SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES
EXCHANGE ACT OF 1934
For the quarterly period ended March 31, 2002
OR
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES
EXCHANGE ACT OF 1934
Commission File Number 1-12709
TOMPKINS TRUSTCO, INC.
------------------------------------------------------
(Exact name of registrant as specified in its charter)
New York 16-1482357
- ---------------------------------------- ------------------------------------
(State or other jurisdiction of (I.R.S. Employer Identification No.)
incorporation or organization)
The Commons, P.O. Box 460, Ithaca, NY 14851
- ---------------------------------------- ------------------------------------
(Address of principal executive offices) (Zip Code)
Registrant's telephone number, including area code: (607) 273-3210
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 [X] No [ ].
Indicate the number of shares of the Registrant's Common Stock outstanding as of
the latest practicable date:
Class Outstanding as of April 25, 2002
---------------------------- ----------------------------------
Common Stock, $.10 par value 7,419,161 shares
TOMPKINS TRUSTCO, INC.
FORM 10-Q
INDEX
PAGE
----
PART I - FINANCIAL INFORMATION
Item 1 -Financial Statements (Unaudited)
Condensed Consolidated Statements of Condition as of
March 31, 2002 and December 31, 2001. 3
Condensed Consolidated Statements of Income for
the three months ended March 31, 2002
and 2001. 4
Condensed Consolidated Statements of Cash Flows for the
three months ended March 31, 2002 and 2001. 5
Condensed Consolidated Statements of Changes in Shareholders'
Equity for the three months ended March 31, 2002 and 2001. 6
Notes to Unaudited Condensed Consolidated Financial Statements 7-10
Item 2 - Management Discussion and Analysis of Financial Condition
and Results of Operations 11-17
Item 3 - Quantitative and Qualitative Disclosure About Market Risk 18
Average Consolidated Balance Sheet and Net Interest Analysis 19
PART II - OTHER INFORMATION
Item 1 - Legal Proceedings 20
Item 2 - Changes in Securities and Use of Proceeds 20
Item 3 - Defaults on Senior Securities 20
Item 4 - Submission of Matters to a Vote of Securities Holders 20
Item 5 - Other Information 20
Item 6 - Exhibits and Reports on Form 8-K 20
SIGNATURES 21
EXHIBIT INDEX 22
2
PART I - FINANCIAL INFORMATION
Item 1. Financial Statements
CONDENSED CONSOLIDATED STATEMENTS OF CONDITION
(In thousands, except share data)
(Unaudited)
As of As of
ASSETS 03/31/2002 12/31/2001
------------------- ------------------
Cash and noninterest bearing balances due from banks $ 40,946 $ 43,946
Interest bearing balances due from banks 4 21
Federal funds sold 27,975 150
Available-for-sale securities, at fair value 469,017 386,369
Held-to-maturity securities, fair value of $30,237 at
March 31, 2002 and $27,255 at December 31, 2001 29,802 26,846
Loans/leases net of unearned income 894,475 889,842
Less: Reserve for loan/lease losses 10,864 10,706
- ---------------------------------------------------------------------------------------------------------------------------
Net Loans/Leases 883,611 879,136
Bank premises and equipment, net 25,275 25,034
Corporate owned life insurance 20,291 20,451
Intangible assets 13,876 14,072
Accrued interest and other assets 24,935 24,670
- ---------------------------------------------------------------------------------------------------------------------------
Total Assets $1,535,732 $1,420,695
===========================================================================================================================
LIABILITIES, MINORITY INTEREST IN CONSOLIDATED
SUBSIDIARIES AND SHAREHOLDERS' EQUITY
Deposits:
Interest bearing:
Checking, savings and money market $ 645,324 $ 457,427
Time 354,164 404,532
Noninterest bearing 231,509 225,499
- ---------------------------------------------------------------------------------------------------------------------------
Total Deposits 1,230,997 1,087,458
Securities sold under agreements to repurchase and
Federal funds purchased 72,742 109,669
Other borrowings 84,569 75,581
Other liabilities 13,983 15,423
- ---------------------------------------------------------------------------------------------------------------------------
Total Liabilities 1,402,291 1,288,131
- ---------------------------------------------------------------------------------------------------------------------------
Minority interest in consolidated subsidiaries 1,523 1,492
Shareholders' equity:
Common Stock - par value $.10 per share, authorized 15,000,000 shares
Issued: 7,444,019 at March 31, 2002; and 7,442,177 at December 31, 2001 744 744
Surplus 45,449 45,456
Undivided profits 85,518 82,385
Accumulated other comprehensive income 748 3,039
Treasury stock, at cost - 24,529 shares at March 31, 2002,
and December 31, 2001 (466) (466)
Unallocated ISOP/ESOP: 6,721 shares at March 31, 2002,
and 10,170 shares at December 31, 2001 (75) (86)
- ---------------------------------------------------------------------------------------------------------------------------
Total Shareholders' Equity 131,918 131,072
- ---------------------------------------------------------------------------------------------------------------------------
Total Liabilities, Minority Interest in Consolidated Subsidiaries
and Shareholders' Equity $1,535,732 $1,420,695
===========================================================================================================================
See accompanying notes to unaudited condensed consolidated financial statements.
3
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(In thousands, except per share data) (Unaudited)
Three months ended
------------------------------
03/31/2002 03/31/2001
-------------- --------------
INTEREST AND DIVIDEND INCOME
Loans $16,766 $18,492
Federal funds sold 56 195
Available-for-sale securities 5,645 4,841
Held-to-maturity securities 286 323
- -----------------------------------------------------------------------------------------------------------------
Total Interest and Dividend Income 22,753 23,851
- -----------------------------------------------------------------------------------------------------------------
INTEREST EXPENSE
Deposits:
Time certificates of deposits of $100,000 or more 903 2,749
Other deposits 4,613 5,601
Federal funds purchased and securities sold under
agreements to repurchase 639 907
Other borrowings 1,021 1,061
- -----------------------------------------------------------------------------------------------------------------
Total Interest Expense 7,176 10,318
- -----------------------------------------------------------------------------------------------------------------
Net Interest Income 15,577 13,533
- -----------------------------------------------------------------------------------------------------------------
Less: Provision for Loan/Lease Losses 376 185
- -----------------------------------------------------------------------------------------------------------------
Net Interest Income After Provision for Loan/Lease Losses 15,201 13,348
- -----------------------------------------------------------------------------------------------------------------
NONINTEREST INCOME
Trust and investment services income 1,079 1,274
Service charges on deposit accounts 1,315 1,089
Insurance commissions and fees 1,177 961
Other service charges 1,098 1,002
Increase in cash surrender value of corporate owned life insurance 311 254
Other income 330 289
Net realized gain on available-for-sale securities 0 6
- -----------------------------------------------------------------------------------------------------------------
Total Noninterest Income 5,310 4,875
- -----------------------------------------------------------------------------------------------------------------
NONINTEREST EXPENSES
Salary and wages 5,382 4,760
Pension and other employee benefits 1,622 1,352
Net occupancy expense of bank premises 736 719
Furniture and fixture expense 817 728
Amortization of intangible assets 238 426
Other operating expense 3,833 2,980
- -----------------------------------------------------------------------------------------------------------------
Total Noninterest Expenses 12,628 10,965
- -----------------------------------------------------------------------------------------------------------------
Income Before Income Tax Expense and Minority
Interest in Consolidated Subsidiaries 7,883 7,258
- -----------------------------------------------------------------------------------------------------------------
Minority interest in consolidated subsidiaries 34 34
Income Tax Expense 2,644 2,431
- -----------------------------------------------------------------------------------------------------------------
Net Income $ 5,205 $ 4,793
=================================================================================================================
Basic earnings per share $ 0.70 $ 0.65
Diluted earnings per share $ 0.69 $ 0.64
=================================================================================================================
See accompanying notes to unaudited condensed consolidated financial statements.
4
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands) (Unaudited)
Three months ended
--------------------------------------
3/31/2002 3/31/2001
-------------- --------------
OPERATING ACTIVITIES
Net income $ 5,205 $ 4,793
Adjustments to reconcile net income to net cash
provided by operating activities:
Provision for loan/lease losses 376 185
Depreciation and amortization premises, equipment, and software 735 700
Amortization of intangible assets 238 426
Earnings from corporate owned life insurance, net (298) (232)
Net amortization on securities 376 32
Net realized gain on available-for-sale securities 0 (6)
Net gain on sale of loans (209) (60)
Proceeds from sale of loans 13,565 2,475
Loans originated for sale (13,028) (2,475)
Net gain on sales of bank premises and equipment 0 (16)
Issuance of treasury stock 0 10
ISOP/ESOP shares released for allocation 113 184
(Increase) decrease in accrued interest receivable (196) 1,293
Decrease in accrued interest payable (564) (352)
Other, net 532 (367)
- ------------------------------------------------------------------------------------------------------------------------
Net Cash Provided by Operating Activities 6,845 6,590
- ------------------------------------------------------------------------------------------------------------------------
INVESTING ACTIVITIES
Proceeds from maturities of available-for-sale securities 53,939 72,236
Proceeds from sales of available-for-sale securities 22 437
Proceeds from maturities of held-to maturity securities 3,663 2,369
Purchases of available-for-sale securities (140,780) (73,031)
Purchases of held-to-maturity securities (6,624) (984)
Net increase in loans (5,179) (6,170)
Proceeds from sale of bank premises and equipment 0 21
Purchases of bank premises and equipment (934) (845)
Redemption of corporate owned life insurance 458 0
Net cash used in acquisitions (21) (719)
- ------------------------------------------------------------------------------------------------------------------------
Net Cash Used in Investing Activities (95,456) (6,686)
- ------------------------------------------------------------------------------------------------------------------------
FINANCING ACTIVITIES
Net increase (decrease) in demand, money market,
and savings deposits 193,907 (3,348)
Net (decrease) increase in time deposits (50,368) 11,778
Net decrease in securities sold under agreements
to repurchase and Federal funds purchased (36,927) (13,907)
Net increase in other borrowings 8,988 9,539
Cash dividends (2,072) (2,016)
Common stock repurchased and returned to unissued status (346) (2,194)
Net proceeds from exercise of stock options and related tax benefit 237 304
- ------------------------------------------------------------------------------------------------------------------------
Net Cash Provided by Financing Activities 113,419 156
- ------------------------------------------------------------------------------------------------------------------------
Net Increase in Cash and Cash Equivalents 24,808 60
Cash and Cash Equivalents at beginning of Period 44,117 65,364
Total Cash & Cash Equivalents at End of Period $ 68,925 $ 65,424
========================================================================================================================
Supplemental Information:
Cash paid during the year for:
Interest $ 7,740 $ 10,701
Taxes 294 2,585
Noncash investing activities:
Fair value of noncash assets acquired in purchase acquisition 0 1,429
Fair value of liabilities acquired in purchase acquisition 0 1,449
Shares issued for the acquisitions 0 3,043
See accompanying notes to unaudited condensed consolidated financial statements.
5
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
(In thousands, except share data) (Unaudited)
Accumulated
Other
Common Undivided Comprehensive Treasury Unallocated
Stock Surplus Profits Income (Loss) Stock ISOP/ESOP Total
===========================================================================================================================
Balances at
January 1, 2001 $734 $44,182 $70,894 $ (9) $(473) $(333) $114,995
- ---------------------------------------------------------------------------------------------------------------------------
Comprehensive Income:
Net Income 4,793 4,793
Other comprehensive income 2,023 2,023
------------
Total Comprehensive Income 6,816
============
Cash dividends ($0.27/share) (2,016) (2,016)
Exercise of stock options, and related
tax benefit (16,400 shares, net) 2 302 304
Common stock repurchased and returned
to unissued status (79,657 (8) (2,186) (2,194)
shares)
Treasury stock issued (336 shares) 3 7 10
Stock issued for purchase acquisition
(151,719 shares) 15 3,042 3,057
ESOP shares committed to be released
for allocation (6,358 shares) 119 65 184
- ---------------------------------------------------------------------------------------------------------------------------
Balances at
March 31, 2001 $743 $45,462 $73,671 $ 2,014 $(466) $(268) $121,156
- ---------------------------------------------------------------------------------------------------------------------------
===========================================================================================================================
Balances at
January 1, 2002 $744 $45,456 $82,385 $ 3,039 $(466) $ (86) $131,072
- ---------------------------------------------------------------------------------------------------------------------------
Comprehensive Income:
Net Income 5,205 5,205
Other Comprehensive loss (2,291) (2,291)
------------
Total Comprehensive Income 2,914
============
Cash dividends ($0.28/share) (2,072) (2,072)
Exercise of stock options and
related tax benefit (10,342 1 236 237
shares, net)
Common stock repurchased and returned
to unissued status (8,500 shares) (1) (345) (346)
ESOP shares committed to be released
for allocation (3,449 shares) 102 11 113
- ---------------------------------------------------------------------------------------------------------------------------
Balances at
March 31, 2002 $744 $45,449 $85,518 $ 748 $(466) $ (75) $131,918
- ---------------------------------------------------------------------------------------------------------------------------
See accompanying notes to unaudited condensed consolidated financial statements.
6
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
1. Business
Tompkins Trustco, Inc. ("Tompkins" or the "Company"), is the corporate parent to
three community banks, Tompkins Trust Company ("Trust Company"), The Bank of
Castile, and The Mahopac National Bank ("Mahopac National Bank"), which together
operate 31 banking offices in local New York State market areas served by its
subsidiary banks. Headquartered in Ithaca, New York, Tompkins is registered as a
Financial Holding Company with the Federal Reserve Board under the Bank Holding
Company Act of 1956, as amended. Tompkins was organized in 1995, under the laws
of the State of New York, as a bank holding company for the Tompkins Trust
Company (formerly known as Tompkins County Trust Company), a commercial bank
that has operated in Ithaca and surrounding communities since 1836.
Through its community banking subsidiaries, the Company provides traditional
banking services. Tompkins offers trust and investment services through Tompkins
Investment Services, a division of Tompkins Trust Company. The Company also
offers insurance services through its Tompkins Insurance Agencies, Inc.
("Tompkins Insurance") subsidiary, an independent agency with a history of over
100 years of service to individual and business clients throughout western New
York. Each Tompkins subsidiary operates with a community focus, meeting the
needs of the unique communities served.
2. Basis of Presentation
The unaudited condensed consolidated financial statements have been prepared in
accordance with accounting principles generally accepted in the United States of
America. 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 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 policy considered critical in this respect
is the determination of the allowance for loan and lease losses.
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, 2002. The
unaudited condensed consolidated financial statements should be read in
conjunction with the Company's 2001 Annual Report on Form 10-K. 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 period's consolidated financial statements
are reclassified when necessary to conform to the current period's presentation.
All significant intercompany balances and transactions are eliminated in
consolidation.
7
3. Earnings Per Share
A computation of Basic Earnings Per Share ("EPS") and Diluted EPS for the three
month periods ending March 31, 2002 and 2001, is presented in the table below.
- ---------------------------------------------------------------------------------------------------------------------------
Weighted Per
Three months ended March 31, 2002 Net Income Average Shares Share
(In thousands except share and per share data) (Numerator) (Denominator) Amount
- ---------------------------------------------------------------------------------------------------------------------------
Basic EPS
Income available to common shareholders $5,205 7,411,335 $0.70
Effect of dilutive securities (Stock options) 128,898
Diluted EPS
Income available to common shareholders plus assumed conversions $5,205 7,540,233 $0.69
$0.64
===========================================================================================================================
- ---------------------------------------------------------------------------------------------------------------------------
Weighted Per
Three months ended March 31, 2001 Net Income Average Shares Share
(In thousands except share and per share data) (Numerator) (Denominator) Amount
- ---------------------------------------------------------------------------------------------------------------------------
Basic EPS
Income available to common shareholders $4,793 7,405,251 $0.65
Effect of dilutive securities (Stock options) 66,139
Diluted EPS
Income available to common shareholders plus assumed conversions $4,793 7,471,390 $0.64
$0.64
===========================================================================================================================
The effect of dilutive securities calculation for 2001 excludes weighted average
options of 3,500 because the exercise price of the options was greater than the
average market value during the period.
4. Comprehensive Income (Loss)
- ---------------------------------------------------------------------------------------------------------------------------
Three months ended
(in thousands) 03/31/2002 03/31/2001
- ---------------------------------------------------------------------------------------------------------------------------
Net Income $ 5,205 $ 4,793
- ---------------------------------------------------------------------------------------------------------------------------
Net unrealized holding (losses) gains during the period (2,291) 2,027
Memo: Pre-tax net unrealized holding (loss) gain (3,818) 3,378
Reclassification adjustment for net realized gain on
available-for-sale securities 0 (4)
Memo: Pretax net realized gain 0 (6)
- ---------------------------------------------------------------------------------------------------------------------------
Other Comprehensive Income (Loss) (2,291) 2,023
- ---------------------------------------------------------------------------------------------------------------------------
Total Comprehensive Income $ 2,914 $ 6,816
===========================================================================================================================
8
5. Recent Accounting Pronouncements
ACCOUNTING FOR BUSINESS COMBINATIONS AND GOODWILL AND OTHER INTANGIBLE ASSETS:
In July 2001, the FASB issued SFAS No. 141, Business Combinations, and SFAS No.
142, Goodwill and Other Intangible Assets. SFAS No. 141 requires that the
purchase method of accounting be used for all business combinations initiated
after June 30, 2001. SFAS No. 141 also specifies the criteria intangible assets
acquired in a purchase method business combination must meet to be recognized
and reported apart from goodwill. SFAS No. 142 requires that goodwill and
intangible assets with indefinite useful lives no longer be amortized, but
instead tested for impairment at least annually in accordance with the
provisions of SFAS No. 142. SFAS No. 142 also requires that intangible assets
with definite useful lives be amortized over their respective estimated useful
lives to their estimated residual values, and reviewed for impairment in
accordance with SFAS No. 121, Accounting for the Impairment of Long-Lived Assets
and for Long-Lived Assets to be Disposed Of. Effective January 1, 2002, SFAS No.
121 was superseded by SFAS No. 144, Accounting for the Impairment or Disposal of
Long-Lived Assets.
Currently, the FASB has stated that the unidentifiable intangible asset acquired
in the acquisition of a bank or thrift (including acquisitions of branches),
where the fair value of the liabilities assumed exceeds the fair value of the
assets acquired, should continue to be accounted for under SFAS No. 72,
Accounting for Certain Acquisitions of Banking or Thrift Institutions. Under
SFAS No. 72, all of the intangible assets associated with branch acquisitions
recorded on the Company's consolidated balance sheet as of December 31, 2001
will continue to be amortized. The FASB has announced that additional research
will be performed to decide whether unidentifiable intangible assets recorded
under SFAS No. 72 should be accounted for similarly to goodwill under SFAS No.
142. However, issuance of final opinion with respect to this matter is not
expected until the fourth quarter of 2002.
The Company adopted the provisions of SFAS No. 141 in 2001. The adoption of SFAS
No. 141 did not have an impact on the Company's consolidated financial
statements. The Company adopted the provisions of SFAS No. 142 effective January
1, 2002. Goodwill and intangible assets acquired in business combinations
completed before July 1, 2001 continued to be amortized prior to the adoption of
SFAS No. 142.
SFAS No. 141 requires upon adoption of SFAS No. 142, that the company evaluate
its existing intangible assets and goodwill that were acquired in a prior
purchase business combination, and make any necessary reclassifications in order
to conform with the new criteria in SFAS No. 141 for recognition apart from
goodwill. Under SFAS No. 142, the Company is required to reassess the useful
lives and residual values of all intangible assets acquired in purchase business
combinations, and make any necessary amortization period adjustments by the end
of the first interim period after adoption. In addition, to the extent an
intangible assets is identified as having an indefinite useful life, the Company
is required to test the intangible asset for impairment in accordance with the
provisions of SFAS No. 142 within the first interim period.
In connection with the transitional goodwill impairment evaluation, SFAS No. 142
requires the Company to perform an assessment of whether there is an indication
that goodwill is impaired as of the date of adoption based upon criteria
contained in SFAS No. 142. Any transitional impairment loss should be recognized
as the cumulative effect of a change in accounting principle in the Company's
consolidated statement of income. The Company has performed a preliminary
impairment evaluation and based upon this analysis, does not anticipate there
will be any transitional impairment losses resulting from the adoption of SFAS
142.
At December 31, 2001, the Company had unamortized goodwill related to its
various acquisitions totaling $9.7 million. In accordance with SFAS No. 142, the
Company no longer amortizes this goodwill subsequent to December 31, 2001.
At December 31, 2001, the Company had core deposit intangible assets related to
various acquisitions of $3.5 million. In accordance with SFAS No. 142, these
intangible assets continue to be amortized.
At December 31, 2001, other intangible assets totaled $956,000, which included
mortgage servicing intangible assets of $663,000. Also included in this amount
were approximately $234,000 of unidentified intangible assets related to various
branch acquisitions accounted for under SFAS No. 72. These intangible assets are
currently excluded from the scope of SFAS No. 142. As noted above, while the
FASB is reconsidering the exclusion of this type of intangible asset from the
scope of SFAS No. 142, at the present time this intangible asset will continue
to be amortized.
9
Information regarding the carrying amount and the amortization expense of the
Company's acquired intangible assets are disclosed in the table below:
- -------------------------------------------------------- --------------------- ---------------------- ----------------------
March 31, 2002 (In thousands) Gross Carrying Accumulated Net Carrying
Amount Amortization Amount
- -------------------------------------------------------- --------------------- ---------------------- ----------------------
Amortized intangible assets:
- -------------------------------------------------------- --------------------- ---------------------- ----------------------
Core deposit intangible $ 5,459 $ 2,208 $ 3,251
- -------------------------------------------------------- --------------------- ---------------------- ----------------------
Other intangibles 2,265 1,317 948
- -------------------------------------------------------- --------------------- ---------------------- ----------------------
Subtotal amortized intangible assets 7,724 3,525 4,199
- -------------------------------------------------------- --------------------- ---------------------- ----------------------
Goodwill 10,479 802 9,677
- -------------------------------------------------------- --------------------- ---------------------- ----------------------
Total intangible assets $ 18,203 $ 4,327 $ 13,876
- -------------------------------------------------------- --------------------- ---------------------- ----------------------
- -------------------------------------------------------- --------------------- ---------------------- ----------------------
Aggregate amortization expense: *
- -------------------------------------------------------- --------------------- ---------------------- ----------------------
For the period ended 3/31/02 * $ 238
- -------------------------------------------------------- --------------------- ---------------------- ----------------------
Estimated amortization expense: *
- -------------------------------------------------------- --------------------- ---------------------- ----------------------
For the year ended 12/31/02 972
- -------------------------------------------------------- --------------------- ---------------------- ----------------------
For the year ended 12/31/03 859
- -------------------------------------------------------- --------------------- ---------------------- ----------------------
For the year ended 12/31/04 744
- -------------------------------------------------------- --------------------- ---------------------- ----------------------
For the year ended 12/31/05 564
- -------------------------------------------------------- --------------------- ---------------------- ----------------------
For the year ended 12/31/06 449
- -------------------------------------------------------- --------------------- ---------------------- ----------------------
- -------------------------------------------------------- --------------------- ---------------------- ----------------------
Goodwill and other intangible assets - Effect of adoption of SFAS No. 142
- ----------------------------------------------------------------------------------------------------- ----------------------
(In thousands, except per share data) March 31, 2001
- ----------------------------------------------------------------------------------------------------- ----------------------
Reported Net Income $ 4,793
- ----------------------------------------------------------------------------------------------------- ----------------------
Add back goodwill amortization 129
- ----------------------------------------------------------------------------------------------------- ----------------------
Adjusted Net Income 4,922
- ----------------------------------------------------------------------------------------------------- ----------------------
- ----------------------------------------------------------------------------------------------------- ----------------------
Basic earning per share - as reported $ 0.65
- ----------------------------------------------------------------------------------------------------- ----------------------
Adjust for goodwill 0.02
- ----------------------------------------------------------------------------------------------------- ----------------------
Basic earnings per share - adjusted 0.67
- ----------------------------------------------------------------------------------------------------- ----------------------
- ----------------------------------------------------------------------------------------------------- ----------------------
Diluted earning per share - as reported $ 0.64
- ----------------------------------------------------------------------------------------------------- ----------------------
Adjust for goodwill 0.02
- ----------------------------------------------------------------------------------------------------- ----------------------
Diluted earnings per share - adjusted 0.66
- ----------------------------------------------------------------------------------------------------- ----------------------
* Aggregate amortization expense for the period does not include the
amortization of mortgage servicing rights. Estimated amortization expense for
the five years does include mortgage servicing rights amortization.
ACCOUNTING FOR THE IMPAIRMENT OR DISPOSAL OF LONG-LIVED ASSETS: In October 2001,
the Financial Accounting Standards Board issued SFAS No. 144, Accounting for the
Impairment or Disposal of Long-Lived Assets, that replaces SFAS No. 121,
Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to
Be Disposed Of. The provisions of SFAS No. 144 are effective for financial
statements issued for fiscal years beginning after December 15, 2001 and,
generally, are to be applied prospectively. The adoption of SFAS No. 144 on
January 1, 2002, did not have a material impact on the Company's financial
condition or results of operations.
10
Item 2. Management Discussion and Analysis of Financial Condition and Results
of Operations
OVERVIEW
Tompkins Trustco, Inc. ("Tompkins" or "the Company") was organized in 1995, as
the parent company of Tompkins Trust Company (formerly known as Tompkins County
Trust Company), which traces its charter back to 1836. On December 31, 1999, the
Company completed a merger with Letchworth Independent Bancshares Corporation
("Letchworth"), at which time Letchworth was merged with and into Tompkins. Upon
completion of the merger, Letchworth's two subsidiary banks, The Bank of Castile
and The Mahopac National Bank ("Mahopac National Bank"), became subsidiaries of
Tompkins.
Effective January 1, 2001, the Company completed the acquisition of 100% of the
common stock of Austin, Hardie, Wise Agency, Inc. and Ernest Townsend & Son,
Inc., in a cash and stock transaction accounted for as a purchase. The two
agencies have been merged with and into Tompkins Insurance Agencies, Inc.
(Tompkins Insurance), a wholly-owned subsidiary of Tompkins. The agencies
primarily offer property and casualty insurance to individuals and businesses in
Western New York State. Tompkins Insurance has six offices located in the towns
of Attica, Warsaw, Alden, LeRoy, Batavia and Caledonia. Further details
pertaining to the mergers and acquisitions are presented in Note 2 to the
Company's 2001 Annual Report on Form 10-K.
Through its community bank subsidiaries, the Company provides traditional
banking related services, which constitute the Company's only business segment.
Banking services consist primarily of attracting deposits from the areas served
by its banking offices 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, and providing trust and investment
related services. The Company's principal expenses are interest on deposits,
interest on borrowings, and operating and general administrative expenses, as
well as provisions for loan losses. Funding sources, other than deposits,
include borrowings, securities sold under agreements to repurchase, and cash
flow from lending and investing activities. The Company conducts trust and
investment services through Tompkins Investment Services, a division of Tompkins
Trust Company. Tompkins Investment Services provides trust and investment
services, including investment management accounts, custody accounts, trusts,
retirement plans and rollovers, estate settlement, and financial planning.
Tompkins Insurance services primarily consist of property and casualty insurance
for individuals and businesses, which complement the services offered through
the Company's banking subsidiaries.
The following discussion is intended to provide the reader with a further
understanding of the consolidated financial condition and results of operations
of Tompkins Trustco, Inc. and its operating subsidiaries. It should be read in
conjunction with the Company's Form 10-K and related notes for the year ended
December 31, 2001, and the unaudited condensed consolidated financial statements
and notes included elsewhere in this report.
Forward looking Statements
This report may include forward-looking statements with respect to revenue
sources, growth, market risk, and corporate objectives. The Company assumes no
duty, and specifically disclaims any obligation, to update forward-looking
statements, and cautions that these statements are subject to numerous
assumptions, risk, and uncertainties, all of which could change over time.
Actual results could differ materially from forward-looking statements.
11
RESULTS OF OPERATIONS
Net income was $5.2 million for the three months ended March 31, 2002, an
increase of 8.6% over the same period in 2001. Diluted earnings per share was
$0.69 for first three months of 2002, compared to $0.64 for the same period in
2001. The Company's key performance ratios remain strong. Return on average
assets (ROA) for the first three months of 2002 was 1.42%, compared to 1.49% for
the same period in 2001. Return on average shareholders' equity (ROAE) for the
first three months of 2002 was 15.86%, compared to 16.52% for the same period in
2001.
The decline in ROAE is primarily the result of increased average equity in 2002,
which included a $3.3 million increase in accumulated other comprehensive income
as a result unrealized gains on available-for-sale securities. The majority of
the growth in average equity is due to an increase in undivided profits, which
increased from an average of $71.1 million in the first quarter of 2001, to
$83.8 million for the first quarter of 2002.
Management also monitors earnings on a cash basis, which excludes amortization
of intangible assets, net of applicable tax benefit. Cash earnings for the first
quarter increased by 4.9% to $5.3 million, or $0.71 per diluted share. On
January 1, 2002, the Company adopted Statement of Financial Accounting Standard
No. 142 (SFAS No. 142), Goodwill and Other Intangible Assets. The effect of
adopting SFAS No. 142 is a $129,000 reduction in goodwill amortization expense
in the first quarter of 2002 as compared to the first quarter of 2001. If SFAS
No. 142 had not been adopted on January 1, 2002, then goodwill amortization
expense would have been $152,000 in the first quarter of 2002 due to additions
to goodwill subsequent to March 31, 2001. The Company continues to amortize
other identifiable intangible assets (primarily core deposit intangibles), for
which the Company recorded pre-tax amortization expense of $238,000 in the first
quarter of 2002, compared to $297,000 in the first quarter of 2001. ROE measured
on a cash basis was 16.28% for the three months ended March 31, 2002, compared
to 17.53% for the same period in 2001.
Net Interest Income
The attached Average Consolidated Balance Sheet and Net Interest Analysis
illustrates the trend in average interest-earning assets and interest-bearing
liabilities, and the corresponding yield or cost associated with each. The
Company earned tax-equivalent net interest income of $16.1 million for the three
months ended March 31,, 2002, an increase of 14.6% over the same period in 2001.
An increased volume of earning assets and an improved net interest margin
contributed to the higher net interest income in the current period. The net
interest margin improved from 4.77% in 2001, to 4.80% in 2002.
Average earning assets increased by $166.3 million, or 13.9% from the first
quarter of 2001 to the first quarter of 2002, while the yield on earning assets
declined to 6.94% in 2002, compared to 8.28% in 2001. The decline in yield is
reflective of the sharply lower interest rate environment in the current period,
as compared to the same period last year. Growth in earning assets included
steady growth in commercial lending products. Between March 31, 2001, and March
31, 2002, average balances for commercial real estate loans, commercial loans,
and commercial leases increased by $19.5 million, $33.3 million, and $3.6
million, respectively. These commercial lending products represented 47.5% of
average loans at March 31, 2002, up from 43.5% of average loans at March 31,
2001. Management believes that the Tompkins approach to community banking
provides value to small business customers, which has been a key to the
Company's success. Growth in commercial lending products reflects management's
continued focus on commercial services, as these commercial loan products are
typically attractive to the Company from a yield and interest rate risk
management perspective.
Despite record application volumes for residential mortgages over the past 12
months, average residential real estate loans decreased by $12.8 million, or
3.7% in 2002. Contributing to the decrease in the residential portfolio were the
sale of $27.6 million of residential mortgages and the securitization of an
additional $41.4 million of mortgages in 2001. The mortgages securitized in 2001
were placed in the available-for-sale portfolio as mortgage-backed securities.
Average securities (excluding changes in unrealized gains and losses on
available-for-sale securities) increased by $121.5 million from the first
quarter of 2001 to the first quarter of 2002. The increase includes the addition
of mortgages securitized in 2001, as discussed above.
12
Core deposits (total deposits, less: brokered deposits, municipal money market
deposits, and time deposits of $100,000 or more) represent the Company's largest
and lowest cost funding source. Asset growth in 2002 was funded primarily with
core deposits, which increased by 19.8% from an average balance of $831.6
million for the first quarter of 2001, to $996.5 million for the first quarter
of 2002. Average core deposits represented 73.9% of average liabilities for the
quarter ended March 31, 2002, compared to 70.24% for the same period in 2001.
Non-core funding sources, which include time deposits of $100,000 or more,
brokered deposits, municipal money market deposits, Federal funds purchased,
securities sold under agreements to repurchase, and other borrowings provided
additional sources of funding to support asset growth. Average balances on these
non-core funding sources increased by $15.2 million between the first quarter of
2001 to the first quarter of 2002. The cost of interest bearing liabilities
declined from 4.29% in the first quarter of 2001, to 2.62% in the first quarter
of 2002.
Provision for Loan/Lease Losses
The provision for loan/lease losses represents management's estimate of the
expense necessary to maintain the reserve for loan/lease losses at an adequate
level. The provision for loan/lease losses of $376,000 for the first three
months of 2002, is up from $185,000 for the same period in 2001. Net charge-offs
were $218,000 for the first three months of 2002, compared to net recoveries of
$133,000 for the first three months of 2001. The reserve for loan/lease losses
as a percentage of period end loans was 1.21% at March 31, 2002, compared to
1.20% at December 31, 2001. The increase in the provision for loan/lease losses
for the first quarter of 2002 as compared to the first quarter of 2001 is
primarily due to increases in net loan charge-offs and nonperforming loans as
well as continued growth in the loan portfolio.
Noninterest Income
Management continues to emphasize noninterest income as an important component
of the Company's future success. Noninterest income for the three months ended
March 31, 2002, was $5.3 million, an increase of 8.9% over the same period in
2001. As of March 31, 2002, noninterest income represented 24.8% of total
revenue, compared to 25.8% for the same period last year.
The Tompkins Investment Services Division of Tompkins Trust Company generates
fee income through managing trust and investment relationships, managing
estates, providing custody services, and managing employee benefits plans.
Services are primarily provided to customers in the Trust Company's market area
of Tompkins County and surrounding areas, although the division currently
manages assets for clients in more than 40 states. Recently, Tompkins Investment
Services expanded its marketing efforts and has dedicated staff to serve clients
in The Bank of Castile and Mahopac National Bank markets. Trends for new
business in trust and investments services remain positive, although the general
downward trend in national stock markets has caused earnings to decline in the
first quarter of 2002, when compared to the prior year. Trust and investments
services income was $1.1 million in the first quarter of 2002, compared to
nearly $1.3 million in the first quarter of 2001. The market value of assets
managed by, or in custody of, Tompkins Investment Services was approximately
$1.2 billion at March 31, 2002, up slightly from $1.1 billion a year ago.
Tompkins Insurance is an independent agency, representing 22 major insurance
carriers with access to special risk property and liability markets. Tompkins
Insurance has state of the art computer systems for record keeping, claim
processing and coverage confirmation, and can provide instant insurance pricing
comparisons from some of the country's finest insurance companies. The agency
primarily offers property and casualty insurance to individuals and businesses
in Western New York State. Commission and fee income from Tompkins Insurance was
$1.2 million for the first quarter of 2002, up from $961,000 for the same period
last year.
Service charges on deposit accounts were $1.3 million for the period ended March
31, 2002, compared to $1.1 million for the same period in 2001. The increase in
2002 is largely due to the increase in deposit accounts. The average dollar
volume of noninterest-bearing accounts increased by $28.7 million between March
31, 2001, and March 31, 2002. Also contributing to the increase in current year
revenue were fee increases for certain deposit related services, which were
implemented in March 2001.
13
Income from card services, included in other service charges on the consolidated
statements of income, continues to be an important source of revenue. The
Company continues to expand its product offerings to better serve the needs of
customers. Card services products include traditional credit cards, purchasing
cards, debit cards, and merchant card processing. Core income associated with
card services was $644,000 for the three months ended March 31, 2002, an
increase of approximately 15.6% from the first quarter of 2001.
Other income for the first three months of 2002 includes $311,000 of income
relating to increases in the cash surrender value of corporate owned life
insurance (COLI). This compares to $254,000 for the same period in 2001. The
corporate owned life insurance relates to life insurance and other benefits
provided to certain senior officers of the Company and its subsidiaries. The
Company's average investment in COLI was $20.5 million for the three month
period ended March 31, 2002, compared to $18.7 million for the same period in
2001. Increases in the cash surrender value of insurance are reflected as other
income, net of the related mortality expense.
The current historically low interest rate environment resulted in record
mortgage application volume for the Company in 2001, and has continued in 2002.
As a result of this record application volume, which included a high percentage
of applications to refinance loans currently serviced by Tompkins, the volume of
residential mortgage loan sales increased from $2.4 million in the first quarter
of 2001 to $13.4 million in 2002. Net gains from loan sales are included in
other income and amounted to $209,000 in the first quarter of 2002, compared to
$60,000 for the same period in 2001.
Noninterest Expenses
Total noninterest expenses were $12.6 million for the first three months of
2002, compared to $11.0 million for the same period in 2001. The increase in
noninterest expense is largely due to higher personnel related costs, which were
up by 14.6%, or $892,000 over the first quarter of 2001. Personnel-related
expenses comprise the largest segment of other expense, representing
approximately 55.5% of operating expense in the first three months of 2002. The
increase in personnel-related expenses is attributable to a variety of factors
including an increased number of employees, as well as higher benefit related
costs for medical insurance and pensions.
Expenses related to bank premises and furniture and fixtures totaled $1.6
million for the first quarter of 2002, and increase of $106,000 over the same
period last year. A portion of the increase is attributable to the October 2001
opening of the Hopewell Junction office of Mahopac National Bank.
0Amortization expense decreased from $426,000 in the first quarter of 2001, to
$238,000 in the first quarter of 2002. The decline in amortization is primarily
attributable to the adoption of SFAS No. 142, Goodwill and Other Intangible
Assets. SFAS No. 142 requires that goodwill and intangible assets with
indefinite useful lives no longer be amortized, but instead tested for
impairment at least annually in accordance with the provisions of SFAS No. 142.
The adoption of SFAS No. 142 has resulted in a $129,000 reduction in goodwill
amortization expense in the first three months of 2002 as compared to the first
three months of 2001. If SFAS No. 142 had not been adopted on January 1, 2002,
then goodwill amortization expense would have been $152,000 in the first quarter
of 2002 due to additions to goodwill subsequent to March 31, 2001. At March 31,
2002, the Company had unamortized goodwill related to its various acquisitions
totaling $9.7 million. A preliminary evaluation of impairment of the Company's
goodwill assets suggests that these assets were not impaired as of March 31,
2002.
At March 31, 2002, the Company had other identifiable intangible assets
(primarily core deposit intangibles) related to various acquisitions of $3.5
million. The amortization of these intangible assets amounted to $238,000 for
the three months ended March 31, 2002, and $297,000 for the three months ended
March 31, 2001. In accordance with SFAS No. 142, these intangible assets
continue to be amortized.
Other operating expense amounted to $3.8 million in the first quarter of 2002,
compared to $3.0 million for the same period in 2001. Along with increases in
variable expenses associated with increased business volumes, software license
and maintenance fees were up $111,000, and marketing expenses were up $94,000,
contributing to the growth in other operating expenses.
14
Income Tax Expense
The provision for income taxes provides for Federal and New York State income
taxes. The provision for the three months ended March 31, 2002, was $2.6
million, compared to $2.4 million in 2001. The increased provision is primarily
due to increased levels of taxable income. The effective tax rate for the first
three months of 2002 was 33.5 percent, unchanged from the same period in 2001.
FINANCIAL CONDITION
The Company's total assets were $1.5 billion as of March 31, 2002, representing
an increase of $115.0 million over total assets reported as of December 31,
2001. Asset growth since year end has been largely centered in short-term
investments. The available-for-sale securities portfolio (at amortized cost)
increased by $86.5 million since year end, including a $20.5 million increase in
money market mutual funds. A $27.8 million increase in Federal funds sold also
added to asset growth in the first quarter of 2002. Loan growth was relatively
modest during the first quarter with total loans of $894.5 million, up $4.6
million from December 31, 2001. Asset growth was largely driven by deposit
growth during the first quarter of 2002, as deposits increased by $143.5
million, to $1.2 billion at March 31, 2002.
Capital
Total shareholders' equity grew modestly in the first quarter to $131.9 million
at March 31, 2002, from $131.1 million at year end. Undivided profits at March
31, 2002, were up $3.1 million from December 31, 2001, while other comprehensive
income was down $2.3 million. Tangible book value per share increased from
$15.77 at December 31, 2001, to $15.88 at March 31, 2002. Cash dividends paid in
the first quarter totaled approximately $2.1 million, representing 39.8% of year
to date earnings. Per share cash dividends of $0.28 for the first three months
of 2002, were up from $0.27 for the first quarter of 2001.
The Company has a stock repurchase plan (the "Plan"), which was approved by the
board of directors on August 15, 2000. The Plan authorizes the repurchase of up
to 400,000 shares over a two year period. As of March 31, 2002, 253,803 shares
had been repurchased at an average price of $28.35 per share. There were 8,500
shares purchased under the Plan in the first quarter of 2002, at an average
price of $40.68 per share.
The Company and its banking subsidiaries are subject to various regulatory
capital requirements administered by Federal banking agencies. Management
believes the Company and its subsidiaries meet all capital adequacy requirements
to which they are subject. The table below reflects the Company's capital
position at March 31, 2002, compared to the regulatory capital requirements for
"well capitalized" institutions.
REGULATORY CAPITAL ANALYSIS - March 31, 2002
- -----------------------------------------------------------------------------------------------------------------------------
Actual Well Capitalized Requirement
(Dollar amounts in thousands) Amount Ratio Amount Ratio
- -----------------------------------------------------------------------------------------------------------------------------
Total Capital (to risk weighted assets) $131,598 13.9% $94,362 10.0%
Tier I Capital (to risk weighted assets) $120,734 12.8% $56,617 6.0%
Tier I Capital (to average assets) $120,734 8.2% $73,229 5.0%
=============================================================================================================================
As illustrated above, the Company's capital ratios on March 31, 2002 remain well
above the minimum requirement for well capitalized institutions. As of March 31,
2002, the capital ratios for each of the Company's subsidiary banks also
exceeded the minimum levels required to be considered well capitalized.
15
Reserve for Loan/Lease Losses and Nonperforming Assets
Management reviews the adequacy of the reserve for loan/lease losses (reserve)
on a regular basis. Management considers the accounting policy relating to the
reserve to be a critical accounting policy, given the inherent uncertainty in
evaluating the levels of the reserve required to cover credit losses in the
portfolio and the material effect that assumption could have on the results of
operations. Factors considered in determining the adequacy of the reserve and
the related provision include: management's approach to granting new credit; the
ongoing monitoring of existing credits by the internal and external loan review
functions; the growth and composition of the loan and lease portfolio; comments
received during the course of independent examinations; current local economic
conditions; past due and nonperforming loan statistics; estimated collateral
values; and a historical review of loan and lease loss experience. Based upon
consideration of the above factors, management believes that the reserve is
adequate to provide for the risk of loss inherent in the current loan and lease
portfolio. Activity in the Company's reserve for loan/lease losses during the
first three months of 2002 and 2001 is illustrated in the table below.
ANALYSIS OF THE RESERVE FOR LOAN/LEASE LOSSES (In thousands)
- --------------------------------------------------------------------------------------------------------------------------
March 31, 2002 March 31, 2001
- --------------------------------------------------------------------------------------------------------------------------
Average loans and leases outstanding year to date $893,058 $848,450
- --------------------------------------------------------------------------------------------------------------------------
Beginning balance 10,706 9,824
- --------------------------------------------------------------------------------------------------------------------------
Provision for loan/lease losses 376 185
Loans charged off (325) (285)
Loan recoveries 107 418
- --------------------------------------------------------------------------------------------------------------------------
Net (charge-offs) recoveries (218) 133
- --------------------------------------------------------------------------------------------------------------------------
Ending balance $ 10,864 $ 10,142
==========================================================================================================================
The reserve represented 1.21% of total loans and leases outstanding at March 31,
2002, up slightly from 1.14% at March 31, 2001. The reserve coverage of
nonperforming loans (loans past due 90 days and accruing, nonaccrual loans, and
restructured troubled debt) declined from 1.91 times at March 31, 2001, to 1.53
times at March 31, 2002. Management is committed to early recognition of loan
problems and to maintaining an adequate reserve.
The level of nonperforming assets at March 31, 2002 and 2001 is illustrated in
the table below. Nonperforming assets of $7.2 million as of March 31, 2002,
reflect an increase of $1.7 million from March 31, 2001. Despite the increase in
the current period, the level of nonperforming assets at March 31, 2002, remains
modest at 0.47% of total assets. Approximately $1.4 million of the nonperforming
loans at March 31, 2002 were secured by U.S. Government guarantees.
NONPERFORMING ASSETS (In thousands)
- ------------------------------------------------------------------------------------------------------------------------
March 31, 2002 March 31, 2001
- ------------------------------------------------------------------------------------------------------------------------
Nonaccrual loans $6,823 $4,520
Loans past due 90 days and accruing 88 406
Troubled debt restructuring not included above 183 386
- ------------------------------------------------------------------------------------------------------------------------
Total nonperforming loans 7,094 5,312
- ------------------------------------------------------------------------------------------------------------------------
Other real estate, net of allowances 77 204
- ------------------------------------------------------------------------------------------------------------------------
Total nonperforming assets $7,171 $5,516
========================================================================================================================
Total nonperforming loans as a percentage of total loans 0.79% 0.65%
Total nonperforming assets as a percentage of total assets 0.47% 0.42%
========================================================================================================================
16
Deposits and Other Liabilities
Total deposits were $1.2 billion on March 31, 2002, up $143.5 million from
December 31, 2001. Core deposits, which include demand deposits, savings
accounts, non-municipal money market accounts, and time deposits of less than
$100,000 represent the primary funding source for the Company. As of March 31,
2002, core deposits of $1.1 billion represented 75.8% of total liabilities. This
compares to core deposits of $925.8 million, representing 71.9% of total
liabilities at December 31, 2001.
Non-core funding sources for the company include: time deposits greater than
$100,000, municipal money market deposits, brokered deposits, securities sold
under repurchase agreements, Federal funds purchased, and other borrowings.
These non-core funding sources totaled $325.7 million at March 31, 2002, down
from $346.9 million at December 31, 2001. The majority of the decline was in
time deposits greater than $100,000, which declined from $153.6 million at
December 31, 2001, to $102.6 million at March 31, 2002. Some of these funds were
moved into other deposit categories. Other borrowings, consisting of term
borrowings from the Federal Home Loan Bank (FHLB), increased from $75.6 million
at December 31, 2001, to $84.6 million at March 31, 2002.
Liquidity
Liquidity represents the Company's ability to efficiently and economically
accommodate decreases in deposits and other liabilities, and fund increases in
assets. The Company uses a variety of resources to meet its liquidity needs
which include cash and cash equivalents, short term investments, cash flow from
lending and investing activities, deposit growth, securities sold under
repurchase agreements, and borrowings.
Cash and cash equivalents totaled $68.9 million as of March 31, 2002, up from
$44.1 million at December 31, 2001. Short term investments, consisting of
securities due in one year or less and Federal funds sold, increased from $23.9
million on December 31, 2001, to $60.5 million on March 31, 2002. Securities
pledged to secure certain large deposits and securities sold under repurchase
agreements were 69.0% of total securities as of March 31, 2002, compared to
72.3% as of December 31, 2001.
Liquidity is enhanced by ready access to national and regional wholesale funding
sources including Federal funds purchased, repurchase agreements, negotiable
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, 2002, the unused
borrowing capacity on established lines with the FHLB was $174.2 million. As
members of the FHLB, the Company's subsidiary banks can use certain unencumbered
mortgage-related assets to secure additional borrowings from the FHLB. At March
31, 2002, total residential mortgage loans of the Company were $340 million, the
majority of which are available as collateral for FHLB borrowings.
17
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. Each month the Asset/Liability Management
Committee estimates the likely impact on earnings resulting from various
changing interest rate scenarios. The findings of the committee are incorporated
into the investment and funding decisions of the Company.
The table below is a Condensed Static Gap Report, which illustrates the
anticipated repricing intervals of assets and liabilities as of March 31, 2002.
Condensed Static Gap - March 31, 2002 Repricing Interval
Cumulative
(dollar amounts in thousands) Total 0-3 months 3-6 months 6-12 months 12 months
- -----------------------------------------------------------------------------------------------------------------------
Interest-earning assets $1,420,028 $420,804 $80,364 $134,776 $635,944
Interest-bearing liabilities 1,156,799 519,491 97,475 94,128 711,094
- -----------------------------------------------------------------------------------------------------------------------
Net gap position (98,687) (17,111) 40,648 (75,150)
- -----------------------------------------------------------------------------------------------------------------------
Net gap position as a percentage of total assets (6.43)% (1.11)% 2.65% (4.89)%
=======================================================================================================================
The analysis reflects a slightly liability sensitive position, suggesting that
earnings would benefit from a declining interest rate environment and would be
hindered by a rising rate environment. Due to the current low interest rate
environment; however, simulation models suggest that the Company's earnings
would suffer more in a declining rate environment than in a rising rate
environment as assets yields have more room to decline than costs on the
Company's funding sources.
The board of directors has set a policy that the Company's 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 200 basis point change in rates.
Based upon the simulation analysis performed as of March 31, 2002, a 200 basis
point upward shift in interest rates over a one-year time frame would result in
a one-year decline in net interest income of approximately 2.63%, assuming
management takes no action to address balance sheet mismatches. The same
simulation indicates that a 200 basis point decline in interest rates over a
one-year period would result in a decrease in net interest income of 1.7%. The
simulation model is useful in identifying potential exposure to interest rate
movements; however, management feels that certain actions could be taken to
offset some of the negative effects of unfavorable movements in interest rates.
Although the analysis reflects some exposure to changes in interest rates,
management believes the exposure is not significant in relation to the earnings
and capital strength of the Company.
18
TOMPKINS TRUSTCO, INC.
Average Consolidated Balance Sheet and Net Interest Analysis
Mar-02 Mar-01
- -------------------------------------------------------------------------------------------------------------------------
Average Average
Balance Average Balance Average
(Dollar amounts in thousands) (YTD) Interest Yield/Rate (YTD) Interest Yield/Rate
- -------------------------------------------------------------------------------------------------------------------------
ASSETS
Interest-earning assets
Certificates of deposit with other banks $ 36 $ 1 11.27% $ 396 $ 1 1.02%
Securities (1)
U.S. Government securities 333,397 4,793 5.83% 242,009 4,012 6.72%
State and municipal (2) 71,869 1,221 6.89% 70,122 1,318 7.62%
Other securities (2) 46,762 374 3.24% 18,443 300 6.60%
---------------------------------------------------------------------
Total securities 452,028 6,388 5.73% 330,574 5,630 6.91%
Federal funds sold 14,046 56 1.62% 13,502 195 5.86%
Loans, net of unearned income (3)
Real estate loans 525,459 9,898 7.64% 518,033 10,630 8.32%
Commercial loans (2) 236,005 3,923 6.74% 202,737 4,761 9.52%
Consumer loans 111,993 2,599 9.41% 109,679 2,756 10.19%
Direct lease financing 19,601 381 7.88% 18,001 370 8.34%
---------------------------------------------------------------------
Total loans, net of unearned income 893,058 16,801 7.63% 848,450 18,517 8.85%
---------------------------------------------------------------------
Total interest-earning assets 1,359,168 23,246 6.94% 1,192,922 24,343 8.28%
---------------------------------------------------------------------
Other assets 123,352 110,232
----------- -----------
Total assets $1,482,520 $1,303,154
=========== ===========
- -------------------------------------------------------------------------------------------------------------------------
LIABILITIES & SHAREHOLDERS' EQUITY
Deposits
Interest-bearing deposits
Interest bearing checking, savings,
& money market 571,351 2,192 1.56% 410,576 2,215 2.19%
Time deposits > $100,000 122,400 903 2.99% 188,696 2,749 5.91%
Time deposits < $100,000 241,209 2,325 3.91% 237,027 3,386 5.79%
Brokered time deposits < $100,000 10,350 96 3.76% 0 0 0.00%
---------------------------------------------------------------------
Total interest-bearing deposits 945,310 5,516 2.37% 836,299 8,350 4.05%
Federal funds purchased & securities sold under
agreements to repurchase 82,821 639 3.13% 67,197 907 5.47%
Other borrowings 81,846 1,021 5.06% 70,841 1,061 6.07%
---------------------------------------------------------------------
Total interest-bearing liabilities 1,109,977 7,176 2.62% 974,337 10,318 4.29%
Noninterest bearing deposits 221,707 192,987
Minority Interest 1,507 1,505
Accrued expenses and other liabilities 16,222 16,652
----------- -----------
Total liabilities 1,349,413 1,185,481
Shareholders' equity 133,107 117,673
----------- -----------
Total liabilities and shareholders' equity $1,482,520 $1,303,154
=========== ===========
========== ==========
Interest rate spread 4.32% 3.99%
====================== ======================
Net interest income/margin on earning assets $16,070 4.80% $14,025 4.77%
=========================================================================================================================
<FN>
(1) Average balances and yields exclude unrealized gains and losses on
available-for-sale securities.
(2) Interest income includes the effects of taxable-equivalent adjustments
using a blended Federal and State income tax rate of 40% to increase tax
exempt interest income to a taxable-equivalent basis.
(3) Nonaccrual loans are included in the average loans totals presented above.
Payments received on nonaccrual loans have been recognized as disclosed in
Note 1 to the Company's Annual Report on Form 10-K dated December 31, 2001
</FN>
19
PART II - OTHER INFORMATION
Item 1. Legal Proceedings
None
Item 2. Changes in Securities and Use of Proceeds
None
Item 3. Defaults on Senior Securities
None
Item 4. Submission of Matters to a Vote by Security Holders
None
Item 5. Other Information
None
Item 6. Exhibits and Reports on Form 8-K
(a) Exhibits
None
(b) Reports on Form 8-K
None
20
SIGNATURES
Pursuant to the requirements of the Securities Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.
Date: May 6, 2002
TOMPKINS TRUSTCO, INC.
By: /s/ James J. Byrnes
----------------------------------
James J. Byrnes
Chairman of the Board,
Chief Executive Officer
By: /s/ Francis M. Fetsko
----------------------------------
Francis M. Fetsko
Senior Vice President and
Chief Financial Officer
21
EXHIBIT INDEX
-------------
EXHIBIT NUMBER DESCRIPTION PAGES
- -------------- ----------- -----
22