TOMPKINS FINANCIAL CORP
10-Ks and 10-Qs
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United States
Securities and Exchange Commission
Washington, D.C. 20549
FORM 10-Q
|
☒
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
For the quarterly period ended
March 31, 2017
OR
|
☐
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
For the transition period from _____ to ______
Commission File Number
1-12709
Tompkins Financial Corporation
(Exact name of registrant as specified in its charter)
|
New York
|
|
16-1482357
|
|
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
|
|
|
|
|
The Commons, P.O. Box 460, Ithaca, NY
|
|
14851
|
|
(Address of principal executive offices)
|
|
(Zip Code)
|
Registrant’s telephone number, including area code:
(888) 503-5753
Former name, former address, and former fiscal year, if changed since last report: NA
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐.
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ☒ No ☐.
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer”, “accelerated filer”, “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act. (Check one):
|
|
Large Accelerated Filer ☒
|
Accelerated Filer ☐
|
|
|
Non-Accelerated Filer ☐ (Do not check if a smaller reporting company)
|
Smaller Reporting Company ☐
|
|
Emerging Growth Company ☐
|
||
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of Exchange Act.☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act.) Yes ☐ No ☒.
Indicate the number of shares of the Registrant’s Common Stock outstanding as of the latest practicable date:
|
Class
|
Outstanding as of April 28, 2017
|
|
|
Common Stock, $0.10 par value
|
15,183,697
shares
|
|
1
TOMPKINS FINANCIAL CORPORATION
FORM 10-Q
INDEX
|
|
|||
|
|
|
|
PAGE
|
|
|
|||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
2
TOMPKINS FINANCIAL CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CONDITION
|
(In thousands, except share and per share data)
|
As of
|
As of
|
|||||
|
ASSETS
|
3/31/2017
|
12/31/2016
|
|||||
|
|
(unaudited)
|
(audited)
|
|||||
|
Cash and noninterest bearing balances due from banks
|
$
|
76,513
|
|
$
|
62,074
|
|
|
|
Interest bearing balances due from banks
|
1,959
|
|
1,880
|
|
|||
|
Cash and Cash Equivalents
|
78,472
|
|
63,954
|
|
|||
|
Available-for-sale securities, at fair value (amortized cost of $1,438,716 at March 31, 2017 and $1,442,724 at December 31, 2016)
|
1,427,523
|
|
1,429,538
|
|
|||
|
Held-to-maturity securities, at amortized cost (fair value of $142,445 at March 31, 2017 and $142,832 at December 31, 2016)
|
141,545
|
|
142,119
|
|
|||
|
Originated loans and leases, net of unearned income and deferred costs and fees
|
3,922,413
|
|
3,863,922
|
|
|||
|
Acquired loans and leases
|
375,380
|
|
394,111
|
|
|||
|
Less: Allowance for loan and lease losses
|
36,166
|
|
35,755
|
|
|||
|
Net Loans and Leases
|
4,261,627
|
|
4,222,278
|
|
|||
|
Federal Home Loan Bank and other stock
|
35,013
|
|
43,133
|
|
|||
|
Bank premises and equipment, net
|
75,720
|
|
70,016
|
|
|||
|
Corporate owned life insurance
|
78,535
|
|
77,905
|
|
|||
|
Goodwill
|
92,291
|
|
92,623
|
|
|||
|
Other intangible assets, net
|
10,767
|
|
11,349
|
|
|||
|
Accrued interest and other assets
|
78,554
|
|
83,841
|
|
|||
|
Total Assets
|
$
|
6,280,047
|
|
$
|
6,236,756
|
|
|
|
LIABILITIES
|
|
|
|
|
|||
|
Deposits:
|
|
|
|
|
|||
|
Interest bearing:
|
|
|
|
|
|||
|
Checking, savings and money market
|
2,755,752
|
|
2,518,318
|
|
|||
|
Time
|
875,596
|
|
870,788
|
|
|||
|
Noninterest bearing
|
1,219,237
|
|
1,236,033
|
|
|||
|
Total Deposits
|
4,850,585
|
|
4,625,139
|
|
|||
|
Federal funds purchased and securities sold under agreements to repurchase
|
70,716
|
|
69,062
|
|
|||
|
Other borrowings
|
717,285
|
|
884,815
|
|
|||
|
Trust preferred debentures
|
16,562
|
|
37,681
|
|
|||
|
Other liabilities
|
61,381
|
|
70,654
|
|
|||
|
Total Liabilities
|
$
|
5,716,529
|
|
$
|
5,687,351
|
|
|
|
EQUITY
|
|
|
|
|
|||
|
Tompkins Financial Corporation shareholders’ equity:
|
|
|
|
|
|||
|
Common Stock - par value $.10 per share: Authorized 25,000,000 shares; Issued: 15,216,916 at March 31, 2017; and 15,171,816 at December 31, 2016
|
1,522
|
|
1,517
|
|
|||
|
Additional paid-in capital
|
361,199
|
|
357,414
|
|
|||
|
Retained earnings
|
239,084
|
|
230,182
|
|
|||
|
Accumulated other comprehensive loss
|
(35,684
|
)
|
(37,109
|
)
|
|||
|
Treasury stock, at cost – 115,445 shares at March 31, 2017, and 117,997 shares at December 31, 2016
|
(4,057
|
)
|
(4,051
|
)
|
|||
|
Total Tompkins Financial Corporation Shareholders’ Equity
|
562,064
|
|
547,953
|
|
|||
|
Noncontrolling interests
|
1,454
|
|
1,452
|
|
|||
|
Total Equity
|
$
|
563,518
|
|
$
|
549,405
|
|
|
|
Total Liabilities and Equity
|
$
|
6,280,047
|
|
$
|
6,236,756
|
|
|
See notes to unaudited condensed consolidated financial statements.
TOMPKINS FINANCIAL CORPORATION
|
|
Three Months Ended
|
||||||
|
(In thousands, except per share data) (Unaudited)
|
3/31/2017
|
3/31/2016
|
|||||
|
INTEREST AND DIVIDEND INCOME
|
|
|
|
|
|||
|
Loans
|
$
|
44,951
|
|
$
|
40,487
|
|
|
|
Due from banks
|
2
|
|
2
|
|
|||
|
Trading securities
|
0
|
|
81
|
|
|||
|
Available-for-sale securities
|
7,322
|
|
7,531
|
|
|||
|
Held-to-maturity securities
|
878
|
|
911
|
|
|||
|
Federal Home Loan Bank and other stock
|
468
|
|
297
|
|
|||
|
Total Interest and Dividend Income
|
53,621
|
|
49,309
|
|
|||
|
INTEREST EXPENSE
|
|
|
|
|
|||
|
Time certificates of deposits of $250,000 or more
|
441
|
|
390
|
|
|||
|
Other deposits
|
2,347
|
|
2,209
|
|
|||
|
Federal funds purchased and securities sold under agreements to repurchase
|
108
|
|
666
|
|
|||
|
Trust preferred debentures
|
367
|
|
589
|
|
|||
|
Other borrowings
|
2,324
|
|
1,417
|
|
|||
|
Total Interest Expense
|
5,587
|
|
5,271
|
|
|||
|
Net Interest Income
|
48,034
|
|
44,038
|
|
|||
|
Less: Provision for loan and lease losses
|
769
|
|
855
|
|
|||
|
Net Interest Income After Provision for Loan and Lease Losses
|
47,265
|
|
43,183
|
|
|||
|
NONINTEREST INCOME
|
|
|
|
|
|||
|
Insurance commissions and fees
|
7,118
|
|
7,562
|
|
|||
|
Investment services income
|
3,791
|
|
3,786
|
|
|||
|
Service charges on deposit accounts
|
2,167
|
|
2,264
|
|
|||
|
Card services income
|
2,009
|
|
1,941
|
|
|||
|
Mark-to-market loss on trading securities
|
0
|
|
(46
|
)
|
|||
|
Mark-to-market gain on liabilities held at fair value
|
0
|
|
57
|
|
|||
|
Other income
|
2,155
|
|
1,707
|
|
|||
|
Gain on sale of available-for-sale securities
|
0
|
|
232
|
|
|||
|
Total Noninterest Income
|
17,240
|
|
17,503
|
|
|||
|
NONINTEREST EXPENSES
|
|
|
|
|
|||
|
Salaries and wages
|
19,513
|
|
18,989
|
|
|||
|
Pension and other employee benefits
|
5,759
|
|
5,283
|
|
|||
|
Net occupancy expense of premises
|
3,511
|
|
3,148
|
|
|||
|
Furniture and fixture expense
|
1,597
|
|
1,689
|
|
|||
|
FDIC insurance
|
538
|
|
822
|
|
|||
|
Amortization of intangible assets
|
493
|
|
527
|
|
|||
|
Other operating expense
|
9,957
|
|
9,048
|
|
|||
|
Total Noninterest Expenses
|
41,368
|
|
39,506
|
|
|||
|
Income Before Income Tax Expense
|
23,137
|
|
21,180
|
|
|||
|
Income Tax Expense
|
7,388
|
|
6,896
|
|
|||
|
Net Income attributable to Noncontrolling Interests and Tompkins Financial Corporation
|
15,749
|
|
14,284
|
|
|||
|
Less: Net income attributable to noncontrolling interests
|
32
|
|
33
|
|
|||
|
Net Income Attributable to Tompkins Financial Corporation
|
$
|
15,717
|
|
$
|
14,251
|
|
|
|
Basic Earnings Per Share
|
$
|
1.04
|
|
$
|
0.95
|
|
|
|
Diluted Earnings Per Share
|
$
|
1.03
|
|
$
|
0.94
|
|
|
See notes to unaudited condensed consolidated financial statements.
4
TOMPKINS FINANCIAL CORPORATION
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
|
|
Three Months Ended
|
||||||
|
(In thousands) (Unaudited)
|
3/31/2017
|
3/31/2016
|
|||||
|
Net income attributable to noncontrolling interests and Tompkins Financial Corporation
|
$
|
15,749
|
|
$
|
14,284
|
|
|
|
Other comprehensive income, net of tax:
|
|
|
|
|
|||
|
Available-for-sale securities:
|
|
|
|
|
|||
|
Change in net unrealized gain/loss during the period
|
1,197
|
|
12,575
|
|
|||
|
Reclassification adjustment for net realized gain on sale of available-for-sale securities included in net income
|
0
|
|
(139
|
)
|
|||
|
Employee benefit plans:
|
|
|
|
|
|||
|
Amortization of net retirement plan actuarial gain
|
214
|
|
206
|
|
|||
|
Amortization of net retirement plan prior service cost
|
14
|
|
18
|
|
|||
|
Other comprehensive income
|
1,425
|
|
12,660
|
|
|||
|
Subtotal comprehensive income attributable to noncontrolling interests and Tompkins Financial Corporation
|
17,174
|
|
26,944
|
|
|||
|
Less: Net income attributable to noncontrolling interests
|
(32
|
)
|
(33
|
)
|
|||
|
Total comprehensive income attributable to Tompkins Financial Corporation
|
$
|
17,142
|
|
$
|
26,911
|
|
|
See notes to unaudited condensed consolidated financial statements.
5
TOMPKINS FINANCIAL CORPORATION
|
|
Three Months Ended
|
||||||
|
(In thousands) (Unaudited)
|
3/31/2017
|
3/31/2016
|
|||||
|
OPERATING ACTIVITIES
|
|
|
|
|
|||
|
Net income attributable to Tompkins Financial Corporation
|
$
|
15,717
|
|
$
|
14,251
|
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|||
|
Provision for loan and lease losses
|
769
|
|
855
|
|
|||
|
Depreciation and amortization of premises, equipment, and software
|
1,787
|
|
1,685
|
|
|||
|
Amortization of intangible assets
|
493
|
|
527
|
|
|||
|
Earnings from corporate owned life insurance
|
(630
|
)
|
(616
|
)
|
|||
|
Net amortization on securities
|
2,782
|
|
2,581
|
|
|||
|
Amortization/accretion related to purchase accounting
|
(747
|
)
|
(773
|
)
|
|||
|
Mark-to-market loss on trading securities
|
0
|
|
46
|
|
|||
|
Mark-to-market gain on liabilities held at fair value
|
0
|
|
(57
|
)
|
|||
|
Net gain on securities transactions
|
0
|
|
(232
|
)
|
|||
|
Net gain on sale of loans originated for sale
|
(13
|
)
|
(23
|
)
|
|||
|
Proceeds from sale of loans originated for sale
|
53
|
|
823
|
|
|||
|
Loans originated for sale
|
(40
|
)
|
(301
|
)
|
|||
|
Net (gain) loss on sale of bank premises and equipment
|
(6
|
)
|
12
|
|
|||
|
Net excess tax benefit from stock based compensation
|
299
|
|
70
|
|
|||
|
Stock-based compensation expense
|
706
|
|
496
|
|
|||
|
Decrease in accrued interest receivable
|
(1,425
|
)
|
(1,051
|
)
|
|||
|
Decrease in accrued interest payable
|
(146
|
)
|
(94
|
)
|
|||
|
Proceeds from maturities and payments of trading securities
|
0
|
|
296
|
|
|||
|
Other, net
|
(4,690
|
)
|
(902
|
)
|
|||
|
Net Cash Provided by Operating Activities
|
14,909
|
|
17,593
|
|
|||
|
INVESTING ACTIVITIES
|
|
|
|
|
|||
|
Proceeds from maturities, calls and principal paydowns of available-for-sale securities
|
38,492
|
|
63,401
|
|
|||
|
Proceeds from sales of available-for-sale securities
|
0
|
|
35,060
|
|
|||
|
Proceeds from maturities, calls and principal paydowns of held-to-maturity securities
|
1,227
|
|
1,726
|
|
|||
|
Purchases of available-for-sale securities
|
(37,169
|
)
|
(126,013
|
)
|
|||
|
Purchases of held-to-maturity securities
|
(750
|
)
|
(760
|
)
|
|||
|
Net increase in loans
|
(39,601
|
)
|
(49,340
|
)
|
|||
|
Net increase in Federal Home Loan Bank stock
|
8,120
|
|
4,242
|
|
|||
|
Proceeds from sale of bank premises and equipment
|
19
|
|
22
|
|
|||
|
Purchases of bank premises and equipment
|
(7,397
|
)
|
(1,482
|
)
|
|||
|
Net cash used in acquisition
|
0
|
|
(218
|
)
|
|||
|
Other, net
|
1,711
|
|
(789
|
)
|
|||
|
Net Cash Used in Investing Activities
|
(35,348
|
)
|
(74,151
|
)
|
|||
|
FINANCING ACTIVITIES
|
|
|
|
|
|||
|
Net increase in demand, money market, and savings deposits
|
220,639
|
|
127,913
|
|
|||
|
Net increase in time deposits
|
5,092
|
|
32,337
|
|
|||
|
Net increase (decrease) in Federal funds purchased and securities sold under agreements to repurchase
|
1,654
|
|
(19,828
|
)
|
|||
|
Increase in other borrowings
|
45,000
|
|
115,524
|
|
|||
|
Repayment of other borrowings
|
(212,530
|
)
|
(196,410
|
)
|
|||
|
Redemption of trust preferred debentures
|
(21,161
|
)
|
0
|
|
|||
|
Cash dividends
|
(6,815
|
)
|
(6,594
|
)
|
|||
|
Repurchase of common stock
|
0
|
|
(1,166
|
)
|
|||
|
Shares issued for dividend reinvestment plan
|
1,078
|
|
0
|
|
|||
|
Shares issued for employee stock ownership plan
|
2,296
|
|
1,938
|
|
|||
|
Net shares issued related to restricted stock awards
|
0
|
|
(1
|
)
|
|||
|
Net proceeds from exercise of stock options
|
(296
|
)
|
102
|
|
|||
|
Net Cash Provided by Financing Activities
|
34,957
|
|
53,815
|
|
|||
|
Net Increase (Decrease) in Cash and Cash Equivalents
|
14,518
|
|
(2,743
|
)
|
|||
|
Cash and cash equivalents at beginning of period
|
63,954
|
|
58,257
|
|
|||
|
Total Cash & Cash Equivalents at End of Period
|
$
|
78,472
|
|
$
|
55,514
|
|
|
See notes to unaudited condensed consolidated financial statements.
6
TOMPKINS FINANCIAL CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
(In thousands) (Unaudited)
|
3/31/2017
|
3/31/2016
|
|||||
|
Supplemental Information:
|
|
|
|
|
|||
|
Cash paid during the year for - Interest
|
$
|
6,018
|
|
$
|
5,693
|
|
|
|
Cash paid during the year for - Taxes
|
89
|
|
2,415
|
|
|||
|
Transfer of loans to other real estate owned
|
2,520
|
|
172
|
|
|||
See notes to unaudited condensed consolidated financial statements.
7
TOMPKINS FINANCIAL CORPORATION
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
(Unaudited)
|
(In thousands except share and per share data)
|
Common
Stock
|
Additional Paid-in Capital
|
Retained
Earnings
|
Accumulated Other Comprehensive (Loss) Income
|
Treasury
Stock
|
Non-
controlling Interests
|
Total
|
|||||||||||||||||||||
|
Balances at January 1, 2016
|
$
|
1,502
|
|
$
|
350,823
|
|
$
|
197,445
|
|
$
|
(31,001
|
)
|
$
|
(3,755
|
)
|
$
|
1,452
|
|
$
|
516,466
|
|
|||||||
|
Net income attributable to noncontrolling interests and Tompkins Financial Corporation
|
|
|
|
|
14,251
|
|
|
|
|
|
33
|
|
14,284
|
|
||||||||||||||
|
Other comprehensive income
|
|
|
|
|
|
|
12,660
|
|
|
|
|
|
12,660
|
|
||||||||||||||
|
Total Comprehensive Income
|
|
|
|
|
|
|
|
|
|
|
|
|
26,944
|
|
||||||||||||||
|
Cash dividends ($0.44 per share)
|
|
|
|
|
(6,594
|
)
|
|
|
|
|
|
|
(6,594
|
)
|
||||||||||||||
|
Net exercise of stock options (7,751 shares)
|
1
|
|
101
|
|
|
|
|
|
|
|
|
|
102
|
|
||||||||||||||
|
Stock-based compensation expense
|
|
|
496
|
|
|
|
|
|
|
|
|
|
496
|
|
||||||||||||||
|
Common stock repurchased and returned to unissued status (22,356 shares)
|
(2
|
)
|
(1,164
|
)
|
|
|
|
|
|
|
|
|
(1,166
|
)
|
||||||||||||||
|
Shares issued for employee stock ownership plan (31,435 shares)
|
3
|
|
1,935
|
|
|
|
|
|
|
|
|
|
1,938
|
|
||||||||||||||
|
Directors deferred compensation plan (4,202 shares)
|
|
|
(121
|
)
|
|
|
|
|
121
|
|
|
|
—
|
|
||||||||||||||
|
Common stock issued for purchase acquisition (32,553 shares)
|
3
|
|
1,705
|
|
|
|
|
|
|
|
|
|
1,708
|
|
||||||||||||||
|
Restricted stock activity ((5,291) shares)
|
(1
|
)
|
0
|
|
|
|
|
|
|
|
|
|
(1
|
)
|
||||||||||||||
|
Balances at March 31, 2016
|
$
|
1,506
|
|
$
|
353,775
|
|
$
|
205,102
|
|
$
|
(18,341
|
)
|
$
|
(3,634
|
)
|
$
|
1,485
|
|
$
|
539,893
|
|
|||||||
|
Balances at January 1, 2017
|
$
|
1,517
|
|
$
|
357,414
|
|
$
|
230,182
|
|
$
|
(37,109
|
)
|
$
|
(4,051
|
)
|
$
|
1,452
|
|
$
|
549,405
|
|
|||||||
|
Net income attributable to noncontrolling interests and Tompkins Financial Corporation
|
|
|
|
|
15,717
|
|
|
|
|
|
32
|
|
15,749
|
|
||||||||||||||
|
Other comprehensive income
|
|
|
|
|
|
|
1,425
|
|
|
|
|
|
1,425
|
|
||||||||||||||
|
Total Comprehensive Income
|
|
|
|
|
|
|
|
|
|
|
|
|
17,174
|
|
||||||||||||||
|
Cash dividends ($0.45 per share)
|
|
|
|
|
(6,815
|
)
|
|
|
|
|
|
|
(6,815
|
)
|
||||||||||||||
|
Net exercise of stock options (7,372 shares)
|
1
|
|
(297
|
)
|
|
|
|
|
|
|
|
|
(296
|
)
|
||||||||||||||
|
Shares issued for dividend reinvestment plan (11,343 shares)
|
1
|
|
1,077
|
|
|
|
|
|
|
|
|
|
1,078
|
|
||||||||||||||
|
Stock-based compensation expense
|
|
|
706
|
|
|
|
|
|
|
|
|
|
706
|
|
||||||||||||||
|
Shares issued for employee stock ownership plan (27,412 shares)
|
3
|
|
2,293
|
|
|
|
|
|
|
|
|
|
2,296
|
|
||||||||||||||
|
Directors deferred compensation plan (2,552) shares)
|
|
|
6
|
|
|
|
|
|
(6
|
)
|
|
|
0
|
|
||||||||||||||
|
Restricted stock activity ((1,027) shares)
|
0
|
|
0
|
|
|
|
|
|
|
|
|
|
0
|
|
||||||||||||||
|
Partial repurchase of noncontrolling interest
|
|
|
|
|
|
|
|
|
|
|
(30
|
)
|
(30
|
)
|
||||||||||||||
|
Balances at March 31, 2017
|
$
|
1,522
|
|
$
|
361,199
|
|
$
|
239,084
|
|
$
|
(35,684
|
)
|
$
|
(4,057
|
)
|
$
|
1,454
|
|
$
|
563,518
|
|
|||||||
See notes to unaudited condensed consolidated financial statements
8
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
1. Business
Tompkins Financial Corporation (“Tompkins” or the “Company”) is headquartered in Ithaca, New York and is registered as a Financial Holding Company with the Federal Reserve Board under the Bank Holding Company Act of 1956, as amended. The Company is a locally oriented, community-based financial services organization that offers a full array of products and services, including commercial and consumer banking, leasing, trust and investment management, financial planning and wealth management, and insurance services. At
March 31, 2017
, the Company’s subsidiaries included:
four
wholly-owned banking subsidiaries, Tompkins Trust Company (the “Trust Company”), The Bank of Castile (DBA Tompkins Bank of Castile), Mahopac Bank (formerly known as Mahopac National Bank, DBA Tompkins Mahopac Bank), VIST Bank (DBA Tompkins VIST Bank); and a wholly-owned insurance agency subsidiary, Tompkins Insurance Agencies, Inc. (“Tompkins Insurance”). The trust division of the Trust Company provides a full array of investment services, including investment management, trust and estate, financial and tax planning as well as life, disability and long-term care insurance services. The Company’s principal offices are located at The Commons, Ithaca, New York, 14851, and its telephone number is (888) 503-5753. The Company’s common stock is traded on the NYSE MKT LLC under the Symbol “TMP.”
As a registered financial holding company, the Company is regulated under the Bank Holding Company Act of 1956 (“BHC Act”), as amended and is subject to examination and comprehensive regulation by the Federal Reserve Board (“FRB”). The Company is also subject to the jurisdiction of the Securities and Exchange Commission (“SEC”) and is subject to disclosure and regulatory requirements under the Securities Act of 1933, as amended, and the Securities Exchange Act of 1934, as amended. The Company is subject to the rules of the NYSE MKT LLC for listed companies.
The Company’s banking subsidiaries are subject to examination and comprehensive regulation by various regulatory authorities, including the Federal Deposit Insurance Corporation (“FDIC”), the New York State Department of Financial Services (“NYSDFS”), and the Pennsylvania Department of Banking and Securities (“PDBS”). Each of these agencies issues regulations and requires the filing of reports describing the activities and financial condition of the entities under its jurisdiction. Likewise, such agencies conduct examinations on a recurring basis to evaluate the safety and soundness of the institutions, and to test compliance with various regulatory requirements, including: consumer protection, privacy, fair lending, the Community Reinvestment Act, the Bank Secrecy Act, sales of non-deposit investments, electronic data processing, and trust department activities.
The trust division of Tompkins Trust Company is subject to examination and comprehensive regulation by the FDIC and NYSDFS.
The Company’s insurance subsidiary is subject to examination and regulation by the NYSDFS and the Pennsylvania Insurance Department.
2. Basis of Presentation
The unaudited consolidated financial statements included in this quarterly report do not include all of the information and footnotes required by GAAP for a full year presentation and certain disclosures have been condensed or omitted in accordance with rules and regulations of the SEC. In the application of certain accounting policies, management is required to make assumptions regarding the effect of matters that are inherently uncertain. These estimates and assumptions affect the reported amounts of certain assets, liabilities, revenues, and expenses in the unaudited condensed consolidated financial statements. Different amounts could be reported under different conditions, or if different assumptions were used in the application of these accounting policies. The accounting policies that management considers critical in this respect are the determination of the allowance for loan and lease losses, the expenses and liabilities associated with the Company’s pension and post-retirement benefits, and the review of its securities portfolio for other than temporary impairment.
In management’s opinion, the unaudited condensed consolidated financial statements reflect all adjustments of a normal recurring nature. The results of operations for the interim periods are not necessarily indicative of the results of operations to be expected for the full year ended
December 31, 2017
. The unaudited condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and the notes thereto in the Company’s Annual Report on Form 10-K for the year ended
December 31, 2016
. There have been no significant changes to the Company’s accounting policies from those presented in the
2016
Annual Report on Form 10-K. Refer to Note 3- “Accounting Standards Updates” of this Report for a discussion of recently issued accounting guidelines.
9
Cash and cash equivalents in the consolidated statements of cash flow include cash and noninterest bearing balances due from banks, interest-bearing balances due from banks, and money market funds. Management regularly evaluates the credit risk associated with the counterparties to these transactions and believes that the Company is not exposed to any significant credit risk on cash and cash equivalents.
The Company has evaluated subsequent events for potential recognition and/or disclosure, and determined that no further disclosures were required.
The consolidated financial information included herein combines the results of operations, the assets, liabilities, and shareholders’ equity of the Company and its subsidiaries. Amounts in the prior periods’ unaudited condensed consolidated financial statements are reclassified when necessary to conform to the current periods’ presentation. Information for the third quarter, second quarter, and first quarter of 2016 has been revised to reflect the impact of the adoption of ASU 2016-09, "Improvements to Employee Share-Based Payment Accounting", in the fourth quarter of 2016, retroactive to January 1, 2016. All significant intercompany balances and transactions are eliminated in consolidation.
3. Accounting Standards Updates
ASU 2014-09, “Revenue from Contracts with Customers (Topic 606).”
ASU 2014-09 implements a common revenue standard that clarifies the principles for recognizing revenue. The core principle of ASU 2014-09 is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. To achieve that core principle, an entity should apply the following steps: (i) identify the contract(s) with a customer, (ii) identify the performance obligations in the contract, (iii) determine the transaction price, (iv) allocate the transaction price to the performance obligations in the contract and (v) recognize revenue when (or as) the entity satisfies a performance obligation. ASU 2014-09 was originally going to be effective for us on January 1, 2017; however, the FASB recently issued
ASU 2015-14, “Revenue from Contracts with Customers (Topic 606) - Deferral of the Effective Date"
which deferred the effective date of ASU 2014-09 by one year to January 1, 2018. Tompkins’ revenue is comprised of net interest income on financial assets and financial liabilities, which is explicitly excluded from the scope of ASU 2014-09, and non-interest income. With respect to noninterest income, the Company has identified revenue streams within the scope of the guidance, and is performing an evaluation of the underlying revenue contracts. Tompkins does not expect these changes to have a significant impact on the Company’s consolidated financial statements. The Company expects to adopt the standard in the first quarter of 2018 with a cumulative effect adjustment to opening retained earnings, if such adjustment is deemed to be significant.
ASU 2016-01, “
Financial Instruments - Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities.
” ASU 2016-1, among other things, (i) requires equity investments, with certain exceptions, to be measured at fair value with changes in fair value recognized in net income, (ii) simplifies the impairment assessment of equity investments without readily determinable fair values by requiring a qualitative assessment to identify impairment, (iii) eliminates the requirement for public business entities to disclose the methods and significant assumptions used to estimate the fair value that is required to be disclosed for financial instruments measured at amortized cost on the balance sheet, (iv) requires public business entities to use the exit price notion when measuring the fair value of financial instruments for disclosure purposes, (v) requires an entity to present separately in other comprehensive income the portion of the total change in the fair value of a liability resulting from a change in the instrument-specific credit risk when the entity has elected to measure the liability at fair value in accordance with the fair value option for financial instruments, (vi) requires separate presentation of financial assets and financial liabilities by measurement category and form of financial asset on the balance sheet or the accompanying notes to the financial statements and (viii) clarifies that an entity should evaluate the need for a valuation allowance on a deferred tax asset related to available-for-sale. ASU 2016-1 will be effective for us on January 1, 2018 and is not expected to have a significant impact on our consolidated financial statements.
ASU 2016-02,“Leases (Topic 842).”
ASU 2016-02 will, among other things, require lessees to recognize a lease liability, which is a lessee‘s obligation to make lease payments arising from a lease, measured on a discounted basis; and a right-of-use asset, which is an asset that represents the lessee’s right to use, or control the use of, a specified asset for the lease term. ASU 2016-02 does not significantly change lease accounting requirements applicable to lessors; however, certain changes were made to align, where necessary, lessor accounting with the lessee accounting model and ASC Topic 606, “Revenue from Contracts with Customers.” ASU 2016-2 will be effective for Tompkins on January 1, 2019 and will require transition using a modified retrospective approach for leases existing at, or entered into after, the beginning of the earliest comparative period presented in the financial statements. The Company occupies certain banking offices and uses certain equipment under noncancelable operating lease agreements, which currently are not reflected in its consolidated balance sheet. Upon adoption of the guidance, the Company expects to report increased assets and increased liabilities as a result of recognizing right-of-use assets and lease liabilities on its consolidated balance sheet. Tompkins is currently evaluating the extent of the impact that the adoption of this ASU will have on our consolidated financial statements.
10
ASU 2016-05“Derivatives and Hedging (Topic 815) Effect of Derivative Contract Novations on Existing Hedge Accounting Relationships.”
ASU 2016-05
clarifies
that a change in the counterparty to a derivative instrument that has been designated as the hedging instrument under ASC Topic 815 does not, in and of itself, require dedesignation of that hedging relationship provided that all other hedge accounting criteria continue to be met.
ASU 2016-05
became effective for Tompkins on January 1, 2017 and did not have a significant impact on our consolidated financial statements.
ASU 2016-07, “Investments - Equity Method and Joint Ventures (Topic 323): Simplifying the Transition to the Equity Method of Accounting.”
The amendments affect all entities that have an investment that becomes qualified for the equity method of accounting as a result of an increase in the level of ownership interest or degree of influence. ASU 2016-07 simplifies the transition to the equity method of accounting by eliminating retroactive adjustment of the investment when an investment qualifies for use of the equity method, among other things. ASU 2016-07 became effective for Tompkins on January 1, 2017 and did not have a significant impact on our consolidated financial statements.
ASU 2016-08
,
“Revenue from Contracts with Customers (Topic 606): Principal versus Agent Considerations (Reporting Revenue Gross versus Net).”
ASU 2016-08 was issued to clarify certain principal versus agent considerations within the implementation guidance of ASC Topic 606, “Revenue from Contracts with Customers.” The effective date and transition of ASU 2016-08 is the same as the effective date and transition of ASU 2014-09, Revenue from Contracts with Customers (Topic 606), as discussed above. Tompkins is currently evaluating the potential impact of ASU 2016-08 on our consolidated financial statements.
ASU No. 2016-10
,
“Revenue from Contracts with Customers (Topic 606): Identifying Performance Obligations and Licensing.”
ASU 2016-10 was issued to clarify
ASC Topic 606, “Revenue from Contracts with Customers”
related to (i) identifying performance obligations; and (ii) the licensing implementation guidance. The effective date and transition of ASU 2016-10 is the same as the effective date and transition of
ASU 2014-09, “Revenue from Contracts with Customers (Topic 606),”
as discussed above. Tompkins is currently evaluating the potential impact of ASU 2016-10 on our consolidated financial statements.
ASU No. 2016-13, “Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.”
ASU 2016-13 requires the measurement of all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts and requires enhanced disclosures related to the significant estimates and judgments used in estimating credit losses, as well as the credit quality and underwriting standards of an organization’s portfolio. In addition, ASU 2016-13 amends the accounting for credit losses on available-for-sale debt securities and purchased financial assets with credit deterioration. ASU 2016-13 will be effective on January 1, 2020. Tompkins is currently evaluating the requirements of the new guidance to determine what modifications to our existing allowance methodology may be required. The Company expects that the new guidance will likely result in an increase in the allowance; however, Tompkins is unable to quantify the impact at this time since we are still reviewing the guidance. The extent of any impact to our allowance will depend, in part, upon the composition of our loan portfolio at the adoption date as well as economic conditions and loss forecasts at that date.
ASU 2016-15, “Statement of Cash Flows (Topic 230) - Classification of Certain Cash Receipts and Cash Payments.”
ASU 2016-15 provides guidance related to certain cash flow issues in order to reduce the current and potential future diversity in practice. ASU 2016-15 will be effective for us on January 1, 2018. Tompkins is currently evaluating the potential impact of ASU 2016-15 but does not expect it to have a significant impact on our consolidated financial statements.
ASU 2017-04, “Intangibles - Goodwill and Other (Topic 350) - Simplifying the Test for Goodwill Impairment.”
ASU 2017-04 eliminates Step 2 from the goodwill impairment test which required entities to compute the implied fair value of goodwill. Under ASU 2017-04, an entity should perform its annual, or interim, goodwill impairment test by comparing the fair value of a reporting unit with its carrying amount. An entity should recognize an impairment charge for the amount by which the carrying amount exceeds the reporting unit’s fair value; however, the loss recognized should not exceed the total amount of goodwill allocated to that reporting unit. ASU 2017-04 will be effective for us on January 1, 2020, with early adoption permitted for interim or annual impairment tests beginning in 2017. Tompkins is currently evaluating the potential impact of ASU 2017-04 on our consolidated financial statements.
ASU 2017-05, “Other Income - Gains and Losses from the Derecognition of Nonfinancial Assets (Subtopic 610-20) - Clarifying the Scope of Asset Derecognition Guidance and Accounting for Partial Sales of Nonfinancial Assets.”
ASU 2017-05 clarifies the scope of Subtopic 610-20 and adds guidance for partial sales of nonfinancial assets, including partial sales of real estate. Historically, U.S. GAAP contained several different accounting models to evaluate whether the transfer of certain assets qualified for sale treatment. ASU 2017-05 reduces the number of potential accounting models that might apply and clarifies which model does apply
11
in various circumstances. ASU 2017-05 will be effective for us on January 1, 2018. Tompkins is currently evaluating the potential impact of ASU 2017-05 on our consolidated financial statements.
ASU 2017-07, “Compensation-Retirement Benefits (Topic 715 - Improving the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost.”),
which requires that the service cost component of the Company's net periodic pension cost and net periodic postretirement benefit cost be included in the same line item as other compensation costs arising from services rendered by employees, with the other components of net periodic benefit cost being classified outside of a subtotal of income from operations. Of the components of net periodic benefit cost, only the service cost component will be eligible for asset capitalization. ASU 2017-07 is effective for the Company beginning January 1, 2018 and is required to be applied retrospectively for the presentation of the service cost component and the other components of net periodic pension cost and net periodic postretirement benefit cost in the income statement. Tompkins is currently evaluating the potential impact that ASU 2017-07 on our consolidated financial statements.
ASU 2017-08 “Receivables - Nonrefundable Fees and Other Costs (Subtopic 310-20) - Premium Amortization on Purchased Callable Debt Securities.”
ASU 2017-08 shortens the amortization period for certain callable debt securities held at a premium to require such premiums to be amortized to the earliest call date unless applicable guidance related to certain pools of securities is applied to consider estimated prepayments. Under prior guidance, entities were generally required to amortize premiums on individual, non-pooled callable debt securities as a yield adjustment over the contractual life of the security. ASU 2017-08 does not change the accounting for callable debt securities held at a discount. ASU 2017-08 will be effective for us on January 1, 2019, with early adoption permitted. Tompkins is currently evaluating the potential impact of ASU 2017-08 on our consolidated financial statements.
4. Securities
Available-for-Sales Securities
The following table summarizes available-for-sale securities held by the Company at
March 31, 2017
:
|
|
Available-for-Sale Securities
|
||||||||||||||
|
March 31, 2017
|
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Fair Value
|
|||||||||||
|
(in thousands)
|
|
|
|
|
|
|
|
|
|||||||
|
Obligations of U.S. Government sponsored entities
|
$
|
527,190
|
|
$
|
2,756
|
|
$
|
1,971
|
|
$
|
527,975
|
|
|||
|
Obligations of U.S. states and political subdivisions
|
92,877
|
|
424
|
|
744
|
|
92,557
|
|
|||||||
|
Mortgage-backed securities – residential, issued by
|
|
|
|
|
|
|
|
|
|||||||
|
U.S. Government agencies
|
155,224
|
|
1,069
|
|
2,160
|
|
154,133
|
|
|||||||
|
U.S. Government sponsored entities
|
659,819
|
|
1,802
|
|
11,948
|
|
649,673
|
|
|||||||
|
Non-U.S. Government agencies or sponsored entities
|
106
|
|
0
|
|
0
|
|
106
|
|
|||||||
|
U.S. corporate debt securities
|
2,500
|
|
0
|
|
338
|
|
2,162
|
|
|||||||
|
Total debt securities
|
1,437,716
|
|
6,051
|
|
17,161
|
|
1,426,606
|
|
|||||||
|
Equity securities
|
1,000
|
|
0
|
|
83
|
|
917
|
|
|||||||
|
Total available-for-sale securities
|
$
|
1,438,716
|
|
$
|
6,051
|
|
$
|
17,244
|
|
$
|
1,427,523
|
|
|||
12
The following table summarizes available-for-sale securities held by the Company at
December 31, 2016
:
|
|
Available-for-Sale Securities
|
||||||||||||||
|
December 31, 2016
|
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Fair Value
|
|||||||||||
|
(in thousands)
|
|
|
|
|
|
|
|
|
|||||||
|
Obligations of U.S. Government sponsored entities
|
$
|
527,057
|
|
$
|
2,873
|
|
$
|
2,303
|
|
$
|
527,627
|
|
|||
|
Obligations of U.S. states and political subdivisions
|
89,910
|
|
286
|
|
1,140
|
|
89,056
|
|
|||||||
|
Mortgage-backed securities – residential, issued by
|
|
|
|
|
|
|
|
|
|||||||
|
U.S. Government agencies
|
159,417
|
|
1,081
|
|
2,272
|
|
158,226
|
|
|||||||
|
U.S. Government sponsored entities
|
662,724
|
|
1,993
|
|
13,287
|
|
651,430
|
|
|||||||
|
Non-U.S. Government agencies or sponsored entities
|
116
|
|
0
|
|
0
|
|
116
|
|
|||||||
|
U.S. corporate debt securities
|
2,500
|
|
0
|
|
338
|
|
2,162
|
|
|||||||
|
Total debt securities
|
1,441,724
|
|
6,233
|
|
19,340
|
|
1,428,617
|
|
|||||||
|
Equity securities
|
1,000
|
|
0
|
|
79
|
|
921
|
|
|||||||
|
Total available-for-sale securities
|
$
|
1,442,724
|
|
$
|
6,233
|
|
$
|
19,419
|
|
$
|
1,429,538
|
|
|||
Held-to-Maturity Securities
The following table summarizes held-to-maturity securities held by the Company at
March 31, 2017
:
|
|
Held-to-Maturity Securities
|
|||||||||||||||
|
March 31, 2017
|
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Fair Value
|
||||||||||||
|
(in thousands)
|
|
|
|
|
|
|
|
|
||||||||
|
Obligations of U.S. Government sponsored entities
|
$
|
132,001
|
|
$
|
961
|
|
$
|
206
|
|
$
|
132,756
|
|
||||
|
Obligations of U.S. states and political subdivisions
|
9,544
|
|
148
|
|
3
|
|
9,689
|
|
||||||||
|
Total held-to-maturity debt securities
|
$
|
141,545
|
|
$
|
1,109
|
|
$
|
209
|
|
$
|
142,445
|
|
||||
The following table summarizes held-to-maturity securities held by the Company at
December 31, 2016
:
|
|
Held-to-Maturity Securities
|
|||||||||||||||
|
December 31, 2016
|
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Fair Value
|
||||||||||||
|
(in thousands)
|
|
|
|
|
|
|
|
|
||||||||
|
Obligations of U.S. Government sponsored entities
|
$
|
132,098
|
|
$
|
804
|
|
$
|
283
|
|
$
|
132,619
|
|
||||
|
Obligations of U.S. states and political subdivisions
|
10,021
|
|
195
|
|
3
|
|
10,213
|
|
||||||||
|
Total held-to-maturity debt securities
|
$
|
142,119
|
|
$
|
999
|
|
$
|
286
|
|
$
|
142,832
|
|
||||
The Company may from time to time sell investment securities from its available-for-sale portfolio. Realized gains on available-for-sale securities were
$0
for the three months ended
March 31, 2017
and
$232,000
for the three months ended March 31, 2016. Realized losses on available-for-sale securities were
$0
for the three months ended
March 31, 2017
and
$0
for the three months ended March 31, 2016. The sales of available-for-sale investment securities were the result of general investment portfolio and interest rate risk management.
13
The following table summarizes available-for-sale securities that had unrealized losses at
March 31, 2017
:
|
|
Less than 12 Months
|
12 Months or Longer
|
Total
|
|||||||||||||||||||||
|
(in thousands)
|
Fair Value
|
Unrealized Losses
|
Fair Value
|
Unrealized Losses
|
Fair Value
|
Unrealized Losses
|
||||||||||||||||||
|
Obligations of U.S. Government sponsored entities
|
$
|
201,138
|
|
$
|
1,971
|
|
$
|
0
|
|
$
|
0
|
|
$
|
201,138
|
|
$
|
1,971
|
|
||||||
|
Obligations of U.S. states and political subdivisions
|
47,383
|
|
744
|
|
0
|
|
0
|
|
47,383
|
|
744
|
|
||||||||||||
|
Mortgage-backed securities – residential, issued by
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
U.S. Government agencies
|
102,556
|
|
1,485
|
|
21,325
|
|
675
|
|
123,881
|
|
2,160
|
|
||||||||||||
|
U.S. Government sponsored entities
|
462,178
|
|
7,591
|
|
121,805
|
|
4,357
|
|
583,983
|
|
11,948
|
|
||||||||||||
|
U.S. corporate debt securities
|
0
|
|
0
|
|
2,163
|
|
338
|
|
2,163
|
|
338
|
|
||||||||||||
|
Equity securities
|
0
|
|
0
|
|
917
|
|
83
|
|
917
|
|
83
|
|
||||||||||||
|
Total available-for-sale securities
|
$
|
813,255
|
|
$
|
11,791
|
|
$
|
146,210
|
|
$
|
5,453
|
|
$
|
959,465
|
|
$
|
17,244
|
|
||||||
The following table summarizes available-for-sale securities that had unrealized losses at
December 31, 2016
:
|
|
Less than 12 Months
|
12 Months or Longer
|
Total
|
|||||||||||||||||||||
|
(in thousands)
|
Fair Value
|
Unrealized Losses
|
Fair Value
|
Unrealized Losses
|
Fair Value
|
Unrealized Losses
|
||||||||||||||||||
|
Obligations of U.S. Government sponsored entities
|
$
|
208,940
|
|
$
|
2,303
|
|
$
|
0
|
|
$
|
0
|
|
$
|
208,940
|
|
$
|
2,303
|
|
||||||
|
Obligations of U.S. states and political subdivisions
|
58,852
|
|
1,139
|
|
751
|
|
1
|
|
59,603
|
|
1,140
|
|
||||||||||||
|
Mortgage-backed securities – residential, issued by
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
U.S. Government agencies
|
98,307
|
|
1,570
|
|
22,376
|
|
702
|
|
120,683
|
|
2,272
|
|
||||||||||||
|
U.S. Government sponsored entities
|
463,009
|
|
8,933
|
|
123,915
|
|
4,354
|
|
586,924
|
|
13,287
|
|
||||||||||||
|
U.S. corporate debt securities
|
0
|
|
0
|
|
2,162
|
|
338
|
|
2,162
|
|
338
|
|
||||||||||||
|
Equity securities
|
0
|
|
0
|
|
921
|
|
79
|
|
921
|
|
79
|
|
||||||||||||
|
Total available-for-sale securities
|
$
|
829,108
|
|
$
|
13,945
|
|
$
|
150,125
|
|
$
|
5,474
|
|
$
|
979,233
|
|
$
|
19,419
|
|
||||||
The following table summarizes held-to-maturity securities that had unrealized losses at
March 31, 2017
.
|
|
Less than 12 Months
|
12 Months or Longer
|
Total
|
|||||||||||||||||||||
|
(in thousands)
|
Fair Value
|
Unrealized Losses
|
Fair Value
|
Unrealized Losses
|
Fair Value
|
Unrealized Losses
|
||||||||||||||||||
|
Obligations of U.S. Government sponsored entities
|
$
|
30,118
|
|
$
|
206
|
|
$
|
0
|
|
$
|
0
|
|
$
|
30,118
|
|
$
|
206
|
|
||||||
|
Obligations of U.S. states and political subdivisions
|
2,445
|
|
3
|
|
0
|
|
0
|
|
2,445
|
|
3
|
|
||||||||||||
|
Total held-to-maturity securities
|
$
|
32,563
|
|
$
|
209
|
|
$
|
0
|
|
$
|
0
|
|
$
|
32,563
|
|
$
|
209
|
|
||||||
14
The following table summarizes held-to-maturity securities that had unrealized losses at
December 31, 2016
.
|
|
Less than 12 Months
|
12 Months or Longer
|
Total
|
|||||||||||||||||||||
|
(in thousands)
|
Fair Value
|
Unrealized Losses
|
Fair Value
|
Unrealized Losses
|
Fair Value
|
Unrealized Losses
|
||||||||||||||||||
|
Obligations of U.S. Government sponsored entities
|
$
|
40,802
|
|
$
|
283
|
|
$
|
0
|
|
$
|
0
|
|
$
|
40,802
|
|
$
|
283
|
|
||||||
|
Obligations of U.S. states and political subdivisions
|
2,567
|
|
3
|
|
0
|
|
0
|
|
2,567
|
|
3
|
|
||||||||||||
|
Total held-to-maturity securities
|
$
|
43,369
|
|
$
|
286
|
|
$
|
0
|
|
$
|
0
|
|
$
|
43,369
|
|
$
|
286
|
|
||||||
The gross unrealized losses reported for residential mortgage-backed securities relate to investment securities issued by U.S. government sponsored entities such as Federal National Mortgage Association, Federal Home Loan Mortgage Corporation, and U.S. government agencies such as Government National Mortgage Association. The total gross unrealized losses, shown in the tables above, were primarily attributable to changes in interest rates and levels of market liquidity, relative to when the investment securities were purchased, and not due to the credit quality of the investment securities.
The Company does not intend to sell other-than-temporarily impaired investment securities that are in an unrealized loss position until recovery of unrealized losses (which may be until maturity), and it is not more-likely-than not that the Company will be required to sell the investment securities, before recovery of their amortized cost basis, which may be at maturity. Accordingly, as of
March 31, 2017
, and
December 31, 2016
, management has determined that the unrealized losses detailed in the tables above are not other-than-temporary.
Ongoing Assessment of Other-Than-Temporary Impairment
On a quarterly basis, the Company performs an assessment to determine whether there have been any events or economic circumstances indicating that a security with an unrealized loss has suffered other-than-temporary impairment (“OTTI”). A debt security is considered impaired if the fair value is less than its amortized cost basis (including any previous OTTI charges) at the reporting date. If impaired, the Company then assesses whether the unrealized loss is other-than-temporary. An unrealized loss on a debt security is generally deemed to be other-than-temporary and a credit loss is deemed to exist if the present value, discounted at the security’s effective rate, of the expected future cash flows is less than the amortized cost basis of the debt security. As a result, the credit loss component of an other-than-temporary impairment write-down for debt securities is recorded in earnings while the remaining portion of the impairment loss is recognized, net of tax, in other comprehensive income provided that the Company does not intend to sell the underlying debt security and it is more-likely-than not that the Company would not have to sell the debt security prior to recovery of the unrealized loss, which may be to maturity. If the Company intended to sell any securities with an unrealized loss or it is more-likely-than not that the Company would be required to sell the investment securities, before recovery of their amortized cost basis, then the entire unrealized loss would be recorded in earnings.
The Company considers the following factors in determining whether a credit loss exists.
|
•
|
The length of time and the extent to which the fair value has been less than the amortized cost basis;
|
|
•
|
The level of credit enhancement provided by the structure which includes, but is not limited to, credit subordination positions, excess spreads, overcollateralization, protective triggers;
|
|
•
|
Changes in the near term prospects of the issuer or underlying collateral of a security, such as changes in default rates, loss severities given default and significant changes in prepayment assumptions;
|
|
•
|
The level of excess cash flow generated from the underlying collateral supporting the principal and interest payments of the debt securities; and
|
|
•
|
Any adverse change to the credit conditions of the issuer or the security such as credit downgrades by the rating agencies.
|
As a result of the other-than-temporarily impairment review process, the Company does not consider any investment security held at
March 31, 2017
to be other-than-temporarily impaired.
15
The amortized cost and estimated fair value of debt securities by contractual maturity are shown in the following table. Expected maturities may differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties. Mortgage-backed securities are shown separately since they are not due at a single maturity date.
|
March 31, 2017
|
|
|
|
|
||||
|
(in thousands)
|
Amortized Cost
|
Fair Value
|
||||||
|
Available-for-sale securities:
|
|
|
|
|
||||
|
Due in one year or less
|
$
|
22,622
|
|
$
|
22,756
|
|
||
|
Due after one year through five years
|
406,443
|
|
408,420
|
|
||||
|
Due after five years through ten years
|
178,452
|
|
177,032
|
|
||||
|
Due after ten years
|
15,050
|
|
14,486
|
|
||||
|
Total
|
622,567
|
|
622,694
|
|
||||
|
Mortgage-backed securities
|
815,149
|
|
803,912
|
|
||||
|
Total available-for-sale debt securities
|
$
|
1,437,716
|
|
$
|
1,426,606
|
|
||
|
December 31, 2016
|
|
|
|
|
||||
|
(in thousands)
|
Amortized Cost
|
Fair Value
|
||||||
|
Available-for-sale securities:
|
|
|
|
|
||||
|
Due in one year or less
|
$
|
17,878
|
|
$
|
18,034
|
|
||
|
Due after one year through five years
|
376,777
|
|
378,631
|
|
||||
|
Due after five years through ten years
|
210,985
|
|
208,999
|
|
||||
|
Due after ten years
|
13,827
|
|
13,181
|
|
||||
|
Total
|
619,467
|
|
618,845
|
|
||||
|
Mortgage-backed securities
|
822,257
|
|
809,772
|
|
||||
|
Total available-for-sale debt securities
|
$
|
1,441,724
|
|
$
|
1,428,617
|
|
||
|
March 31, 2017
|
|
|
|
|
||||
|
(in thousands)
|
Amortized Cost
|
Fair Value
|
||||||
|
Held-to-maturity securities:
|
|
|
|
|
||||
|
Due in one year or less
|
$
|
7,562
|
|
$
|
7,582
|
|
||
|
Due after one year through five years
|
32,048
|
|
32,543
|
|
||||
|
Due after five years through ten years
|
101,935
|
|
102,320
|
|
||||
|
Total held-to-maturity debt securities
|
$
|
141,545
|
|
$
|
142,445
|
|
||
|
December 31, 2016
|
|
|
|
|
||||
|
(in thousands)
|
Amortized Cost
|
Fair Value
|
||||||
|
Held-to-maturity securities:
|
|
|
|
|
||||
|
Due in one year or less
|
$
|
7,452
|
|
$
|
7,469
|
|
||
|
Due after one year through five years
|
27,480
|
|
27,866
|
|
||||
|
Due after five years through ten years
|
107,187
|
|
107,497
|
|
||||
|
Due after ten years
|
0
|
|
0
|
|
||||
|
Total held-to-maturity debt securities
|
$
|
142,119
|
|
$
|
142,832
|
|
||
16
The Company also holds non-marketable Federal Home Loan Bank New York (“FHLBNY”) stock, non-marketable Federal Home Loan Bank Pittsburgh (“FHLBPITT”) stock and non-marketable Atlantic Community Bankers Bank stock, all of which are required to be held for regulatory purposes and for borrowing availability. The required investment in FHLB stock is tied to the Company’s borrowing levels with the FHLB. Holdings of FHLBNY stock, FHLBPITT stock, and ACBB stock totaled
$21.1 million
,
$13.8 million
and
$95,000
at
March 31, 2017
, respectively. These securities are carried at par, which is also cost. The FHLBNY and FHLBPITT continue to pay dividends and repurchase stock. Quarterly, we evaluate our investment in the FHLB for impairment. We evaluate recent and long-term operating performance, liquidity, funding and capital positions, stock repurchase history, dividend history and impact of legislative and regulatory changes. Based on our most recent evaluation, as of
March 31, 2017
, we have determined that no impairment write-downs are currently required.
5. Loans and Leases
Loans and Leases at
March 31, 2017
and
December 31, 2016
were as follows:
|
|
3/31/2017
|
12/31/2016
|
|||||||||||||||||||||
|
(in thousands)
|
Originated
|
Acquired
|
Total Loans and Leases
|
Originated
|
Acquired
|
Total Loans and Leases
|
|||||||||||||||||
|
Commercial and industrial
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Agriculture
|
$
|
88,999
|
|
$
|
0
|
|
$
|
88,999
|
|
$
|
118,247
|
|
$
|
0
|
|
$
|
118,247
|
|
|||||
|
Commercial and industrial other
|
886,370
|
|
79,356
|
|
965,726
|
|
847,055
|
|
79,317
|
|
926,372
|
|
|||||||||||
|
Subtotal commercial and industrial
|
975,369
|
|
79,356
|
|
1,054,725
|
|
965,302
|
|
79,317
|
|
1,044,619
|
|
|||||||||||
|
Commercial real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Construction
|
142,685
|
|
1,548
|
|
144,233
|
|
135,834
|
|
8,936
|
|
144,770
|
|
|||||||||||
|
Agriculture
|
116,682
|
|
262
|
|
116,944
|
|
102,509
|
|
267
|
|
102,776
|
|
|||||||||||
|
Commercial real estate other
|
1,440,690
|
|
233,298
|
|
1,673,988
|
|
1,431,690
|
|
241,605
|
|
1,673,295
|
|
|||||||||||
|
Subtotal commercial real estate
|
1,700,057
|
|
235,108
|
|
1,935,165
|
|
1,670,033
|
|
250,808
|
|
1,920,841
|
|
|||||||||||
|
Residential real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Home equity
|
209,740
|
|
35,291
|
|
245,031
|
|
209,277
|
|
37,737
|
|
247,014
|
|
|||||||||||
|
Mortgages
|
969,153
|
|
24,824
|
|
993,977
|
|
947,378
|
|
25,423
|
|
972,801
|
|
|||||||||||
|
Subtotal residential real estate
|
1,178,893
|
|
60,115
|
|
1,239,008
|
|
1,156,655
|
|
63,160
|
|
1,219,815
|
|
|||||||||||
|
Consumer and other
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Indirect
|
13,853
|
|
0
|
|
13,853
|
|
14,835
|
|
0
|
|
14,835
|
|
|||||||||||
|
Consumer and other
|
42,764
|
|
801
|
|
43,565
|
|
44,393
|
|
826
|
|
45,219
|
|
|||||||||||
|
Subtotal consumer and other
|
56,617
|
|
801
|
|
57,418
|
|
59,228
|
|
826
|
|
60,054
|
|
|||||||||||
|
Leases
|
15,615
|
|
0
|
|
15,615
|
|
16,650
|
|
0
|
|
16,650
|
|
|||||||||||
|
Total loans and leases
|
3,926,551
|
|
375,380
|
|
4,301,931
|
|
3,867,868
|
|
394,111
|
|
4,261,979
|
|
|||||||||||
|
Less: unearned income and deferred costs and fees
|
(4,138
|
)
|
0
|
|
(4,138
|
)
|
(3,946
|
)
|
0
|
|
(3,946
|
)
|
|||||||||||
|
Total loans and leases, net of unearned income and deferred costs and fees
|
$
|
3,922,413
|
|
$
|
375,380
|
|
$
|
4,297,793
|
|
$
|
3,863,922
|
|
$
|
394,111
|
|
$
|
4,258,033
|
|
|||||
17
The outstanding principal balance and the related carrying amount of the Company’s loans acquired in the VIST Bank acquisition are as follows at
March 31, 2017
and
December 31, 2016
:
|
(in thousands)
|
3/31/2017
|
12/31/2016
|
|||||
|
Acquired Credit Impaired Loans
|
|
|
|
|
|||
|
Outstanding principal balance
|
$
|
24,247
|
|
$
|
26,237
|
|
|
|
Carrying amount
|
20,027
|
|
22,517
|
|
|||
|
Acquired Non-Credit Impaired Loans
|
|
|
|
|
|||
|
Outstanding principal balance
|
358,985
|
|
375,471
|
|
|||
|
Carrying amount
|
355,353
|
|
371,594
|
|
|||
|
Total Acquired Loans
|
|
|
|
|
|||
|
Outstanding principal balance
|
383,232
|
|
401,708
|
|
|||
|
Carrying amount
|
375,380
|
|
394,111
|
|
|||
The Company has adopted comprehensive lending policies, underwriting standards and loan review procedures. Management reviews these policies and procedures on a regular basis. The Company discussed its lending policies and underwriting guidelines for its various lending portfolios in Note 3 – “Loans and Leases” in the Notes to Consolidated Financial Statements contained in the Company’s Annual Report on Form 10-K for the year ended
December 31, 2016
. There have been no significant changes in these policies and guidelines since the date of that report. As such, these policies are reflective of new originations as well as those balances held at
March 31, 2017
. The Company’s Board of Directors approves the lending policies at least annually. The Company recognizes that exceptions to policy guidelines may occasionally occur and has established procedures for approving exceptions to these policy guidelines. Management has also implemented reporting systems to monitor loan origination, loan quality, concentrations of credit, loan delinquencies and nonperforming loans and potential problem loans.
Loans are considered past due if the required principal and interest payments have not been received as of the date such payments are due. Generally loans are placed on nonaccrual status if principal or interest payments become 90 days or more past due and/or management deems the collectability of the principal and/or interest to be in question as well as when required by regulatory agencies. When interest accrual is discontinued, all unpaid accrued interest is reversed. Payments received on loans on nonaccrual are generally applied to reduce the principal balance of the loan. Loans are generally returned to accrual status when all the principal and interest amounts contractually due are brought current, the borrower has established a payment history, and future payments are reasonably assured. When management determines that the collection of principal in full is not probable, management will charge-off a partial amount or full amount of the loan balance. Management considers specific facts and circumstances relative to each individual credit in making such a determination. For residential and consumer loans, management uses specific regulatory guidance and thresholds for determining charge-offs.
Acquired loans that met the criteria for nonaccrual of interest prior to the acquisition may be considered performing after the date of acquisition, regardless of whether the customer is contractually delinquent, if we can reasonably estimate the timing and amount of the expected cash flows on such loans and if the Company expects to fully collect the new carrying value of the loans. As such, we may no longer consider the loan to be nonaccrual or nonperforming and may accrue interest on these loans, including the impact of any accretable discount. To the extent we cannot reasonably estimate cash flows, interest income recognition is discontinued. The Company has determined that it can reasonably estimate future cash flows on our acquired loans that are past due 90 days or more and accruing interest and the Company expects to fully collect the carrying value of the loans.
18
The below table is an age analysis of past due loans, segregated by originated and acquired loan and lease portfolios, and by class of loans, as of
March 31, 2017
and
December 31, 2016
.
|
March 31, 2017
|
|||||||||||||||||||||||
|
(in thousands)
|
30-89 days
|
90 days or more
|
Current Loans
|
Total Loans
|
90 days and accruing
1
|
Nonaccrual
|
|||||||||||||||||
|
Originated Loans and Leases
|
|
|
|
|
|
|
|||||||||||||||||
|
Commercial and industrial
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Agriculture
|
$
|
0
|
|
$
|
0
|
|
$
|
88,999
|
|
$
|
88,999
|
|
$
|
0
|
|
$
|
0
|
|
|||||
|
Commercial and industrial other
|
2,246
|
|
335
|
|
883,789
|
|
886,370
|
|
0
|
|
358
|
|
|||||||||||
|
Subtotal commercial and industrial
|
2,246
|
|
335
|
|
972,788
|
|
975,369
|
|
0
|
|
358
|
|
|||||||||||
|
Commercial real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Construction
|
0
|
|
0
|
|
142,685
|
|
142,685
|
|
0
|
|
0
|
|
|||||||||||
|
Agriculture
|
16
|
|
0
|
|
116,666
|
|
116,682
|
|
0
|
|
0
|
|
|||||||||||
|
Commercial real estate other
|
271
|
|
3,651
|
|
1,436,768
|
|
1,440,690
|
|
0
|
|
6,323
|
|
|||||||||||
|
Subtotal commercial real estate
|
287
|
|
3,651
|
|
1,696,119
|
|
1,700,057
|
|
0
|
|
6,323
|
|
|||||||||||
|
Residential real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Home equity
|
320
|
|
1,254
|
|
208,166
|
|
209,740
|
|
0
|
|
1,267
|
|
|||||||||||
|
Mortgages
|
2,188
|
|
2,689
|
|
964,276
|
|
969,153
|
|
0
|
|
5,659
|
|
|||||||||||
|
Subtotal residential real estate
|
2,508
|
|
3,943
|
|
1,172,442
|
|
1,178,893
|
|
0
|
|
6,926
|
|
|||||||||||
|
Consumer and other
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Indirect
|
337
|
|
331
|
|
13,185
|
|
13,853
|
|
0
|
|
170
|
|
|||||||||||
|
Consumer and other
|
84
|
|
8
|
|
42,672
|
|
42,764
|
|
0
|
|
9
|
|
|||||||||||
|
Subtotal consumer and other
|
421
|
|
339
|
|
55,857
|
|
56,617
|
|
0
|
|
179
|
|
|||||||||||
|
Leases
|
0
|
|
0
|
|
15,615
|
|
15,615
|
|
0
|
|
0
|
|
|||||||||||
|
Total loans and leases
|
5,462
|
|
8,268
|
|
3,912,821
|
|
3,926,551
|
|
0
|
|
13,786
|
|
|||||||||||
|
Less: unearned income and deferred costs and fees
|
0
|
|
0
|
|
(4,138
|
)
|
(4,138
|
)
|
0
|
|
0
|
|
|||||||||||
|
Total originated loans and leases, net of unearned income and deferred costs and fees
|
$
|
5,462
|
|
$
|
8,268
|
|
$
|
3,908,683
|
|
$
|
3,922,413
|
|
$
|
0
|
|
$
|
13,786
|
|
|||||
|
Acquired Loans and Leases
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Commercial and industrial
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Commercial and industrial other
|
13
|
|
77
|
|
79,266
|
|
79,356
|
|
30
|
|
212
|
|
|||||||||||
|
Subtotal commercial and industrial
|
13
|
|
77
|
|
79,266
|
|
79,356
|
|
30
|
|
212
|
|
|||||||||||
|
Commercial real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Construction
|
0
|
|
0
|
|
1,548
|
|
1,548
|
|
0
|
|
0
|
|
|||||||||||
|
Agriculture
|
0
|
|
0
|
|
262
|
|
262
|
|
0
|
|
0
|
|
|||||||||||
|
Commercial real estate other
|
133
|
|
2,595
|
|
230,570
|
|
233,298
|
|
1,948
|
|
996
|
|
|||||||||||
|
Subtotal commercial real estate
|
133
|
|
2,595
|
|
232,380
|
|
235,108
|
|
1,948
|
|
996
|
|
|||||||||||
|
Residential real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Home equity
|
380
|
|
659
|
|
34,252
|
|
35,291
|
|
169
|
|
830
|
|
|||||||||||
|
Mortgages
|
380
|
|
1,044
|
|
23,400
|
|
24,824
|
|
554
|
|
1,318
|
|
|||||||||||
|
Subtotal residential real estate
|
760
|
|
1,703
|
|
57,652
|
|
60,115
|
|
723
|
|
2,148
|
|
|||||||||||
|
Consumer and other
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Consumer and other
|
1
|
|
0
|
|
800
|
|
801
|
|
0
|
|
0
|
|
|||||||||||
|
Subtotal consumer and other
|
1
|
|
0
|
|
800
|
|
801
|
|
0
|
|
0
|
|
|||||||||||
|
Total acquired loans and leases, net of unearned income and deferred costs and fees
|
$
|
907
|
|
$
|
4,375
|
|
$
|
370,098
|
|
$
|
375,380
|
|
$
|
2,701
|
|
$
|
3,356
|
|
|||||
19
|
December 31, 2016
|
|||||||||||||||||||||||
|
(in thousands)
|
30-89 days
|
90 days or more
|
Current Loans
|
Total Loans
|
90 days and accruing
1
|
Nonaccrual
|
|||||||||||||||||
|
Originated loans and leases
|
|
|
|
|
|
|
|||||||||||||||||
|
Commercial and industrial
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Agriculture
|
$
|
0
|
|
$
|
0
|
|
$
|
118,247
|
|
$
|
118,247
|
|
$
|
0
|
|
$
|
0
|
|
|||||
|
Commercial and industrial other
|
1,312
|
|
281
|
|
845,462
|
|
847,055
|
|
0
|
|
526
|
|
|||||||||||
|
Subtotal commercial and industrial
|
1,312
|
|
281
|
|
963,709
|
|
965,302
|
|
0
|
|
526
|
|
|||||||||||
|
Commercial real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Construction
|
0
|
|
0
|
|
135,834
|
|
135,834
|
|
0
|
|
0
|
|
|||||||||||
|
Agriculture
|
17
|
|
0
|
|
102,492
|
|
102,509
|
|
0
|
|
162
|
|
|||||||||||
|
Commercial real estate other
|
2,546
|
|
3,071
|
|
1,426,073
|
|
1,431,690
|
|
0
|
|
5,988
|
|
|||||||||||
|
Subtotal commercial real estate
|
2,563
|
|
3,071
|
|
1,664,399
|
|
1,670,033
|
|
0
|
|
6,150
|
|
|||||||||||
|
Residential real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Home equity
|
433
|
|
1,954
|
|
206,890
|
|
209,277
|
|
0
|
|
2,016
|
|
|||||||||||
|
Mortgages
|
1,749
|
|
3,244
|
|
942,385
|
|
947,378
|
|
0
|
|
5,442
|
|
|||||||||||
|
Subtotal residential real estate
|
2,182
|
|
5,198
|
|
1,149,275
|
|
1,156,655
|
|
0
|
|
7,458
|
|
|||||||||||
|
Consumer and other
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Indirect
|
444
|
|
376
|
|
14,015
|
|
14,835
|
|
0
|
|
166
|
|
|||||||||||
|
Consumer and other
|
193
|
|
8
|
|
44,192
|
|
44,393
|
|
0
|
|
0
|
|
|||||||||||
|
Subtotal consumer and other
|
637
|
|
384
|
|
58,207
|
|
59,228
|
|
0
|
|
166
|
|
|||||||||||
|
Leases
|
0
|
|
0
|
|
16,650
|
|
16,650
|
|
0
|
|
0
|
|
|||||||||||
|
Total loans and leases
|
6,694
|
|
8,934
|
|
3,852,240
|
|
3,867,868
|
|
0
|
|
14,300
|
|
|||||||||||
|
Less: unearned income and deferred costs and fees
|
0
|
|
0
|
|
(3,946
|
)
|
(3,946
|
)
|
0
|
|
0
|
|
|||||||||||
|
Total originated loans and leases, net of unearned income and deferred costs and fees
|
$
|
6,694
|
|
$
|
8,934
|
|
$
|
3,848,294
|
|
$
|
3,863,922
|
|
$
|
0
|
|
$
|
14,300
|
|
|||||
|
Acquired loans and leases
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Commercial and industrial
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Commercial and industrial other
|
12
|
|
87
|
|
79,218
|
|
79,317
|
|
40
|
|
212
|
|
|||||||||||
|
Subtotal commercial and industrial
|
12
|
|
87
|
|
79,218
|
|
79,317
|
|
40
|
|
212
|
|
|||||||||||
|
Commercial real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Construction
|
0
|
|
0
|
|
8,936
|
|
8,936
|
|
0
|
|
0
|
|
|||||||||||
|
Agriculture
|
0
|
|
0
|
|
267
|
|
267
|
|
0
|
|
0
|
|
|||||||||||
|
Commercial real estate other
|
1,461
|
|
3,952
|
|
236,192
|
|
241,605
|
|
1,402
|
|
2,926
|
|
|||||||||||
|
Subtotal commercial real estate
|
1,461
|
|
3,952
|
|
245,395
|
|
250,808
|
|
1,402
|
|
2,926
|
|
|||||||||||
|
Residential real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Home equity
|
251
|
|
637
|
|
36,849
|
|
37,737
|
|
185
|
|
663
|
|
|||||||||||
|
Mortgages
|
829
|
|
1,651
|
|
22,943
|
|
25,423
|
|
930
|
|
940
|
|
|||||||||||
|
Subtotal residential real estate
|
1,080
|
|
2,288
|
|
59,792
|
|
63,160
|
|
1,115
|
|
1,603
|
|
|||||||||||
|
Consumer and other
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Consumer and other
|
0
|
|
0
|
|
826
|
|
826
|
|
0
|
|
0
|
|
|||||||||||
|
Subtotal consumer and other
|
0
|
|
0
|
|
826
|
|
826
|
|
0
|
|
0
|
|
|||||||||||
|
Covered loans
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
|||||||||||
|
Total acquired loans and leases, net of unearned income and deferred costs and fees
|
$
|
2,553
|
|
$
|
6,327
|
|
$
|
385,231
|
|
$
|
394,111
|
|
$
|
2,557
|
|
$
|
4,741
|
|
|||||
20
6. Allowance for Loan and Lease Losses
Originated Loans and Leases
Management reviews the appropriateness of the allowance for loan and lease losses (“allowance”) on a regular basis. Management considers the accounting policy relating to the allowance to be a critical accounting policy, given the inherent uncertainty in evaluating the levels of the allowance required to cover credit losses in the portfolio and the material effect that assumptions could have on the Company’s results of operations. The Company has developed a methodology to measure the amount of estimated loan loss exposure inherent in the loan portfolio to assure that an appropriate allowance is maintained. The Company’s methodology is based upon guidance provided in SEC Staff Accounting Bulletin No. 102,
Selected Loan Loss Allowance Methodology and Documentation Issues
and ASC Topic 310,
Receivables
and ASC Topic 450,
Contingencies
.
The model is comprised of four major components that management has deemed appropriate in evaluating the appropriateness of the allowance for loan and lease losses. While none of these components, when used independently, is effective in arriving at a reserve level that appropriately measures the risk inherent in the portfolio, management believes that using them collectively, provides reasonable measurement of the loss exposure in the portfolio. The four components include: impaired loans; individually reviewed and graded loans; historical loss experience; and qualitative or subjective analysis.
Since the methodology is based upon historical experience and trends as well as management’s judgment, factors may arise that result in different estimates. Significant factors that could give rise to changes in these estimates may include, but are not limited to, changes in economic conditions in the local area, concentration of risk, changes in interest rates, and declines in local property values. While management’s evaluation of the allowance as of
March 31, 2017
, considers the allowance to be appropriate, under adversely different conditions or assumptions, the Company would need to increase or decrease the allowance.
Acquired Loans and Leases
Acquired loans accounted for under ASC 310-30
For our acquired loans, our allowance for loan losses is estimated based upon our expected cash flows for these loans. To the extent that we experience a deterioration in borrower credit quality resulting in a decrease in our expected cash flows subsequent to the acquisition of the loans, an allowance for loan losses would be established based on our estimate of future credit losses over the remaining life of the loans.
Acquired loans accounted for under ASC 310-20
We establish our allowance for loan losses through a provision for credit losses based upon an evaluation process that is similar to our evaluation process used for originated loans. This evaluation, which includes a review of loans on which full collectability may not be reasonably assured, considers, among other matters, the estimated fair value of the underlying collateral, economic conditions, historical net loan loss experience, carrying value of the loans, which includes the remaining net purchase discount or premium, and other factors that warrant recognition in determining our allowance for loan losses.
The following tables detail activity in the allowance for loan and lease losses segregated by originated and acquired loan and lease portfolios and by portfolio segment for the three months ended
March 31, 2017
and
2016
. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.
|
Three months ended March 31, 2017
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
(in thousands)
|
Commercial
and Industrial
|
|
Commercial
Real Estate
|
|
Residential
Real Estate
|
|
Consumer
and Other
|
|
Finance
Leases
|
|
Total
|
|
|||||||||||
|
Allowance for originated loans and leases
|
|||||||||||||||||||||||
|
Beginning balance
|
$
|
9,389
|
|
$
|
19,836
|
|
$
|
5,149
|
|
$
|
1,224
|
|
$
|
0
|
|
$
|
35,598
|
|
|||||
|
Charge-offs
|
(75
|
)
|
(21
|
)
|
(374
|
)
|
(280
|
)
|
0
|
|
(750
|
)
|
|||||||||||
|
Recoveries
|
76
|
|
235
|
|
27
|
|
127
|
|
0
|
|
465
|
|
|||||||||||
|
Provision (credit)
|
883
|
|
(936
|
)
|
584
|
|
71
|
|
|
|
602
|
|
|||||||||||
|
Ending Balance
|
$
|
10,273
|
|
$
|
19,114
|
|
$
|
5,386
|
|
$
|
1,142
|
|
$
|
0
|
|
$
|
35,915
|
|
|||||
21
|
Three months ended March 31, 2017
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
(in thousands)
|
Commercial
and Industrial
|
|
Commercial
Real Estate
|
|
Residential
Real Estate
|
|
Consumer
and Other
|
|
Finance
Leases
|
|
Total
|
|
|||||||||||
|
Allowance for acquired loans
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Beginning balance
|
$
|
0
|
|
$
|
97
|
|
$
|
54
|
|
$
|
6
|
|
$
|
0
|
|
$
|
157
|
|
|||||
|
Charge-offs
|
(9
|
)
|
(74
|
)
|
0
|
|
0
|
|
0
|
|
(83
|
)
|
|||||||||||
|
Recoveries
|
0
|
|
10
|
|
0
|
|
0
|
|
0
|
|
10
|
|
|||||||||||
|
Provision (credit)
|
9
|
|
43
|
|
115
|
|
0
|
|
0
|
|
167
|
|
|||||||||||
|
Ending Balance
|
$
|
0
|
|
$
|
76
|
|
$
|
169
|
|
$
|
6
|
|
$
|
0
|
|
$
|
251
|
|
|||||
|
Three months ended March 31, 2016
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
(in thousands)
|
Commercial
and Industrial
|
|
Commercial
Real Estate
|
|
Residential
Real Estate
|
|
Consumer
and Other
|
|
Finance
Leases
|
|
Total
|
|
|||||||||||
|
Allowance for originated loans and leases
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Beginning balance
|
$
|
10,495
|
|
$
|
15,479
|
|
$
|
4,070
|
|
$
|
1,268
|
|
$
|
0
|
|
$
|
31,312
|
|
|||||
|
Charge-offs
|
(115
|
)
|
0
|
|
(200
|
)
|
(246
|
)
|
0
|
|
(561
|
)
|
|||||||||||
|
Recoveries
|
18
|
|
211
|
|
17
|
|
112
|
|
0
|
|
358
|
|
|||||||||||
|
Provision (credit)
|
(1,107
|
)
|
1,418
|
|
388
|
|
173
|
|
0
|
|
872
|
|
|||||||||||
|
Ending Balance
|
$
|
9,291
|
|
$
|
17,108
|
|
$
|
4,275
|
|
$
|
1,307
|
|
$
|
0
|
|
$
|
31,981
|
|
|||||
|
Three months ended March 31, 2016
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
(in thousands)
|
Commercial
and Industrial
|
|
Commercial
Real Estate
|
|
Residential
Real Estate
|
|
Consumer
and Other
|
|
Covered
Loans
|
|
Total
|
|
|||||||||||
|
Allowance for acquired loans
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Beginning balance
|
$
|
433
|
|
$
|
61
|
|
$
|
198
|
|
$
|
0
|
|
$
|
0
|
|
$
|
692
|
|
|||||
|
|
|
||||||||||||||||||||||
|
Charge-offs
|
(63
|
)
|
0
|
|
(16
|
)
|
(93
|
)
|
0
|
|
(172
|
)
|
|||||||||||
|
Recoveries
|
0
|
|
46
|
|
0
|
|
0
|
|
0
|
|
46
|
|
|||||||||||
|
Provision (credit)
|
63
|
|
(74
|
)
|
(123
|
)
|
117
|
|
0
|
|
(17
|
)
|
|||||||||||
|
Ending Balance
|
$
|
433
|
|
$
|
33
|
|
$
|
59
|
|
$
|
24
|
|
$
|
0
|
|
$
|
549
|
|
|||||
At
March 31, 2017
and
December 31, 2016
, the allocation of the allowance for loan and lease losses summarized on the basis of the Company’s impairment methodology was as follows:
|
(in thousands)
|
Commercial
and Industrial
|
|
Commercial
Real Estate
|
|
Residential
Real Estate
|
|
Consumer
and Other
|
|
Finance
Leases
|
|
Total
|
|
|||||||||||
|
Allowance for originated loans and leases
|
|
|
|
|
|||||||||||||||||||
|
March 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Individually evaluated for impairment
|
$
|
45
|
|
$
|
224
|
|
$
|
0
|
|
$
|
0
|
|
$
|
0
|
|
$
|
269
|
|
|||||
|
Collectively evaluated for impairment
|
10,228
|
|
18,890
|
|
5,386
|
|
1,142
|
|
0
|
|
35,646
|
|
|||||||||||
|
Ending balance
|
$
|
10,273
|
|
$
|
19,114
|
|
$
|
5,386
|
|
$
|
1,142
|
|
$
|
0
|
|
$
|
35,915
|
|
|||||
22
|
(in thousands)
|
Commercial
and Industrial
|
|
Commercial Real Estate
|
|
Residential Real Estate
|
|
Consumer
and Other
|
|
Covered Loans
|
|
Total
|
|
|||||||||||
|
Allowance for acquired loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
March 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Individually evaluated for impairment
|
$
|
0
|
|
$
|
76
|
|
$
|
120
|
|
$
|
0
|
|
$
|
0
|
|
$
|
196
|
|
|||||
|
Collectively evaluated for impairment
|
0
|
|
0
|
|
49
|
|
6
|
|
0
|
|
55
|
|
|||||||||||
|
Ending balance
|
$
|
0
|
|
$
|
76
|
|
$
|
169
|
|
$
|
6
|
|
$
|
0
|
|
$
|
251
|
|
|||||
|
(in thousands)
|
Commercial and Industrial
|
|
Commercial Real Estate
|
|
Residential Real Estate
|
|
Consumer
and Other
|
|
Finance Leases
|
|
Total
|
|
|||||||||||
|
Allowance for originated loans and leases
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Individually evaluated for impairment
|
$
|
95
|
|
$
|
322
|
|
$
|
0
|
|
$
|
0
|
|
$
|
0
|
|
$
|
417
|
|
|||||
|
Collectively evaluated for impairment
|
9,294
|
|
19,514
|
|
5,149
|
|
1,224
|
|
0
|
|
35,181
|
|
|||||||||||
|
Ending balance
|
$
|
9,389
|
|
$
|
19,836
|
|
$
|
5,149
|
|
$
|
1,224
|
|
$
|
0
|
|
$
|
35,598
|
|
|||||
|
(in thousands)
|
Commercial and Industrial
|
|
Commercial Real Estate
|
|
Residential Real Estate
|
|
Consumer
and Other
|
|
Covered Loans
|
|
Total
|
|
|||||||||||
|
Allowance for acquired loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Individually evaluated for impairment
|
$
|
0
|
|
$
|
76
|
|
$
|
0
|
|
$
|
0
|
|
$
|
0
|
|
$
|
76
|
|
|||||
|
Collectively evaluated for impairment
|
0
|
|
21
|
|
54
|
|
6
|
|
0
|
|
81
|
|
|||||||||||
|
Ending balance
|
$
|
0
|
|
$
|
97
|
|
$
|
54
|
|
$
|
6
|
|
$
|
0
|
|
$
|
157
|
|
|||||
The recorded investment in loans and leases summarized on the basis of the Company’s impairment methodology as of
March 31, 2017
and
December 31, 2016
was as follows:
|
(in thousands)
|
Commercial and Industrial
|
|
Commercial Real Estate
|
|
Residential Real Estate
|
|
Consumer
and Other
|
|
Finance Leases
|
|
Total
|
|
|||||||||||
|
Originated loans and leases
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
March 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Individually evaluated for impairment
|
$
|
241
|
|
$
|
8,706
|
|
$
|
3,492
|
|
$
|
0
|
|
$
|
0
|
|
$
|
12,439
|
|
|||||
|
Collectively evaluated for impairment
|
975,128
|
|
1,691,351
|
|
1,175,401
|
|
56,617
|
|
15,615
|
|
3,914,112
|
|
|||||||||||
|
Total
|
$
|
975,369
|
|
$
|
1,700,057
|
|
$
|
1,178,893
|
|
$
|
56,617
|
|
$
|
15,615
|
|
$
|
3,926,551
|
|
|||||
23
|
(in thousands)
|
Commercial and Industrial
|
|
Commercial Real Estate
|
|
Residential Real Estate
|
|
Consumer
and Other
|
|
Covered Loans
|
|
Total
|
|
|||||||||||
|
Acquired loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
March 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Individually evaluated for impairment
|
$
|
170
|
|
$
|
1,672
|
|
$
|
1,451
|
|
$
|
0
|
|
$
|
0
|
|
$
|
3,293
|
|
|||||
|
Loans acquired with deteriorated credit quality
|
372
|
|
12,497
|
|
7,158
|
|
0
|
|
0
|
|
20,027
|
|
|||||||||||
|
Collectively evaluated for impairment
|
78,814
|
|
220,939
|
|
51,506
|
|
801
|
|
0
|
|
352,060
|
|
|||||||||||
|
Total
|
$
|
79,356
|
|
$
|
235,108
|
|
$
|
60,115
|
|
$
|
801
|
|
$
|
0
|
|
$
|
375,380
|
|
|||||
|
(in thousands)
|
Commercial and Industrial
|
|
Commercial Real Estate
|
|
Residential Real Estate
|
|
Consumer
and Other
|
|
Finance Leases
|
|
Total
|
|
|||||||||||
|
Originated loans and leases
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Individually evaluated for impairment
|
$
|
635
|
|
$
|
8,812
|
|
$
|
3,507
|
|
$
|
0
|
|
$
|
0
|
|
$
|
12,954
|
|
|||||
|
Collectively evaluated for impairment
|
964,667
|
|
1,661,221
|
|
1,153,148
|
|
59,228
|
|
16,650
|
|
3,854,914
|
|
|||||||||||
|
Total
|
$
|
965,302
|
|
$
|
1,670,033
|
|
$
|
1,156,655
|
|
$
|
59,228
|
|
$
|
16,650
|
|
$
|
3,867,868
|
|
|||||
|
(in thousands)
|
Commercial and Industrial
|
|
Commercial Real Estate
|
|
Residential Real Estate
|
|
Consumer
and Other
|
|
Covered Loans
|
|
Total
|
|
|||||||||||
|
Acquired loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Individually evaluated for impairment
|
$
|
172
|
|
$
|
4,081
|
|
$
|
1,372
|
|
$
|
0
|
|
$
|
0
|
|
$
|
5,625
|
|
|||||
|
Loans acquired with deteriorated credit quality
|
448
|
|
14,368
|
|
7,701
|
|
0
|
|
0
|
|
22,517
|
|
|||||||||||
|
Collectively evaluated for impairment
|
78,697
|
|
232,359
|
|
54,087
|
|
826
|
|
0
|
|
365,969
|
|
|||||||||||
|
Total
|
$
|
79,317
|
|
$
|
250,808
|
|
$
|
63,160
|
|
$
|
826
|
|
$
|
0
|
|
$
|
394,111
|
|
|||||
A loan is impaired when, based on current information and events, it is probable that we will be unable to collect all amounts due according to the contractual terms of the loan agreement. Impaired loans consist of our non-homogenous nonaccrual loans, and all loans restructured in a troubled debt restructuring (TDR). Specific reserves on individually identified impaired loans that are not collateral dependent are measured based on the present value of expected future cash flows discounted at the original effective interest rate of each loan. For loans that are collateral dependent, impairment is measured based on the fair value of the collateral less estimated selling costs, and such impaired amounts are generally charged off. The majority of impaired loans are collateral dependent impaired loans that have limited exposure or require limited specific reserves because of the amount of collateral support with respect to these loans, and previous charge-offs. Interest payments on impaired loans are typically applied to principal unless collectability of the principal amount is reasonably assured. In these cases, interest is recognized on a cash basis. Impaired loans are as follows:
24
|
|
3/31/2017
|
12/31/2016
|
|||||||||||||||||||||
|
(in thousands)
|
Recorded Investment
|
Unpaid Principal Balance
|
Related Allowance
|
Recorded Investment
|
Unpaid Principal Balance
|
Related Allowance
|
|||||||||||||||||
|
Originated loans and leases with no related allowance
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Commercial and industrial
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Commercial and industrial other
|
$
|
169
|
|
$
|
187
|
|
$
|
0
|
|
$
|
276
|
|
$
|
370
|
|
$
|
0
|
|
|||||
|
Commercial real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Commercial real estate other
|
8,112
|
|
8,626
|
|
0
|
|
6,979
|
|
7,263
|
|
0
|
|
|||||||||||
|
Residential real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Home equity
|
3,492
|
|
3,521
|
|
0
|
|
3,507
|
|
3,535
|
|
0
|
|
|||||||||||
|
Subtotal
|
$
|
11,773
|
|
$
|
12,334
|
|
$
|
0
|
|
$
|
10,762
|
|
$
|
11,168
|
|
$
|
0
|
|
|||||
|
Originated loans and leases with related allowance
|
|||||||||||||||||||||||
|
Commercial and industrial
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Commercial and industrial other
|
72
|
|
72
|
|
45
|
|
359
|
|
276
|
|
95
|
|
|||||||||||
|
Commercial real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Commercial real estate other
|
594
|
|
594
|
|
224
|
|
1,833
|
|
2,042
|
|
322
|
|
|||||||||||
|
Subtotal
|
$
|
666
|
|
$
|
666
|
|
$
|
269
|
|
$
|
2,192
|
|
$
|
2,318
|
|
$
|
417
|
|
|||||
|
Total
|
$
|
12,439
|
|
$
|
13,000
|
|
$
|
269
|
|
$
|
12,954
|
|
$
|
13,486
|
|
$
|
417
|
|
|||||
|
|
3/31/2017
|
12/31/2016
|
|||||||||||||||||||||
|
(in thousands)
|
Recorded Investment
|
Unpaid Principal Balance
|
Related Allowance
|
Recorded Investment
|
Unpaid Principal Balance
|
Related Allowance
|
|||||||||||||||||
|
Acquired loans and leases with no related allowance
|
|||||||||||||||||||||||
|
Commercial and industrial
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Commercial and industrial other
|
$
|
170
|
|
$
|
470
|
|
$
|
0
|
|
$
|
172
|
|
$
|
472
|
|
$
|
0
|
|
|||||
|
Commercial real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Construction
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
|||||||||||
|
Commercial real estate other
|
1,476
|
|
1,659
|
|
0
|
|
4,003
|
|
4,386
|
|
0
|
|
|||||||||||
|
Residential real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Home equity
|
1,451
|
|
1,480
|
|
0
|
|
1,372
|
|
1,372
|
|
0
|
|
|||||||||||
|
Subtotal
|
$
|
3,097
|
|
$
|
3,609
|
|
$
|
0
|
|
$
|
5,547
|
|
$
|
6,230
|
|
$
|
0
|
|
|||||
|
Acquired loans and leases with related allowance
|
|||||||||||||||||||||||
|
Commercial real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Commercial real estate other
|
76
|
|
76
|
|
76
|
|
78
|
|
78
|
|
76
|
|
|||||||||||
|
Residential real estate
|
|||||||||||||||||||||||
|
Home equity
|
120
|
|
120
|
|
120
|
|
0
|
|
0
|
|
0
|
|
|||||||||||
|
Subtotal
|
$
|
196
|
|
$
|
196
|
|
$
|
196
|
|
$
|
78
|
|
$
|
78
|
|
$
|
76
|
|
|||||
|
Total
|
$
|
3,293
|
|
$
|
3,805
|
|
$
|
196
|
|
$
|
5,625
|
|
$
|
6,308
|
|
$
|
76
|
|
|||||
25
The average recorded investment and interest income recognized on impaired loans for the
three months ended March 31, 2017
and
2016
was as follows:
|
|
Three Months Ended 03/31/2017
|
Three Months Ended 03/31/16
|
|||||||||||||
|
(in thousands)
|
Average Recorded Investment
|
Interest Income Recognized
|
Average Recorded Investment
|
Interest Income Recognized
|
|||||||||||
|
Originated loans and leases with no related allowance
|
|
|
|
|
|
|
|
|
|||||||
|
Commercial and industrial
|
|
|
|
|
|
|
|
|
|||||||
|
Commercial and industrial other
|
280
|
|
0
|
|
624
|
|
0
|
|
|||||||
|
Commercial real estate
|
|
|
|
|
|
|
|
|
|||||||
|
Commercial real estate other
|
8,162
|
|
0
|
|
5,699
|
|
0
|
|
|||||||
|
Residential real estate
|
|
|
|
|
|
|
|
|
|||||||
|
Home equity
|
3,488
|
|
0
|
|
2,290
|
|
0
|
|
|||||||
|
Subtotal
|
$
|
11,930
|
|
$
|
0
|
|
$
|
8,613
|
|
$
|
0
|
|
|||
|
Originated loans and leases with related allowance
|
|
|
|
|
|
|
|
|
|||||||
|
Commercial and industrial
|
|
|
|
|
|
|
|
|
|||||||
|
Commercial and industrial other
|
155
|
|
0
|
|
4
|
|
0
|
|
|||||||
|
Commercial real estate
|
|
|
|
|
|
|
|
|
|||||||
|
Commercial real estate other
|
597
|
|
0
|
|
587
|
|
0
|
|
|||||||
|
Subtotal
|
$
|
752
|
|
$
|
0
|
|
$
|
591
|
|
$
|
0
|
|
|||
|
Total
|
$
|
12,682
|
|
$
|
0
|
|
$
|
9,204
|
|
$
|
0
|
|
|||
26
|
|
Three Months Ended 03/31/2017
|
Three Months Ended 03/31/2016
|
|||||||||||||
|
(in thousands)
|
Average Recorded Investment
|
Interest Income Recognized
|
Average Recorded Investment
|
Interest Income Recognized
|
|||||||||||
|
Acquired loans and leases with no related allowance
|
|
|
|
|
|
|
|
|
|||||||
|
Commercial and industrial
|
|
|
|
|
|
|
|
|
|||||||
|
Commercial and industrial other
|
165
|
|
0
|
|
594
|
|
0
|
|
|||||||
|
Commercial real estate
|
|
|
|
|
|
|
|
|
|||||||
|
Construction
|
0
|
|
0
|
|
359
|
|
0
|
|
|||||||
|
Commercial real estate other
|
2,746
|
|
0
|
|
5,176
|
|
0
|
|
|||||||
|
Residential real estate
|
|
|
|
|
|
|
|
|
|||||||
|
Home equity
|
1,411
|
|
0
|
|
893
|
|
0
|
|
|||||||
|
Subtotal
|
$
|
4,322
|
|
$
|
0
|
|
$
|
7,022
|
|
$
|
0
|
|
|||
|
Acquired loans and leases with related allowance
|
|
|
|
|
|
|
|
|
|||||||
|
Commercial and industrial
|
|
|
|
|
|
|
|
|
|||||||
|
Commercial and industrial other
|
0
|
|
0
|
|
518
|
|
0
|
|
|||||||
|
Commercial real estate
|
|
|
|
|
|
|
|
|
|||||||
|
Commercial real estate other
|
77
|
|
0
|
|
32
|
|
0
|
|
|||||||
|
Residential real estate
|
|||||||||||||||
|
Home equity
|
60
|
|
0
|
|
0
|
|
0
|
|
|||||||
|
Subtotal
|
$
|
137
|
|
$
|
0
|
|
$
|
550
|
|
$
|
0
|
|
|||
|
Total
|
$
|
4,459
|
|
$
|
0
|
|
$
|
7,572
|
|
$
|
0
|
|
|||
Loans are considered modified in a TDR when, due to a borrower’s financial difficulties, the Company makes concessions to the borrower that it would not otherwise consider. These modifications may include, among others, an extension for the term of the loan, and granting a period when interest-only payments can be made with the principal payments made over the remaining term of the loan or at maturity.
The following tables present information on loans modified in troubled debt restructuring during the periods indicated.
|
March 31, 2017
|
Three Months Ended
|
||||||||||||||||
|
|
|
|
|
Defaulted TDRs
2
|
|||||||||||||
|
(in thousands)
|
Number of Loans
|
Pre-Modification Outstanding Recorded Investment
|
Post-Modification Outstanding Recorded Investment
|
Number of Loans
|
Post-Modification Outstanding Recorded Investment
|
||||||||||||
|
Residential real estate
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Home equity
1
|
1
|
|
73
|
|
73
|
|
1
|
|
55
|
|
|||||||
|
Total
|
1
|
|
$
|
73
|
|
$
|
73
|
|
1
|
|
$
|
55
|
|
||||
1
Represents the following concessions: extension of term and reduction of rate.
2
TDRs that defaulted during the
three months ended March 31, 2017
that were restructured in the prior twelve months.
27
|
March 31, 2016
|
Three Months Ended
|
||||||||||||||||
|
|
|
|
|
Defaulted TDRs
3
|
|||||||||||||
|
(in thousands)
|
Number of Loans
|
Pre-Modification Outstanding Recorded Investment
|
Post-Modification Outstanding Recorded Investment
|
Number of Loans
|
Post-Modification Outstanding Recorded Investment
|
||||||||||||
|
Commercial and industrial
|
|
|
|
|
|
||||||||||||
|
Commercial and industrial other
1
|
2
|
|
$
|
1,115
|
|
$
|
1,115
|
|
0
|
|
$
|
0
|
|
||||
|
Residential real estate
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Home equity
2
|
3
|
|
169
|
|
169
|
|
0
|
|
0
|
|
|||||||
|
Total
|
5
|
|
$
|
1,284
|
|
$
|
1,284
|
|
0
|
|
$
|
0
|
|
||||
1
Represents the following concessions: extension of term and reduction of rate.
2
Represents the following concessions: extension of term and reduction of rate.
3
TDRs that defaulted during the three months ended
March 31, 2016
that had been restructured in the prior twelve months.
The following tables present credit quality indicators (internal risk grade) by class of commercial and industrial loans and commercial real estate loans as of
March 31, 2017
and
December 31, 2016
.
|
March 31, 2017
|
|
|
|
|
|
|
|||||||||||||||||
|
|
Commercial and Industrial
|
Commercial and Industrial
|
CommercialReal Estate
|
CommercialReal Estate
|
CommercialReal Estate
|
|
|||||||||||||||||
|
(in thousands)
|
Other
|
Agriculture
|
Other
|
Agriculture
|
Construction
|
Total
|
|
||||||||||||||||
|
Originated Loans and Leases
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Internal risk grade:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Pass
|
$
|
875,097
|
|
$
|
87,119
|
|
$
|
1,417,648
|
|
$
|
113,108
|
|
$
|
142,685
|
|
$
|
2,635,657
|
|
|||||
|
Special Mention
|
6,780
|
|
1,813
|
|
7,083
|
|
3,185
|
|
0
|
|
18,861
|
|
|||||||||||
|
Substandard
|
4,493
|
|
67
|
|
15,959
|
|
389
|
|
0
|
|
20,908
|
|
|||||||||||
|
Total
|
$
|
886,370
|
|
$
|
88,999
|
|
$
|
1,440,690
|
|
$
|
116,682
|
|
$
|
142,685
|
|
$
|
2,675,426
|
|
|||||
|
March 31, 2017
|
|
|
|
|
|
|
|||||||||||||||||
|
|
Commercial and Industrial
|
Commercial and Industrial
|
Commercial Real Estate
|
Commercial Real Estate
|
Commercial Real Estate
|
|
|||||||||||||||||
|
(in thousands)
|
Other
|
Agriculture
|
Other
|
Agriculture
|
Construction
|
Total
|
|
||||||||||||||||
|
Acquired Loans and Leases
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Internal risk grade:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Pass
|
$
|
78,030
|
|
$
|
0
|
|
$
|
224,477
|
|
$
|
262
|
|
$
|
1,548
|
|
$
|
304,317
|
|
|||||
|
Special Mention
|
0
|
|
0
|
|
519
|
|
0
|
|
0
|
|
519
|
|
|||||||||||
|
Substandard
|
1,326
|
|
0
|
|
8,302
|
|
0
|
|
0
|
|
9,628
|
|
|||||||||||
|
Total
|
$
|
79,356
|
|
$
|
0
|
|
$
|
233,298
|
|
$
|
262
|
|
$
|
1,548
|
|
$
|
314,464
|
|
|||||
28
|
December 31, 2016
|
|
|
|
|
|
|
|||||||||||||||||
|
|
Commercial and Industrial
|
Commercial and Industrial
|
Commercial Real Estate
|
Commercial Real Estate
|
Commercial Real Estate
|
|
|||||||||||||||||
|
(in thousands)
|
Other
|
Agriculture
|
Other
|
Agriculture
|
Construction
|
Total
|
|
||||||||||||||||
|
Originated Loans and Leases
|
|||||||||||||||||||||||
|
Internal risk grade:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Pass
|
$
|
836,788
|
|
$
|
117,135
|
|
$
|
1,403,370
|
|
$
|
101,407
|
|
$
|
135,834
|
|
$
|
2,594,534
|
|
|||||
|
Special Mention
|
7,218
|
|
755
|
|
11,939
|
|
573
|
|
0
|
|
20,485
|
|
|||||||||||
|
Substandard
|
3,049
|
|
357
|
|
16,381
|
|
529
|
|
0
|
|
20,316
|
|
|||||||||||
|
Total
|
$
|
847,055
|
|
$
|
118,247
|
|
$
|
1,431,690
|
|
$
|
102,509
|
|
$
|
135,834
|
|
$
|
2,635,335
|
|
|||||
|
December 31, 2016
|
|
|
|
|
|
|
|||||||||||||||||
|
|
Commercial and Industrial
|
Commercial and Industrial
|
Commercial Real Estate
|
Commercial Real Estate
|
Commercial Real Estate
|
|
|||||||||||||||||
|
(in thousands)
|
Other
|
Agriculture
|
Other
|
Agriculture
|
Construction
|
Total
|
|
||||||||||||||||
|
Acquired Loans and Leases
|
|||||||||||||||||||||||
|
Internal risk grade:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Pass
|
$
|
77,921
|
|
$
|
0
|
|
$
|
229,334
|
|
$
|
267
|
|
$
|
8,936
|
|
$
|
316,458
|
|
|||||
|
Special Mention
|
0
|
|
0
|
|
526
|
|
0
|
|
0
|
|
526
|
|
|||||||||||
|
Substandard
|
1,396
|
|
0
|
|
11,745
|
|
0
|
|
0
|
|
13,141
|
|
|||||||||||
|
Total
|
$
|
79,317
|
|
$
|
0
|
|
$
|
241,605
|
|
$
|
267
|
|
$
|
8,936
|
|
$
|
330,125
|
|
|||||
The following tables present credit quality indicators by class of residential real estate loans and by class of consumer loans. Nonperforming loans include nonaccrual, impaired, and loans 90 days past due and accruing interest. All other loans are considered performing as of
March 31, 2017
and
December 31, 2016
. For purposes of this footnote, acquired loans that were recorded at fair value at the acquisition date and are 90 days or greater past due are considered performing.
|
March 31, 2017
|
|
|
|
|
|
||||||||||||||
|
(in thousands)
|
Residential
Home Equity
|
Residential
Mortgages
|
Consumer
Indirect
|
Consumer
Other
|
Total
|
||||||||||||||
|
Originated Loans and Leases
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Performing
|
$
|
208,473
|
|
$
|
963,494
|
|
$
|
13,683
|
|
$
|
42,755
|
|
$
|
1,228,405
|
|
||||
|
Nonperforming
|
1,267
|
|
5,659
|
|
170
|
|
9
|
|
7,105
|
|
|||||||||
|
Total
|
$
|
209,740
|
|
$
|
969,153
|
|
$
|
13,853
|
|
$
|
42,764
|
|
$
|
1,235,510
|
|
||||
|
March 31, 2017
|
|
|
|
|
|
||||||||||||||
|
(in thousands)
|
Residential
Home Equity
|
Residential
Mortgages
|
Consumer
Indirect
|
Consumer
Other
|
Total
|
||||||||||||||
|
Acquired Loans and Leases
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Performing
|
$
|
34,292
|
|
$
|
22,952
|
|
$
|
0
|
|
$
|
801
|
|
$
|
58,045
|
|
||||
|
Nonperforming
|
999
|
|
1,872
|
|
0
|
|
0
|
|
2,871
|
|
|||||||||
|
Total
|
$
|
35,291
|
|
$
|
24,824
|
|
$
|
0
|
|
$
|
801
|
|
$
|
60,916
|
|
||||
29
|
December 31, 2016
|
|||||||||||||||||||
|
(in thousands)
|
Residential
Home Equity
|
Residential
Mortgages
|
Consumer
Indirect
|
Consumer
Other
|
Total
|
||||||||||||||
|
Originated Loans and Leases
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Performing
|
$
|
207,261
|
|
$
|
941,936
|
|
$
|
14,669
|
|
$
|
44,393
|
|
$
|
1,208,259
|
|
||||
|
Nonperforming
|
2,016
|
|
5,442
|
|
166
|
|
0
|
|
7,624
|
|
|||||||||
|
Total
|
$
|
209,277
|
|
$
|
947,378
|
|
$
|
14,835
|
|
$
|
44,393
|
|
$
|
1,215,883
|
|
||||
|
December 31, 2016
|
|||||||||||||||||||
|
(in thousands)
|
Residential
Home Equity
|
Residential
Mortgages
|
Consumer
Indirect
|
Consumer
Other
|
Total
|
||||||||||||||
|
Acquired Loans and Leases
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Performing
|
$
|
37,074
|
|
$
|
24,483
|
|
$
|
0
|
|
$
|
826
|
|
$
|
62,383
|
|
||||
|
Nonperforming
|
663
|
|
940
|
|
0
|
|
0
|
|
1,603
|
|
|||||||||
|
Total
|
$
|
37,737
|
|
$
|
25,423
|
|
$
|
0
|
|
$
|
826
|
|
$
|
63,986
|
|
||||
7. FDIC Indemnification Asset Related to Covered Loans
Prior to the third quarter of 2016, the Company had certain loans acquired in the VIST Financial acquisition which were covered loans with loss share agreements with the FDIC. Based on an analysis of outstanding loans covered under the one remaining loss share agreement, management decided to early terminate its one remaining loss share agreement with the FDIC during the third quarter of 2016. At that time the Company recorded pre-tax expense of
$313,000
to terminate the agreement and write-off the reaming book value of the FDIC indemnification asset, which included
$174,000
in expense for early termination and
$139,000
to write off the remaining asset. The remaining balances of the loans previously reported as Covered Loans are included in the current period in acquired loan balances by loan type.
30
8. Earnings Per Share
Earnings per share in the table below, for the three month periods ended
March 31, 2017
and
2016
are calculated under the two-class method as required by ASC Topic 260, Earnings Per Share. ASC 260 provides that unvested share-based payment awards that contain nonforfeitable rights to dividends are participating securities and shall be included in the computation of earnings per share pursuant to the two-class method. The Company has issued restricted stock awards that contain such rights and are therefore considered participating securities. Basic earnings per common share are calculated by dividing net income allocable to common stock by the weighted average number of common shares, excluding participating securities, during the period. Diluted earnings per common share include the dilutive effect of participating securities.
|
|
Three Months Ended
|
||||||
|
(in thousands, except share and per share data)
|
3/31/2017
|
3/31/2016
|
|||||
|
Basic
|
|
|
|
|
|||
|
Net income available to common shareholders
|
$
|
15,717
|
|
$
|
14,251
|
|
|
|
Less: Income attributable to unvested stock-based compensation awards
|
(261
|
)
|
(230
|
)
|
|||
|
Net earnings allocated to common shareholders
|
15,456
|
|
14,021
|
|
|||
|
Weighted average shares outstanding, including unvested stock-based compensation awards
|
15,151,521
|
|
15,002,332
|
|
|||
|
Less: unvested stock-based compensation awards
|
(250,583
|
)
|
(242,056
|
)
|
|||
|
Weighted average shares outstanding - Basic
|
14,900,938
|
|
14,760,276
|
|
|||
|
Diluted
|
|
|
|
|
|||
|
Net earnings allocated to common shareholders
|
15,456
|
|
14,021
|
|
|||
|
Weighted average shares outstanding - Basic
|
14,900,938
|
|
14,760,276
|
|
|||
|
Plus: incremental shares from assumed conversion of stock--based compensation awards
|
141,676
|
|
87,340
|
|
|||
|
Weighted average shares outstanding - Diluted
|
15,042,614
|
|
14,847,616
|
|
|||
|
Basic EPS
|
1.04
|
|
0.95
|
|
|||
|
Diluted EPS
|
1.03
|
|
0.94
|
|
|||
Stock-based compensation awards representing
20,242
and
48,515
of common shares during the three months ended
March 31, 2017
and
2016
, respectively, were not included in the computations of diluted earnings per common share because the effect on those periods would have been antidilutive.
31
9. Other Comprehensive Income (Loss)
The following tables present reclassifications out of the accumulated other comprehensive income (loss) for the three month periods ended
March 31, 2017
and
2016
.
|
|
Three Months Ended March 31, 2017
|
||||||||||
|
(in thousands)
|
Before-Tax
Amount
|
Tax (Expense)
Benefit
|
Net of Tax
|
||||||||
|
Available-for-sale securities:
|
|
|
|
|
|
|
|||||
|
Change in net unrealized gain/loss during the period
|
$
|
1,995
|
|
$
|
(798
|
)
|
$
|
1,197
|
|
||
|
Reclassification adjustment for net realized gain on sale of available-for-sale securities included in net income
|
0
|
|
0
|
|
0
|
|
|||||
|
Net unrealized gains
|
1,995
|
|
(798
|
)
|
1,197
|
|
|||||
|
Employee benefit plans:
|
|
|
|
|
|
|
|||||
|
Amortization of net retirement plan actuarial gain
|
357
|
|
(143
|
)
|
214
|
|
|||||
|
Amortization of net retirement plan prior service cost
|
23
|
|
(9
|
)
|
14
|
|
|||||
|
Employee benefit plans
|
380
|
|
(152
|
)
|
228
|
|
|||||
|
Other comprehensive income
|
$
|
2,375
|
|
$
|
(950
|
)
|
$
|
1,425
|
|
||
|
|
Three Months Ended March 31, 2016
|
||||||||||
|
(in thousands)
|
Before-Tax
Amount
|
Tax (Expense)
Benefit
|
Net of Tax
|
||||||||
|
Available-for-sale securities:
|
|
|
|
|
|
|
|||||
|
Change in net unrealized gain/loss during the period
|
$
|
20,955
|
|
$
|
(8,380
|
)
|
$
|
12,575
|
|
||
|
Reclassification adjustment for net realized gain on sale of available-for-sale securities included in net income
|
(232
|
)
|
93
|
|
(139
|
)
|
|||||
|
Net unrealized gains
|
20,723
|
|
(8,287
|
)
|
12,436
|
|
|||||
|
Employee benefit plans:
|
|
|
|
|
|
|
|||||
|
Amortization of net retirement plan actuarial gain
|
343
|
|
(137
|
)
|
206
|
|
|||||
|
Amortization of net retirement plan prior service cost
|
30
|
|
(12
|
)
|
18
|
|
|||||
|
Employee benefit plans
|
373
|
|
(149
|
)
|
224
|
|
|||||
|
Other comprehensive income
|
$
|
21,096
|
|
$
|
(8,436
|
)
|
$
|
12,660
|
|
||
32
The following table presents the activity in our accumulated other comprehensive income (loss) for the periods indicated:
|
(in thousands)
|
Available-for-
Sale Securities
|
Employee
Benefit Plans
|
Accumulated
Other
Comprehensive
(Loss) Income
|
||||||||
|
Balance at January 1, 2017
|
$
|
(7,915
|
)
|
$
|
(29,194
|
)
|
$
|
(37,109
|
)
|
||
|
Other comprehensive income before reclassifications
|
1,197
|
|
0
|
|
1,197
|
|
|||||
|
Amounts reclassified from accumulated other comprehensive (loss) income
|
0
|
|
228
|
|
228
|
|
|||||
|
Net current-period other comprehensive income
|
1,197
|
|
228
|
|
1,425
|
|
|||||
|
Balance at March 31, 2017
|
$
|
(6,718
|
)
|
$
|
(28,966
|
)
|
$
|
(35,684
|
)
|
||
|
Balance at January 1, 2016
|
$
|
(2,744
|
)
|
$
|
(28,257
|
)
|
$
|
(31,001
|
)
|
||
|
Other comprehensive income before reclassifications
|
12,575
|
|
0
|
|
12,575
|
|
|||||
|
Amounts reclassified from accumulated other comprehensive (loss) income
|
(139
|
)
|
224
|
|
85
|
|
|||||
|
Net current-period other comprehensive income
|
12,436
|
|
224
|
|
12,660
|
|
|||||
|
Balance at March 31, 2016
|
$
|
9,692
|
|
$
|
(28,033
|
)
|
$
|
(18,341
|
)
|
||
The following tables present the amounts reclassified out of each component of accumulated other comprehensive (loss) income for the three months ended
March 31, 2017
and
2016
.
|
Three months ended March 31, 2017
|
|
|
|||
|
Details about Accumulated other Comprehensive Income
Components (in thousands)
|
Amount
Reclassified from
Accumulated
Other
Comprehensive
(Loss) Income
1
|
Affected Line Item in the
Statement Where Net Income is
Presented
|
|||
|
Available-for-sale securities:
|
|
|
|
||
|
Unrealized gains and losses on available-for-sale securities
|
$
|
0
|
|
Net gain on securities transactions
|
|
|
|
0
|
|
Tax expense
|
||
|
|
0
|
|
Net of tax
|
||
|
Employee benefit plans:
|
|
|
|
||
|
Amortization of the following
2
|
|
|
|
||
|
Net retirement plan actuarial gain
|
(357
|
)
|
Pension and other employee benefits
|
||
|
Net retirement plan prior service cost
|
(23
|
)
|
Pension and other employee benefits
|
||
|
|
(380
|
)
|
Total before tax
|
||
|
|
152
|
|
Tax benefit
|
||
|
|
(228
|
)
|
Net of tax
|
||
33
|
Three Months Ended March 31, 2016
|
|||||
|
Details about Accumulated other Comprehensive Income Components (in thousands)
|
Amount
Reclassified from
Accumulated
Other
Comprehensive
(Loss) Income
1
|
Affected Line Item in the
Statement Where Net Income is
Presented
|
|||
|
Available-for-sale securities:
|
|
|
|||
|
Unrealized gains and losses on available-for-sale securities
|
$
|
232
|
|
Net gain on securities transactions
|
|
|
|
(93
|
)
|
Tax expense
|
||
|
|
139
|
|
Net of tax
|
||
|
Employee benefit plans:
|
|
|
|||
|
Amortization of the following
2
|
|
|
|||
|
Net retirement plan actuarial gain
|
(343
|
)
|
Pension and other employee benefits
|
||
|
Net retirement plan prior service credit
|
(30
|
)
|
Pension and other employee benefits
|
||
|
|
(373
|
)
|
Total before tax
|
||
|
|
149
|
|
Tax benefit
|
||
|
|
(224
|
)
|
Net of tax
|
||
1
Amounts in parentheses indicated debits in income statement.
2
The accumulated other comprehensive (loss) income components are included in the computation of net periodic benefit cost (See Note 10 - “Employee Benefit Plan”).
10
.
Employee Benefit Plan
The following table sets forth the amount of the net periodic benefit cost recognized by the Company for the Company’s pension plan, post-retirement plan (Life and Health), and supplemental employee retirement plans (“SERP”) including the following components: service cost, interest cost, expected return on plan assets for the period, amortization of the unrecognized transitional obligation or transition asset, and the amounts of recognized gains and losses, prior service cost recognized, and gain or loss recognized due to settlement or curtailment.
Components of Net Periodic Benefit (Income) Cost
|
Pension Benefits
Three Months Ended
|
Life and Health
Three Months Ended
|
SERP Benefits
Three Months Ended
|
|||||||||||||||||||||
|
(in thousands)
|
3/31/2017
|
|
3/31/2016
|
|
3/31/2017
|
|
3/31/2016
|
|
3/31/2017
|
|
3/31/2016
|
|
|||||||||||
|
Service cost
|
$
|
0
|
|
$
|
0
|
|
$
|
68
|
|
$
|
82
|
|
$
|
54
|
|
$
|
72
|
|
|||||
|
Interest cost
|
607
|
|
649
|
|
71
|
|
77
|
|
209
|
|
211
|
|
|||||||||||
|
Expected return on plan assets
|
(1,267
|
)
|
(1,215
|
)
|
0
|
|
0
|
|
0
|
|
0
|
|
|||||||||||
|
Amortization of net retirement plan actuarial loss
|
252
|
|
239
|
|
4
|
|
1
|
|
101
|
|
104
|
|
|||||||||||
|
Amortization of net retirement plan prior service (credit) cost
|
(3
|
)
|
(4
|
)
|
4
|
|
4
|
|
22
|
|
30
|
|
|||||||||||
|
Net periodic benefit (income) cost
|
$
|
(411
|
)
|
$
|
(331
|
)
|
$
|
147
|
|
$
|
164
|
|
$
|
386
|
|
$
|
417
|
|
|||||
34
The net periodic benefit cost for the Company’s benefit plans are recorded as a component of salaries and benefits in the consolidated statements of income.
The Company realized approximately
$228,000
and $
224,000
, net of tax, as amortization of amounts previously recognized in accumulated other comprehensive (loss) income, for the three months ended
March 31, 2017
and
2016
, respectively.
The Company is not required to contribute to the pension plan in 2017, but it may make voluntary contributions. The Company did
no
t contribute to the pension plan in the first three months of 2017 and 2016.
11. Other Income and Operating Expense
Other income and operating expense totals are presented in the table below. Components of these totals exceeding
1%
of the aggregate of total noninterest income and total noninterest expenses for any of the years presented below are stated separately.
|
|
Three Months Ended
|
||||||
|
(in thousands)
|
3/31/2017
|
|
3/31/2016
|
|
|||
|
Noninterest Income
|
|
|
|
|
|||
|
Other service charges
|
$
|
820
|
|
$
|
750
|
|
|
|
Increase in cash surrender value of corporate owned life insurance
|
630
|
|
616
|
|
|||
|
Net gain on sale of loans
|
13
|
|
23
|
|
|||
|
Other income
|
692
|
|
318
|
|
|||
|
Total other income
|
$
|
2,155
|
|
$
|
1,707
|
|
|
|
Noninterest Expenses
|
|
|
|
|
|||
|
Marketing expense
|
$
|
1,174
|
|
$
|
902
|
|
|
|
Professional fees
|
1,362
|
|
1,343
|
|
|||
|
Legal fees
|
264
|
|
348
|
|
|||
|
Technology expense
|
1,891
|
|
1,348
|
|
|||
|
Cardholder expense
|
1,182
|
|
745
|
|
|||
|
Other expenses
|
4,084
|
|
4,362
|
|
|||
|
Total other operating expense
|
$
|
9,957
|
|
$
|
9,048
|
|
|
35
12. Financial Guarantees
The Company currently does not issue any guarantees that would require liability recognition or disclosure, other than standby letters of credit. The Company extends standby letters of credit to its customers in the normal course of business. The standby letters of credit are generally short-term. As of
March 31, 2017
, the Company’s maximum potential obligation under standby letters of credit was
$52.0 million
compared to
$57.7 million
at
December 31, 2016
. Management uses the same credit policies to extend standby letters of credit that it uses for on-balance sheet lending decisions and may require collateral to support standby letters of credit based upon its evaluation of the counterparty. Management does not anticipate any significant losses as a result of these transactions, and has determined that the fair value of standby letters of credit is not significant.
13. Segment and Related Information
The Company manages its operations through
three
reportable business segments in accordance with the standards set forth in FASB ASC 280, “Segment Reporting”: (i) banking (“Banking”), (ii) insurance (“Tompkins Insurance”) and (iii) wealth management (“Tompkins Financial Advisors”). The Company’s insurance services and wealth management services, other than trust services, are managed separately from the Banking segment.
Banking
The Banking segment is primarily comprised of the Company’s
four
banking subsidiaries: Tompkins Trust Company, a commercial bank with
fourteen
banking offices located in Ithaca, NY and surrounding communities; The Bank of Castile (DBA Tompkins Bank of Castile), a commercial bank with
seventeen
banking offices located in the Genesee Valley region of New York State as well as Monroe County; Mahopac Bank (DBA Tompkins Mahopac Bank), a commercial bank with
fourteen
full-service banking offices located in the counties north of New York City; and VIST Bank (DBA Tompkins VIST Bank), a banking organization with
twenty-one
banking offices headquartered and operating in the areas surrounding southeastern Pennsylvania.
Insurance
The Company provides property and casualty insurance services and employee benefits consulting through Tompkins Insurance Agencies, Inc., a
100%
wholly-owned subsidiary of the Company, headquartered in Batavia, New York. Tompkins Insurance is an independent insurance agency, representing many major insurance carriers and provides employee benefit consulting to employers in Western and Central New York and Southeastern Pennsylvania, assisting them with their medical, group life insurance and group disability insurance. Tompkins Insurance has
five
stand-alone offices in Western New York,
one
stand-alone office in Tompkins County, New York and
one
stand-alone office in Montgomery County, Pennsylvania.
Wealth Management
The Wealth Management segment is generally organized under the Tompkins Financial Advisors brand. Tompkins Financial Advisors offers a comprehensive suite of financial services to customers, including trust and estate services, investment management and financial and insurance planning for individuals, corporate executives, small business owners and high net worth individuals. Tompkins Financial Advisors has offices in each of the Company’s
four
subsidiary banks.
Summarized financial information concerning the Company’s reportable segments and the reconciliation to the Company’s consolidated results is shown in the following table. Investment in subsidiaries is netted out of the presentations below. The “Intercompany” column identifies the intercompany activities of revenues, expenses and other assets between the banking, insurance and wealth management services segments. The Company accounts for intercompany fees and services at an estimated fair value according to regulatory requirements for the services provided. Intercompany items relate primarily to the use of human resources, information systems, accounting and marketing services provided by any of the banks and the holding company. All other accounting policies are the same as those described in the summary of significant accounting policies in the 2016 Annual Report on Form 10-K.
36
|
As of and for the three months ended March 31, 2017
|
|||||||||||||||||||
|
(in thousands)
|
Banking
|
Insurance
|
Wealth Management
|
Intercompany
|
Consolidated
|
||||||||||||||
|
Interest income
|
$
|
53,621
|
|
$
|
0
|
|
$
|
0
|
|
$
|
0
|
|
$
|
53,621
|
|
||||
|
Interest expense
|
5,587
|
|
0
|
|
0
|
|
0
|
|
5,587
|
|
|||||||||
|
Net interest income
|
48,034
|
|
0
|
|
0
|
|
0
|
|
48,034
|
|
|||||||||
|
Provision for loan and lease losses
|
769
|
|
0
|
|
0
|
|
0
|
|
769
|
|
|||||||||
|
Noninterest income
|
6,403
|
|
7,316
|
|
3,910
|
|
(389
|
)
|
17,240
|
|
|||||||||
|
Noninterest expense
|
32,488
|
|
6,080
|
|
3,189
|
|
(389
|
)
|
41,368
|
|
|||||||||
|
Income before income tax expense
|
21,180
|
|
1,236
|
|
721
|
|
0
|
|
23,137
|
|
|||||||||
|
Income tax expense
|
6,672
|
|
474
|
|
242
|
|
0
|
|
7,388
|
|
|||||||||
|
Net Income attributable to noncontrolling interests and Tompkins Financial Corporation
|
14,508
|
|
762
|
|
479
|
|
0
|
|
15,749
|
|
|||||||||
|
Less: Net income attributable to noncontrolling interests
|
32
|
|
0
|
|
0
|
|
0
|
|
32
|
|
|||||||||
|
Net Income attributable to Tompkins Financial Corporation
|
$
|
14,476
|
|
$
|
762
|
|
$
|
479
|
|
$
|
0
|
|
$
|
15,717
|
|
||||
|
Depreciation and amortization
|
$
|
1,691
|
|
$
|
82
|
|
$
|
14
|
|
$
|
0
|
|
$
|
1,787
|
|
||||
|
Assets
|
6,235,516
|
|
39,915
|
|
14,678
|
|
(10,062
|
)
|
6,280,047
|
|
|||||||||
|
Goodwill
|
64,370
|
|
19,710
|
|
8,211
|
|
0
|
|
92,291
|
|
|||||||||
|
Other intangibles, net
|
6,107
|
|
4,324
|
|
336
|
|
0
|
|
10,767
|
|
|||||||||
|
Net loans and leases
|
4,261,627
|
|
0
|
|
0
|
|
0
|
|
4,261,627
|
|
|||||||||
|
Deposits
|
4,860,625
|
|
0
|
|
0
|
|
(10,040
|
)
|
4,850,585
|
|
|||||||||
|
Total Equity
|
519,723
|
|
31,148
|
|
12,647
|
|
0
|
|
563,518
|
|
|||||||||
37
|
As of and for the three months ended March 31, 2016
|
|||||||||||||||||||
|
(in thousands)
|
Banking
|
Insurance
|
Wealth
Management
|
Intercompany
|
Consolidated
|
||||||||||||||
|
Interest income
|
$
|
49,309
|
|
$
|
0
|
|
$
|
0
|
|
$
|
0
|
|
$
|
49,309
|
|
||||
|
Interest expense
|
5,271
|
|
0
|
|
0
|
|
0
|
|
5,271
|
|
|||||||||
|
Net interest income
|
44,038
|
|
0
|
|
0
|
|
0
|
|
44,038
|
|
|||||||||
|
Provision for loan and lease losses
|
855
|
|
0
|
|
0
|
|
0
|
|
855
|
|
|||||||||
|
Noninterest income
|
6,272
|
|
7,599
|
|
3,910
|
|
(278
|
)
|
17,503
|
|
|||||||||
|
Noninterest expense
|
30,374
|
|
6,339
|
|
3,071
|
|
(278
|
)
|
39,506
|
|
|||||||||
|
Income before income tax expense
|
19,081
|
|
1,260
|
|
839
|
|
0
|
|
21,180
|
|
|||||||||
|
Income tax expense
|
6,123
|
|
502
|
|
271
|
|
0
|
|
6,896
|
|
|||||||||
|
Net Income attributable to noncontrolling interests and Tompkins Financial Corporation
|
12,958
|
|
758
|
|
568
|
|
0
|
|
14,284
|
|
|||||||||
|
Less: Net income attributable to noncontrolling interests
|
33
|
|
0
|
|
0
|
|
0
|
|
33
|
|
|||||||||
|
Net Income attributable to Tompkins Financial Corporation
|
$
|
12,925
|
|
$
|
758
|
|
$
|
568
|
|
$
|
0
|
|
$
|
14,251
|
|
||||
|
Depreciation and amortization
|
$
|
1,575
|
|
$
|
91
|
|
$
|
19
|
|
$
|
0
|
|
$
|
1,685
|
|
||||
|
Assets
|
5,719,963
|
|
39,825
|
|
14,088
|
|
(8,905
|
)
|
5,764,971
|
|
|||||||||
|
Goodwill
|
64,370
|
|
20,036
|
|
8,211
|
|
0
|
|
92,617
|
|
|||||||||
|
Other intangibles, net
|
7,472
|
|
5,344
|
|
417
|
|
0
|
|
13,233
|
|
|||||||||
|
Net loans and leases
|
3,788,383
|
|
0
|
|
0
|
|
0
|
|
3,788,383
|
|
|||||||||
|
Deposits
|
4,563,951
|
|
0
|
|
0
|
|
(8,723
|
)
|
4,555,228
|
|
|||||||||
|
Total Equity
|
497,519
|
|
30,757
|
|
11,617
|
|
0
|
|
539,893
|
|
|||||||||
14. Fair Value
FASB ASC Topic 820,
Fair Value Measurements and Disclosures,
defines fair value, establishes a framework for measuring fair value in generally accepted accounting principles and expands disclosures about fair value measurements. FASB ASC Topic 820 also establishes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). Transfers between levels, when determined to be appropriate, are recognized at the end of each reporting period.
The three levels of the fair value hierarchy under FASB ASC Topic 820 are:
Level 1 – Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities;
Level 2 – Quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, or inputs that are observable, either directly or indirectly, for substantially the full term of the asset or liability;
Level 3 – Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable (i.e., supported by little or no market activity).
38
The following table summarizes financial assets and financial liabilities measured at fair value on a recurring basis as of
March 31, 2017
and
December 31, 2016
, segregated by the level of valuation inputs within the fair value hierarchy used to measure fair value.
|
Recurring Fair Value Measurements
|
|
|
|
|
|||||||||||
|
March 31, 2017
|
|
|
|
|
|||||||||||
|
(in thousands)
|
Total
|
(Level 1)
|
|
(Level 2)
|
|
(Level 3)
|
|
||||||||
|
Available-for-sale securities
|
|
|
|
|
|||||||||||
|
Obligations of U.S. Government sponsored entities
|
$
|
527,975
|
|
$
|
0
|
|
$
|
527,975
|
|
$
|
0
|
|
|||
|
Obligations of U.S. states and political subdivisions
|
92,557
|
|
0
|
|
92,557
|
|
0
|
|
|||||||
|
Mortgage-backed securities – residential, issued by:
|
|
|
|
||||||||||||
|
U.S. Government agencies
|
154,133
|
|
0
|
|
154,133
|
|
0
|
|
|||||||
|
U.S. Government sponsored entities
|
649,673
|
|
0
|
|
649,673
|
|
0
|
|
|||||||
|
Non-U.S. Government agencies or sponsored entities
|
106
|
|
0
|
|
106
|
|
0
|
|
|||||||
|
U.S. corporate debt securities
|
2,162
|
|
0
|
|
2,162
|
|
0
|
|
|||||||
|
Equity securities
|
917
|
|
0
|
|
0
|
|
917
|
|
|||||||
The change in the fair value of available-for-sale equity securities valued using significant unobservable inputs (level 3), between January 1, 2017 and
March 31, 2017
was immaterial.
|
Recurring Fair Value Measurements
|
|
|
|
|
|||||||
|
December 31, 2016
|
|
|
|
|
|||||||
|
(in thousands)
|
Total
|
(Level 1)
|
|
(Level 2)
|
|
(Level 3)
|
|
||||
|
Available-for-sale securities
|
|
|
|
|
|
|
|||||
|
Obligations of U.S. Government sponsored entities
|
527,627
|
|
0
|
|
527,627
|
|
0
|
|
|||
|
Obligations of U.S. states and political subdivisions
|
89,056
|
|
0
|
|
89,056
|
|
0
|
|
|||
|
Mortgage-backed securities – residential, issued by:
|
|
|
|
|
|
|
|||||
|
U.S. Government agencies
|
158,226
|
|
0
|
|
158,226
|
|
0
|
|
|||
|
U.S. Government sponsored entities
|
651,430
|
|
0
|
|
651,430
|
|
0
|
|
|||
|
Non-U.S. Government agencies or sponsored entities
|
116
|
|
0
|
|
116
|
|
0
|
|
|||
|
U.S. corporate debt securities
|
2,162
|
|
0
|
|
2,162
|
|
0
|
|
|||
|
Equity securities
|
921
|
|
0
|
|
0
|
|
921
|
|
|||
The change in the fair value of available-for-sale equity securities valued using significant unobservable inputs (level 3), between January 1, 2016 and
December 31, 2016
was immaterial.
There were no transfers between Levels 1, 2 and 3 for the three months ended
March 31, 2017
.
The Company determines fair value for its trading securities using independently quoted market prices. The Company determines fair value for its available-for-sale securities using an independent bond pricing service for identical assets or very similar securities. The Company has reviewed the pricing sources, including methodologies used, and finds them to be fairly stated.
Fair values of borrowings are estimated using Level 2 inputs based upon observable market data. The Company determines fair value for its borrowings using a discounted cash flow technique based upon expected cash flows and current spreads on FHLB advances with the same structure and terms. The Company also receives pricing information from third parties, including the FHLB. The pricing obtained is considered representative of the transfer price if the liabilities were assumed by a third party.
39
Certain assets are measured at fair value on a nonrecurring basis. For the Company, these include loans held for sale, collateral dependent impaired loans, and other real estate owned (“OREO”). During the first quarter of 2017, certain collateral dependent impaired loans were remeasured and reported at fair value through a specific valuation allowance and/or partial charge-offs for loan and lease losses based upon the fair value of the underlying collateral. Collateral values are estimated using Level 2 inputs based upon observable market data. In addition to collateral dependent impaired loans, certain other real estate owned were remeasured and reported at fair value based upon the fair value of the underlying collateral. The fair values of other real estate owned are estimated using Level 2 inputs based on observable market data or Level 3 inputs based on customized discounting criteria. In general, the fair values of other real estate owned are based upon appraisals, with discounts made to reflect estimated costs to sell the real estate. Upon initial recognition, fair value write-downs on other real estate owned are taken through a charge-off to the allowance for loan and lease losses. Subsequent fair value write-downs on other real estate owned are reported in other noninterest expense.
|
March 31, 2017
|
|||||||||||||||||||
|
|
|
Fair value measurements at reporting
date using:
|
Gain (losses)
from fair
value changes
|
||||||||||||||||
|
Assets:
|
As of 03/31/2017
|
Quoted prices in
active markets for
identical assets
(Level 1)
|
Significant other
observable inputs
(Level 2)
|
Significant
unobservable inputs
(Level 3)
|
Three months
ended
03/31/2017
|
||||||||||||||
|
Impaired loans
|
$
|
2,671
|
|
$
|
0
|
|
$
|
2,671
|
|
$
|
0
|
|
$
|
(332
|
)
|
||||
|
Other real estate owned
|
2,520
|
|
0
|
|
2,520
|
|
0
|
|
(70
|
)
|
|||||||||
|
March 31, 2016
|
|||||||||||||||||||
|
|
|
Fair value measurements at reporting
date using:
|
Gain (losses)
from fair
value changes
|
||||||||||||||||
|
Assets:
|
As of
03/31/2016
|
Quoted prices in
active markets for
identical assets
(Level 1)
|
Significant other
observable inputs
(Level 2)
|
Significant
unobservable inputs
(Level 3)
|
Three months
ended
03/31/2016
|
||||||||||||||
|
Impaired loans
|
$
|
1,987
|
|
$
|
0
|
|
$
|
1,987
|
|
$
|
0
|
|
$
|
9
|
|
||||
|
Other real estate owned
|
432
|
|
0
|
|
432
|
|
0
|
|
11
|
|
|||||||||
The following table presents the carrying amounts and estimated fair values of the Company’s financial instruments at
March 31, 2017
and
December 31, 2016
. The carrying amounts shown in the table are included in the Consolidated Statements of Condition under the indicated captions.
The fair value estimates, methods and assumptions set forth below for the Company’s financial instruments, including those financial instruments carried at cost, are made solely to comply with disclosures required by generally accepted accounting principles in the United States and do not always incorporate the exit-price concept of fair value prescribed by ASC Topic 820-10 and should be read in conjunction with the financial statements and notes included in this Report.
40
|
Estimated Fair Value of Financial Instruments
|
|
||||||||||||||||||
|
March 31, 2017
|
|
|
|
|
|
||||||||||||||
|
(in thousands)
|
Carrying
Amount
|
Fair Value
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
||||||||||||||
|
Financial Assets:
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Cash and cash equivalents
|
$
|
78,472
|
|
$
|
78,472
|
|
$
|
78,472
|
|
$
|
0
|
|
$
|
0
|
|
||||
|
Securities - held to maturity
|
141,545
|
|
142,445
|
|
0
|
|
142,445
|
|
0
|
|
|||||||||
|
FHLB and other stock
|
35,013
|
|
35,013
|
|
0
|
|
35,013
|
|
0
|
|
|||||||||
|
Accrued interest receivable
|
18,815
|
|
18,815
|
|
0
|
|
18,815
|
|
0
|
|
|||||||||
|
Loans/leases, net
1
|
4,261,627
|
|
4,218,103
|
|
0
|
|
2,671
|
|
4,215,432
|
|
|||||||||
|
Financial Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Time deposits
|
$
|
875,596
|
|
$
|
871,748
|
|
$
|
0
|
|
$
|
871,748
|
|
$
|
0
|
|
||||
|
Other deposits
|
3,974,989
|
|
3,974,989
|
|
0
|
|
3,974,989
|
|
0
|
|
|||||||||
|
Fed funds purchased and securities sold
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
under agreements to repurchase
|
70,716
|
|
70,716
|
|
0
|
|
70,716
|
|
0
|
|
|||||||||
|
Other borrowings
|
717,285
|
|
716,914
|
|
0
|
|
716,914
|
|
0
|
|
|||||||||
|
Trust preferred debentures
|
16,562
|
|
22,171
|
|
0
|
|
22,171
|
|
0
|
|
|||||||||
|
Accrued interest payable
|
1,756
|
|
1,756
|
|
0
|
|
1,756
|
|
0
|
|
|||||||||
|
Estimated Fair Value of Financial Instruments
|
|||||||||||||||||||
|
December 31, 2016
|
|
|
|
|
|
||||||||||||||
|
(in thousands)
|
Carrying
Amount
|
Fair Value
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
||||||||||||||
|
Financial Assets:
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Cash and cash equivalents
|
$
|
63,954
|
|
$
|
63,954
|
|
$
|
63,954
|
|
$
|
0
|
|
$
|
0
|
|
||||
|
Securities - held to maturity
|
142,119
|
|
142,832
|
|
0
|
|
142,832
|
|
0
|
|
|||||||||
|
FHLB and other stock
|
43,133
|
|
43,133
|
|
0
|
|
43,133
|
|
0
|
|
|||||||||
|
Accrued interest receivable
|
17,390
|
|
17,390
|
|
0
|
|
17,390
|
|
0
|
|
|||||||||
|
Loans/leases, net
1
|
4,222,278
|
|
4,187,415
|
|
0
|
|
7,296
|
|
4,180,119
|
|
|||||||||
|
Financial Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Time deposits
|
$
|
870,788
|
|
$
|
867,921
|
|
$
|
0
|
|
$
|
867,921
|
|
$
|
0
|
|
||||
|
Other deposits
|
3,754,351
|
|
3,754,351
|
|
0
|
|
3,754,351
|
|
0
|
|
|||||||||
|
Fed funds purchased and securities
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
sold under agreements to repurchase
|
69,062
|
|
69,109
|
|
0
|
|
69,109
|
|
0
|
|
|||||||||
|
Other borrowings
|
884,815
|
|
884,842
|
|
0
|
|
884,842
|
|
0
|
|
|||||||||
|
Trust preferred debentures
|
37,681
|
|
43,321
|
|
0
|
|
43,321
|
|
0
|
|
|||||||||
|
Accrued interest payable
|
1,902
|
|
1,902
|
|
0
|
|
1,902
|
|
0
|
|
|||||||||
1
Lease receivables, although excluded from the scope of ASC Topic 825, are included in the estimated fair value amounts at their carrying value.
The following methods and assumptions were used in estimating fair value disclosures for financial instruments.
Cash and Cash Equivalents:
The carrying amounts reported in the Consolidated Statements of Condition for cash, noninterest-bearing deposits, money market funds, and Federal funds sold approximate the fair value of those assets.
41
Securities:
Fair values for U.S. Treasury securities are based on quoted market prices. Fair values for obligations of U.S. government sponsored entities, mortgage-backed securities-residential, obligations of U.S. states and political subdivisions, and U.S. corporate debt securities are based on quoted market prices, where available, as provided by third party pricing vendors. If quoted market prices were not available, fair values are based on quoted market prices of comparable instruments in active markets and/or based upon matrix pricing methodology, which uses comprehensive interest rate tables to determine market price, movement and yield relationships. These securities are reviewed periodically to determine if there are any events or changes in circumstances that would adversely affect their value.
Loans and Leases:
The fair values of residential loans are estimated using discounted cash flow analyses, based upon available market benchmarks for rates and prepayment assumptions. The fair values of commercial and consumer loans are estimated using discounted cash flow analyses, based upon interest rates currently offered for loans and leases with similar terms and credit quality. The fair value of loans held for sale are determined based upon contractual prices for loans with similar characteristics.
FHLB Stock:
The carrying amount of FHLB stock approximates fair value. If the stock is redeemed, the Company will receive an amount equal to the par value of the stock. For miscellaneous equity securities, carrying value is cost.
Accrued Interest Receivable and Accrued Interest Payable:
The carrying amount of these short term instruments approximate fair value.
Deposits:
The fair values disclosed for noninterest bearing accounts and accounts with no stated maturities are equal to the amount payable on demand at the reporting date. The fair value of time deposits is based upon discounted cash flow analyses using rates offered for FHLB advances, which is the Company’s primary alternative source of funds.
Securities Sold Under Agreements to Repurchase:
The carrying amounts of repurchase agreements and other short-term borrowings approximate their fair values. Fair values of long-term borrowings are estimated using a discounted cash flow approach, based on current market rates for similar borrowings. For securities sold under agreements to repurchase where the Company has elected the fair value option, the Company also receives pricing information from third parties, including the FHLB.
Other Borrowings:
The fair values of other borrowings are estimated using discounted cash flow analysis, discounted at the Company’s current incremental borrowing rate for similar borrowing arrangements. For other borrowings where the Company has elected the fair value option, the Company also receives pricing information from third parties, including the FHLB.
Trust Preferred Debentures:
The fair value of the trust preferred debentures has been estimated using a discounted cash flow analysis which uses a discount factor of a market spread over current interest rates for similar instruments.
42
BUSINESS
Corporate Overview and Strategic Initiatives
Tompkins Financial Corporation (“Tompkins” or the “Company”) is headquartered in Ithaca, New York and is registered as a Financial Holding Company with the Federal Reserve Board under the Bank Holding Company Act of 1956, as amended. The Company is a locally oriented, community-based financial services organization that offers a full array of products and services, including commercial and consumer banking, leasing, trust and investment management, financial planning and wealth management, and insurance services. At
March 31, 2017
, the Company’s subsidiaries included: four wholly-owned banking subsidiaries, Tompkins Trust Company (the “Trust Company”), The Bank of Castile (DBA Tompkins Bank of Castile), Mahopac Bank (formerly known as Mahopac National Bank, DBA Tompkins Mahopac Bank), VIST Bank (DBA Tompkins VIST Bank); and a wholly-owned insurance agency subsidiary, Tompkins Insurance Agencies, Inc. (“Tompkins Insurance”). The trust division of the Trust Company provides a full array of investment services, including investment management, trust and estate, financial and tax planning as well as life, disability and long-term care insurance services. The Company’s principal offices are located at The Commons, Ithaca, New York, 14851, and its telephone number is (888) 503-5753. The Company’s common stock is traded on the NYSE MKT LLC under the Symbol “TMP.”
The Company’s strategic initiatives include diversification within its markets, growth of its fee-based businesses, and growth internally and through acquisitions of financial institutions, branches, and financial services businesses. As such, the Company from time to time considers acquiring banks, thrift institutions, branch offices of banks or thrift institutions, or other businesses within markets currently served by the Company or in other locations that would complement the Company’s business or its geographic reach. The Company generally targets merger or acquisition partners that are culturally similar and have experienced management and possess either significant market presence or have potential for improved profitability through financial management, economies of scale and expanded services. The Company has pursued acquisition opportunities in the past, and continues to review new opportunities.
Business Segments
Banking services consist primarily of attracting deposits from the areas served by the Company’s four banking subsidiaries’ 66 banking offices (45 offices in New York and 21 offices in Pennsylvania) and using those deposits to originate a variety of commercial loans, consumer loans, real estate loans (including commercial loans collateralized by real estate), and leases. The Company’s lending function is managed within the guidelines of a comprehensive Board-approved lending policy. Reporting systems are in place to provide management with ongoing information related to loan production, loan quality, concentrations of credit, loan delinquencies, and nonperforming and potential problem loans. Banking services also include a full suite of products such as debit cards, credit cards, remote deposit, electronic banking, mobile banking, cash management, and safe deposit services.
Wealth management services consist of investment management, trust and estate, financial and tax planning as well as life, disability and long-term care insurance services. Wealth management services are provided by the Trust Company under the trade name Tompkins Financial Advisors. Tompkins Financial Advisors has office locations, and services are available, at all four of the Company’s subsidiary banks.
Insurance services include property and casualty insurance, employee benefit consulting, and life, long-term care and disability insurance. Tompkins Insurance is headquartered in Batavia, New York. Over the past fourteen years, Tompkins Insurance has acquired smaller insurance agencies in the market areas serviced by the Company’s banking subsidiaries and successfully consolidated them into Tompkins Insurance, most recently acquiring Shepard, Maxwell & Hale Insurance on January 1, 2016 as previously reported. Tompkins Insurance offers services to customers of the Company’s banking subsidiaries by sharing offices with The Bank of Castile, Trust Company, and VIST Bank. In addition to these shared offices, Tompkins Insurance has five stand-alone offices in Western New York, two stand-alone offices in Tompkins County, New York and one stand-alone office in Montgomery County, Pennsylvania.
The Company’s principal expenses are interest on deposits, interest on borrowings, and operating and general administrative expenses, as well as provisions for loan and lease losses. Funding sources, other than deposits, include borrowings, securities sold under agreements to repurchase, and cash flow from lending and investing activities.
43
Competition
Competition for commercial banking and other financial services is strong in the Company’s market areas. In one or more aspects of its businesses, the Company’s subsidiaries compete with other commercial banks, savings and loan associations, credit unions, finance companies, Internet-based financial services companies, mutual funds, insurance companies, brokerage and investment banking companies, and other financial intermediaries. Some of these competitors have substantially greater resources and lending capabilities and may offer service that the Company does not currently provide. In addition, many of the Company’s non-bank competitors are not subject to the same extensive Federal regulations that govern financial holding companies and Federally-insured banks.
Management believes that a community based financial organization is better positioned to establish personalized financial relationships with both commercial customers and individual households. The Company’s community commitment and involvement in its primary market areas, as well as its commitment to quality and personalized financial services, are factors that contribute to the Company’s competitiveness. Management believes that each of the Company’s subsidiary banks can compete successfully in its primary market areas by making prudent lending decisions quickly and more efficiently than its competitors, without compromising asset quality or profitability, although no assurances can be given that such factors will assure success.
Regulation
Banking, insurance services and wealth management are highly regulated. As a financial holding company with four community banks, a registered investment advisor, and an insurance agency subsidiary, the Company and its subsidiaries are subject to examination and regulation by the Federal Reserve Board (“FRB”), Securities and Exchange Commission (“SEC”), the Federal Deposit Insurance Corporation (“FDIC”), the New York State Department of Financial Services, Pennsylvania Department of Banking and Securities, Financial Industry Regulatory Authority, and the Pennsylvania Insurance Department.
OTHER IMPORTANT INFORMATION
The following discussion is intended to provide an understanding of the consolidated financial condition and results of operations of the Company for the three months ended
March 31, 2017
. It should be read in conjunction with the Company’s Audited Consolidated Financial Statements and the notes thereto included in the Company’s Annual Report on Form 10-K for the year ended
December 31, 2016
, and the Unaudited Consolidated Financial Statements and notes thereto included in Part I of this Quarterly Report on Form 10-Q.
In this Report, there are comparisons of the Company’s performance to that of a peer group. Unless otherwise stated, this peer group is comprised of the group of 145 domestic bank holding companies with $3 billion to $10 billion in total assets as defined in the Federal Reserve’s “Bank Holding Company Performance Report” for December 31, 2016 (the most recent report available).
Forward-Looking Statements
The Company is making this statement in order to satisfy the “Safe Harbor” provision contained in the Private Securities Litigation Reform Act of 1995. The statements contained in this Quarterly Report on Form 10-Q that are not statements of historical fact may include forward-looking statements that involve a number of risks and uncertainties. Such 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. These uncertainties and factors that could cause actual results of the Company to differ materially from those matters expressed and/or implied by such forward-looking statements. The following factors 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 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, insurance companies, bank holding companies and/or financial holding companies, such as the Dodd-Frank Wall Street Reform and Consumer Protection Act and Basel III; 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; protection and validity of intellectual property rights; reliance on large customers; the expenses and reputational damage if there were ever a material cybersecurity breach; financial resources in the amounts, at the times and on the terms required to support the Company’s future businesses; and other factors discussed elsewhere in this Quarterly Report on Form 10-Q and in other reports we file with the SEC, in particular the “Risk Factors” discussed in Item 1A of the Company’s Annual Report on Form 10-K for the year ended
December 31, 2016
. In addition, such forward-looking statements could be affected by general industry and market conditions and growth rates, general economic and political conditions (including changes in economic conditions in the Company’s primary market areas), including interest rate and currency exchange rate fluctuations, and other factors.
44
Critical Accounting Policies
The accounting and reporting policies followed by the Company conform, in all material respects, to accounting principles generally accepted in the United States and to general practices within the financial services industry. In the course of normal business activity, management must select and apply many accounting policies and methodologies and make estimates and assumptions that lead to the financial results presented in the Company’s consolidated financial statements and accompanying notes. There are uncertainties inherent in making these estimates and assumptions, which could materially affect the Company’s results of operations and financial position.
Management considers accounting estimates to be critical to reported financial results if (i) the accounting estimates require management to make assumptions about matters that are highly uncertain, and (ii) different estimates that management reasonably could have used for the accounting estimate in the current period, or changes in the accounting estimate that are reasonably likely to occur from period to period, could have a material impact on the Company’s financial statements. Management considers the accounting policies relating to the allowance for loan and lease losses (“allowance”), pension and postretirement benefits, and the review of the securities portfolio for other-than-temporary impairment to be critical accounting policies because of the uncertainty and subjectivity involved in these policies and the material effect that estimates related to these areas can have on the Company’s results of operations.
For additional information on critical accounting policies and to gain a greater understanding of how the Company’s financial performance is reported, refer to Note 1 – “Summary of Significant Accounting Policies” in the Notes to Consolidated Financial Statements, and the section captioned “Critical Accounting Policies” in Management’s Discussion and Analysis of Financial Condition and Results of Operations, contained in the Company’s Annual Report on Form 10-K for the year ended
December 31, 2016
. There have been no significant changes in the Company’s application of critical accounting policies since
December 31, 2016
. Refer to Note 3 – “Accounting Standards Updates” in the Notes to Unaudited Consolidated Financial Statements included in Part I of this Quarterly Report on Form 10-Q for a discussion of recent accounting updates.
OVERVIEW
Net income for the first quarter was $15.7 million or $1.03 diluted earnings per share, compared to $14.3 million or $0.94 diluted earnings per share for the same period in
2016
. Net interest income of $48.0 million for the quarter ended
March 31, 2017
was up compared to the $44.0 million reported for the same period in
2016
.
Return on average assets (“ROA”) for the quarter ended
March 31, 2017
was 1.02%, compared to 1.00% for the quarter ended
March 31, 2016
. Return on average shareholders’ equity (“ROE”) for the first quarter of 2017 was 11.47%, compared to 10.85%, for the same period in
2016
. Tompkins’ year-to-date ROA and ROE compared to the most recent peer average ratios of 1.00% and 9.13%, respectively, ranking Tompkins’ ROA in the 51
st
percentile and ROE in the 72
nd
percentile of the peer group.
Segment Reporting
The Company operates in the following three business segments, banking, insurance, and wealth management. Insurance is comprised of property and casualty insurance services and employee benefit consulting operated under the Tompkins Insurance Agencies, Inc. subsidiary. Wealth management activities include the results of the Company’s trust, financial planning, and wealth management services, organized under the Tompkins Financial Advisors brand. All other activities are considered banking.
Banking Segment
The banking segment reported net income of $14.5 million for the first quarter of 2017, up $1.6 million or 12.0% from net income of $12.9 million for the same period in
2016
.
Net interest income of $48.0 million for the first quarter of
2017
was up $4.0 million or 9.1% over the same period in
2016
. The Company’s growth in average earning assets and stable funding costs contributed to favorable year-over-year comparisons in net interest income. Net interest margin for the three months ending
March 31, 2017
was 3.38% compared to 3.36% for the same period in the prior year.
The provision for loan and lease losses was $769,000 for the three months ended
March 31, 2017
, which was down $86,000 or 10.1% compared to the same period in
2016
. The lower provision expense was largely attributable to improving credit quality, partially offset by loan growth experienced compared to the first quarter of 2016.
Noninterest income of $6.4 million for the three months ended
March 31, 2017
increased $131,000 or 2.1% compared to the same period in
2016
. The increase in the three month results includes: gain on the sale of other real estate owned (“OREO”) properties (up $172,000) and card services fees (up $68,000). Partially offsetting these items was a decrease in service charges on deposits (down $97,000) during the three months ended
March 31, 2017
, compared to the first quarter of 2016.
45
Noninterest expense of $32.5 million for the three months ended
March 31, 2017
was up $2.1 million or 7.0% from the same period in
2016
. The quarterly increase was attributed to an increase in salary and wages and employee benefits reflecting normal annual merit and incentive adjustments and higher health insurance costs, respectively, over prior year.
Insurance Segment
The insurance segment reported net income of $762,000 for the three months ended
March 31, 2017
, which was flat compared to the first quarter of
2016
. Noninterest income was down $283,000 or 3.7% in the first quarter of
2017
, compared to the same period in
2016
. The decrease was mainly in life and health insurance commissions and largely reflects impacts of the sale of certain customer relationships in the Pennsylvania market in the second half of 2016 and first quarter of 2017. Noninterest expenses for the three months ended
March 31, 2017
were down $259,000 or 4.1% compared to the first quarter of
2016
. The decrease in noninterest expense for the first quarter is the result of a decrease in salaries and wages, reflecting a decline in the number of employees.
Wealth Management Segment
The wealth management segment reported net income of $479,000 for the three months ended
March 31, 2017
, which was down $89,000 or 15.7% compared to the first quarter of
2016
. Noninterest income for the first quarter of
2017
was flat for the first three months of
2017
compared to the same period prior year. Noninterest expenses for the three months ended
March 31, 2017
were up $118,000 or 3.8%. The increase in
2017
over
2016
reflects increases in salaries and wages, reflecting annual merit increases and sales commissions.
46
|
Average Consolidated Statements of Condition and Net Interest Analysis (Unaudited)
|
||||||||||||||||||||||
|
|
Quarter Ended
|
Quarter Ended
|
||||||||||||||||||||
|
|
March 31, 2017
|
March 31, 2016
|
||||||||||||||||||||
|
|
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
|
$
|
5,214
|
|
$
|
2
|
|
0.16
|
%
|
$
|
2,094
|
|
$
|
2
|
|
0.38
|
%
|
||||||
|
Securities (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
U.S. Government securities
|
1,479,516
|
|
7,659
|
|
2.1
|
%
|
1,458,755
|
|
7,903
|
|
2.18
|
%
|
||||||||||
|
Trading securities
|
0
|
|
0
|
|
0
|
%
|
7,248
|
|
81
|
|
4.49
|
%
|
||||||||||
|
State and municipal (2)
|
100,698
|
|
840
|
|
3.38
|
%
|
97,631
|
|
838
|
|
3.45
|
%
|
||||||||||
|
Other securities (2)
|
3,613
|
|
31
|
|
3.48
|
%
|
3,686
|
|
31
|
|
3.38
|
%
|
||||||||||
|
Total securities
|
1,583,827
|
|
8,530
|
|
2.18
|
%
|
1,567,320
|
|
8,853
|
|
2.27
|
%
|
||||||||||
|
FHLBNY and FRB stock
|
38,105
|
|
468
|
|
4.98
|
%
|
27,799
|
|
298
|
|
4.31
|
%
|
||||||||||
|
Total loans and leases, net of unearned income (2)(3)
|
4,263,799
|
|
45,675
|
|
4.34
|
%
|
3,791,207
|
|
41,185
|
|
4.37
|
%
|
||||||||||
|
Total interest-earning assets
|
5,890,945
|
|
54,675
|
|
3.76
|
%
|
5,388,420
|
|
50,338
|
|
3.76
|
%
|
||||||||||
|
Other assets
|
350,443
|
|
|
|
|
|
341,851
|
|
|
|
|
|
||||||||||
|
Total assets
|
6,241,388
|
|
|
|
|
5,730,271
|
|
|
|
|
||||||||||||
|
LIABILITIES & EQUITY
|
|
|
|
|
|
|
||||||||||||||||
|
Deposits
|
|
|
|
|
|
|
||||||||||||||||
|
Interest-bearing deposits
|
|
|
|
|
|
|
||||||||||||||||
|
Interest bearing checking, savings, & money market
|
2,664,848
|
|
1,061
|
|
0.16
|
%
|
2,533,185
|
|
956
|
|
0.15
|
%
|
||||||||||
|
Time deposits
|
869,949
|
|
1,727
|
|
0.81
|
%
|
868,095
|
|
1,643
|
|
0.76
|
%
|
||||||||||
|
Total interest-bearing deposits
|
3,534,797
|
|
2,788
|
|
0.32
|
%
|
3,401,280
|
|
2,599
|
|
0.31
|
%
|
||||||||||
|
Federal funds purchased & securities sold under agreements to repurchase
|
77,980
|
|
108
|
|
0.56
|
%
|
126,262
|
|
666
|
|
2.12
|
%
|
||||||||||
|
Other borrowings
|
791,136
|
|
2,324
|
|
1.19
|
%
|
502,319
|
|
1,417
|
|
1.13
|
%
|
||||||||||
|
Trust preferred debentures
|
23,588
|
|
367
|
|
6.31
|
%
|
37,524
|
|
589
|
|
6.31
|
%
|
||||||||||
|
Total interest-bearing liabilities
|
4,427,501
|
|
5,587
|
|
0.51
|
%
|
4,067,385
|
|
5,271
|
|
0.52
|
%
|
||||||||||
|
Noninterest bearing deposits
|
1,188,568
|
|
|
|
|
|
1,067,638
|
|
|
|
|
|
||||||||||
|
Accrued expenses and other liabilities
|
69,426
|
|
|
|
|
|
66,934
|
|
|
|
|
|
||||||||||
|
Total liabilities
|
5,685,495
|
|
|
|
|
|
5,201,957
|
|
|
|
|
|
||||||||||
|
Tompkins Financial Corporation Shareholders’ equity
|
554,424
|
|
|
|
|
|
526,846
|
|
|
|
|
|
||||||||||
|
Noncontrolling interest
|
1,469
|
|
|
|
|
|
1,468
|
|
|
|
|
|
||||||||||
|
Total equity
|
555,893
|
|
|
|
|
|
528,314
|
|
|
|
|
|
||||||||||
|
Total liabilities and equity
|
$
|
6,241,388
|
|
|
|
|
$
|
5,730,271
|
|
|
|
|
||||||||||
|
Interest rate spread
|
|
|
|
|
3.25
|
%
|
|
|
|
|
3.24
|
%
|
||||||||||
|
Net interest income/margin on earning assets
|
|
|
49,088
|
|
3.38
|
%
|
|
|
45,067
|
|
3.36
|
%
|
||||||||||
|
Tax Equivalent Adjustment
|
|
(1,054
|
)
|
|
|
(1,029
|
)
|
|
||||||||||||||
|
Net interest income per consolidated financial statements
|
|
$
|
48,034
|
|
|
|
|
|
$
|
44,038
|
|
|
|
|||||||||
2 Interest income includes the tax effects of taxable-equivalent adjustments using a combined New York State and Federal effective income tax rate of 40% 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 1 of the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2016.
47
Net Interest Income
Net interest income is the Company’s largest source of revenue, representing 73.3% of total revenues for the three months ended
March 31, 2017
, compared to 71.6% for the same period in
2016
. Net interest income is dependent on the volume and composition of interest earning assets and interest-bearing liabilities and the level of market interest rates. The above table shows average interest-earning assets and interest-bearing liabilities, and the corresponding yield or cost associated with each.
Taxable-equivalent net interest income for the three months ended
March 31, 2017
, was up 9.1% over the same period in
2016
, benefiting from growth in average earning assets, a slightly improved net interest margin and growth in noninterest bearing deposits. Net interest income benefited from a slight shift in the composition of average earning assets, with loans, which carry higher average yields than securities, comprising an increased percentage of average earning assets. For the three months ended
March 31, 2017
, average loans represented 72.4% of average earning assets compared to 70.4% for the same period in
2016
.
Taxable-equivalent interest income for the three month period ended
March 31, 2017
, was $54.7 million, up $4.3 million or 8.7% compared to the same period in
2016
. The increase in taxable-equivalent interest income was mainly the result of an increase in average loans, which was partially offset by a decrease in the yield on average loans. Average loan balances for the three months ended
March 31, 2017
, were up $472.6 million or 12.5%, while the average yield on loans decreased 3 basis points from the same period in
2016
. Average securities balances for the three months ended
March 31, 2017
, were down by $16.5 million or 1.1%, while the average yield on securities for the three month period was down 9 basis points compared to the same period in
2016
. The average yield on securities for the first quarter of
2017
did benefit from the rise in market interest rates as amortizations of premiums slowed during the quarter.
Interest expense for the three months ended
March 31, 2017
, increased by $316,000 or 6.0% compared to the same period in
2016
, driven mainly by an increase in the average volume of borrowings and deposits, which supported the growth in average loans. Average interest bearing deposits for the first quarter of 2017 were up $133.5 million or 3.9% compared to the same period in 2016. Average noninterest bearing deposits for the three month period ended
March 31, 2017
were up $120.9 million or 11.3% compared to the same period in
2016
. Average other borrowings for the three months ended
March 31, 2017
were up $240.5 million or 38.3% compared to the same period in
2016
; this increase was mainly in overnight borrowings with the FHLB. The average rate paid on interest bearing deposits during the three months ended
March 31, 2017
, was 0.32% compared to 0.31% for the same period of 2016. Interest expense for the first quarter of
2017
benefited from the maturities of some higher rate repurchase agreements with the FHLB in the fourth quarter of 2016 and the first quarter of 2017 and the redemption of $20.5 million of trust preferred debentures in January of 2017.
Provision for Loan and Lease Losses
The provision for loan and lease losses represents management’s estimate of the amount necessary to maintain the allowance for loan and lease losses at an adequate level. The provision for loan and lease losses was $769,000 for the first quarter of
2017
compared to $855,000 for the same period in
2016
. The section captioned “Financial Condition – Allowance for Loan and Lease Losses and Nonperforming Assets” below has further details on the allowance for loan and lease losses and asset quality metrics.
Noninterest Income
Noninterest income was $17.2 million for the first quarter of
2017
, relatively flat compared to $17.5 million for the same period prior year. Noninterest income represented 26.7% of total revenue for the first quarter of
2017
, compared to 28.8% for the same period in
2016
.
Insurance commissions and fees, the largest component of noninterest income, were $7.1 million for the first quarter of
2017
, a decrease of 5.9% from the same period prior year. The decrease in revenues in the first quarter of
2017
compared to the first quarter of
2016
was mainly due to the sale of certain customer relationships in the second half of
2016
and the first quarter of
2017
. In one transaction in
2016
and one transaction in
2017
, certain customer relationships in Pennsylvania were sold, thus reducing commissions and fees.
Investment services income of $3.8 million in the first quarter of
2017
was flat compared to the first quarter of
2016
. Investment services income includes trust services, financial planning, wealth management services, and brokerage related services. With fees largely based on the market value and the mix of assets managed, the general direction of the stock market can have a considerable impact on fee income. The fair value of assets managed by, or in custody of, Tompkins was $4.0 billion at
March 31, 2017
, up 2.6% from $3.9 billion at
March 31, 2016
. These figures include $1.2 billion of Company-owned securities where Tompkins Trust Company is custodian.
48
Service charges on deposit accounts were down $97,000 or 4.3% for the first quarter of
2017
compared to the same period in
2016
. Net overdraft fees, the largest component of service charges on deposit accounts, were down 5.4% for the three months ended
March 31, 2017
compared to the same period in
2016
. The decline in fees was primarily attributable to customer behaviors.
Card services income for the three months ended
March 31, 2017
was up $68,000 or 3.5% compared to the same period in
2016
.
The primary components of card services income are fees related to interchange income and transaction fees for debit card transactions, credit card transactions and ATM usage. Increased revenue was largely driven by increased transaction volumes.
Other income of $2.2 million in the first quarter of
2017
was up 26.2% compared to the same period in
2016
. The significant components of other income are other service charges, increases in cash surrender value of corporate owned life insurance ("COLI"), gains on sales of residential mortgage loans, and income from miscellaneous equity investments. The increase in the first quarter of
2017
over the same quarter of
2016
was mainly a result of gains on sales of OREO of $172,000 and gains on the sales of certain customer relationships in the insurance segment of $158,000. There were no such gains recognized in the first quarter of
2016
.
Noninterest Expense
Noninterest expense was $41.4 million for the first quarter of
2017
, up $1.9 million or 4.7% compared to the same period in
2016
.
Expenses associated with compensation and benefits are the largest component of noninterest expense, representing 61.1% of total noninterest expense for the three months ended March 31, 2017. Salaries and wages expense for the three months ended
March 31, 2017
increased by $524,000 or 2.8% compared to the same period in
2016
. The increase is mainly due to an increase in the number of employees, and normal merit and market adjustments, as well as higher stock based compensation expense. Pension and other employee related benefits were up $476,000 or 9.0% compared to the same period in
2016
, mainly as a result of higher health insurance costs.
Other expense categories, not related to compensation and benefits, for the three months ended March 31, 2017, were up approximately $900,000 or 5.6% over the same period in 2016. Higher expenses associated with occupancy, marketing, technology and card services contributed to the increase, as did $262,000 associated with a planned core system conversion expected to be completed in the second quarter of 2017.
Income Tax Expense
The provision for income taxes was $7.4 million for an effective rate of 31.9% for the first quarter of
2017
, compared to tax expense of $6.9 million and an effective rate of 32.6% for the same quarter in
2016
. The effective rates differ from the U.S. statutory rate of 35.0% primarily due to the effect of tax-exempt income from loans, securities and life insurance assets, and the income tax effects associated with stock based compensation. The decrease in the effective rate during
2017
was primarily related to higher income tax benefits realized in connection with stock based compensation.
FINANCIAL CONDITION
Total assets were $6.3 billion at
March 31, 2017
, up $43.3 million or 0.7% over
December 31, 2016
. The growth over year-end was primarily attributable to growth in originated loans, which were up $58.5 million or 1.5%. This growth was partially offset by expected run-off in acquired loans, which were down $18.7 million or 4.8%. Total deposits increased $225.4 million or 4.9% compared to
December 31, 2016
. Other borrowings decreased $167.5 million or 18.9% from
December 31, 2016
, as a result of deposit growth outpacing loan growth in the quarter.
Securities
As of
March 31, 2017
, the Company’s securities portfolio was $1.57 billion or 25.0% of total assets, compared to $1.57 billion or 25.2% of total assets at year-end
2016
. The following table details the composition of available-for-sale and held-to-maturity securities.
49
|
Available-for-Sale Securities
|
|
|
|||||||||||||
|
|
3/31/2017
|
12/31/2016
|
|||||||||||||
|
(in thousands)
|
Amortized Cost
|
Fair Value
|
Amortized Cost
|
Fair Value
|
|||||||||||
|
Obligations of U.S. Government sponsored entities
|
$
|
527,190
|
|
$
|
527,975
|
|
$
|
527,057
|
|
$
|
527,627
|
|
|||
|
Obligations of U.S. states and political subdivisions
|
92,877
|
|
92,557
|
|
89,910
|
|
89,056
|
|
|||||||
|
Mortgage-backed securities - residential, issued by
|
|
|
|
|
|
|
|
|
|||||||
|
U.S. Government agencies
|
155,224
|
|
154,133
|
|
159,417
|
|
158,226
|
|
|||||||
|
U.S. Government sponsored entities
|
659,819
|
|
649,673
|
|
662,724
|
|
651,430
|
|
|||||||
|
Non-U.S. Government agencies or sponsored entities
|
106
|
|
106
|
|
116
|
|
116
|
|
|||||||
|
U.S. corporate debt securities
|
2,500
|
|
2,162
|
|
2,500
|
|
2,162
|
|
|||||||
|
Total debt securities
|
1,437,716
|
|
1,426,606
|
|
1,441,724
|
|
1,428,617
|
|
|||||||
|
Equity securities
|
1,000
|
|
917
|
|
1,000
|
|
921
|
|
|||||||
|
Total available-for-sale securities
|
$
|
1,438,716
|
|
$
|
1,427,523
|
|
$
|
1,442,724
|
|
$
|
1,429,538
|
|
|||
|
Held-to-Maturity Securities
|
|
|
|
|
|
|
|
|
|||||||
|
|
3/31/2017
|
12/31/2016
|
|||||||||||||
|
(in thousands)
|
Amortized Cost
|
Fair Value
|
Amortized Cost
|
Fair Value
|
|||||||||||
|
Obligations of U.S. Government sponsored entities
|
$
|
132,001
|
|
$
|
132,756
|
|
$
|
132,098
|
|
$
|
132,619
|
|
|||
|
Obligations of U.S. states and political subdivisions
|
$
|
9,544
|
|
$
|
9,689
|
|
$
|
10,021
|
|
$
|
10,213
|
|
|||
|
Total held-to-maturity debt securities
|
$
|
141,545
|
|
$
|
142,445
|
|
$
|
142,119
|
|
$
|
142,832
|
|
|||
The decrease in unrealized losses, which reflects the amount that amortized cost exceeds fair value, related to the available-for-sale portfolio was due primarily to changes in market interest rates during the first three months of 2017. Management’s policy is to purchase investment grade securities that on average have relatively short duration, which helps mitigate interest rate risk and provides sources of liquidity without significant risk to capital.
Quarterly, the Company evaluates all investment securities with a fair value less than amortized cost to identify any other-than-temporary impairment as defined under generally accepted accounting principles. As a result of the other-than-temporary impairment review process, the Company does not consider any investment security held at
March 31, 2017
to be other-than-temporarily impaired. Future changes in interest rates or the credit quality and credit support of the underlying issuers may reduce the market value of these and other securities. If such decline is determined to be other than temporary, the Company will record the necessary charge to earnings and/or accumulated other comprehensive income to reduce the securities to their then current fair value.
50
|
Loans and Leases
|
|||||||||||||||||||||||
|
Loans and leases at March 31, 2017 and December 31, 2016 were as follows:
|
|||||||||||||||||||||||
|
|
3/31/2017
|
12/31/2016
|
|||||||||||||||||||||
|
(in thousands)
|
Originated
|
Acquired
|
Total
Loans and
Leases
|
Originated
|
|
Acquired
|
|
Total Loans
and Leases
|
|
||||||||||||||
|
Commercial and industrial
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Agriculture
|
$
|
88,999
|
|
$
|
0
|
|
$
|
88,999
|
|
$
|
118,247
|
|
$
|
0
|
|
$
|
118,247
|
|
|||||
|
Commercial and industrial other
|
886,370
|
|
79,356
|
|
965,726
|
|
847,055
|
|
79,317
|
|
926,372
|
|
|||||||||||
|
Subtotal commercial and industrial
|
975,369
|
|
79,356
|
|
1,054,725
|
|
965,302
|
|
79,317
|
|
1,044,619
|
|
|||||||||||
|
Commercial real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Construction
|
142,685
|
|
1,548
|
|
144,233
|
|
135,834
|
|
8,936
|
|
144,770
|
|
|||||||||||
|
Agriculture
|
116,682
|
|
262
|
|
116,944
|
|
102,509
|
|
267
|
|
102,776
|
|
|||||||||||
|
Commercial real estate other
|
1,440,690
|
|
233,298
|
|
1,673,988
|
|
1,431,690
|
|
241,605
|
|
1,673,295
|
|
|||||||||||
|
Subtotal commercial real estate
|
1,700,057
|
|
235,108
|
|
1,935,165
|
|
1,670,033
|
|
250,808
|
|
1,920,841
|
|
|||||||||||
|
Residential real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Home equity
|
209,740
|
|
35,291
|
|
245,031
|
|
209,277
|
|
37,737
|
|
247,014
|
|
|||||||||||
|
Mortgages
|
969,153
|
|
24,824
|
|
993,977
|
|
947,378
|
|
25,423
|
|
972,801
|
|
|||||||||||
|
Subtotal residential real estate
|
1,178,893
|
|
60,115
|
|
1,239,008
|
|
1,156,655
|
|
63,160
|
|
1,219,815
|
|
|||||||||||
|
Consumer and other
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Indirect
|
13,853
|
|
0
|
|
13,853
|
|
14,835
|
|
0
|
|
14,835
|
|
|||||||||||
|
Consumer and other
|
42,764
|
|
801
|
|
43,565
|
|
44,393
|
|
826
|
|
45,219
|
|
|||||||||||
|
Subtotal consumer and other
|
56,617
|
|
801
|
|
57,418
|
|
59,228
|
|
826
|
|
60,054
|
|
|||||||||||
|
Leases
|
15,615
|
|
0
|
|
15,615
|
|
16,650
|
|
0
|
|
16,650
|
|
|||||||||||
|
Covered loans
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
0
|
|
|||||||||||
|
Total loans and leases
|
3,926,551
|
|
375,380
|
|
4,301,931
|
|
3,867,868
|
|
394,111
|
|
4,261,979
|
|
|||||||||||
|
Less: unearned income and deferred costs and fees
|
(4,138
|
)
|
0
|
|
(4,138
|
)
|
(3,946
|
)
|
0
|
|
(3,946
|
)
|
|||||||||||
|
Total loans and leases, net of unearned income and deferred
costs and fees
|
$
|
3,922,413
|
|
$
|
375,380
|
|
$
|
4,297,793
|
|
$
|
3,863,922
|
|
$
|
394,111
|
|
$
|
4,258,033
|
|
|||||
Residential real estate loans, including home equity loans were $1.2 billion at
March 31, 2017
, up $19.2 million or 1.6% compared to
December 31, 2016
, and comprised 28.8% of total loans and leases at March 31, 2017. Growth in residential loan balances is impacted by the Company’s decision to retain these loans or sell them in the secondary market due to interest rate considerations. The Company’s Asset/Liability Committee meets regularly and establishes standards for selling and retaining residential real estate mortgage originations.
The Company may sell residential real estate loans in the secondary market based on interest rate considerations. These residential real estate loans are generally sold to Federal Home Loan Mortgage Corporation (“FHLMC”) or State of New York Mortgage Agency (“SONYMA”) without recourse in accordance with standard secondary market loan sale agreements. These residential real estate loans also are subject to customary representations and warranties made by the Company, including representations and warranties related to gross incompetence and fraud. The Company has not had to repurchase any loans as a result of these representations and warranties.
51
During the first three months of 2017 and 2016, the Company retained the vast majority of residential mortgage loans originated, selling only $40,000 and $800,000, respectively, during these two quarters, recognizing gains on these sales of $13,000 and $23,000, respectively. These residential real estate loans were sold without recourse in accordance with standard secondary market loan sale agreements. When residential mortgage loans are sold, the Company typically retains all servicing rights, which provides the Company with a source of fee income. Mortgage servicing rights, at amortized basis, totaled $0.7 million at
March 31, 2017
and $0.8 million at
December 31, 2016
.
Commercial real estate loans and commercial and industrial loans totaled $1.9 billion and $1.1 billion, and represented 45.0% and 24.5%, respectively of total loans as of
March 31, 2017
. The commercial real estate portfolio was up 0.8% over year-end
2016
, while commercial and industrial loans were up 1.0%. As of
March 31, 2017
, agriculturally-related loans totaled $205.9 million or 4.8% of total loans and leases, compared to $221.0 million or 5.2% of total loans and leases at
December 31, 2016
. Agriculturally-related loans include loans to dairy farms and cash and vegetable crop farms. Agriculturally-related loans are primarily made based on identified cash flows of the borrower with consideration given to underlying collateral, personal guarantees, and government related guarantees. Agriculturally-related loans are generally secured by the assets or property being financed or other business assets such as accounts receivable, livestock, equipment or commodities/crops.
The acquired loans in the above table reflect loans acquired in the acquisition of VIST Financial Corp. during the third quarter of 2012. The acquired loans were recorded at fair value pursuant to the purchase accounting guidelines in FASB ASC 805 – “Fair Value Measurements and Disclosures” (as determined by the present value of expected future cash flows) with no valuation allowance (i.e., the allowance for loan losses). Upon acquisition, the Company evaluated whether each acquired loan (regardless of size) was within the scope of ASC 310-30, “Receivables – Loans and Debt Securities Acquired with Deteriorated Credit Quality”.
The carrying value of acquired loans accounted for in accordance with this guidance was $20.0 million at
March 31, 2017
as compared to $22.5 million at
December 31, 2016
. The carrying value of loans not exhibiting evidence of credit impairment at the time of the acquisition (i.e. loans outside of the scope of ASC 310-30) was $355.4 million at March 31, 2017.
The Company has adopted comprehensive lending policies, underwriting standards and loan review procedures. Management reviews these policies and procedures on a regular basis. The Company discussed its lending policies and underwriting guidelines for its various lending portfolios in Note 3 – “Loans and Leases” in the Notes to Consolidated Financial Statements contained in the Company’s Annual Report on Form 10-K for the year ended
December 31, 2016
. There have been no significant changes in these policies and guidelines since the date of that report. Therefore, both new originations as well as those balances held at
March 31, 2017
, reflect these policies and guidelines. The Company’s Board of Directors approves the lending policies at least annually. The Company recognizes that exceptions to policy guidelines may occasionally occur and has established procedures for approving exceptions to these policy guidelines. Management has also implemented reporting systems to monitor loan originations, loan quality, concentrations of credit, loan delinquencies and nonperforming loans and potential problem loans.
The Company’s loan and lease customers are located primarily in the New York and Pennsylvania communities served by its four subsidiary banks. Although operating in numerous communities in New York State and Pennsylvania, the Company is still dependent on the general economic conditions of these states and the local economic conditions of the communities within those states in which the Company does business. Other than geographic and general economic risks, management is not aware of any material concentrations of credit risk to any industry or individual borrower.
The Allowance for Loan and Lease Losses
The tables below provide, as of the dates indicated, an allocation of the allowance for probable and inherent loan losses by type. The allocation is neither indicative of the specific amounts or the loan categories in which future charge-offs may occur, nor is it an indicator of future loss trends. The allocation of the allowance to each category does not restrict the use of the allowance to absorb losses in any category.
|
(in thousands)
|
3/31/2017
|
12/31/2016
|
3/31/2016
|
||||||||
|
Allowance for originated loans and leases
|
|
|
|
|
|
|
|||||
|
Commercial and industrial
|
$
|
10,273
|
|
$
|
9,389
|
|
$
|
9,291
|
|
||
|
Commercial real estate
|
19,114
|
|
19,836
|
|
17,108
|
|
|||||
|
Residential real estate
|
5,386
|
|
5,149
|
|
4,275
|
|
|||||
|
Consumer and other
|
1,142
|
|
1,224
|
|
1,307
|
|
|||||
|
Total
|
$
|
35,915
|
|
$
|
35,598
|
|
$
|
31,981
|
|
||
52
|
(in thousands)
|
3/31/2017
|
|
12/31/2016
|
|
3/31/2016
|
|
|||||
|
Allowance for acquired loans
|
|
|
|
|
|
|
|||||
|
Commercial and industrial
|
$
|
0
|
|
$
|
0
|
|
$
|
433
|
|
||
|
Commercial real estate
|
76
|
|
97
|
|
33
|
|
|||||
|
Residential real estate
|
169
|
|
54
|
|
59
|
|
|||||
|
Consumer and other
|
6
|
|
6
|
|
24
|
|
|||||
|
Total
|
$
|
251
|
|
$
|
157
|
|
$
|
549
|
|
||
As of
March 31, 2017
, the total allowance for loan and lease losses was $36.2 million, which increased by $411,000 or 1.2% over year-end
2016
. The increase in the allowance compared to year-end was mainly due to growth in the originated loan portfolio, partially offset by generally improving asset quality metrics, including loan loss history, nonperforming loans and balances of loans internally classified Special Mention or Substandard over the past several years. Loans internally-classified Special Mention or Substandard were down from year end 2016 by $4.5 million or 8.4%, while nonperforming loans and leases were down 7.3% from year-end
2016
. The allowance for loan and lease losses covered 180.02% of nonperforming loans and leases as of
March 31, 2017
, compared to 164.98% at
December 31, 2016
, and 156.88% at
March 31, 2016
. The ratio of nonperforming loans and leases to total loans and leases was 0.47% at
March 31, 2017
compared to 0.51% at
December 31, 2016
and 0.54% at
March 31, 2016
.
The Company’s allowance for originated loan and lease losses totaled $35.9 million at
March 31, 2017
, which represented 0.92% of total originated loans, unchanged from
December 31, 2016
, and down from 0.95% at
March 31, 2016
. The increase in the balance of the originated allowance compared to year-end was mainly due to growth in the originated loan portfolio, partially offset by generally improving asset quality metrics. Originated loans internally-classified as Special Mention, Substandard and Doubtful totaled $39.8 million at
March 31, 2017
, down from $40.8 million at year-end
2016
and up from $38.4 million at
March 31, 2016
. Nonaccrual originated loans were $13.8 million as of
March 31, 2017
compared to $14.3 million at year-end
2016
, and $12.7 million at
March 31, 2016
.
The allowance for acquired loans at
March 31, 2017
was $251,000, up $94,000 compared to year-end
2016
and down $298,000 compared to
March 31, 2016
. As part of the determination of the fair value of acquired loans at the time of acquisition, the Company established a credit mark to provide for future credit losses in the acquired portfolio. To the extent that credit quality deteriorates subsequent to acquisition, such deterioration will result in the establishment of an allowance for the acquired portfolio. The amount of acquired loans internally-classified as Special Mention, Substandard and Doubtful totaled $10.1 million at
March 31, 2017
, down from $13.7 million at year-end
2016
and $18.0 million at
March 31, 2016
. Loan pay downs coupled with charge offs contributed to the decrease from the same quarter prior year and year-end
2016
. Nonaccrual acquired loans were $3.4 million as of
March 31, 2017
compared to $4.7 million at year-end
2016
, and $4.1 million at
March 31, 2016
.
53
Activity in the Company’s allowance for loan and lease losses during the first three months of 2017 and 2016 is illustrated in the table below.
|
Analysis of the Allowance for Originated Loan and Lease Losses
|
|||||||
|
(in thousands)
|
3/31/2017
|
|
3/31/2016
|
|
|||
|
Average originated loans outstanding during period
|
$
|
3,880,262
|
|
$
|
3,335,520
|
|
|
|
Balance of originated allowance at beginning of year
|
$
|
35,598
|
|
$
|
31,312
|
|
|
|
ORIGINATED LOANS CHARGED-OFF:
|
|
|
|
|
|||
|
Commercial and industrial
|
75
|
|
115
|
|
|||
|
Commercial real estate
|
21
|
|
0
|
|
|||
|
Residential real estate
|
374
|
|
200
|
|
|||
|
Consumer and other
|
280
|
|
246
|
|
|||
|
Total loans charged-off
|
$
|
750
|
|
$
|
561
|
|
|
|
RECOVERIES OF ORIGINATED LOANS PREVIOUSLY CHARGED-OFF:
|
|
|
|
|
|||
|
Commercial and industrial
|
76
|
|
18
|
|
|||
|
Commercial real estate
|
235
|
|
211
|
|
|||
|
Residential real estate
|
27
|
|
17
|
|
|||
|
Consumer and other
|
127
|
|
112
|
|
|||
|
Total loans recoveries
|
$
|
465
|
|
$
|
358
|
|
|
|
Net loans charged-off (recovered)
|
285
|
|
203
|
|
|||
|
Additions to originated allowance charged to operations
|
602
|
|
872
|
|
|||
|
Balance of originated allowance at end of period
|
$
|
35,915
|
|
$
|
31,981
|
|
|
|
Allowance for originated loans and leases as a percentage of originated loans and leases
|
0.92
|
%
|
0.95
|
%
|
|||
|
Annualized net charge-offs (recoveries) on originated loans to average total originated loans and leases during the period
|
0.03
|
%
|
0.02
|
%
|
|||
54
|
Analysis of the Allowance for Acquired Loan Losses
|
|||||||
|
(in thousands)
|
3/31/2017
|
|
3/31/2016
|
|
|||
|
Average acquired loans outstanding during period
|
$
|
383,537
|
|
$
|
455,687
|
|
|
|
Balance of acquired allowance at beginning of year
|
157
|
|
692
|
|
|||
|
ACQUIRED LOANS CHARGED-OFF:
|
|
|
|
|
|||
|
Commercial and industrial
|
9
|
|
63
|
|
|||
|
Commercial real estate
|
74
|
|
0
|
|
|||
|
Residential real estate
|
0
|
|
16
|
|
|||
|
Consumer and other
|
0
|
|
93
|
|
|||
|
Total loans charged-off
|
$
|
83
|
|
$
|
172
|
|
|
|
Commercial and industrial
|
0
|
|
0
|
|
|||
|
Commercial real estate
|
10
|
|
46
|
|
|||
|
Residential real estate
|
0
|
|
0
|
|
|||
|
Total loans recovered
|
$
|
10
|
|
$
|
46
|
|
|
|
Net loans charged-off
|
73
|
|
126
|
|
|||
|
Additions to acquired allowance charged to operations
|
167
|
|
(17
|
)
|
|||
|
Balance of acquired allowance at end of period
|
$
|
251
|
|
$
|
549
|
|
|
|
Allowance for acquired loans as a percentage of acquired loans outstanding acquired loans and leases
|
0.07
|
%
|
0.12
|
%
|
|||
|
Annualized net charge-offs on acquired loans as a percentage of average acquired loans and leases outstanding during the period
|
0.08
|
%
|
0.11
|
%
|
|||
|
Annualized total net charge-offs as a percentage of average loans and leases outstanding during the period
|
0.03
|
%
|
0.03
|
%
|
|||
Net loan and lease chargeoffs totaled $358,000 for the three months ended
March 31, 2017
, compared to $329,000 for the same period in
2016
. Annualized net chargeoffs were 0.03% of average total loans and leases, unchanged compared to the same period in
2016
. The most recent peer percentage is 0.11%.
The provision for loan and lease losses was $769,000 for the three months ended
March 31, 2017
, compared to $855,000 for the same period in
2016
. The decrease in provision for loan and lease losses in 2017 compared to 2016 was mainly a result of an improvement in credit quality in the first quarter of 2017.
55
|
Analysis of Past Due and Nonperforming Loans
|
|
|
|
|
|
|
|||||
|
(in thousands)
|
3/31/2017
|
|
12/31/2016
|
|
3/31/2016
|
|
|||||
|
Loans 90 days past due and accruing
|
$
|
0
|
|
$
|
0
|
|
$
|
57
|
|
||
|
Total loans 90 days past due and accruing
|
0
|
|
0
|
|
57
|
|
|||||
|
Nonaccrual loans
|
|
|
|
||||||||
|
Commercial and industrial
|
570
|
|
738
|
|
1,141
|
|
|||||
|
Commercial real estate
|
7,319
|
|
9,076
|
|
6,723
|
|
|||||
|
Residential real estate
|
9,074
|
|
9,061
|
|
8,788
|
|
|||||
|
Consumer and other
|
179
|
|
166
|
|
164
|
|
|||||
|
Total nonaccrual loans
|
17,142
|
|
19,041
|
|
16,816
|
|
|||||
|
Troubled debt restructurings not included above
|
2,948
|
|
2,631
|
|
3,862
|
|
|||||
|
Total nonperforming loans and leases
|
20,090
|
|
21,672
|
|
20,735
|
|
|||||
|
Other real estate owned
|
2,520
|
|
908
|
|
1,865
|
|
|||||
|
Total nonperforming assets
|
$
|
22,610
|
|
$
|
22,580
|
|
$
|
22,600
|
|
||
|
Allowance as a percentage of nonperforming loans and leases
|
180.02
|
%
|
164.98
|
%
|
156.88
|
%
|
|||||
|
Total nonperforming loans and leases as percentage of total loans and leases
|
0.47
|
%
|
0.51
|
%
|
0.54
|
%
|
|||||
|
Total nonperforming assets as percentage of total assets
|
0.36
|
%
|
0.36
|
%
|
0.39
|
%
|
|||||
1
The March 31, 2017, December 31, 2016, and March 31, 2016 columns in the above table exclude $2.7 million, $2.6 million, and $1.9 million, respectively, of acquired loans that are 90 days past due and accruing interest. These loans were originally recorded at fair value on the acquisition date of August 1, 2012. These loans are considered to be accruing as we can reasonably estimate future cash flows on these acquired loans and we expect to fully collect the carrying value of these loans. Therefore, we are accreting the difference between the carrying value of these loans and their expected cash flows into interest income.
Nonperforming assets include nonaccrual loans, troubled debt restructurings (“TDR”), and foreclosed real estate/other real estate owned. Nonperforming assets represented 0.36% of total assets at
March 31, 2017
, unchanged from
December 31, 2016
, and down from 0.39% at
March 31, 2016
. The Company’s ratio of nonperforming assets to total assets continues to compare favorably to our peer group’s most recent ratio of 0.74% at December 31, 2016. Total nonperforming assets of $22.6 million at
March 31, 2017
were flat compared to
December 31, 2016
, and
March 31, 2016
. During the first quarter of 2017, a larger commercial real estate loan moved from nonaccrual loans into other real estate owned, thus resulting in a decrease in nonperforming loans and leases while nonperforming assets remained largely unchanged compared to year end 2016.
Total nonperforming loans and leases of $20.1 million were down $1.6 million or 7.3% from year end
2016
, and down $645,000 or 3.1% from
March 31, 2016
. A breakdown of nonperforming loans by portfolio segment is shown above. The decrease in nonaccrual commercial real estate loans is mainly due to the movement of the larger commercial real estate loan moving from nonaccrual status to other real estate owned loan as discussed above.
Loans are considered modified in a TDR when, due to a borrower’s financial difficulties, the Company makes a concession(s) to the borrower that it would not otherwise consider and the borrower could not obtain elsewhere. These modifications may include, among others, an extension of the term of the loan, and granting a period when interest-only payments can be made, with the principal payments made over the remaining term of the loan or at maturity. TDRs are included in the above table within the following categories: “loans 90 days past due and accruing”, “nonaccrual loans”, or “troubled debt restructurings not included above”. Loans in the latter category include loans that meet the definition of a TDR but are performing in accordance with the modified terms and therefore classified as accruing loans. At
March 31, 2017
the Company had $10.5 million in TDRs, and of that total $7.5 million were reported as nonaccrual and $2.9 million were considered performing and included in the table above.
In general, the Company places a loan on nonaccrual status if principal or interest payments become 90 days or more past due and/or management deems the collectability of the principal and/or interest to be in question, as well as when required by applicable regulations. Although in nonaccrual status, the Company may continue to receive payments on these loans. These payments are generally recorded as a reduction to principal, and interest income is recorded only after principal recovery is reasonably assured.
56
The Company’s recorded investment in loans and leases that are considered impaired totaled $15.7 million at
March 31, 2017
, compared to $18.6 million at
December 31, 2016
and $16.1 million at
March 31, 2016
. A loan is impaired when, based on current information and events, it is probable that we will be unable to collect all amounts due according to the contractual terms of the loan agreement. Impaired loans consist of our non-homogenous nonaccrual loans, and all TDRs. Specific reserves on individually identified impaired loans that are not collateral dependent are measured based on the present value of expected future cash flows discounted at the original effective interest rate of each loan. For loans that are collateral dependent, impairment is measured based on the fair value of the collateral less estimated selling costs, and such impaired amounts are generally charged off.
The average recorded investment in impaired loans and leases was $17.1 million at
March 31, 2017
, compared to $16.8 million at
March 31, 2016
. At
March 31, 2017
, there was a specific reserve of $465,000 on impaired loans compared to $417,000 of specific reserves at
December 31, 2016
. The specific reserve of $465,000 at
March 31, 2017
includes specific reserves of $269,000 for the originated portfolio, and specific reserves of $196,000 for the acquired portfolio. The majority of impaired loans are collateral dependent impaired loans that have limited exposure or require limited specific reserve because of the amount of collateral support with respect to these loans and previous charge-offs. Interest payments on impaired loans are typically applied to principal unless collectability of the principal amount is reasonably assured. In these cases, interest is recognized on a cash basis.
The ratio of the allowance to nonperforming loans (loans past due 90 days and accruing, nonaccrual loans and restructured troubled debt) was 180.02% at
March 31, 2017
, improved from 164.98% at
December 31, 2016
, and 156.88% at
March 31, 2016
. The improvement in the ratio reflects the decrease in nonperforming loans over the year as well as an increase in the total allowance. The Company’s nonperforming loans are mostly made up of collateral dependent impaired loans with limited exposure or require limited specific reserve due to the level of collateral available with respect to these loans and/or previous charge-offs.
Management reviews the loan portfolio continuously for evidence of potential problem loans and leases. Potential problem loans and leases are loans and leases that are currently performing in accordance with contractual terms, but where known information about possible credit problems of the related borrowers causes management to have doubt as to the ability of such borrowers to comply with the present loan payment terms and may result in such loans and leases becoming nonperforming at some time in the future. Management considers loans and leases classified as Substandard, which continue to accrue interest, to be potential problem loans and leases. The Company, through its internal loan review function, identified 35 commercial relationships from the originated portfolio and 26 commercial relationships from the acquired portfolio totaling $12.5 million and $8.5 million, respectively at
March 31, 2017
that were potential problem loans. At
December 31, 2016
, the Company had identified 27 relationships totaling $7.6 million in the originated portfolio and 18 relationships totaling $8.4 million in the acquired portfolio that were potential problem loans. Of the 35 commercial relationships in the originated portfolio at
March 31, 2017
that were Substandard, there were 4 relationships that equaled or exceeded $1.0 million, which in aggregate totaled $6.7 million, the largest of which was $3.1 million. Of the 26 commercial relationships from the acquired loan portfolio at
March 31, 2017
that were Substandard, there was 1 relationship that equaled or exceeded $1.0 million, which in aggregate totaled $2.0 million. The Company continues to monitor these potential problem relationships; however, management cannot predict the extent to which continued weak economic conditions or other factors may further impact borrowers. These loans remain in a performing status due to a variety of factors, including payment history, the value of collateral supporting the credits, and personal or government guarantees. These factors, when considered in the aggregate, give management reason to believe that the current risk exposure on these loans does not warrant accounting for these loans as nonperforming. However, these loans do exhibit certain risk factors, which have the potential to cause them to become nonperforming. Accordingly, management’s attention is focused on these credits, which are reviewed on at least a quarterly basis.
57
Capital
Total equity was $563.5 million at
March 31, 2017
, an increase of $14.1 million or 2.6% from
December 31, 2016
. The increase reflects growth in retained earnings, additional paid-in capital, and a decrease in accumulated other comprehensive losses.
Additional paid-in capital increased by $3.8 million, from $357.4 million at
December 31, 2016
, to $361.2 million at
March 31, 2017
. The increase is primarily attributable to the following: $2.3 million related to shares issued under the employee stock ownership plan, $1.1 million related to shares issued in connection with the dividend reinvestment plan, and $706,000 related to stock based compensation. Retained earnings increased by $8.9 million from $230.2 million at
December 31, 2016
, to $239.1 million at
March 31, 2017
, reflecting net income of $15.7 million less dividends paid of $6.8 million. Accumulated other comprehensive loss decreased from a net loss of $37.1 million at
December 31, 2016
, to a net loss of $35.7 million at
March 31, 2017
, reflecting a $1.2 million increase in unrealized gains on available-for-sale securities due to changes in market rates, and a $228,000 increase related to post-retirement benefit plans. In connection with the adoption of Basel III Capital Rules on January 1, 2015, the Company elected to opt-out of the requirement to include most components of other comprehensive income in regulatory capital. Accordingly, amounts reported as accumulated other comprehensive income/loss related to net unrealized gain or loss on available-for-sale securities and the funded status of the Company’s defined benefit post-retirement benefit plans do not increase or reduce regulatory capital and are not included in the calculation of risk-based capital and leverage ratios.
Cash dividends paid in the first three months of 2017 totaled approximately $6.8 million, representing 43.4% of year to date 2017 earnings. Cash dividends of $0.45 per common share paid in the first three months of 2017 were up 2.3% over cash dividends of $0.44 per common share paid in the first three months of 2016.
On July 21, 2016, the Company’s Board of Directors authorized a stock repurchase plan for the Company to repurchase up to 400,000 shares of the Company’s common stock (the "2016 Repurchase Plan"). Purchases may be made over the 24 months following adoption of the plan. The repurchase program may be suspended, modified or terminated by the Board of Directors at any time for any reason. The 2016 Repurchase Plan replaced the Company’s 400,000 share repurchase plan announced on July 25, 2014 (the “2014 Repurchase Plan”).
The Company repurchased 22,356 shares under the 2014 Repurchase Plan during the first quarter of 2016, at an average price of $52.18. As of
March 31, 2017
, the Company had not purchased any shares under the 2016 Repurchase Plan.
The Company and its subsidiary banks are subject to various regulatory capital requirements administered by Federal bank regulatory agencies. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material adverse effect on the Company’s business, results of operation and financial condition. Under capital adequacy guidelines and the regulatory framework for prompt corrective action (PCA), banks must meet specific guidelines that involve quantitative measures of assets, liabilities, and certain off-balance-sheet items as calculated under regulatory accounting practices. Capital amounts and classifications of the Company and its subsidiary banks are also subject to qualitative judgments by regulators concerning components, risk weightings, and other factors. Quantitative measures established by regulation to ensure capital adequacy require the maintenance of minimum amounts and ratios of common equity Tier 1 capital, Total capital and Tier 1 capital to risk-weighted assets, and of Tier 1 capital to average assets. Management believes that the Company and its subsidiary banks meet all capital adequacy requirements to which they are subject.
In addition to setting higher minimum capital ratios, the Basel III Capital Rules introduced a capital conservation buffer, which must be added to each of the minimum capital ratios and is designed to absorb losses during periods of economic stress. The capital conservation buffer is being phased-in over five years beginning on January 1, 2016 and ranges from 0.625% in 2016, to 1.25% in 2017, to 1.875% in 2018 and to 2.5% when fully phased-in on January 1, 2019.
58
The following table provides a summary of the Company’s capital ratios as of
March 31, 2017
.
|
REGULATORY CAPITAL ANALYSIS
|
|||||||||||||
|
March 31, 2017
|
Actual
|
Well Capitalized Requirement
|
|||||||||||
|
(dollar amounts in thousands)
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||||
|
Total Capital (to risk weighted assets)
|
$
|
551,907
|
|
12.41
|
%
|
$
|
444,575
|
|
10.00
|
%
|
|||
|
Tier 1 Capital (to risk weighted assets)
|
$
|
513,910
|
|
11.56
|
%
|
$
|
355,660
|
|
8.00
|
%
|
|||
|
Tier 1 Common Equity (to risk weighted assets)
|
$
|
497,348
|
|
11.19
|
%
|
$
|
288,974
|
|
6.50
|
%
|
|||
|
Tier 1 Capital (to average assets)
|
$
|
513,910
|
|
8.36
|
%
|
$
|
307,418
|
|
5.00
|
%
|
|||
On March 31, 2017, the Company’s capital ratios exceeded the minimum required capital ratios plus the required conservation buffer, the minimum required capital ratios plus the fully phased-in capital conservation buffer, and the minimum required capital ratios for well capitalized institutions. The capital levels required to be considered well capitalized, presented in the above table, are based upon prompt corrective action regulations, as amended to reflect the changes under Basel III Capital Rules.
Total capital as a percent of risk weighted assets increased to 12.4% at March 31, 2017, compared with 12.2% as of
December 31, 2016
. Tier 1 capital as a percent of risk weighted assets increased slightly from 11.4% at the end of
2016
to 11.6% as of
March 31, 2017
. Tier 1 capital as a percent of average assets was 8.4% at
March 31, 2017
, which is unchanged from
December 31, 2016
. Common equity tier 1 capital was 11.2% at the end of the first quarter of 2017, up slightly from 11.0% at the end of
2016
.
On January 31, 2017, the Company redeemed all of the trust preferred of Tompkins Capital Trust I for an aggregate of $20.5 million, at a redemption price equal to 100% of the liquidation amount of the securities ($1,000 per security), plus any accrued and unpaid interest up to the redemption date.
As of
March 31, 2017
, the capital ratios for the Company’s subsidiary banks also exceeded the minimum required capital ratios plus the required conservation buffer, the minimum required capital ratios plus the fully phased-in capital conservation buffer, and the minimum required capital ratios for well capitalized institutions.
Deposits and Other Liabilities
Total deposits of $4.9 billion at
March 31, 2017
increased $225.4 million or 4.9% from
December 31, 2016
. The increase from year-end 2016 was comprised mainly of increases in money market, savings and interest bearing checking deposits (up $237.4 million). The growth in deposits reflects increases in municipal balances as well as both personal and business balances over year end.
The most significant source of funding for the Company is core deposits. The Company defines core deposits as total deposits less time deposits of $250,000 or more, brokered deposits and municipal money market deposits. Core deposits grew by $81.6 million or 2.2% to $3.8 billion at
March 31, 2017
, from $3.7 billion at year-end
2016
. Core deposits represented 79.0% of total deposits at
March 31, 2017
, compared to 81.1% of total deposits at
December 31, 2016
.
Municipal money market savings and interest checking accounts totaled $614.1 million at
March 31, 2017
which was an increase of 20.8% compared to year-end
2016
. In general, there is a seasonal pattern to municipal deposits starting with a low point during July and August. Account balances tend to increase throughout the fall and into the winter months from tax deposits and an additional inflow at the end of March from the electronic deposit of state funds.
The Company uses both retail and wholesale repurchase agreements. Retail repurchase agreements are arrangements with local customers of the Company, in which the Company agrees to sell securities to the customer with an agreement to repurchase those securities at a specified later date. Retail repurchase agreements totaled $70.7 million at
March 31, 2017
, and $59.1 million at
December 31, 2016
. Management generally views local repurchase agreements as an alternative to large time deposits.
The Company’s other borrowings totaled $717.3 million at
March 31, 2017
, down $167.5 million or 18.9% from $884.8 million at
December 31, 2016
. Deposit growth supported asset growth and the partial paydown of borrowings. Borrowings at
March 31, 2017
included $321.3 million in FHLB overnight advances, $380.0 million of FHLB term advances, and a $16.0 million advance from a bank. Borrowings at year-end 2016 included $503.8 million in overnight advances from FHLB, $365.0 million of FHLB term advances, and a $16.0 million advances from a bank. Of the $380.0 million in FHLB term advances at
March 31, 2017
, $190.0 million is due in over one year.
59
Liquidity
The objective of liquidity management is to ensure the availability of adequate funding sources to satisfy the demand for credit, deposit withdrawals, and business investment opportunities. The Company’s large, stable core deposit base and strong capital position are the foundation for the Company’s liquidity position. The Company uses a variety of resources to meet its liquidity needs, which include deposits, cash and cash equivalents, short-term investments, cash flow from lending and investing activities, repurchase agreements, and borrowings. The Company’s Asset/Liability Management Committee monitors asset and liability positions of the Company’s subsidiary banks individually and on a combined basis. The Committee reviews periodic reports on liquidity and interest rate sensitivity positions. Comparisons with industry and peer groups are also monitored. The Company’s strong reputation in the communities it serves, along with its strong financial condition, provides access to numerous sources of liquidity as described below. Management believes these diverse liquidity sources provide sufficient means to meet all demands on the Company’s liquidity that are reasonably likely to occur.
Core deposits, discussed above under “Deposits and Other Liabilities”, are a primary and low cost funding source obtained primarily through the Company’s branch network. In addition to core deposits, the Company uses non-core funding sources to support asset growth. These non-core funding sources include time deposits of $250,000 or more, brokered time deposits, national deposit listing services, municipal money market deposits, bank borrowings, securities sold under agreements to repurchase and overnight and term advances from the FHLB. Rates and terms are the primary determinants of the mix of these funding sources. Non-core funding sources of $1.8 billion at
March 31, 2017
decreased $22.1 million or 1.2% as compared to year end
2016
. The decrease in non-core funding sources reflects mainly the paydown of overnight borrowings with the FHLB as a result of strong deposit growth during the first quarter of 2017. Non-core funding sources, as a percentage of total liabilities, were 31.6% at
March 31, 2017
, compared to 32.2% at
December 31, 2016
.
Non-core funding sources may require securities to be pledged against the underlying liability. Securities carried at $1.3 billion at
March 31, 2017
and $1.2 million at
December 31, 2016
, were either pledged or sold under agreements to repurchase. Pledged securities represented 80.2% of total securities at
March 31, 2017
, compared to 75.0% of total securities at
December 31, 2016
. The increase is attributable to the growth of deposits from municipal customers and the shift of investment balances into higher yielding loans.
Cash and cash equivalents totaled $78.5 million as of
March 31, 2017
which increased from $64.0 million at
December 31, 2016
. Short-term investments, consisting of securities due in one year or less, increased from $25.5 million at
December 31, 2016
, to $30.3 million on
March 31, 2017
.
Cash flow from the loan and investment portfolios provides a significant source of liquidity. These assets may have stated maturities in excess of one year, but have monthly principal reductions. Total mortgage-backed securities, at fair value, were $803.9 million at
March 31, 2017
compared with $810.0 million at
December 31, 2016
. Outstanding principal balances of residential mortgage loans, consumer loans, and leases totaled approximately $1.3 billion at
March 31, 2017
compared with $1.3 billion at year end
2016
. Aggregate amortization from monthly payments on these assets provides significant additional cash flow to the Company.
The Company's liquidity is enhanced by ready access to national and regional wholesale funding sources including Federal funds purchased, repurchase agreements, brokered certificates of deposit, and FHLB advances. Through its subsidiary banks, the Company has borrowing relationships with the FHLB and correspondent banks, which provide secured and unsecured borrowing capacity. At
March 31, 2017
, the unused borrowing capacity on established lines with the FHLB was $1.2 billion.
As members of the FHLB, the Company’s subsidiary banks can use certain unencumbered mortgage-related assets and securities to secure additional borrowings from the FHLB. At
March 31, 2017
, total unencumbered residential mortgage loans and securities were $479.3 million. Additional assets may also qualify as collateral for FHLB advances upon approval of the FHLB.
The Company has not identified any trends or circumstances that are reasonably likely to result in material increases or decreases in liquidity in the near term.
60
|
Item 3.
|
Quantitative and Qualitative Disclosure About Market Risk
|
Interest rate risk is the primary market risk category associated with the Company’s operations. Interest rate risk refers to the volatility of earnings caused by changes in interest rates. The Company manages interest rate risk using income simulation to measure interest rate risk inherent in its on-balance sheet and off-balance sheet financial instruments at a given point in time. The simulation models are used to estimate the potential effect of interest rate shifts on net interest income for future periods. Each quarter, the Company’s Asset/Liability Management Committee reviews the simulation results to determine whether the exposure of net interest income to changes in interest rates remains within levels approved by the Company’s Board of Directors. The Committee also considers strategies to manage this exposure and incorporates these strategies into the investment and funding decisions of the Company. The Company does not currently use derivatives, such as interest rate swaps, to manage its interest rate risk exposure, but may consider such instruments in the future.
The Company’s Board of Directors has set a policy that interest rate risk exposure will remain within a range whereby net interest income will not decline by more than 10% in one year as a result of a 100 basis point parallel change in rates. Based upon the simulation analysis performed as of February 28, 2017, a 200 basis point parallel upward change in interest rates over a one-year time frame would result in a one-year decrease in net interest income from the base case of approximately 1.5%, while a 100 basis point parallel decline in interest rates over a one-year period would result in an decrease in one-year net interest income from the base case of 1.5%. The simulation assumes no balance sheet growth and no management action to address balance sheet mismatches.
The decrease in net interest income in the rising rate scenario is a result of the balance sheet showing a more liability sensitive position over a one year time horizon. As such, in the short-term net interest income is expected to trend slightly below the base assumption, as upward adjustments to rate sensitive deposits and short-term funding outpace increases to asset yields which are concentrated in intermediate to longer-term products. As intermediate and longer-term assets continue to reprice/adjust into higher rate environment and funding costs stabilize, net interest income is expected to trend upwards.
The exposure in the 100 basis point decline scenario results from the Company’s assets repricing downward to a greater degree than the rates on the Company’s interest-bearing liabilities, mainly deposits. Rates on savings and money market accounts are at low levels given the historically low interest rate environment experienced in recent years. In addition, the model assumes that prepayments accelerate in the down interest rate environment resulting in additional pressure on asset yields as proceeds are reinvested at lower rates.
The most recent simulation of a base case scenario, which assumes interest rates remain unchanged from the date of the simulation, reflects a net interest margin that is stable to higher over the next 12 to 18 months.
Although the simulation model is useful in identifying potential exposure to interest rate movements, actual results may differ from those modeled as the repricing, maturity, and prepayment characteristics of financial instruments may change to a different degree than modeled. In addition, the model does not reflect actions that management may employ to manage the Company’s interest rate risk exposure. The Company’s current liquidity profile, capital position, and growth prospects, offer a level of flexibility for management to take actions that could offset some of the negative effects of unfavorable movements in interest rates. Management believes the current exposure to changes in interest rates is not significant in relation to the earnings and capital strength of the Company.
In addition to the simulation analysis, management uses an interest rate gap measure. The table below is a Condensed Static Gap Report, which illustrates the anticipated repricing intervals of assets and liabilities as of
March 31, 2017
. The Company’s one-year net interest rate gap was a negative $572.0 million or 9.11% of total assets at
March 31, 2017
, compared with a negative $520.7 million or 8.35% of total assets at
December 31, 2016
. A negative gap position exists when the amount of interest-bearing liabilities maturing or repricing exceeds the amount of interest-earning assets maturing or repricing within a particular time period. This analysis suggests that the Company’s net interest income is moderately more vulnerable to an increasing rate environment than it is to a prolonged declining interest rate environment. An interest rate gap measure could be significantly affected by external factors such as a rise or decline in interest rates, loan or securities prepayments, and deposit withdrawals.
61
|
Condensed Static Gap – March 31, 2017
|
|
|
Repricing Interval
|
|
|||||||||||||||
|
(in thousands)
|
Total
|
0-3 months
|
3-6 months
|
6-12 months
|
Cumulative 12 months
|
||||||||||||||
|
Interest-earning assets
1
|
$
|
5,915,026
|
|
$
|
1,160,445
|
|
$
|
272,917
|
|
$
|
456,153
|
|
$
|
1,889,515
|
|
||||
|
Interest-bearing liabilities
|
4,435,911
|
|
1,975,798
|
|
196,481
|
|
289,250
|
|
2,461,529
|
|
|||||||||
|
Net gap position
|
|
|
(815,353
|
)
|
76,436
|
|
166,903
|
|
(572,014
|
)
|
|||||||||
|
Net gap position as a percentage of total assets
|
|
|
(12.98
|
)%
|
1.22
|
%
|
2.66
|
%
|
(9.11
|
)%
|
|||||||||
1
Balances of available securities are shown at amortized cost
62
|
Item 4.
|
Controls and Procedures
|
Evaluation of Disclosure Controls and Procedures
The Company’s management, with the participation of the Company’s Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of the design and operation of the Company’s disclosure controls and procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934, as amended) as of
March 31, 2017
. Based upon that evaluation, the Company’s Chief Executive Officer and Chief Financial Officer concluded that, as of the end of the period covered by this Report on Form 10-Q, the Company’s disclosure controls and procedures were effective.
Changes in Internal Control Over Financial Reporting
There were no changes in the Company’s internal control over financial reporting that occurred during the quarter ended
March 31, 2017
, that materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.
|
Item 1.
|
Legal Proceedings
|
Due to the nature of the Company’s business, the Company is party to a certain amount of litigation arising out of the ordinary course of the Company’s business. In the opinion of management, there are no pending claims which, if determined adversely, would have a material effect on the Company’s results of operations or financial condition.
|
Item 1A.
|
Risk Factors
|
There have been no material changes in the risk factors previously disclosed under Item 1A. of the Company’s Annual Report on Form 10-K, as amended, for the fiscal year ended
December 31, 2016
.
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
Issuer Purchases of Equity Securities
|
|
Total Number of Shares Purchased (a)
|
|
Average Price Paid Per Share (b)
|
|
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs (c)
|
|
Maximum Number of Shares that May Yet Be Purchased Under the Plans or Programs (d)
|
|
||||
|
January 1, 2017 through January 31, 2017
|
1,200
|
|
$
|
94.58
|
|
0
|
|
400,000
|
|
|||
|
February 1, 2017 through February 28, 2017
|
1,010
|
|
88.39
|
|
0
|
|
400,000
|
|
||||
|
March 1, 2017 through March 31, 2017
|
0
|
|
0
|
|
0
|
|
400,000
|
|
||||
|
Total
|
2,210
|
|
$
|
91.75
|
|
0
|
|
400,000
|
|
|||
Included in the table above are 1,200 shares purchased on the open market in January 2017, at an average cost of $94.58, and 404 shares purchased on the open market in February 2017, at an average cost of $88.09, by the trustee of the rabbi trust established by the Company under the Company’s Stock Retainer Plan For Eligible Directors of Tompkins Financial Corporation and Participating Subsidiaries, which were part of the director deferred compensation under that plan. In addition, the table includes 606 shares delivered to the Company by employees in February 2017 at an average cost of $88.60 in order to cover stock option exercise prices.
On July 21, 2016, the Company’s Board of Directors authorized a stock repurchase plan for the Company to repurchase up to 400,000 shares of the Company’s common stock. Purchases may be made over the 24 months following adoption of the plan. The repurchase program may be suspended, modified or terminated by the Board of Directors at any time for any reason. No shares have been repurchased under this Plan as of the date of this report.
63
Recent Sales of Unregistered Securities
None
|
Item 3.
|
Defaults Upon Senior Securities
|
None
|
Item 4.
|
Mine Safety Disclosures
|
Not applicable
|
Item 5.
|
Other Information
|
None
|
Item 6.
|
Exhibits
|
The information called for by this item is incorporated by reference to the Exhibit Index included in this Quarterly Report on Form 10-Q, immediately following the signature page.
64
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
|
Date:
|
May 10, 2017
|
TOMPKINS FINANCIAL CORPORATION
|
By:
|
/S/ Stephen S. Romaine
|
|
|
|
Stephen S. Romaine
|
|
|
|
President and Chief Executive Officer
|
|
|
|
(Principal Executive Officer)
|
|
|
By:
|
/S/ Francis M. Fetsko
|
|
|
|
Francis M. Fetsko
|
|
|
|
Executive Vice President, Chief Financial Officer, and Chief Operating Officer
|
|
|
|
(Principal Financial Officer)
|
|
|
(Principal Accounting Officer)
|
|
|
65
EXHIBIT INDEX
|
Exhibit Number
|
Description
|
Pages
|
|
10.1*
|
Amendment No. 1 to the 2009 Equity Plan, incorporated herein by reference to Appendix A to the Company's Proxy Statement for the 2016 Annual Meeting of Shareholders, filed with the Commission on April 1, 2016.
|
|
|
|
|
|
|
31.1
|
Certification of Principal Executive Officer as required by Rule 13a-14(a) of the Securities Exchange Act of 1934, as amended.
|
|
|
|
|
|
|
31.2
|
Certification of Principal Financial Officer as required by Rule 13a-14(a) of the Securities Exchange Act of 1934, as amended.
|
|
|
|
|
|
|
32.1
|
Certification of Principal Executive Officer as required by Rule 13a-14(b) of the Securities Exchange Act of 1934, as amended, 18 U.S.C. Section 1350
|
|
|
|
|
|
|
32.2
|
Certification of Principal Financial Officer as required by Rule 13a-14(b) of the Securities Exchange Act of 1934, as amended, 18 U.S.C. Section 1350
|
|
|
|
|
|
|
101
|
The following materials from the Company’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2017, formatted in XBRL (eXtensible Business Reporting Language): (i) Condensed Consolidated Statements of Condition as of March 31, 2017 and December 31, 2016; (ii) Condensed Consolidated Statements of Income for the three months ended March 31, 2017 and 2016; (iii) Condensed Consolidated Statements of Comprehensive Income for the three months ended March 31, 2017 and 2016; (iv) Condensed Consolidated Statements of Cash Flows for the three months ended March 31, 2017 and 2016; (v) Condensed Consolidated Statements of Changes in Shareholders’ Equity for the three months ended March 31, 2017 and 2016; and (vi) Notes to Unaudited Condensed Consolidated Financial Statements.
|
|
*Indicates a management contract or compensatory plan or arrangement
66
TABLE OF CONTENTS
Item 2. Management S Discussion and Analysis Of Financial Condition and Results Of OperationsItem 3. Quantitative and Qualitative Disclosure About Market RiskItem 4. Controls and ProceduresPart II - Other InformationItem 1. Legal ProceedingsItem 1A. Risk FactorsItem 2. Unregistered Sales Of Equity Securities and Use Of ProceedsItem 3. Defaults Upon Senior SecuritiesItem 4. Mine Safety DisclosuresItem 5. Other InformationItem 6. Exhibits