

7,660,556

 

61,022

 

3.16

%

 

7,408,335

 

63,815

 

3.43

%

Other assets

 

333,260

 

 

 

349,824

 

 

Total assets

$

7,993,816

 

 

$

7,758,159

 

 

LIABILITIES & EQUITY

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

Interest-bearing deposits

 

 

 

 

 

 

Interest bearing checking, savings, & money market

$

4,130,652

$

793

 

0.08

%

$

3,927,433

$

1,457

 

0.15

%

Time deposits

 

663,713

 

1,495

 

0.89

%

 

734,009

 

2,326

 

1.26

%

Total interest-bearing deposits

 

4,794,365

 

2,288

 

0.19

%

 

4,661,442

 

3,783

 

0.32

%

Federal funds purchased & securities sold under agreements to repurchase

 

61,976

 

16

 

0.11

%

 

60,417

 

19

 

0.12

%

Other borrowings

 

110,370

 

499

 

1.79

%

 

271,087

 

1,442

 

2.12

%

Trust preferred debentures

 

0

 

0

 

0.00

%

 

17,091

 

375

 

8.73

%

Total interest-bearing liabilities

 

4,966,711

 

2,803

 

0.22

%

 

5,010,037

 

5,619

 

0.45

%

Noninterest bearing deposits

 

2,185,489

 

 

 

1,913,781

 

 

Accrued expenses and other liabilities

 

118,997

 

 

 

115,227

 

 

Total liabilities

 

7,271,197

 

 

 

7,039,045

 

 

Tompkins Financial Corporation Shareholders’ equity

 

721,123

 

 

 

717,618

 

 

Noncontrolling interest

 

1,496

 

 

 

1,496

 

 

Total equity

 

722,619

 

 

 

719,114

 

 

 

 

 

 

 

 

 

Total liabilities and equity

$

7,993,816

 

 

$

7,758,159

 

 

Interest rate spread

 

 

2.94

%

 

 

2.98

%

Net interest income/margin on earning assets

 

 

58,219

 

3.01

%

 

 

58,196

 

3.12

%

 

 

 

 

 

 

 

Tax Equivalent Adjustment

 

 

(408

)

 

 

 

(445

)

 

Net interest income per consolidated financial statements

 

$

57,811

 

 

 

$

57,751

 

 

Average Consolidated Statements of Condition and Net Interest Analysis (Unaudited)

 

Year to Date Period Ended

Year to Date Period Ended

 

December 31, 2021

December 31, 2020

 

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

$

307,253

$

343

 

0.11

%

$

194,211

$

194

 

0.10

%

Securities (1)

 

 

 

 

 

 

U.S. Government securities

 

2,003,450

 

23,145

 

1.16

%

 

1,307,905

 

22,906

 

1.75

%

State and municipal (2)

 

112,391

 

2,871

 

2.55

%

 

114,462

 

3,048

 

2.66

%

Other securities (2)

 

3,417

 

92

 

2.68

%

 

3,430

 

117

 

3.40

%

Total securities

 

2,119,258

 

26,108

 

1.23

%

 

1,425,797

 

26,071

 

1.83

%

FHLBNY and FRB stock

 

14,830

 

776

 

5.24

%

 

20,815

 

1,374

 

6.60

%

Total loans and leases, net of unearned income (2)(3)

 

5,184,491

 

215,709

 

4.16

%

 

5,228,135

 

228,805

 

4.38

%

Total interest-earning assets

 

7,625,832

 

242,936

 

3.19

%

 

6,868,958

 

256,444

 

3.73

%

Other assets

 

343,119

 

 

 

489,520

 

 

Total assets

$

7,968,951

 

 

$

7,358,478

 

 

LIABILITIES & EQUITY

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

Interest-bearing deposits

 

 

 

 

 

 

Interest bearing checking, savings, & money market

$

4,034,969

$

3,736

 

0.09

%

$

3,650,358

$

9,430

 

0.26

%

Time deposits

 

711,381

 

7,111

 

1.00

%

 

703,999

 

10,534

 

1.50

%

Total interest-bearing deposits

 

4,746,350

 

10,847

 

0.23

%

 

4,354,357

 

19,964

 

0.46

%

Federal funds purchased & securities sold under agreements to repurchase

 

58,627

 

64

 

0.11

%

 

55,973

 

95

 

0.17

%

Other borrowings

 

217,799

 

4,382

 

2.01

%

 

365,732

 

7,799

 

2.13

%

Trust preferred debentures

 

7,367

 

2,233

 

30.32

%

 

17,092

 

1,133

 

6.63

%

Total interest-bearing liabilities

 

5,030,143

 

17,526

 

0.35

%

 

4,793,154

 

28,991

 

0.60

%

Noninterest bearing deposits

 

2,096,542

 

 

 

1,753,226

 

 

Accrued expenses and other liabilities

 

117,790

 

 

 

112,544

 

 

Total liabilities

 

7,244,475

 

 

 

6,658,924

 

 

Tompkins Financial Corporation Shareholders’ equity

 

723,009

 

 

 

698,087

 

 

Noncontrolling interest

 

1,467

 

 

 

1,466

 

 

Total equity

 

724,476

 

 

 

699,554

 

 

 

 

 

 

 

 

 

Total liabilities and equity

$

7,968,951

 

 

$

7,358,478

 

 

Interest rate spread

 

 

2.84

%

 

 

3.13

%

Net interest income/margin on earning assets

 

 

225,410

 

2.96

%

 

 

227,453

 

3.31

%

 

 

 

 

 

 

 

Tax Equivalent Adjustment

 

 

(1,618

)

 

 

 

(2,114

)

 

Net interest income per consolidated financial statements

 

$

223,792

 

 

 

$

225,339

 

 

Tompkins Financial Corporation - Summary Financial Data (Unaudited)

(In thousands, except per share data)

 

Quarter-Ended

Year-Ended

Period End Balance Sheet

Dec-21

Sep-21

Jun-21

Mar-21

Dec-20

Dec-21

Securities

$

2,329,424

$

2,337,105

$

2,166,853

$

1,935,731

$

1,628,122

$

2,329,424

Total Loans

 

5,075,467

 

5,096,778

 

5,175,129

 

5,292,793

 

5,260,327

 

5,075,467

Allowance for credit losses

 

42,843

 

46,259

 

47,505

 

49,339

 

51,669

 

42,843

Total assets

 

7,819,982

 

8,113,110

 

7,988,208

 

8,095,342

 

7,622,171

 

7,819,982

Total deposits

 

6,791,435

 

7,090,898

 

6,837,000

 

6,946,541

 

6,437,752

 

6,791,435

Federal funds purchased and securities sold under agreements to repurchase

 

66,787

 

72,490

 

52,134

 

47,496

 

65,845

 

66,787

Other borrowings

 

124,000

 

110,000

 

245,000

 

265,000

 

265,000

 

124,000

Trust preferred debentures

 

0

 

0

 

8,799

 

13,260

 

13,220

 

0

Total common equity

 

727,529

 

720,851

 

726,779

 

708,493

 

716,277

 

727,529

Total equity

 

728,941

 

722,357

 

728,253

 

709,936

 

717,689

 

728,941

Average Balance Sheet

 

 

 

 

 

 

 

 

 

 

 

 

Average earning assets

$

7,660,556

 

$

7,753,700

 

$

7,609,792

 

$

7,475,846

 

$

7,408,335

 

$

7,625,832

 

Average assets

 

7,993,816

 

 

8,102,070

 

 

7,949,946

 

 

7,826,672

 

 

7,758,159

 

 

7,968,951

 

Average interest-bearing liabilities

 

4,966,711

 

 

5,086,753

 

 

5,030,800

 

 

5,036,451

 

 

5,010,037

 

 

5,030,143

 

Average equity

 

722,619

 

 

733,117

 

 

721,336

 

 

720,718

 

 

719,114

 

 

724,476

 

Share data

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding (basic)

 

14,452,775

 

 

14,494,533

 

 

14,654,774

 

 

14,676,410

 

 

14,715,124

 

 

14,568,763

 

Weighted average shares outstanding (diluted)

 

14,532,480

 

 

14,568,334

 

 

14,737,735

 

 

14,757,558

 

 

14,751,303

 

 

14,648,167

 

Period-end shares outstanding

 

14,661,001

 

 

14,659,195

 

 

14,829,873

 

 

14,906,785

 

 

14,928,479

 

 

14,661,001

 

Common equity book value per share

$

49.62

 

$

49.17

 

$

49.01

 

$

47.53

 

$

47.98

 

$

49.62

 

Income Statement

 

 

 

 

 

 

 

Net interest income

$

57,811

 

$

56,098

 

$

54,846

 

$

55,037

 

$

57,751

 

$

223,792

 

Provision (credit) for credit loss expense (5)

 

3,914

 

 

(1,232

)

 

(3,071

)

 

(1,830

)

 

(205

)

 

(2,219

)

Noninterest income

 

19,154

 

 

20,854

 

 

18,858

 

 

19,983

 

 

18,836

 

 

78,849

 

Noninterest expense (5)

 

48,154

 

 

50,180

 

 

47,442

 

 

44,511

 

 

46,616

 

 

190,287

 

Income tax expense

 

5,401

 

 

6,630

 

 

6,471

 

 

6,680

 

 

6,145

 

 

25,182

 

Net income attributable to Tompkins Financial Corporation

 

19,465

 

 

21,342

 

 

22,831

 

 

25,626

 

 

23,978

 

 

89,264

 

Noncontrolling interests

 

31

 

 

32

 

 

31

 

 

33

 

 

53

 

 

127

 

Basic earnings per share (4)

 

1.34

 

 

1.46

 

 

1.55

 

 

1.73

 

 

1.61

 

 

6.08

 

Diluted earnings per share (4)

 

1.33

 

 

1.45

 

 

1.54

 

 

1.72

 

 

1.61

 

 

6.05

 

Nonperforming Assets

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans and leases

$

26,033

 

$

47,941

 

$

48,019

 

$

41,656

 

$

38,976

 

$

26,033

 

Loans and leases 90 days past due and accruing

 

0

 

 

7,463

 

 

0

 

 

0

 

 

0

 

 

0

 

Troubled debt restructuring not included above

 

5,124

 

 

5,343

 

 

5,776

 

 

6,069

 

 

6,803

 

 

5,126

 

Total nonperforming loans and leases

 

31,157

 

 

60,747

 

 

53,795

 

 

47,725

 

 

45,779

 

 

31,159

 

OREO

 

135

 

 

135

 

 

88

 

 

88

 

 

88

 

 

135

 

Total nonperforming assets

$

31,292

 

$

60,882

 

$

53,883

 

$

47,813

 

$

45,867

 

$

31,294

 

Tompkins Financial Corporation - Summary Financial Data (Unaudited) - continued

 

Quarter-Ended

 

Year-Ended

Delinquency - Total loan and lease portfolio

Dec-21

 

Sep-21

 

Jun-21

 

Mar-21

 

Dec-20

 

Dec-21

 

Loans and leases 30-89 days past due and accruing

$

3,072

 

$

1,436

 

$

1,692

 

$

1,790

 

$

3,012

 

$

3,072

 

Loans and leases 90 days past due and accruing

 

0

 

 

7,463

 

 

0

 

 

0

 

 

0

 

 

0

 

Total loans and leases past due and accruing

 

3,072

 

 

8,899

 

 

1,692

 

 

1,790

 

 

3,012

 

 

3,072

 

Allowance for Credit Losses

Balance at beginning of period

$

46,259

 

$

47,505

 

$

49,339

 

$

51,669

 

$

52,293

 

$

51,669

 

Provision (credit) for credit losses

 

3,600

 

 

(1,177

)

 

(2,718

)

 

(2,510

)

 

6

 

$

(2,805

)

Net loan and lease charge-offs (recoveries)

 

7,016

 

 

69

 

 

(884

)

 

(180

)

 

630

 

$

6,021

 

Allowance for credit losses at end of period

$

42,843

 

$

46,259

 

$

47,505

 

$

49,339

 

$

51,669

 

$

42,843

 

 

 

 

 

 

 

 

 

Allowance for Credit Losses - Off-Balance Sheet Exposure

Balance at beginning of period

$

2,192

 

$

2,247

 

$

2,600

 

$

1,920

 

$

2,131

 

$

1,920

 

(Credit) provision for credit losses

 

314

 

 

(55

)

 

(353

)

 

680

 

 

(211

)

$

586

 

Allowance for credit losses at end of period

$

2,506

 

$

2,192

 

$

2,247

 

$

2,600

 

$

1,920

 

$

2,506

 

Loan Classification - Total Portfolio

 

 

 

 

 

 

 

 

 

 

 

 

Special Mention

$

85,530

 

$

98,253

 

$

108,269

 

$

116,689

 

$

121,253

 

$

85,530

 

Substandard

 

52,047

 

 

70,213

 

 

62,992

 

 

68,487

 

 

68,645

 

 

52,047

 

Ratio Analysis

Credit Quality

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans and leases/total loans and leases

0.61

%

 

1.19

%

 

1.04

%

 

0.90

%

 

0.87

%

 

0.61

%

 

Nonperforming assets/total assets

0.40

%

 

0.75

%

 

0.67

%

 

0.59

%

 

0.60

%

 

0.40

%

 

Allowance for credit losses/total loans and leases

0.84

%

 

0.91

%

 

0.92

%

 

0.93

%

 

0.98

%

 

0.84

%

 

Allowance/nonperforming loans and leases

137.51

%

 

76.15

%

 

88.31

%

 

103.38

%

 

112.87

%

 

137.49

%

 

Net loan and lease losses annualized/total average loans and leases

0.55

%

 

0.01

%

 

(0.07

)%

 

(0.01

)%

 

0.05

%

 

0.12

%

 

Capital Adequacy

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 Capital (to average assets)

8.72

%

 

8.54

%

 

8.79

%

 

8.89

%

 

8.75

%

 

8.75

%

 

Total Capital (to risk-weighted assets)

14.23

%

 

14.21

%

 

14.62

%

 

14.62

%

 

14.39

%

 

14.39

%

 

Profitability (period-end)

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets *

0.97

%

 

1.05

%

 

1.15

%

 

1.33

%

 

1.23

%

 

1.12

%

 

Return on average equity *

10.69

%

 

11.55

%

 

12.70

%

 

14.42

%

 

13.26

%

 

12.32

%

 

Net interest margin (TE) *

3.01

%

 

2.89

%

 

2.91

%

 

3.01

%

 

3.12

%

 

2.96

%

 

* 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, 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.

 

Contacts

Stephen S. Romaine, President & CEO

Francis M. Fetsko, Executive VP, CFO & COO

Tompkins Financial Corporation (888) 503-5753

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.