Tompkins Financial Corporation Reports Record First Quarter Financial Results
Tompkins President and CEO,
SELECTED HIGHLIGHTS FOR THE PERIOD:
- Net interest margin improved to 3.57% in the first quarter of 2026, up 15 basis points from the immediate prior quarter, and up 59 basis points from the first quarter of 2025.
-
Total loans at
March 31, 2026 were up$31.7 million , or 0.5% compared toDecember 31, 2025 (1.97% on an annualized basis), and up$411.3 million , or 6.8%, fromMarch 31, 2025 . -
Total deposits at
March 31, 2026 were$7.1 billion , up$116.4 million , or 1.7% compared to the most recent prior quarter end, and up$300.7 million , or 4.5%, fromMarch 31, 2025 . - Total average cost of funds of 1.67% for the first quarter of 2026 was down 4 basis points compared to the most recent prior quarter, and down 17 basis points compared to the same period of the prior year.
-
Loan to deposit ratio at
March 31, 2026 was 91.8%, compared to 92.9% atDecember 31, 2025 , and 89.8% atMarch 31, 2025 . -
Regulatory Tier 1 capital to average assets was 10.58% at
March 31, 2026 , down compared to 10.62% atDecember 31, 2025 , and up from 9.31% atMarch 31, 2025 .
NET INTEREST INCOME
Net interest income was
Net interest margin was 3.57% for the first quarter of 2026, compared to 3.42% reported for the fourth quarter of 2025, and 2.98% reported for the first quarter of 2025. The increase in net interest margin reflects growth in average loan balances, improved yields on average earning assets, and lower funding costs. Average yield on securities for the first quarter of 2026 was up 51 basis points over the fourth quarter of 2025 and up 113 basis points over the first quarter of 2025, mainly a result of the previously reported reinvestment within the portfolio at higher yields during the fourth quarter of 2025.
Average loans for the quarter ended
Average total deposits of
NONINTEREST INCOME
Noninterest income of
NONINTEREST EXPENSE
Noninterest expense was
INCOME TAX EXPENSE
Provision for income tax expense was
ASSET QUALITY
The allowance for credit losses was 0.90% of total loans and leases at
Provision for credit losses for the first quarter of 2025 was
Nonperforming assets of
Special Mention and Substandard loans and leases totaled
CAPITAL POSITION
Capital ratios at
During the first quarter of 2026, the Company repurchased 23,731 shares of common stock at an aggregate cost of
LIQUIDITY POSITION
The Company's liquidity position at
ABOUT
"Safe Harbor" Statement under the Private Securities Litigation Reform Act of 1995:
This press release contains "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. The statements contained in this press release that are not statements of historical fact may include forward-looking statements that involve a number of risks and uncertainties. Forward-looking statements may be identified by use of such words as "may", "could", "should", "will", "would", "estimate", "intend", "continue", "believe", "expect", "plan", "commit", or "anticipate", as well as the negative and other variations of these terms and other similar words. Examples of forward-looking statements may include statements regarding capital expectations, growth, and the sufficiency of collateral to cover exposure related to special mention and substandard loans. Forward-looking statements are made based on management’s expectations and beliefs concerning future events impacting the Company and are subject to uncertainties and factors relating to the Company’s operations and economic environment, all of which are difficult to predict and many of which are beyond the control of the Company, that could cause actual results of the Company to differ materially from those expressed and/or implied by forward-looking statements and historical performance. The following factors, in addition to those listed as Risk Factors in Item 1A in our Annual Report on Form 10-K as filed with the Securities and Exchange Commission, are among those that could cause actual results to differ materially from the forward-looking statements and historical performance: changes in general economic, market and regulatory conditions; our ability to attract and retain deposits and other sources of liquidity; gross domestic product growth and inflation trends; the impact of the interest rate and inflationary environment on the Company's business, financial condition and results of operations; other income or cash flow anticipated from the Company's operations, investment and/or lending activities; changes in laws and regulations affecting public companies, banks, bank holding companies and/or financial holding companies, including the Dodd-Frank Act, and other federal, state and local government mandates; the impact of any change in the
|
|
||||||
|
CONSOLIDATED STATEMENTS OF CONDITION |
||||||
|
(In thousands, except share and per share data) |
As of |
As of |
||||
|
ASSETS |
|
|
||||
|
|
|
(Audited) |
||||
|
|
|
|
||||
|
Cash and noninterest bearing balances due from banks |
$ |
68,665 |
|
$ |
50,717 |
|
|
Interest bearing balances due from banks |
|
102,784 |
|
|
82,100 |
|
|
Cash and Cash Equivalents |
|
171,449 |
|
|
132,817 |
|
|
|
|
|
||||
|
Available-for-sale debt securities, at fair value (amortized cost of |
|
1,388,910 |
|
|
1,382,068 |
|
|
Held-to-maturity debt securities, at amortized cost (fair value of |
|
312,545 |
|
|
312,528 |
|
|
Equity securities, at fair value |
|
795 |
|
|
800 |
|
|
Loans held for sale |
|
54 |
|
|
43,440 |
|
|
Total loans and leases, net of unearned income and deferred costs and fees |
|
6,477,943 |
|
|
6,446,245 |
|
|
Less: Allowance for credit losses |
|
58,108 |
|
|
57,671 |
|
|
Net Loans and Leases |
|
6,419,835 |
|
|
6,388,574 |
|
|
|
|
|
||||
|
|
|
27,189 |
|
|
32,307 |
|
|
Bank premises and equipment, net |
|
71,000 |
|
|
72,418 |
|
|
Corporate owned life insurance |
|
78,490 |
|
|
77,843 |
|
|
|
|
72,736 |
|
|
72,736 |
|
|
Accrued interest and other assets |
|
152,758 |
|
|
152,737 |
|
|
Total Assets |
$ |
8,695,761 |
|
$ |
8,668,268 |
|
|
LIABILITIES |
|
|
||||
|
Deposits: |
|
|
||||
|
Interest bearing: |
|
|
||||
|
Checking, savings and money market |
|
3,889,995 |
|
|
3,742,402 |
|
|
Time |
|
1,292,391 |
|
|
1,298,393 |
|
|
Noninterest bearing |
|
1,871,786 |
|
|
1,896,967 |
|
|
Total Deposits |
|
7,054,172 |
|
|
6,937,762 |
|
|
|
|
|
||||
|
Federal funds purchased and securities sold under agreements to repurchase |
|
118,133 |
|
|
95,569 |
|
|
Other borrowings |
|
449,446 |
|
|
564,446 |
|
|
Other liabilities |
|
127,269 |
|
|
132,114 |
|
|
Total Liabilities |
$ |
7,749,020 |
|
$ |
7,729,891 |
|
|
EQUITY |
|
|
||||
|
|
|
|
||||
|
Common Stock - par value |
|
1,443 |
|
|
1,446 |
|
|
Additional paid-in capital |
|
297,181 |
|
|
299,206 |
|
|
Retained earnings |
|
678,575 |
|
|
662,161 |
|
|
Accumulated other comprehensive loss |
|
(26,098 |
) |
|
(19,054 |
) |
|
|
|
(4,360 |
) |
|
(5,382 |
) |
|
Total Equity |
$ |
946,741 |
|
$ |
938,377 |
|
|
Total Liabilities and Equity |
$ |
8,695,761 |
|
$ |
8,668,268 |
|
|
|
||||||||
|
CONSOLIDATED STATEMENTS OF INCOME |
||||||||
|
(In thousands, except per share data) (Unaudited) |
Three Months Ended |
|||||||
|
|
|
|
|
|||||
|
INTEREST AND DIVIDEND INCOME |
|
|
|
|||||
|
Loans |
$ |
87,123 |
|
$ |
87,372 |
|
$ |
78,630 |
|
Due from banks |
|
166 |
|
|
211 |
|
|
175 |
|
Available-for-sale debt securities |
|
13,702 |
|
|
11,509 |
|
|
8,729 |
|
Held-to-maturity debt securities |
|
1,218 |
|
|
1,225 |
|
|
1,217 |
|
|
|
460 |
|
|
593 |
|
|
711 |
|
Total Interest and Dividend Income |
|
102,669 |
|
$ |
100,910 |
|
$ |
89,462 |
|
INTEREST EXPENSE |
|
|
|
|||||
|
Time certificates of deposits of |
|
4,478 |
|
|
4,527 |
|
|
4,507 |
|
Other deposits |
|
21,531 |
|
|
23,318 |
|
|
22,143 |
|
Federal funds purchased and securities sold under agreements to repurchase |
|
18 |
|
|
21 |
|
|
41 |
|
Other borrowings |
|
4,781 |
|
|
3,983 |
|
|
6,109 |
|
Total Interest Expense |
|
30,808 |
|
|
31,849 |
|
|
32,800 |
|
Net Interest Income |
|
71,861 |
|
|
69,061 |
|
|
56,662 |
|
Less: Provision for credit loss expense |
|
1,502 |
|
|
977 |
|
|
5,287 |
|
Net Interest Income After Provision for Credit Loss Expense |
|
70,359 |
|
|
68,084 |
|
|
51,375 |
|
NONINTEREST INCOME |
|
|
|
|||||
|
Insurance commissions and fees |
|
0 |
|
|
3,079 |
|
|
11,599 |
|
Wealth management fees |
|
5,266 |
|
|
5,053 |
|
|
5,119 |
|
Service charges on deposit accounts |
|
1,795 |
|
|
1,819 |
|
|
1,805 |
|
Card services income |
|
2,642 |
|
|
2,835 |
|
|
2,626 |
|
Gain on sale of TIA |
|
0 |
|
|
188,241 |
|
|
0 |
|
Other income |
|
2,136 |
|
|
3,451 |
|
|
3,869 |
|
Net gain (loss) on securities transactions |
|
(5 |
) |
|
(78,715 |
) |
|
14 |
|
Total Noninterest Income |
|
11,834 |
|
|
125,763 |
|
|
25,032 |
|
NONINTEREST EXPENSE |
|
|
|
|||||
|
Salaries and wages |
|
21,948 |
|
|
29,630 |
|
|
24,977 |
|
Other employee benefits |
|
6,807 |
|
|
6,642 |
|
|
7,100 |
|
Net occupancy expense of premises |
|
3,455 |
|
|
3,102 |
|
|
3,570 |
|
Furniture and fixture expense |
|
2,027 |
|
|
1,795 |
|
|
1,787 |
|
Other operating expense |
|
13,489 |
|
|
12,966 |
|
|
13,173 |
|
Total Noninterest Expenses |
|
47,726 |
|
|
54,135 |
|
|
50,607 |
|
Income Before Income Tax Expense |
|
34,467 |
|
|
139,712 |
|
|
25,800 |
|
Income Tax Expense |
|
8,393 |
|
|
43,464 |
|
|
6,121 |
|
Net Income Attributable to |
$ |
26,074 |
|
|
96,248 |
|
|
19,679 |
|
Basic Earnings Per Share |
$ |
1.83 |
|
$ |
6.74 |
|
$ |
1.38 |
|
Diluted Earnings Per Share |
$ |
1.82 |
|
$ |
6.70 |
|
$ |
1.37 |
|
Average Consolidated Statements of Condition and Net Interest Analysis (Unaudited) |
|
|
|
||||||||||||||||||
|
|
Quarter Ended |
Quarter Ended |
Quarter Ended |
||||||||||||||||||
|
|
|
|
|
||||||||||||||||||
|
(dollar amounts in thousands) |
Average Balance (QTD) |
Interest |
Average Yield/Rate |
Average Balance (QTD) |
Interest |
Average Yield/Rate |
Average Balance (QTD) |
Interest |
Average Yield/Rate |
||||||||||||
|
ASSETS |
|
|
|
|
|
|
|
|
|
||||||||||||
|
Interest-earning assets |
|
|
|
|
|
|
|
|
|
||||||||||||
|
Interest-bearing balances due from banks |
$ |
13,394 |
$ |
166 |
|
5.03 |
% |
$ |
17,795 |
$ |
211 |
|
4.70 |
% |
$ |
16,424 |
$ |
175 |
|
4.32 |
% |
|
Securities1 |
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
1,636,770 |
|
14,435 |
|
3.58 |
% |
|
1,595,043 |
|
12,244 |
|
3.04 |
% |
|
1,598,785 |
|
9,441 |
|
2.39 |
% |
|
State and municipal2 |
|
81,218 |
|
536 |
|
2.68 |
% |
|
81,613 |
|
537 |
|
2.61 |
% |
|
85,893 |
|
554 |
|
2.62 |
% |
|
Other Securities2 |
|
3,305 |
|
49 |
|
6.01 |
% |
|
3,298 |
|
52 |
|
6.25 |
% |
|
3,275 |
|
53 |
|
6.56 |
% |
|
Total securities |
|
1,721,293 |
|
15,020 |
|
3.54 |
% |
|
1,679,954 |
|
12,833 |
|
3.03 |
% |
|
1,687,953 |
|
10,048 |
|
2.41 |
% |
|
FHLBNY and FRB stock |
|
29,016 |
|
460 |
|
6.43 |
% |
|
24,113 |
|
593 |
|
9.76 |
% |
|
31,983 |
|
711 |
|
9.01 |
% |
|
Total loans and leases, net of unearned income2,3 |
|
6,434,853 |
|
87,337 |
|
5.50 |
% |
|
6,336,565 |
|
87,612 |
|
5.48 |
% |
|
6,025,363 |
|
78,835 |
|
5.31 |
% |
|
Total interest-earning assets |
|
8,198,556 |
|
102,983 |
|
5.09 |
% |
|
8,058,427 |
|
101,249 |
|
4.98 |
% |
|
7,761,723 |
|
89,769 |
|
4.69 |
% |
|
Other assets |
|
382,767 |
|
|
|
313,860 |
|
|
|
294,855 |
|
|
|||||||||
|
Total assets |
$ |
8,581,323 |
|
|
$ |
8,372,287 |
|
|
$ |
8,056,578 |
|
|
|||||||||
|
LIABILITIES & EQUITY |
|
|
|
|
|
|
|
|
|
||||||||||||
|
Deposits |
|
|
|
|
|
|
|
|
|
||||||||||||
|
Interest-bearing deposits |
|
|
|
|
|
|
|
|
|
||||||||||||
|
Interest bearing checking, savings, & money market |
$ |
3,823,812 |
$ |
15,589 |
|
1.65 |
% |
$ |
3,779,290 |
$ |
16,695 |
|
1.75 |
% |
$ |
3,682,318 |
$ |
16,093 |
|
1.77 |
% |
|
Time deposits |
|
1,285,701 |
|
10,420 |
|
3.29 |
% |
|
1,282,009 |
|
11,150 |
|
3.45 |
% |
|
1,159,039 |
|
10,557 |
|
3.69 |
% |
|
Total interest-bearing deposits |
|
5,109,513 |
|
26,009 |
|
2.06 |
% |
|
5,061,299 |
|
27,845 |
|
2.18 |
% |
|
4,841,357 |
|
26,650 |
|
2.23 |
% |
|
Federal funds purchased & securities sold under agreements to repurchase |
|
42,788 |
|
18 |
|
0.17 |
% |
|
42,221 |
|
21 |
|
0.20 |
% |
|
47,653 |
|
41 |
|
0.35 |
% |
|
Other borrowings |
|
491,310 |
|
4,781 |
|
3.95 |
% |
|
380,920 |
|
3,983 |
|
4.15 |
% |
|
561,983 |
|
6,109 |
|
4.41 |
% |
|
Total interest-bearing liabilities |
|
5,643,611 |
|
30,808 |
|
2.21 |
% |
|
5,484,440 |
|
31,849 |
|
2.30 |
% |
|
5,450,993 |
|
32,800 |
|
2.44 |
% |
|
Noninterest bearing deposits |
|
1,855,440 |
|
|
|
1,911,583 |
|
|
|
1,779,197 |
|
|
|||||||||
|
Accrued expenses and other liabilities |
|
130,879 |
|
|
|
100,606 |
|
|
|
98,278 |
|
|
|||||||||
|
Total liabilities |
|
7,629,930 |
|
|
|
7,496,629 |
|
|
|
7,328,468 |
|
|
|||||||||
|
Tompkins Financial Corporation Shareholders’ equity |
|
951,393 |
|
|
|
875,658 |
|
|
|
728,110 |
|
|
|||||||||
|
Noncontrolling interest |
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|||||||||
|
Total equity |
|
951,393 |
|
|
|
875,658 |
|
|
|
728,110 |
|
|
|||||||||
|
Total liabilities and equity |
$ |
8,581,323 |
|
|
$ |
8,372,287 |
|
|
$ |
8,056,578 |
|
|
|||||||||
|
Interest rate spread |
|
|
2.88 |
% |
|
|
2.68 |
% |
|
|
2.25 |
% |
|||||||||
|
Tax-equivalent net interest income/margin on earning assets |
|
|
72,175 |
|
3.57 |
% |
|
|
69,400 |
|
3.42 |
% |
|
|
56,969 |
|
2.98 |
% |
|||
|
Tax-equivalent adjustment |
|
|
(314 |
) |
|
|
|
(339 |
) |
|
|
|
(307 |
) |
|
||||||
|
Net interest income |
|
$ |
71,861 |
|
|
|
$ |
69,061 |
|
|
|
$ |
56,662 |
|
|
||||||
|
|
||||||||||||
|
(In thousands, except per share data) |
|
|
|
|
|
|
||||||
|
|
Quarter-Ended |
Year-Ended |
||||||||||
|
Period End Balance Sheet |
Mar-26 |
Dec-25 |
Sep-25 |
Jun-25 |
Mar-25 |
Dec-25 |
||||||
|
Securities |
$ |
1,702,250 |
$ |
1,695,396 |
$ |
1,604,357 |
$ |
1,588,647 |
$ |
1,572,602 |
$ |
1,695,396 |
|
Total Loans |
|
6,477,943 |
|
6,446,245 |
|
6,288,071 |
|
6,172,654 |
|
6,066,645 |
|
6,446,245 |
|
Allowance for credit losses |
|
58,108 |
|
57,671 |
|
59,889 |
|
58,555 |
|
61,023 |
|
57,671 |
|
Total assets |
|
8,695,761 |
|
8,668,268 |
|
8,468,731 |
|
8,373,818 |
|
8,199,653 |
|
8,668,268 |
|
Total deposits |
|
7,054,172 |
|
6,937,762 |
|
7,053,070 |
|
6,715,795 |
|
6,753,502 |
|
6,937,762 |
|
Brokered deposits |
|
109,712 |
|
114,391 |
|
145,223 |
|
138,787 |
|
99,763 |
|
114,391 |
|
Federal funds purchased and securities sold under agreements to repurchase |
|
118,133 |
|
95,569 |
|
80,804 |
|
127,111 |
|
122,985 |
|
95,569 |
|
Other borrowings |
|
449,446 |
|
564,446 |
|
444,866 |
|
672,696 |
|
493,247 |
|
564,446 |
|
Total equity |
|
946,741 |
|
938,377 |
|
788,805 |
|
761,793 |
|
741,377 |
|
938,377 |
|
Average Balance Sheet |
|
|
|
|
|
|
||||||
|
Average earning assets |
$ |
8,198,556 |
$ |
8,058,427 |
$ |
7,967,674 |
$ |
7,875,490 |
$ |
7,761,723 |
$ |
7,916,783 |
|
Average assets |
|
8,581,323 |
|
8,372,287 |
|
8,297,448 |
|
8,168,595 |
|
8,056,578 |
|
8,224,794 |
|
Average interest-bearing liabilities |
|
5,643,611 |
|
5,484,440 |
|
5,530,563 |
|
5,503,624 |
|
5,450,993 |
|
5,492,601 |
|
Average equity |
|
951,393 |
|
875,658 |
|
771,527 |
|
749,975 |
|
728,110 |
|
781,695 |
|
Share data |
|
|
|
|
|
|
||||||
|
Weighted average shares outstanding (basic) |
|
14,250,969 |
|
14,270,206 |
|
14,248,533 |
|
14,246,395 |
|
14,246,140 |
|
14,252,810 |
|
Weighted average shares outstanding (diluted) |
|
14,347,514 |
|
14,356,680 |
|
14,345,219 |
|
14,320,125 |
|
14,319,440 |
|
14,335,358 |
|
Period-end shares outstanding |
|
14,392,337 |
|
14,420,495 |
|
14,431,300 |
|
14,430,985 |
|
14,433,873 |
|
14,420,495 |
|
Common equity book value per share |
$ |
65.78 |
$ |
65.07 |
$ |
54.66 |
$ |
52.79 |
$ |
51.36 |
$ |
65.07 |
|
Tangible book value per share (Non-GAAP)** |
$ |
60.73 |
$ |
60.03 |
$ |
48.19 |
$ |
46.31 |
$ |
44.88 |
$ |
60.03 |
|
**See "Non-GAAP measures" below for a discussion of non-GAAP financial measures and a reconciliation of non-GAAP financial measures to the most directly comparable financial measures presented in accordance with GAAP. |
||||||||||||
|
Income Statement |
|
|
|
|
|
|
||||||
|
Net interest income |
$ |
71,861 |
$ |
69,061 |
$ |
63,878 |
$ |
60,130 |
$ |
56,662 |
$ |
249,731 |
|
Provision for credit loss expense |
|
1,502 |
|
977 |
|
2,490 |
|
2,780 |
|
5,287 |
|
11,534 |
|
Noninterest income |
|
11,834 |
|
125,763 |
|
23,564 |
|
22,512 |
|
25,032 |
|
196,871 |
|
Noninterest expense |
|
47,726 |
|
54,135 |
|
53,847 |
|
51,623 |
|
50,607 |
|
210,212 |
|
Income tax expense |
|
8,393 |
|
43,464 |
|
7,432 |
|
6,768 |
|
6,121 |
|
63,785 |
|
Net income attributable to |
|
26,074 |
|
96,248 |
|
23,673 |
|
21,471 |
|
19,679 |
|
161,071 |
|
Basic earnings per share4 |
|
1.83 |
|
6.74 |
|
1.66 |
|
1.51 |
|
1.38 |
|
11.30 |
|
Diluted earnings per share4 |
|
1.82 |
|
6.70 |
|
1.65 |
|
1.50 |
|
1.37 |
|
11.24 |
|
Nonperforming Assets |
|
|
|
|
|
|
||||||
|
Nonaccrual loans and leases |
$ |
51,271 |
$ |
47,794 |
$ |
52,805 |
$ |
52,325 |
$ |
70,891 |
$ |
47,794 |
|
Loans and leases 90 days past due and accruing |
|
124 |
|
146 |
|
166 |
|
166 |
|
187 |
|
146 |
|
Total nonperforming loans and leases |
|
51,395 |
|
47,940 |
|
52,971 |
|
52,491 |
|
71,078 |
|
47,940 |
|
OREO |
|
269 |
|
229 |
|
0 |
|
81 |
|
81 |
|
229 |
|
Total nonperforming assets |
$ |
51,664 |
$ |
48,169 |
$ |
52,971 |
$ |
52,572 |
$ |
71,159 |
$ |
48,169 |
|
|
||||||||||||
|
|
Quarter-Ended |
Year-Ended |
||||||||||
|
Delinquency - Total loan and lease portfolio |
Mar-26 |
Dec-25 |
Sep-25 |
Jun-25 |
Mar-25 |
Dec-25 |
||||||
|
Loans and leases 30-89 days past due and |
|
|
|
|
|
|
||||||
|
accruing |
$ |
5,874 |
$ |
8,806 |
$ |
7,841 |
$ |
5,857 |
$ |
12,285 |
$ |
8,806 |
|
Loans and leases 90 days past due and accruing |
|
124 |
|
146 |
|
166 |
|
166 |
|
187 |
|
146 |
|
Total loans and leases past due and accruing |
|
5,998 |
|
8,952 |
|
8,007 |
|
6,023 |
|
12,472 |
|
8,952 |
|
Allowance for Credit Losses |
|||||||||||||||
|
Balance at beginning of period |
$ |
57,671 |
$ |
59,889 |
|
$ |
58,555 |
$ |
61,023 |
|
$ |
56,496 |
$ |
56,496 |
|
|
Provision for credit losses |
|
1,212 |
|
1,064 |
|
|
2,454 |
|
2,786 |
|
|
5,260 |
$ |
11,564 |
|
|
Net loan and lease charge-offs (recoveries) |
|
775 |
|
3,282 |
|
|
1,120 |
|
5,254 |
|
|
733 |
$ |
10,389 |
|
|
Allowance for credit losses at end of period |
$ |
58,108 |
$ |
57,671 |
|
$ |
59,889 |
$ |
58,555 |
|
$ |
61,023 |
$ |
57,671 |
|
|
|
|
|
|
|
|
|
|||||||||
|
Allowance for Credit Losses - Off-Balance Sheet Exposure |
|||||||||||||||
|
Balance at beginning of period |
$ |
1,433 |
$ |
1,520 |
|
$ |
1,484 |
$ |
1,490 |
|
$ |
1,463 |
$ |
1,463 |
|
|
Provision (credit) for credit losses |
|
290 |
|
(87 |
) |
|
36 |
|
(6 |
) |
|
27 |
$ |
(30 |
) |
|
Allowance for credit losses at end of period |
$ |
1,723 |
$ |
1,433 |
|
$ |
1,520 |
$ |
1,484 |
|
$ |
1,490 |
$ |
1,433 |
|
|
Loan Classification - Total Portfolio |
|
|
|
|
|
|
||||||
|
Special Mention |
$ |
66,104 |
$ |
100,717 |
$ |
88,398 |
$ |
40,048 |
$ |
34,790 |
$ |
100,717 |
|
Substandard |
|
54,331 |
|
33,764 |
|
55,762 |
|
56,740 |
|
75,980 |
|
33,764 |
Ratio Analysis
|
Credit Quality |
|
|
|
|
|
|
||||||
|
Nonperforming loans and leases/total loans and leases |
0.79 |
% |
0.74 |
% |
0.84 |
% |
0.85 |
% |
1.17 |
% |
0.74 |
% |
|
Nonperforming assets/total assets |
0.59 |
% |
0.56 |
% |
0.63 |
% |
0.63 |
% |
0.87 |
% |
0.56 |
% |
|
Allowance for credit losses/total loans and leases |
0.90 |
% |
0.89 |
% |
0.95 |
% |
0.95 |
% |
1.01 |
% |
0.89 |
% |
|
Allowance/nonperforming loans and leases |
113.06 |
% |
120.30 |
% |
113.06 |
% |
111.55 |
% |
85.85 |
% |
120.30 |
% |
|
Net loan and lease losses (recoveries) annualized/total average loans and leases |
0.05 |
% |
0.21 |
% |
0.07 |
% |
0.34 |
% |
0.05 |
% |
0.17 |
% |
|
Capital Adequacy |
|
|
|
|
|
|
||||||
|
Tier 1 Capital (to average assets) |
10.58 |
% |
10.62 |
% |
9.41 |
% |
9.36 |
% |
9.31 |
% |
10.62 |
% |
|
Total Capital (to risk-weighted assets) |
14.78 |
% |
14.56 |
% |
13.27 |
% |
13.15 |
% |
13.28 |
% |
14.56 |
% |
|
Profitability (period-end) |
|
|
|
|
|
|
||||||
|
Return on average assets * |
1.23 |
% |
4.56 |
% |
1.13 |
% |
1.05 |
% |
0.99 |
% |
1.96 |
% |
|
Return on average equity * |
11.11 |
% |
43.61 |
% |
12.17 |
% |
11.48 |
% |
10.96 |
% |
20.61 |
% |
|
Net interest margin (TE) * |
3.57 |
% |
3.42 |
% |
3.20 |
% |
3.08 |
% |
2.98 |
% |
3.17 |
% |
|
Average yield on interest-earning assets* |
5.09 |
% |
4.98 |
% |
4.90 |
% |
4.79 |
% |
4.69 |
% |
4.84 |
% |
|
Average cost of deposits* |
1.51 |
% |
1.58 |
% |
1.64 |
% |
1.64 |
% |
1.63 |
% |
1.62 |
% |
|
Average cost of funds* |
1.67 |
% |
1.71 |
% |
1.83 |
% |
1.84 |
% |
1.84 |
% |
1.80 |
% |
|
* Quarterly ratios have been annualized |
||||||||||||
Non-GAAP Measures
This press release contains financial information determined by methods other than in accordance with
|
Reconciliation of Tangible Book Value Per Share (non-GAAP) to Common Equity Book Value Per Share (GAAP) |
||||||||||||
|
|
Quarter-Ended |
Year-Ended |
||||||||||
|
|
Mar-26 |
Dec-25 |
Sep-25 |
Jun-25 |
Mar-25 |
Dec-25 |
||||||
|
Common equity book value per share (GAAP) |
$ |
65.78 |
$ |
65.07 |
$ |
54.66 |
$ |
52.79 |
$ |
51.36 |
$ |
65.07 |
|
Total common equity |
$ |
946,741 |
$ |
938,377 |
$ |
788,805 |
$ |
761,793 |
$ |
741,377 |
$ |
938,377 |
|
Less: |
|
72,766 |
|
72,766 |
|
93,405 |
|
93,503 |
|
93,586 |
|
72,766 |
|
Tangible common equity (Non-GAAP) |
|
873,975 |
|
865,611 |
|
695,400 |
|
668,290 |
|
647,791 |
|
865,611 |
|
Ending shares outstanding |
|
14,392,337 |
|
14,420,495 |
|
14,431,300 |
|
14,430,985 |
|
14,433,873 |
|
14,420,495 |
|
Tangible book value per share (Non-GAAP) |
$ |
60.73 |
$ |
60.03 |
$ |
48.19 |
$ |
46.31 |
$ |
44.88 |
$ |
60.03 |
|
*The decline in goodwill for the fourth quarter and full year 2025 over the prior periods shown in the table reflects the sale of TIA. |
||||||||||||
|
Reconciliation of Operating or Adjusted Net Income Available to Common Shareholders/Operating or Adjusted Diluted Earnings Per Share (Non-GAAP) to Net Income Available to Common Shareholders/Diluted Earnings Per Share (GAAP); Operating or Adjusted Return on Average Assets, Operating or Adjusted Return on Average Equity and Adjusted Operating Return on Average Shareholders' Tangible Common Equity (Non-GAAP) to Return on Average Assets and Return on Average Equity (GAAP) |
|||||||||
|
|
QTD |
QTD |
QTD |
||||||
|
(In thousands, except per share data) |
|
|
|
||||||
|
Net income available to common shareholders |
$ |
26,074 |
|
$ |
96,248 |
|
$ |
19,679 |
|
|
Less: income attributable to unvested stock-based compensation awards |
|
0 |
|
|
0 |
|
|
0 |
|
|
Net earnings allocated to common shareholders (GAAP) |
|
26,074 |
|
|
96,248 |
|
|
19,679 |
|
|
Diluted earnings per share (GAAP) |
|
1.82 |
|
|
6.70 |
|
|
1.37 |
|
|
Adjustments for non-operating income and expense: |
|
|
|
||||||
|
(Gain) loss on sale of investment securities |
|
0 |
|
|
78,721 |
|
|
0 |
|
|
(Gain) from sale of |
|
0 |
|
|
(183,902 |
) |
|
0 |
|
|
Total adjustments |
|
0 |
|
|
(105,181 |
) |
|
0 |
|
|
Tax expense |
|
0 |
|
|
(34,509 |
) |
|
0 |
|
|
Total adjustments, net of tax |
|
0 |
|
|
(70,672 |
) |
|
0 |
|
|
Operating or adjusted net income (Non-GAAP) |
|
26,074 |
|
|
25,576 |
|
|
19,679 |
|
|
Weighted average shares outstanding (basic) |
|
14,250,969 |
|
|
14,270,206 |
|
|
14,246,140 |
|
|
Weighted average shares outstanding (diluted) |
|
14,347,514 |
|
|
14,356,680 |
|
|
14,319,440 |
|
|
Operating or adjusted basic earnings per share (Non-GAAP) |
|
1.83 |
|
|
1.79 |
|
|
1.38 |
|
|
Operating or adjusted diluted earnings per share (Non-GAAP) |
|
1.82 |
|
|
1.78 |
|
|
1.37 |
|
|
Net income available to common shareholders |
|
26,074 |
|
|
96,248 |
|
|
19,679 |
|
|
Operating or adjusted net income (Non-GAAP) |
|
26,074 |
|
|
25,576 |
|
|
19,679 |
|
|
Average total assets |
|
8,581,323 |
|
|
8,372,287 |
|
|
8,056,578 |
|
|
Return on average assets (GAAP) |
|
1.23 |
% |
|
4.56 |
% |
|
0.99 |
% |
|
Operating or adjusted return on average assets (Non-GAAP) |
|
1.23 |
% |
|
1.21 |
% |
|
0.99 |
% |
|
Net income available to common shareholders |
|
26,074 |
|
|
96,248 |
|
|
19,679 |
|
|
Operating or adjusted net income (Non-GAAP) |
|
26,074 |
|
|
25,576 |
|
|
19,679 |
|
|
Average total equity |
|
951,393 |
|
|
875,658 |
|
|
728,110 |
|
|
Return on average equity (GAAP) |
|
11.11 |
% |
|
43.61 |
% |
|
10.96 |
% |
|
Operating or adjusted return on average equity (Non-GAAP) |
|
11.11 |
% |
|
11.59 |
% |
|
10.96 |
% |
|
Operating or adjusted net income (Non-GAAP) |
|
26,074 |
|
|
25,576 |
|
|
19,679 |
|
|
Average |
|
951,393 |
|
|
875,658 |
|
|
728,110 |
|
|
Amortization of intangibles |
|
0 |
|
|
27 |
|
|
0 |
|
|
Tax expense |
|
0 |
|
|
6 |
|
|
0 |
|
|
Amortization of intangibles, net of tax |
|
0 |
|
|
21 |
|
|
0 |
|
|
Operating or adjusted net income (Non-GAAP) |
|
26,074 |
|
|
25,597 |
|
|
19,679 |
|
|
Average |
|
951,393 |
|
|
875,658 |
|
|
728,110 |
|
|
Average goodwill and intangibles |
|
72,766 |
|
|
79,494 |
|
|
93,637 |
|
|
Average |
$ |
878,627 |
|
$ |
796,164 |
|
$ |
634,473 |
|
|
Operating or adjusted return on average shareholders' tangible common equity (Non-GAAP) |
|
12.04 |
% |
|
12.76 |
% |
|
12.58 |
% |
|
1 Average balances and yields on available-for-sale securities are based on historical amortized cost. |
|||||||||
| 2 Interest income includes the tax effects of taxable-equivalent adjustments using an effective income tax rate of 21% in 2026 and 2025 to increase tax exempt interest income to taxable-equivalent basis. | |||||||||
|
3 Nonaccrual loans are included in the average asset totals presented above. Payments received on nonaccrual loans have been recognized as disclosed in Note 1 of the Company's consolidated financial statements included in Part I of the Company's Annual Report on Form 10-K for the fiscal year ended |
|||||||||
| 4 Earnings per share for the full fiscal year may not equal the sum of the quarterly earnings per share as a result of rounding of average shares. | |||||||||
View source version on businesswire.com: https://www.businesswire.com/news/home/20260424482547/en/
Source: