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 JUNE 30, 2003
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
incorporation or organization) 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: (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 by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Act). 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 JULY 31, 2003
- ---------------------------- --------------------------------
Common Stock, $.10 par value 7,393,093 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
June 30, 2003 and December 31, 2002 .................... 3
Condensed Consolidated Statements of Income for
the three months and six months ended June 30, 2003
and 2002 ............................................... 4
Condensed Consolidated Statements of Cash Flows for the
six months ended June 30, 2003 and 2002 ................ 5
Condensed Consolidated Statements of Changes in
Shareholders' Equity for the six months ended June 30,
2003 and 2002 .......................................... 6
Notes to Unaudited Condensed Consolidated Financial
Statements ............................................. 7-10
Item 2 - Management's Discussion and Analysis of Financial
Condition and Results of Operations .................... 11-17
Item 3 - Quantitative and Qualitative Disclosures about Market
Risk ................................................... 18
Item 4 - Controls and Procedures ................................ 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 ....................... 20-21
SIGNATURES ............................................................... 22
EXHIBIT INDEX ............................................................ 23
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 06/30/2003 12/31/2002
------------ ------------
Cash and noninterest bearing balances due from banks $ 57,159 $ 53,898
Interest bearing balances due from banks 26,311 10,000
Federal funds sold 325 400
Available-for-sale securities, at fair value 536,594 493,780
Held-to-maturity securities, fair value of $43,305 at
June 30, 2003 and $40,260 at December 31, 2002 40,525 38,722
Loans and leases net of unearned income and deferred costs and fees 1,043,843 995,346
Less: Reserve for loan/lease losses 12,257 11,704
- -----------------------------------------------------------------------------------------------------------
Net Loans/Leases 1,031,586 983,642
Bank premises and equipment, net 27,411 27,111
Corporate owned life insurance 21,894 21,382
Goodwill 10,761 10,684
Intangible assets 3,133 3,422
Accrued interest and other assets 30,539 27,162
- -----------------------------------------------------------------------------------------------------------
Total Assets $ 1,786,238 $ 1,670,203
===========================================================================================================
LIABILITIES, MINORITY INTEREST IN CONSOLIDATED
SUBSIDIARIES AND SHAREHOLDERS' EQUITY
Deposits:
Interest bearing:
Checking, savings and money market $ 704,106 $ 710,753
Time 392,566 379,603
Noninterest bearing 265,607 249,929
- -----------------------------------------------------------------------------------------------------------
Total Deposits 1,362,279 1,340,285
Federal funds purchased and securities sold under agreements to repurchase 149,186 77,843
Other borrowings 97,567 81,930
Other liabilities 21,404 18,059
- -----------------------------------------------------------------------------------------------------------
Total Liabilities 1,630,436 1,518,117
- -----------------------------------------------------------------------------------------------------------
Minority interest in consolidated subsidiaries 1,495 1,489
Shareholders' equity:
Common Stock - par value $.10 per share, authorized 15,000,000 shares
Issued: 7,397,133 at June 30, 2003; and 7,465,286 at December 31, 2002 740 747
Surplus 42,847 45,997
Undivided profits 104,358 96,722
Accumulated other comprehensive income 6,828 7,597
Treasury stock, at cost - 24,529 shares at June 30, 2003,
and December 31, 2002 (466) (466)
- -----------------------------------------------------------------------------------------------------------
Total Shareholders' Equity 154,307 150,597
- -----------------------------------------------------------------------------------------------------------
Total Liabilities, Minority Interest in Consolidated Subsidiaries
and Shareholders' Equity $ 1,786,238 $ 1,670,203
===========================================================================================================
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 Six months ended
06/30/2003 06/30/2002 06/30/2003 06/30/2002
---------- ---------- ---------- ----------
INTEREST AND DIVIDEND INCOME
Loans $ 17,104 $ 16,887 $ 33,996 $ 33,652
Balances due from banks 3 0 18 0
Federal funds sold 1 45 14 101
Available-for-sale securities 5,157 6,517 10,633 12,162
Held-to-maturity securities 386 421 780 707
- -----------------------------------------------------------------------------------------------------------------
Total Interest and Dividend Income 22,651 23,870 45,441 46,622
- -----------------------------------------------------------------------------------------------------------------
INTEREST EXPENSE
Deposits:
Time certificates of deposits of $100,000 or more 731 794 1,485 1,697
Other deposits 3,507 4,991 7,316 9,605
Federal funds purchased and securities sold under agreements
to repurchase 792 636 1,405 1,275
Other borrowings 1,068 1,063 2,137 2,084
- -----------------------------------------------------------------------------------------------------------------
Total Interest Expense 6,098 7,484 12,343 14,661
- -----------------------------------------------------------------------------------------------------------------
Net Interest Income 16,553 16,386 33,098 31,961
- -----------------------------------------------------------------------------------------------------------------
Less: Provision for loan/lease losses 598 435 1,138 811
- -----------------------------------------------------------------------------------------------------------------
Net Interest Income After Provision for Loan/Lease Losses 15,955 15,951 31,960 31,150
- -----------------------------------------------------------------------------------------------------------------
NONINTEREST INCOME
Trust and investment services income 1,045 1,091 2,046 2,170
Service charges on deposit accounts 1,674 1,567 3,352 2,882
Insurance commissions and fees 1,332 1,256 2,603 2,433
Other service charges 1,438 1,259 2,768 2,358
Increase in cash surrender value of corporate owned life
insurance 263 289 515 600
Gains on sale of loans 326 96 825 305
Other income 192 226 227 336
Net realized gain (loss) on available-for-sale securities 283 (20) 342 (20)
- -----------------------------------------------------------------------------------------------------------------
Total Noninterest Income 6,553 5,754 12,678 11,064
- -----------------------------------------------------------------------------------------------------------------
NONINTEREST EXPENSES
Salary and wages 6,035 5,529 12,023 10,959
Pension and other employee benefits 1,722 1,399 3,555 2,973
Net occupancy expense of bank premises 789 724 1,685 1,459
Furniture and fixture expense 821 814 1,643 1,632
Amortization of intangible assets 183 226 373 464
Other operating expense 3,624 4,004 7,123 7,836
- -----------------------------------------------------------------------------------------------------------------
Total Noninterest Expenses 13,174 12,696 26,402 25,323
- -----------------------------------------------------------------------------------------------------------------
Income Before Income Tax Expense and Minority
Interest in Consolidated Subsidiaries 9,334 9,009 18,236 16,891
- -----------------------------------------------------------------------------------------------------------------
Minority interest in consolidated subsidiaries 34 34 67 67
Income Tax Expense 3,111 3,053 6,095 5,697
- -----------------------------------------------------------------------------------------------------------------
Net Income $ 6,189 $ 5,922 $ 12,074 $ 11,127
=================================================================================================================
Basic Earnings Per Share $ 0.76 $ 0.73 $ 1.48 $ 1.36
Diluted Earnings Per Share $ 0.75 $ 0.71 $ 1.46 $ 1.34
=================================================================================================================
Per share data has been retroactively adjusted to reflect a 10% stock dividend
declared on July 22, 2003.
See accompanying notes to unaudited condensed consolidated financial statements.
4
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)
Six months ended
06/30/2003 06/30/2002
---------- ----------
OPERATING ACTIVITIES
Net income $ 12,074 $ 11,127
Adjustments to reconcile net income to net cash
provided by operating activities:
Provision for loan/lease losses 1,138 811
Depreciation and amortization premises, equipment, and software 1,529 1,448
Amortization of intangible assets 373 464
Earnings from corporate owned life insurance, net (515) (576)
Net amortization on securities 2,100 695
Net realized (gain) loss on available-for-sale securities (342) 20
Net gain on sale of loans (825) (305)
Proceeds from sale of loans 27,488 19,340
Loans originated for sale (26,354) (18,760)
Net loss on sales of bank premises and equipment 38 0
ISOP/ESOP shares released for allocation 0 287
Decrease (increase) in accrued interest receivable 151 (305)
Increase (decrease) in accrued interest payable 18 (780)
Other, net 173 2,376
- --------------------------------------------------------------------------------------------------------
Net Cash Provided by Operating Activities 17,046 15,842
- --------------------------------------------------------------------------------------------------------
INVESTING ACTIVITIES
Proceeds from maturities of available-for-sale securities 179,996 105,875
Proceeds from sales of available-for-sale securities 38,559 6,066
Proceeds from maturities of held-to maturity securities 8,177 6,036
Purchases of available-for-sale securities (264,373) (209,055)
Purchases of held-to-maturity securities (10,016) (14,407)
Net increase in loans (49,391) (38,758)
Proceeds from sale of bank premises and equipment 4 0
Purchases of bank premises and equipment (1,753) (2,608)
Redemption of corporate owned life insurance 0 448
Net cash used in acquisitions (53) (21)
- --------------------------------------------------------------------------------------------------------
Net Cash Used in Investing Activities (98,850) (146,424)
- --------------------------------------------------------------------------------------------------------
FINANCING ACTIVITIES
Net increase in demand, money market, and savings deposits 9,031 238,040
Net increase (decrease) in time deposits 12,963 (55,313)
Net increase (decrease) in Federal funds purchased and securities
sold under agreements to repurchase 86,343 (39,917)
Increase in other borrowings 60,000 9,269
Repayment of other borrowings (59,441) (489)
Cash dividends (4,438) (4,148)
Common stock repurchased and returned to unissued status (3,532) (1,304)
Net proceeds from exercise of stock options and related tax benefit 375 250
- --------------------------------------------------------------------------------------------------------
Net Cash Provided by Financing Activities 101,301 146,388
- --------------------------------------------------------------------------------------------------------
Net Increase in Cash and Cash Equivalents 19,497 15,806
Cash and Cash Equivalents at beginning of Period 64,298 44,117
Total Cash & Cash Equivalents at End of Period $ 83,795 $ 59,923
========================================================================================================
========================================================================================================
Supplemental Information:
Cash paid during the year for:
Interest 12,325 15,441
Taxes 3,445 1,110
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, 2002 $ 744 $ 45,456 $ 82,385 $ 3,039 ($ 466) ($ 86) $ 131,072
- -----------------------------------------------------------------------------------------------------------------------------------
Comprehensive Income:
Net Income 11,127 11,127
Other comprehensive income 3,474 3,474
---------
Total Comprehensive Income 14,601
=========
Cash dividends ($0.51/Share) * (4,148) (4,148)
Exercise of stock options, and related
tax benefit (11,784 shares, net) 1 249 250
Common stock repurchased and
returned to unissued status (33,640 shares) (3) (1,301) (1,304)
ESOP shares committed to be released
for allocation (7,397 shares) 232 55 287
- -----------------------------------------------------------------------------------------------------------------------------------
Balances at
June 30, 2002 $ 742 $ 44,636 $ 89,364 $ 6,513 ($ 466) ($ 31) $ 140,758
===================================================================================================================================
===================================================================================================================================
===================================================================================================================================
Balances at
January 1, 2003 $ 747 $ 45,997 $ 96,722 $ 7,597 ($ 466) $ 0 $ 150,597
- -----------------------------------------------------------------------------------------------------------------------------------
Comprehensive Income:
Net Income 12,074 12,074
Other comprehensive loss (769) (769)
---------
Total Comprehensive Income 11,305
=========
Cash dividends ($0.55/Share) * (4,438) (4,438)
Exercise of stock options and related
tax benefit (14,897 shares, net) 1 374 375
Common stock repurchased and
returned to unissued status (83,050 shares) (8) (3,524) (3,532)
- -----------------------------------------------------------------------------------------------------------------------------------
Balances at
June 30, 2003 $ 740 $ 42,847 $ 104,358 $ 6,828 ($ 466) $ 0 $ 154,307
===================================================================================================================================
* Cash dividends per share have been retroactively adjusted to reflect a 10% stock dividend declared on July 22, 2003.
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 34 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 Tompkins 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 reserve for loan/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, 2003. The
unaudited condensed consolidated financial statements should be read in
conjunction with the Company's 2002 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.
3. Earnings Per Share
A computation of Basic Earnings Per Share ("EPS") and Diluted EPS for the three
and six month periods ending June 30, 2003 and 2002, is presented in the table
below.
- ----------------------------------------------------------------------------------------------------------
Weighted * Per *
Three months ended June 30, 2003 Net Income Average Shares Share
(In thousands except share and per share data) (Numerator) (Denominator) Amount
- ----------------------------------------------------------------------------------------------------------
Basic EPS
Income available to common shareholders $ 6,189 8,108,616 $ 0.76
Effect of dilutive securities (Stock options) 134,340
Diluted EPS
Income available to common shareholders plus assumed conversions $ 6,189 8,242,956 $ 0.75
==========================================================================================================
7
3. Earnings Per Share (continued)
- ----------------------------------------------------------------------------------------------------------
Weighted * Per *
Three months ended June 30, 2002 Net Income Average Shares Share
(In thousands except share and per share data) (Numerator) (Denominator) Amount
- ----------------------------------------------------------------------------------------------------------
Basic EPS
Income available to common shareholders $ 5,922 8,150,953 $ 0.73
Effect of dilutive securities (Stock options) 148,263
Diluted EPS
Income available to common shareholders plus assumed conversions $ 5,922 8,299,216 $ 0.71
==========================================================================================================
- ----------------------------------------------------------------------------------------------------------
Weighted * Per *
Six months ended June 30, 2003 Net Income Average Shares Share
(In thousands except share and per share data) (Numerator) (Denominator) Amount
- ----------------------------------------------------------------------------------------------------------
Basic EPS
Income available to common shareholders $ 12,074 8,131,806 $ 1.48
Effect of dilutive securities (Stock options) 132,250
Diluted EPS
Income available to common shareholders plus assumed conversions $ 12,074 8,264,056 $ 1.46
==========================================================================================================
- ----------------------------------------------------------------------------------------------------------
Weighted * Per *
Six months ended June 30, 2002 Net Income Average Shares Share
(In thousands except share and per share data) (Numerator) (Denominator) Amount
- ----------------------------------------------------------------------------------------------------------
Basic EPS
Income available to common shareholders $ 11,127 8,151,706 $ 1.36
Effect of dilutive securities (Stock options) 145,026
Diluted EPS
Income available to common shareholders plus assumed conversions $ 11,127 8,296,732 $ 1.34
==========================================================================================================
* Per share data has been retroactively adjusted to reflect a 10% stock dividend
declared on July 22, 2003.
4. Comprehensive Income (Loss)
Three months ended Six months ended
(in thousands) 06/30/2003 06/30/2002 06/30/2003 06/30/2002
- -----------------------------------------------------------------------------------------------------------------
Net Income $ 6,189 $ 5,922 $ 12,074 $ 11,127
- -----------------------------------------------------------------------------------------------------------------
Net unrealized holding gains (losses) during the period 805 5,753 (564) 3,462
Memo: Pre-tax net unrealized holding gain (loss) 1,342 9,588 (940) 5,770
Reclassification adjustment for net realized (gain) loss on
available-for-sale securities (170) 12 (205) 12
Memo: Pretax net realized (gain) loss (283) 20 (342) 20
- -----------------------------------------------------------------------------------------------------------------
Other Comprehensive Income (Loss) 635 5,765 (769) 3,474
- -----------------------------------------------------------------------------------------------------------------
Total Comprehensive Income $ 6,824 $ 11,687 $ 11,305 $ 14,601
=================================================================================================================
8
5. Recent Accounting Pronouncements
ACCOUNTING FOR ASSET RETIREMENT OBLIGATIONS: In June 2001, FASB issued SFAS No.
143, Accounting for Asset Retirement Obligations. SFAS No. 143 addresses
financial accounting and reporting for obligations associated with the
retirement of tangible long-lived assets and the associated asset retirement
costs. The Company adopted SFAS No. 143 on January 1, 2003. The adoption of SFAS
No. 143 did not have a material effect on the Company's consolidated financial
statements.
ACCOUNTING FOR COSTS ASSOCIATED WITH EXIT OR DISPOSAL ACTIVITIES: In June 2002,
the FASB issued SFAS No. 146, Accounting for Costs Associated with Exit or
Disposal Activities. SFAS No. 146 addresses financial accounting and reporting
for costs associated with exit or disposal activities and nullifies Emerging
Issues Task Force (EITF) Issue 94-3, Liability Recognition for Certain Employee
Termination Benefits and Other Costs to Exit an Activity. The provisions of this
Statement are effective for exit or disposal activities that are initiated after
December 31, 2002, with early application encouraged. The adoption of SFAS No.
146, effective January 1, 2003, did not have a material effect on the Company's
financial statements.
ACCOUNTING FOR STOCK-BASED COMPENSATION-TRANSITION AND DISCLOSURE, AN AMENDMENT
OF SFAS NO. 123: In December 2002, the FASB issued SFAS No. 148, Accounting for
Stock-Based Compensation-transition and Disclosure, an Amendment of SFAS No.
123. This statement amends SFAS No. 123, Accounting for Stock-Based
Compensation, to provide alternative methods of transition for a voluntary
change to the fair value method of accounting for stock-based employee
compensation. In addition, SFAS No. 148 amends the disclosure requirements of
SFAS No. 123 to require prominent disclosures in both annual and interim
financial statements. Certain of the disclosure modifications are required for
fiscal years ending after December 15, 2002.
The Company applies APB Opinion No. 25 and related interpretations in accounting
for its stock option plan. Accordingly, compensation expense is recognized only
if the exercise price of the option is less than the fair value of the
underlying stock at the grant date. SFAS No. 123 requires companies not using a
fair value based method of accounting for stock options to provide pro forma
disclosure of net income and earnings per share as if the fair value method of
accounting had been applied. Had the Company determined compensation cost based
on the fair value of its stock options at the grant date under SFAS No. 123, the
Company's net income and earnings per share would have been reduced to pro forma
amounts indicated in the following table.
Three months ended Six months ended
(in thousands except per share data) 06/30/2003 06/30/2002 06/30/2003 06/30/2002
- ----------------------------------------------------------------------------------------------------------------
Net Income:
As reported $ 6,189 $ 5,922 $ 12,074 $ 11,127
Deduct: Total stock-based employee compensation expense
determined under fair value based method for all awards,
net of all related tax effects 149 82 261 162
Pro forma $ 6,040 $ 5,840 $ 11,813 $ 10,965
- ----------------------------------------------------------------------------------------------------------------
Basic earnings per share:
As reported $ 0.76 $ 0.73 $ 1.48 $ 1.36
Pro forma 0.74 0.72 1.45 1.35
- ----------------------------------------------------------------------------------------------------------------
Diluted earnings per share:
As reported $ 0.75 $ 0.71 $ 1.46 $ 1.34
Pro forma 0.73 0.70 1.43 1.32
================================================================================================================
Per share data has been retroactively adjusted to reflect a 10% stock dividend
declared on July 22, 2003.
The per share weighted average fair value of the 1,000 stock options granted
during the first six months of 2003 was $16.21. No stock options were granted
during the first six months of 2002. Fair values were arrived at using the Black
Scholes option-pricing model with the following assumptions:
2003 2002
- --------------------------------------------------------------------------------
Risk-free interest rate 3.44% NA
Expected dividend yield 3.00% NA
Volatility 46.20% NA
Expected life (years) 7.00 NA
================================================================================
9
In management's opinion the existing models do not necessarily provide a
reliable measure of the fair value of its employee stock options because the
Company's employee stock options have characteristics significantly different
from those of traded options for which the Black-Scholes model was developed,
and because changes in the subjective assumptions can materially affect fair
value estimate.
GUARANTOR'S ACCOUNTING AND DISCLOSURE REQUIREMENTS FOR GUARANTEES, INCLUDING
INDIRECT GUARANTEES OF INDEBTEDNESS TO OTHERS: In November 2002, the FASB issued
Interpretation No. 45, Guarantor's Accounting and Disclosure Requirements for
Guarantees, Including Indirect Guarantees of Indebtedness to Others, an
interpretation of FASB Statements No. 5, 57 and 107 and a rescission of FASB
Interpretation No. 34. This Interpretation elaborates on the disclosures to be
made by a guarantor in its interim and annual financial statements about its
obligations under guarantees issued. The Interpretation also clarifies that a
guarantor is required to recognize, at inception of a guarantee, a liability for
the fair value of the obligation undertaken. The initial recognition and
measurement provisions of the Interpretation were applicable to guarantees
issued or modified after December 31, 2002 and did not have a material effect on
the Company's financial statements.
CONSOLIDATION OF VARIABLE INTEREST ENTITIES: In January 2003, the FASB issued
Interpretation No. 46, Consolidation of Variable Interest Entities, an
interpretation of ARB No. 51. This Interpretation addresses the consolidation by
business enterprises of variable interest entities as defined in the
Interpretation. The Interpretation applies immediately to variable interests in
variable interest entities created after January 31, 2003, and to variable
interests in variable interest entities obtained after January 31, 2003. For
public enterprises with a variable interest in a variable interest entity
created before February 1, 2003, the Interpretation applies to that enterprise
no later than the beginning of the first interim or annual reporting period
beginning after June 15, 2003. The application of this Interpretation is not
expected to have a material effect on the Company's financial statements. The
Interpretation requires certain disclosures in financial statements issued after
January 31, 2003 if it is reasonably possible that the Company will consolidate
or disclose information about variable interest entities when the Interpretation
becomes effective. The Company did not have any disclosures required in these
consolidated financial statements.
AMENDMENT OF STATEMENT 133 ON DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES: In
April 2003, the FASB issued SFAS No. 149, Amendment of Statement 133 on
Derivative Instruments and Hedging Activities. SFAS No. 149 amends and clarifies
financial accounting and reporting for derivative instruments, including certain
derivative instruments embedded in other contracts and for hedging activities
under SFAS No. 133, Accounting for Derivative Instruments and Hedging
Activities. This Statement is generally effective for contracts entered into or
modified and hedging relationships designated after June 30, 2003. The Company
expects there to be no significant impact on its consolidated financial
statements as a result of the adoption of this Statement.
ACCOUNTING FOR CERTAIN FINANCIAL INSTRUMENTS WITH CHARACTERISTICS OF BOTH
LIABILITIES AND EQUITY: In May 2003, FASB issued SFAS No. 150, Accounting for
Certain Financial Instruments with Characteristics of both Liabilities and
Equity. SFAS No. 150 establishes standards for how an issuer classifies and
measures certain financial instruments with characteristics of both a liability
and equity. It requires that an issuer classify certain financial instruments as
a liability, although the financial instrument may previously have been
classified as equity. This Statement is effective for financial instruments
entered into or modified after May 31, 2003, and otherwise is effective at the
beginning of the first interim period beginning after June 15, 2003. The
adoption of SFAS No. 150 did not have a material effect on the Company's
consolidated financial statements.
10
Item 2. Management's 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, 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. Tompkins
Insurance offers property and casualty insurance to individuals and businesses
in Western New York State through its seven offices located in the towns of
Attica, Warsaw, Alden, LeRoy, Batavia, Chili, and Caledonia. Further details
pertaining to mergers and acquisitions are presented in Note 2 to the Company's
2002 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/lease 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 primarily provides services consisting 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 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,
2002, 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, risks, and uncertainties, all of which could change over time.
Actual results could differ materially from forward-looking statements.
Critical Accounting Policies
In the course of the Company's normal business activity, management must select
and apply many accounting policies and methodologies that lead to the financial
results presented in the consolidated financial statements of the Company. Some
of these policies are more critical than others. Management considers the
accounting policy relating to the reserve for loan/lease losses (the "Reserve")
to be a critical accounting policy because of the uncertainty and subjectivity
inherent in estimating the levels of Reserve needed to cover probable credit
losses within the loan portfolio and the material effect that these estimates
can have on the Company's results of operations. Based upon management's
evaluation of the Reserve as of June 30, 2003, management considers the Reserve
to be adequate. Under different conditions or assumptions, however, the Company
would need to increase or decrease the Reserve.
All accounting policies are important and the reader of the financial statements
should review these policies, described in Note 1 of the Company's Form 10-K for
the year ended December 31, 2002, to gain a greater understanding of how the
Company's financial performance is reported.
11
RESULTS OF OPERATIONS
For the quarter ended June 30, 2003, net income was $6.2 million, an increase of
4.5% over the same period in 2002. Diluted earnings per share was $0.75 for
second quarter of 2003, compared to $0.71 for the same period in 2002. Earnings
per share numbers included in this report have been adjusted for a 10% stock
dividend, which was approved by the Company's board of directors on July 22,
2003, and is payable on August 15, 2003, to shareholders of record on August 5,
2003. The Company's key performance ratios remain strong. Return on average
assets (ROA) for the quarter ended June 30, 2003, was 1.42%, compared to 1.51%
for the same period in 2002. Return on average shareholders' equity (ROE) for
the second quarter of 2003 was 16.39%, compared to 17.56% for the same period in
2002.
Net income for the six month period ended June 30, 2003, was $12.1 million, an
increase of 8.5% over the same period in 2002. Diluted earnings per share was
$1.46 for first six months of 2003, compared to $1.34 for the same period in
2002. Return on average assets for the first six months of 2003 was 1.41%,
compared to 1.47% for the same period in 2002. Return on average shareholders'
equity for the first six months of 2003 was 16.14%, compared to 16.72% for the
same period in 2002. The decrease in ROE is attributable to the 12.4% growth in
average equity outpacing the 8.5% growth in net income. Contributing to the
growth in average equity were unrealized gains on available-for-sale securities.
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 $17.1 million for the three
months ended June 30, 2003, compared to $17.0 million for the same period in
2002. An increased volume of earning assets helped offset a decline in net
interest margin in the current quarter. The net interest margin for the second
quarter declined from 4.69% in 2002, to 4.25% in 2003.
Year-to-date June 30, 2003, the Company earned tax-equivalent net interest
income of $34.3 million, an increase of 3.6% over $33.1 million for the first
six months of 2002. Net interest margin for the six months ended June 30, 2003,
was 4.35%, down from 4.74% for the same period in 2002.
The low interest rate environment has resulted in declines in both the yield on
earning assets and the cost of interest-bearing liabilities. The yield on
earning assets declined from 6.84% for the first six month of 2002, to 5.92% for
the same period in 2003. The cost of interest bearing liabilities declined from
2.57% to 1.90% over the same period.
Average earning assets for the year-to-date period ended June 30, 2003,
increased $182.3 million, or 13.0%, over the same period in 2002. Growth in
earning assets was concentrated in residential real estate, securities, and
commercial lending products. Application volume for residential mortgages over
the past 12 months remained very strong, driven by a low interest rate
environment. Despite $36.5 million in residential mortgage loan sales between
June 30, 2002 and June 30, 2003, average residential real estate loans increased
by $65.0 million, or 19.1%, as of June 30, 2003, when compared to the same
period last year.
Average securities (excluding changes in unrealized gains and losses on
available-for-sale securities) increased by $79.8 million from the first six
months of 2002. Growth in the securities portfolio includes a $60.7 million
increase in average U.S. Government mortgage-backed securities, and a $21.5
million increase in average U.S. Government agency securities.
Between June 30, 2002, and June 30, 2003, average balances for commercial real
estate loans, commercial loans, and commercial leases increased by $23.8
million, $16.2 million, and $1.8 million, respectively. These commercial lending
products represented 46.7% of average loans at June 30, 2003, down from 47.8% of
average loans at June 30, 2002. Management continues to emphasize commercial
services, as these commercial loan products are typically attractive to the
Company from a yield and interest rate risk management perspective.
12
Core deposits (total deposits, less: brokered deposits, municipal money market
deposits, and time deposits of $100,000 or more) remain a key source of funding
for asset growth. Core deposits increased by $44.9 million, or 4.5%, from an
average balance of $1.0 billion for the first six months of 2002, to $1.1
billion for the same period in 2003. Core deposits represent the Company's
largest and lowest cost funding source, with average core deposits representing
66.8% of average liabilities for the first six months of 2003. This compares to
72.2% for the same period in 2002.
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 (repurchase agreements), and
other borrowings provided additional sources of funding to support asset growth.
Average balances on these non-core funding sources increased by $132.8 million
between June 30, 2002 and June 30, 2003. The primary component of non-core
funding sources at June 30, 2003 was municipal money market deposits with an
average balance of $164.2 million. The cost of interest-bearing liabilities
declined from 2.57% for the six months ended JUNE 30, 2002, to 1.90% for the
first six months of 2003.
Provision for Loan/Lease Losses
The provision for loan/lease losses represents management's estimate of the
expense necessary to maintain the Reserve at an adequate level. The provision
for loan/lease losses of $1.1 million for the first six months of 2003, is up
from $811,000 for the same period in 2002. The increase in the provision for
loan/lease losses in the first half of 2003 is attributable to an increase in
net charge-offs, an increase in the dollar volume of nonperforming loans, as
well as continued growth in the loan portfolio. Net charge-offs were $585,000
for the first six months of 2003, compared to $462,000 in 2002. The Reserve as a
percentage of period end loans was 1.17% at June 30, 2003, and 1.18% at December
31, 2002.
Noninterest Income
Noninterest income is an important component of the Company's revenue mix.
Noninterest income for the six months ended June 30, 2003, was $12.7 million, an
increase of 14.6% over the same period in 2002. Year-to-date June 30, 2003
noninterest income represented 27.7% of total revenue, compared to 25.7% for the
same period last year. Noninterest income for the three months ended June 30,
2003, was $6.6 million, an increase of 13.9% over the same period in 2002.
Tompkins Investment Services 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 nearly 40 states.
Tompkins Investment Services' marketing efforts and staff 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 over the past 12 months has caused earnings to
decline in the first half of 2003, when compared to the prior year. Improvements
in the stock markets and revenue for the division were noted in the second
quarter of 2003. The market value of assets managed by, or in custody of,
Tompkins Investment Services was approximately $1.3 billion at June 30, 2003, up
nearly 4.0% from December 31, 2002. Trust and Investment Services income was
$2.0 million in the first six months of 2003, compared to $2.2 million in the
first six months of 2002. For the second quarter 2003, Trust and Investment
Services income of $1.0 million was down approximately $46,000 from the same
period last year.
Service charges on deposit accounts were $3.4 million for the six month period
ended June 30, 2003, compared to $2.9 million for the same period in 2002. For
the second quarter of 2003, service charges on deposits were $1.7 million, an
increase of $107,000 over the same quarter last year. The increase in 2003 is
largely due to the increase in deposit accounts and additional deposit related
services. The average dollar volume of noninterest-bearing accounts increased by
8.6%, or $19.7 million, from $228.1 million for the six months ended June 30,
2002 to $247.8 million for the six months ended June 30, 2003.
Commission and fee income generated through Tompkins Insurance was $2.6 million
for the first half of 2003, up 7.0% from $2.4 million for the same period last
year. For the second quarter of 2003, commission and fee income from Tompkins
Insurance was $1.3 million, up 6.1% over the second quarter of 2002. Tompkins
Insurance primarily offers property and casualty insurance to individuals and
businesses in western New York State. Rising premium costs instituted by
underwriting insurance companies contributed to the growth in commissions and
fees in 2003.
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. Income associated with card
services was $1.7 million for the six months ended June 30, 2003, an increase of
approximately 22.0% from the first six months of 2002. Card services income was
$901,000 in the second quarter of 2003, an increase of 21.1% over income of
$745,000 in the same quarter of 2002. An increased number of cardholders and
higher transaction volume contributed to the increase in income in 2003 over
2002. Management believes that the recent settlement of the VISA litigation will
have a negative impact on debit card income, but will not be material to the
overall financial results of the Company.
The Company has corporate owned life insurance (COLI), which relates to life
insurance and certain other benefits provided to certain senior officers of the
Company and its subsidiaries. Increases in the cash surrender value of COLI are
reflected as noninterest income, net of the related mortality expense.
Noninterest income for the first six months of 2003 includes $515,000 of income
relating to increases in COLI. This compares to $600,000 for the same period in
2002. The decrease in earnings in the first six months of 2003 compared to the
same period in 2002 reflects lower returns on the insurance assets as a result
of weak market conditions. The Company's average investment in COLI was $21.6
million for the six month period ended June 30, 2003, compared to $20.5 million
for the same period in 2002. The tax-equivalent return on COLI was 8.01% for the
six month period ended June 30, 2003, compared to 9.85% for the same period in
2002.
Residential loan volume has benefited from the historically low interest rate
environment. As a result of this strong application volume, which included a
high percentage of applications to refinance loans currently serviced by the
Company, the volume of residential mortgage loan sales increased from $19.0
million in the first half of 2002 to $26.7 million in 2003. Net gains from loan
sales amounted to $825,000 in the first half of 2003, compared to $305,000 for
the same period in 2002.
Due to the recent volatility in interest rates, management has been proactive in
evaluating the performance of individual securities within the securities
portfolio. As a result, $38.6 million of securities were sold during the first
six months of 2003 and replaced with securities that management believes will
perform better in the current interest rate environment. Gains on sale of
available-for-sale securities amounted to $283,000 in the second quarter of
2003, compared to a loss of $20,000 in the second quarter of 2002. For the six
months ended June 30, 2003, realized gains on available-for-sale securities were
$342,000, compared to a loss of $20,000 for the same period in 2002.
Noninterest Expenses
Total noninterest expenses were $26.4 million for the six months of 2003, an
increase of $1.1 million, or 4.3%, over the same period in 2002. For the second
quarter of 2003, noninterest expenses were $13.2 million, up 3.8% over the prior
year. The increase in noninterest expense in the first half of 2003 is largely
due to higher personnel-related costs, which were up by $1.6 million, or 11.8%,
to $15.6 million for the six months ended June 30, 2003, from $13.9 million for
the same period in 2002. Personnel related expenses comprise the largest segment
of noninterest expense, representing approximately 59.0% of noninterest expense
in the first six months of 2003 compared to 55.0% in the same period of 2002 .
The increase in personnel related expenses is attributable to a variety of
factors including an increased number of employees, and higher benefit related
costs for medical insurance and pensions. A portion of the increase is
attributable to the opening of two new Trust Company offices in Cortland
(December 2003) and Auburn (July 2003); and a new Mahopac National Bank office
in LaGrange (July 2002).
Expenses related to bank premises and furniture and fixtures totaled $3.3
million for the first half of 2003, and increase of 7.7% over the same period
last year. Other operating expense amounted to $7.1 million in the first half of
2003, compared to $7.8 million for the same period in 2002. This category
includes expenses for marketing, postage and courier, printing and supplies,
professional fees, software licenses and maintenance, and audits and
examinations.
Income Tax Expense
The provision for income taxes provides for Federal and New York State income
taxes. The provision for the six months ended June 30, 2003, was $6.1 million,
compared to $5.7 million in 2002. The increased provision is primarily due to
increased levels of taxable income. The effective tax rate for the first six
months of 2003 was 33.4%, compared to 33.7% for the same period in 2002.
14
FINANCIAL CONDITION
The Company's total assets were $1.8 billion at June 30, 2003, representing an
increase of $116.0 million over total assets reported as of December 31, 2002.
Asset growth since year end 2002 included a $48.5 million increase in total
loans and a $44.6 million increase in securities. The majority of the loan
growth is in the residential mortgage portfolio, which is net of $26.7 million
in sales of fixed rate residential mortgage loans. The available-for-sale
securities portfolio (at amortized cost) increased by $44.1 million since year
end 2002. Part of the increase in the securities portfolio reflects the use of
short-term borrowings from the Federal Home Loan Bank ("FHLB") to purchase
securities in advance of anticipated cash flows from the securities portfolio.
During the first half of 2003, asset growth was supported by deposit growth,
repurchase agreements and borrowings from the FHLB.
Capital
Total shareholders' equity was $154.3 million at June 30, 2003, an increase of
$3.7 million over year end 2002. Surplus decreased $3.2 million from $46.0
million at December 31, 2002, to $42.8 million at June 30, 2003, while
accumulated other comprehensive income was down $769,000 over the same period.
The decrease in surplus reflects the repurchase of 83,050 shares of Tompkins
common stock at a total cost of $3.5 million. The decrease in other
comprehensive income relates to a decrease in unrealized gains on
available-for-sale securities. Undivided profits at June 30, 2003 were up $7.6
million from December 31, 2002. Cash dividends paid in the first six months of
2003 totaled $4.4 million, representing 36.8% of year to date earnings. Cash
dividends of $0.55 per share for the first six months of 2003, were up from
$0.51 per share for the same period in 2002. Dividends per share were
retroactively adjusted to reflect the 10% stock dividend declared on July 22,
2003.
In July 2002, the Company's Board of Directors approved a stock repurchase plan
(the "Plan"), which authorizes the repurchase of up to 400,000 shares of
Tompkins common stock over a two year period. During the first six months of
2003, 83,050 shares have been repurchased under this Plan at an average price of
$42.53. As of June 30, 2003, there were 315,750 shares available for repurchase
under the Plan.
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 June 30, 2003, compared to the regulatory capital requirements for
"well capitalized" institutions.
REGULATORY CAPITAL ANALYSIS - June 30, 2003
- ------------------------------------------------------------------------------------------
Actual Well Capitalized
Requirement
(Dollar amounts in thousands) Amount Ratio Amount Ratio
- ------------------------------------------------------------------------------------------
Total Capital (to risk weighted assets) $148,919 13.5% $110,496 10.0%
Tier I Capital (to risk weighted assets) $136,662 12.4% $ 66,297 6.0%
Tier I Capital (to average assets) $136,662 7.9% $ 86,440 5.0%
- ------------------------------------------------------------------------------------------
As illustrated above, the Company's capital ratios on June 30, 2003, remain well
above the minimum requirement for "well capitalized" institutions. As of June
30, 2003, the capital ratios for each of the Company's subsidiary banks also
exceeded the minimum levels required to be considered "well capitalized".
Reserve for Loan/Lease Losses and Nonperforming Assets
Management reviews the adequacy of the 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 during the first SIX months of 2003 and 2002 is illustrated in
the table below.
15
ANALYSIS OF THE RESERVE FOR LOAN/LEASE LOSSES (In thousands)
- ---------------------------------------------------------------------------------------------
June 30, 2003 June 30, 2002
- ---------------------------------------------------------------------------------------------
Average Loans and Leases Outstanding Year to Date $ 1,012,605 $ 902,720
- ---------------------------------------------------------------------------------------------
Beginning Balance 11,704 10,706
- ---------------------------------------------------------------------------------------------
Provision for loan losses 1,138 811
Loans charged off (828) (657)
Loan recoveries 243 195
- ---------------------------------------------------------------------------------------------
Net charge-offs 585 462
- ---------------------------------------------------------------------------------------------
Ending Balance $ 12,257 $ 11,055
=============================================================================================
The Reserve represented 1.17% of total loans and leases outstanding at June 30,
2003, down slightly from 1.19% at June 30, 2002. The Reserve coverage of
nonperforming loans (loans past due 90 days and accruing, nonaccrual loans, and
restructured troubled debt) decreased from 1.73 times at June 30, 2002, to 1.66
times at June 30, 2003. Management is committed to early recognition of loan
problems and to maintaining an adequate reserve.
The level of nonperforming assets at June 30, 2003 and 2002 is illustrated in
the table below. Nonperforming assets of $7.6 million as of June 30, 2003,
reflect an increase of $1.0 million from June 30, 2002. Despite the increase in
nonperforming assets from June 30, 2002, the current level of nonperforming
assets remains modest at 0.43% of total assets. Approximately $618,000 of the
nonperforming loans at June 30, 2003, were secured by U.S. Government
guarantees, while $1.6 million were secured by one to four family residential
properties.
Potential problem loans/leases are loans/leases that are currently performing,
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 disclosure of such
loans/leases as nonperforming at sometime in the future. Management considers
loans/leases classified as Substandard, which continue to accrue interest, to be
potential problem loans/leases. At June 30, 2003, the Company, through its
internal loan review function had identified 24 commercial relationships
totaling $8.8 million, which it has classified as Substandard, which continue to
accrue interest. 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 aggregate, give management reason to believe that the current risk exposure
on these loans is not significant. Approximately $638,000 of these loans are
backed by guarantees of U.S. government agencies. While in a performing status
as of June 30, 2003, these loans 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.
NONPERFORMING ASSETS (In thousands)
- ---------------------------------------------------------------------------------------------
June 30, 2003 June 30, 2002
- ---------------------------------------------------------------------------------------------
Nonaccrual loans $ 6,683 $ 6,152
Loans past due 90 days and accruing 457 40
Troubled debt restructuring not included above 250 180
- ---------------------------------------------------------------------------------------------
Total nonperforming loans 7,390 6,372
- ---------------------------------------------------------------------------------------------
Other real estate, net of allowances 235 267
- ---------------------------------------------------------------------------------------------
Total nonperforming assets $ 7,625 $ 6,639
=============================================================================================
Total nonperforming loans as a percent of total loans 0.71% 0.69%
Total nonperforming assets as a percentage of total assets 0.43% 0.42%
=============================================================================================
Deposits and Other Liabilities
Total deposits were $1.4 billion on June 30, 2003, up $22.0 million, or 1.6%,
from December 31, 2002. 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 June 30,
2003, core deposits of $1.1 billion represented 67.0% of total liabilities. This
compares to core deposits of $1.0 billion, representing 68.3% of total
liabilities at December 31, 2002. The opening of the LaGrange office (July 2002)
of the Mahopac National Bank and the Cortland office (December 2002) of the
Trust Company helped support deposit growth. In July 2003, the Trust Company
opened a new office in Auburn, New York, which will provide an additional source
for core deposits. This represents the Company's first office in Cayuga County
and our 34th office company-wide.
16
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 $515.9 million at June 30, 2003, up $51.7
million from $464.2 million at December 31, 2002. The majority of the increase
was in securities sold under agreements to repurchase and other borrowings.
Securities sold under agreements to repurchase, totaled $140.9 million at June
30, 2003 compared to $77.8 million at December 31, 2002. Other borrowings,
consisting of term borrowings from the FHLB, increased from $81.9 million at
December 31, 2002, to $97.6 million at June 30, 2003. Municipal money market
deposits decreased from $172.2 million at December 31, 2002 to $130.1 million at
June 30, 2003.
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 $83.8 million as of June 30, 2003, up from
$64.3 million at December 31, 2002. Short term investments, consisting of
securities due in one year or less decreased from $24.8 million on December 31,
2002, to $19.4 million on June 30, 2003. Securities pledged to secure certain
large deposits and securities sold under repurchase agreements were 63.2% of
total securities as of June 30, 2003, compared to 71.8% as of December 31, 2002.
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 June 30, 2003, the unused
borrowing capacity on established lines with the FHLB was $147.7 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 June
30, 2003, total unencumbered residential mortgage loans of the Company were
$234.6 million. Additional assets may also qualify as collateral for FHLB
advances upon approval of the FHLB.
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 Condensed Static Gap Table below illustrates the anticipated repricing
intervals of assets and liabilities as of June 30, 2003.
Condensed Static Gap - June 30, 2003
Repricing Interval
Cumulative
(Dollar amounts in thousands) Total 0-3 months 3-6 months 6-12 months 12 months
- ---------------------------------------------------------------------------------------------------------------------
Interest-earning assets $1,636,218 $ 495,889 $ 133,648 $ 245,159 $ 874,696
Interest-bearing liabilities 1,343,425 543,291 62,906 120,327 726,524
- ---------------------------------------------------------------------------------------------------------------------
Net gap position (47,402) 70,742 124,832 148,172
- ---------------------------------------------------------------------------------------------------------------------
Net gap position as a percentage of total assets (2.65%) 3.96% 6.99% 8.30%
=====================================================================================================================
The Company's Board of Directors has established a policy pursuant to which 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 June 30, 2003, 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 0.14%, assuming no balance sheet growth and no management action
to address balance sheet mismatches. The same simulation indicates that a 100
basis point decline in interest rates over a one-year period would result in a
decrease in net interest income of 1.97%.
Although the simulation model suggests a relatively modest exposure to changes
in interest rates, the base scenario (which assumes interest rates remain at
current levels) indicates a downward trending net interest margin due to more
assets repricing than liabilities in the current low rate environment. Given the
expectation of a lower net interest margin in 2003, net interest income growth
in 2003 will be largely dependent upon continued growth in earning assets.
Although the simulation model is useful in identifying potential exposure to
interest rate movements, 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.
Item 4. Controls and Procedures
The Company's management, including the Chief Executive Officer and Chief
Financial Officer, evaluated the effectiveness of the design and operations of
the Company's disclosure controls and procedures (as defined in Rule 13a-14(c)
under the Securities Exchange Act of 1934, as amended) (the "Exchange Act") on
August 5, 2003 (the "Evaluation Date") for the quarter ended June 30, 2003.
Based upon that evaluation, the Company's management, including the Chief
Executive Officer and Chief Financial Officer, concluded that, as of the
Evaluation Date, the Company's disclosure controls and procedures were effective
in timely alerting them to any material information relating to the Company and
its subsidiaries required to be included in the Company's Exchange Act filings.
There were no significant changes made in the Company's internal controls or in
other factors that could significantly affect these controls subsequent to the
Evaluation Date.
18
TOMPKINS TRUSTCO, INC.
Average Consolidated Balance Sheet and Net Interest Analysis
Quarter Ended Year to Date Period Ended Year to Date Period Ended
Jun-03 Jun-03 Jun-02
- ------------------------------------------------------------------------------------------------------------------------------------
Average Average Average Average Average Average
Balance Yield/ Balance Yield/ Balance Yield/
(Dollar amounts in thousands) (QTD) Interest Rate (YTD) Interest Rate (YTD) Interest Rate
- ------------------------------------------------------------------------------------------------------------------------------------
ASSETS
Interest-earning assets
Interest-bearing balances
due from banks $ 1,173 $ 3 1.03% $ 2,468 $ 18 1.47% $ 0 $ 0 0.00%
Securities (1)
U.S. Government Securities 472,229 4,369 3.71% 452,416 9,049 4.03% 366,898 10,347 5.69%
State and municipal (2) 86,866 1,417 6.54% 86,140 2,850 6.67% 76,755 2,726 7.16%
Other Securities (2) 30,291 304 4.03% 32,785 611 3.75% 47,863 829 3.49%
---------------------------------------------------------------------------------------------------
Total securities 589,386 6,088 4.14% 571,341 12,510 4.42% 491,516 13,902 5.70%
Federal Funds Sold 416 1 0.96% 2,322 14 1.22% 12,225 101 1.67%
Loans, net of unearned
income (3)
Real Estate 640,991 10,440 6.53% 629,750 20,773 6.65% 532,965 19,818 7.50%
Commercial Loans (2) 259,256 3,908 6.05% 257,104 7,724 6.06% 240,872 8,011 6.71%
Consumer Loans 101,163 2,401 9.52% 102,292 4,769 9.40% 109,674 5,149 9.47%
Direct Lease Financing 23,356 393 6.75% 23,459 805 6.92% 19,209 748 7.85%
---------------------------------------------------------------------------------------------------
Total loans, net of
unearned income 1,024,766 17,142 6.71% 1,012,605 34,071 6.79% 902,720 33,726 7.53%
---------------------------------------------------------------------------------------------------
Total interest-earning
assets 1,615,741 23,236 5.77% 1,588,736 46,613 5.92% 1,406,461 47,729 6.84%
---------------------------------------------------------------------------------------------------
Other assets 136,318 138,079 122,316
---------- ---------- ----------
Total assets $1,752,059 $1,726,815 $1,528,777
========== ========== ==========
- ------------------------------------------------------------------------------------------------------------------------------------
LIABILITIES & SHAREHOLDERS'
- ---------------------------
EQUITY
- ------
Deposits
Interest-bearing deposits
Interest bearing checking,
savings, & money market 713,238 1,576 0.89% 717,289 3,382 0.95% 624,920 4,904 1.58%
Time Dep > $100,000 118,011 731 2.48% 115,664 1,485 2.59% 111,273 1,697 3.08%
Time Dep < $100,000 250,586 1,719 2.75% 250,206 3,540 2.85% 241,665 4,489 3.75%
Brokered Time Dep < $100,000 23,390 212 3.64% 21,730 394 3.66% 11,700 212 3.65%
---------------------------------------------------------------------------------------------------
Total interest-bearing
deposits 1,105,225 4,238 1.54% 1,104,889 8,801 1.61% 989,558 11,302 2.30%
Federal funds purchased &
securities sold under
agreements to repurchase 124,268 792 2.56% 105,688 1,405 2.68% 76,948 1,275 3.34%
Other borrowings 98,416 1,068 4.35% 96,538 2,137 4.46% 82,527 2,084 5.09%
---------------------------------------------------------------------------------------------------
Total interest-bearing
liabilities 1,327,909 6,098 1.84% 1,307,115 12,343 1.90% 1,149,033 14,661 2.57%
---------------------------------------------------------------------------------------------------
Noninterest bearing deposits 251,236 247,765 228,068
Accrued expenses and other
liabilities 19,919 19,575 15,976
---------- ---------- ----------
Total liabilities 1,599,064 1,574,455 1,393,077
Minority Interest 1,528 1,518 1,518
Shareholders' equity 151,467 150,842 134,182
---------- ---------- ----------
Total liabilities and share-
holders' equity $1,752,059 $1,726,815 $1,528,777
========== ========== ==========
Interest rate spread 3.93% 4.02% 4.27%
------------------ ------------------ ------------------
Net interest income/margin on
earning assets $ 17,138 4.25% $ 34,270 4.35% $ 33,068 4.74%
Tax Equivalent Adjustment (585) (1,172) (1,107)
---------- ---------- ----------
Net interest income per
consolidated financial
statements $ 16,553 $ 33,098 $ 31,961
========== ========== ==========
- ------------------------------------------------------------------------------------------------------------------------------------
(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, 2002.
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 of Security Holders
The Annual Meeting of stockholders of the Company was held on May 12, 2003 (the
"Annual Meeting"). Proxies for the Annual Meeting were solicited pursuant to
Regulation 14 under the Securities and Exchange Act of 1934, as amended.
The election of four directors for three-year terms was approved at the Annual
Meeting. Directors James W. Fulmer, William W. Griswold, James R. Hardie and
Thomas R. Salm were each elected to a term of three years which expires in the
year 2006. John E. Alexander, James J. Byrnes, Reeder D. Gates, Edward C. Hooks,
Bonnie H. Howell, Hunter R. Rawlings, III, Michael H. Spain, William D. Spain,
Jr. and Craig Yunker will continue as Directors. The voting for the directors is
shown below.
Director In Favor Opposed Did Not Vote
-------- -------- ------- ------------
James W. Fulmer 6,173,132 53,051 1,135,080
William W. Griswold 6,103,355 122,827 1,135,080
James R. Hardie 6,172,999 53,184 1,135,080
Thomas R. Salm 6,173,024 53,159 1,135,080
An amendment of the Tompkins Trustco, Inc. Stock Option Plan of 2001 was
approved to increase the number of shares of Common Stock reserved for issuance
thereunder from 350,000 shares of common stock, having a $0.10 par value per
share, to 850,000 shares of common stock, having a $0.10 par value per share.
Voting with respect to the Plan amendment was as follows: 5,781,404 in favor,
387,871 opposed, 56,900 abstained and 1,135,090 did not vote.
Item 5. Other Information
None
Item 6. Exhibits and Reports on Form 8-K
(a) Exhibits
31. Certification of the Chief Executive Officer as required by Rule
13a-14(a) (17 CFR 240.13a-14(a)) or Rule 15d-14(a) (17 CFR
240.15d-14(a)).
31. Certification of the Chief Financial Officer as required by Rule
13a-14(a) (17 CFR 240.13a-14(a)) or Rule 15d-14(a) (17 CFR
240.15d-14(a)).
32. Certification of the Chief Executive Officer Pursuant to 18 U.S.C.
Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley
Act of 2002.
32. Certification of the Chief Financial Officer Pursuant to 18 U.S.C.
Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley
Act 2002.
20
(b) Reports on Form 8-K
On April 23, 2003, Tompkins Trustco, Inc. filed a Form 8-K pursuant to
"Item 12-Results of Operations and Financial Condition" of Form 8-K,
disclosing that the Company issued a press release on April 23, 2003
announcing its earnings for the calendar quarter ended March 31, 2003.
A copy of the press release was attached to the Form 8-K as an exhibit.
21
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: August 5, 2003
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
Executive Vice President and
Chief Financial Officer
22
EXHIBIT INDEX
-------------
EXHIBIT NUMBER DESCRIPTION PAGES
- -------------- ----------- -----
31.1 Certification of Chief Executive Officer as required
by Rule 13a-14(a) (17 CFR 240.13a-14(a)) or Rule
15d-14(a) (17 CFR 240.15d-14(a)). 24
31.2 Certification of Chief Financial Officer as required
by Rule 13a-14(a) (17 CFR 240.13a-14(a)) or Rule
15d-14(a) (17 CFR 240.15d-14(a)). 25
32.1 Certification of the Chief Executive Officer Pursuant
to 18 U.S.C. Section 1350, as Adopted Pursuant to
Section 906 of the Sarbanes-Oxley Act of 2002. 26
32.2 Certification of the Chief Financial Officer Pursuant
to 18 U.S.C. Section 1350, as Adopted Pursuant to
Section 906 of the Sarbanes-Oxley Act 2002. 27
23