AGÕæÈ˹ٷ½

STOCK TITAN

Tompkins Financial Corporation Reports Increased Fourth Quarter Financial Results

Rhea-AI Impact
(Low)
Rhea-AI Sentiment
(Neutral)
Tags

ITHACA, N.Y.--(BUSINESS WIRE)-- Tompkins Financial Corporation (NYSE American: TMP)

Tompkins Financial Corporation ("Tompkins" or the "Company") reported diluted earnings per share of $1.37 for the fourth quarter of 2024, up 5.4% and 30.5% compared to the immediate prior quarter and the fourth quarter of 2023, respectively. Net income for the fourth quarter of 2024 was $19.7 million, up $1.0 million or 5.5% compared to the third quarter of 2024, and up $4.7 million, or 31.0%, when compared to the fourth quarter of 2023.

For the year ended December 31, 2024, diluted earnings per share of $4.97 were up 653.0% compared to the year ended December 31, 2023. Net income for 2024 was $70.9 million, an increase of $61.3 million compared to 2023. The 2023 results included an after-tax loss of $52.9 million or $3.69 loss per diluted share, related to the sale of $510.5 million of available-for-sale debt securities. Earnings performance for 2024 benefited from increased net interest income, growth in fee-based businesses and lower operating expenses.

Tompkins President and CEO, Stephen Romaine, commented, "We are pleased to report increased earnings for the year and fourth quarter of 2024. Our improved results were driven by growth in revenue and lower operating expense. Revenue growth was broad and supported by strong loan growth, deposit growth, and growth in our fee-based businesses. Our fourth quarter ended the year with 9.4% annualized loan growth, 14 basis points of net interest margin expansion and improving profitability metrics. We look forward to the new year as we believe we remain well positioned to continue to drive growth through quality customer relationships."

SELECTED HIGHLIGHTS FOR THE PERIOD:

  • Net interest margin for the fourth quarter of 2024 was 2.93%, improved from the immediate prior quarter of 2.79%, and 2.82% for the same period of 2023.
  • Total average cost of funds of 1.88% for the fourth quarter of 2024 was down 13 basis points compared to the third quarter of 2024, as a result of funding mix and lower interest rates.
  • Total fee-based services (insurance, wealth management, service charges on deposit accounts and cards) revenues for the fourth quarter of 2024 were up $1.3 million or 7.7% compared to the fourth quarter of 2023.
  • Total noninterest expenses for the fourth quarter of 2024 were in line with the third quarter of 2024, and down $1.3 million or 2.6% compared to the fourth quarter of 2023.
  • Total loans at December 31, 2024 were up $138.7 million, or 2.4% compared to September 30, 2024 (9.4% on an annualized basis), and up $414.0 million, or 7.4%, from December 31, 2023.
  • Total deposits at December 31, 2024 were $6.5 billion, down $106.1 million, or 1.6%, from September 30, 2024, and up $72.0 million, or 1.1%, from December 31, 2023.
  • Loan to deposit ratio at December 31, 2024 was 93.0%, compared to 89.4% at September 30, 2024, and 87.6% at December 31, 2023.
  • Regulatory Tier 1 capital to average assets was 9.27% at December 31, 2024, up compared to 9.19% at September 30, 2024, and 9.08% at December 31, 2023.

NET INTEREST INCOME

Net interest income was $56.3 million for the fourth quarter of 2024, up $3.1 million or 5.8% compared to the third quarter of 2024, and up $3.9 million or 7.5% compared to the fourth quarter of 2023. The increase in net interest income compared to the third quarter of 2024 was due to improvement in net interest margin, which is explained further below, and an increase in average loan balances. The increase when compared to the fourth quarter of 2023 was due to increases in both average loan balances and average loan yields, and was partially offset by higher average funding costs.

For the year ended December 31, 2024, net interest income was $211.1 million, an increase of $1.6 million or 0.8% when compared to the year ended December 31, 2023. The increase reflects growth in average loan balances and higher yields on average earning assets, partially offset by higher average cost of funds.

Net interest margin was 2.93% for the fourth quarter of 2024, up 14 basis points when compared to the immediate prior quarter, and up 11 basis points from 2.82% for the fourth quarter of 2023. The increase in net interest margin, when compared to the most recent prior quarter, was mainly due to lower funding costs resulting from growth in average deposits and lower market rates. The increase in net interest margin when compared to the same period prior year was mainly a result of higher yields on average interest earning assets and higher average loan balances, and was partially offset by higher average funding costs.

Average loans for the quarter ended December 31, 2024 were up $100.9 million, or 1.7%, from the third quarter of 2024, and were up $445.1 million, or 8.1%, compared to the prior year period. The increase in average loans over both prior periods was mainly in the commercial real estate and commercial and industrial portfolios. The average yield on interest-earning assets for the quarter ended December 31, 2024 was 4.67%, a slight increase from 4.66% for the quarter ended September 30, 2024, and up from 4.34% for the quarter ended December 31, 2023.

Average total deposits of $6.6 billion for the fourth quarter of 2024 were up $217.3 million, or 3.4%, compared to the third quarter of 2024, and up $91.9 million or 1.4% compared to the same period in 2023. The cost of interest-bearing deposits of 2.31% for the fourth quarter of 2024 was down 4 basis points from 2.35% for the third quarter of 2024, and up 27 basis points from 2.04% for the fourth quarter of 2023. The ratio of average noninterest bearing deposits to average total deposits for the fourth quarter of 2024 was 28.0% compared to 28.9% for the third quarter of 2024, and 29.6% for the fourth quarter of 2023. The average cost of interest-bearing liabilities for the fourth quarter of 2024 of 2.53% represents a decrease of 18 basis points over the third quarter of 2024, and an increase of 28 basis points over the same period in 2023.

NONINTEREST INCOME

Noninterest income of $20.8 million for the fourth quarter of 2024 was up $2.0 million or 10.5% compared to the same period in 2023. The increase in quarterly noninterest income when compared to the same period in 2023 was mainly due to increases in fee-based revenues, which includes insurance commissions and fees, up $698,000 or 9.0%; wealth management fees, up $456,000 or 10.3%; service charges on deposit accounts, up $81,000 or 4.6%; and card services income, up $60,000 or 2.1%. Other income was up $763,000 or 38.6% for the quarter ended December 31, 2024 compared to the same period in 2023, and included increases in gains on loan sales and derivative swap fee income.

Noninterest income of $88.1 million for the year ended December 31, 2024 was up $77.9 million or 760.5% compared to the year ended December 31, 2023. The increase in noninterest income compared to 2023 was mainly due to the $70.0 million pre-tax loss on the sale of available-for-sale debt securities in 2023 as discussed above. Also contributing to the increase for the year ended December 31, 2024 over the prior year were fee-based revenues, which includes insurance commissions and fees, up $1.7 million or 4.7%; wealth management fees, up $1.6 million or 9.1%; service charges on deposit accounts, up $375,000 or 5.4%; and card services income, up $569,000 or 5.0%. Other income was up $3.6 million for the year ended December 31, 2024 compared to 2023, and included increases in gains on loan sales, derivative swap fee income and earnings on bank-owned life insurance.

NONINTEREST EXPENSE

Noninterest expense was $50.0 million for the fourth quarter of 2024, down $1.3 million or 2.6% compared to the fourth quarter of 2023. Other operating expenses for the quarter were down $3.0 million or 20.4% from the same period prior year and included decreases in technology, down $1.1 million; marketing, down $665,000; other losses, down $364,000; and professional fees, down $242,000. Noninterest expense for the year ended December 31, 2024 was $199.6 million, a decrease of $3.7 million or 1.8% compared to the $203.3 million reported for 2023. The year-over-year decrease was mainly driven by lower other operating expenses, which were down $5.1 million or 9.1% and included decreases in technology, down $1.3 million; marketing, down $1.2 million; professional fees, down $1.0 million; retirement plan expense, down $709,000; and travel and meeting expense, down $667,000. Partially offsetting these decreases, FDIC insurance expense was up $1.4 million or 32.5% year-over-year.

INCOME TAX EXPENSE

The provision for income tax expense for the fourth quarter of 2024 was $6.0 million for an effective rate of 23.5%, compared to a provision for tax expense of $3.1 million and an effective rate of 17.2% for the same quarter in 2023. For the year ended December 31, 2024, the provision for income tax expense was $22.0 million and the effective tax rate was 23.7% compared to tax expense of $2.5 million and an effective tax rate of 20.6% for 2023. Increased tax expense for both the quarter and year-to-date periods in 2024 was mainly a result of lower income in 2023 associated with the loss on the sale of securities described above.

In 2024, the Company's average assets exceeded the $8.0 billion threshold for receiving certain New York State tax benefits associated with the Company’s real estate investment trust (“REIT�) subsidiaries. Therefore, the Company did not recognize any tax benefit in connection with the REITs in 2024. In the fourth quarter of 2024, the Company’s bank subsidiary approved the dissolution of the REITs.

ASSET QUALITY

The allowance for credit losses represented 0.94% of total loans and leases at December 31, 2024, unchanged compared to the most recent prior quarter, and up from 0.92% reported at December 31, 2023. The year over year increase in the allowance for credit losses coverage ratio includes changes for qualitative factors relating to loan growth and asset quality, model assumptions changes, and updates to economic forecasts for unemployment and GDP. The increase in allowance for credit losses was partially offset by lower off-balance sheet reserves due to model changes related to utilization rates and a decrease in loan pipeline. The ratio of the allowance to total nonperforming loans and leases was 111.06% at December 31, 2024, compared to 88.51% at September 30, 2024, and 82.84% at December 31, 2023. The increase in the ratio compared to the same prior year period was due to the decrease in nonperforming loans and leases discussed in more detail below.

Provision for credit losses for the fourth quarter of 2024 was $1.4 million compared to $1.8 million for the same period in 2023. Provision for credit losses for the year ended December 31, 2024 was $6.6 million compared to $4.3 million for the year ended December 31, 2023. The increase in provision expense for the full year compared to 2023 was mainly driven by loan growth, an increase in net charge-offs and model assumption updates. Net charge-offs for the three months and year ended December 31, 2024 were $857,000 and $2.5 million, respectively, compared to net charge-offs of $410,000 and $1.6 million for the same periods in 2023.

Nonperforming assets represented 0.80% of total assets at December 31, 2024, unchanged from December 31, 2023 but up slightly compared to 0.78% at September 30, 2024. At December 31, 2024, nonperforming loans and leases totaled $50.9 million, compared to $62.6 million at September 30, 2024 and $62.3 million at December 31, 2023. The decrease in nonperforming loans and leases at December 31, 2024 compared to December 31, 2023 was due to one commercial real estate loan for $14.2 million being moved from nonperforming loans to other real estate owned. The increase in loans past due 30-89 days at December 31, 2024 compared to prior quarter end and December 31, 2023 was mainly due to the inclusion of a $17.4 million commercial real estate loan.

Special Mention and Substandard loans and leases totaled $111.1 million at December 31, 2024, compared to $126.0 million reported at September 30, 2024, and $123.1 million reported at December 31, 2023. The decrease was mainly due to the reclassification of one commercial real estate loan from nonperforming loans to other real estate owned as mentioned above.

CAPITAL POSITION

Capital ratios at December 31, 2024 remained well above the regulatory minimums for well-capitalized institutions. The ratio of total capital to risk-weighted assets was 13.08% at December 31, 2024, compared to 13.21% at September 30, 2024, and 13.36% at December 31, 2023. The decrease in the ratio is mainly a result of loan growth during the fourth quarter of 2024. The ratio of Tier 1 capital to average assets was 9.27% at December 31, 2024, compared to 9.19% at September 30, 2024, and 9.08% at December 31, 2023.

LIQUIDITY POSITION

The Company's liquidity position at December 31, 2024 was stable and consistent with the immediate prior quarter end. Liquidity is enhanced by ready access to national and regional wholesale funding sources including Federal funds purchased, repurchase agreements, brokered deposits, Federal Reserve Bank's Discount Window advances and Federal Home Loan Banks (FHLB) advances. The Company maintained ready access to liquidity of $1.3 billion, or 16.4% of total assets at December 31, 2024.

ABOUT TOMPKINS FINANCIAL CORPORATION

Tompkins Financial Corporation is a banking and financial services company serving the Central, Western, and Hudson Valley regions of New York and the Southeastern region of Pennsylvania. Headquartered in Ithaca, NY, Tompkins Financial is parent to Tompkins Community Bank and Tompkins Insurance Agencies, Inc. Tompkins Community Bank provides a full array of wealth management services under the Tompkins Financial Advisors brand, including investment management, trust and estate, financial and tax planning services. For more information on Tompkins Financial, visit .

"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", "will", "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 the sufficiency of existing collateral to cover exposure related to nonperforming loans and future growth. 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 and our Quarterly Reports on Form 10-Q as filed with the Securities and Exchange Commission, are among those that could cause actual results to differ materially from the forward-looking statements 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 banks, bank holding companies and/or financial holding companies, including the Dodd-Frank Act, and state and local government mandates; the impact of any change in the FDIC insurance assessment rate or the rules and regulations related to the calculation of the FDIC insurance assessment amount; increased supervisory and regulatory scrutiny of financial institutions; technological developments and changes; cybersecurity incidents and threats; the ability to continue to introduce competitive new products and services on a timely, cost-effective basis; governmental and public policy changes, including environmental regulation; reliance on large customers; the ability to access financial resources in the amounts, at the times, and on the terms required to support the Company's future businesses; and the economic impact, including potential market volatility, of national and global events, including the response to bank failures, war and geopolitical matters (including the war in Israel and surrounding regions and the war in Ukraine), widespread protests, civil unrest, political uncertainty, and pandemics or other public health crises. The Company does not undertake any obligation to update its forward-looking statements.

Ìý

TOMPKINS FINANCIAL CORPORATION

CONSOLIDATED STATEMENTS OF CONDITION

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

As of

As of

ASSETS

12/31/2024

12/31/2023

Ìý

Ìý

(Audited)

Ìý

Ìý

Ìý

Cash and noninterest bearing balances due from banks

$

53,635

Ìý

$

67,212

Ìý

Interest bearing balances due from banks

Ìý

80,763

Ìý

Ìý

12,330

Ìý

Cash and Cash Equivalents

Ìý

134,398

Ìý

Ìý

79,542

Ìý

Ìý

Ìý

Ìý

Available-for-sale debt securities, at fair value (amortized cost of $1,367,123 at December 31, 2024 and $1,548,482 at December 31, 2023)

Ìý

1,231,532

Ìý

Ìý

1,416,650

Ìý

Held-to-maturity debt securities, at amortized cost (fair value of $267,295 at December 31, 2024 and $267,455 at December 31, 2023)

Ìý

312,462

Ìý

Ìý

312,401

Ìý

Equity securities, at fair value

Ìý

768

Ìý

Ìý

787

Ìý

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

Ìý

6,019,922

Ìý

Ìý

5,605,935

Ìý

Less: Allowance for credit losses

Ìý

56,496

Ìý

Ìý

51,584

Ìý

Net Loans and Leases

Ìý

5,963,426

Ìý

Ìý

5,554,351

Ìý

Ìý

Ìý

Ìý

Federal Home Loan Bank and other stock

Ìý

42,255

Ìý

Ìý

33,719

Ìý

Bank premises and equipment, net

Ìý

76,626

Ìý

Ìý

79,687

Ìý

Corporate owned life insurance

Ìý

76,448

Ìý

Ìý

67,884

Ìý

Goodwill

Ìý

92,602

Ìý

Ìý

92,602

Ìý

Other intangible assets, net

Ìý

2,203

Ìý

Ìý

2,327

Ìý

Accrued interest and other assets

Ìý

176,360

Ìý

Ìý

179,799

Ìý

Total Assets

$

8,109,080

Ìý

$

7,819,749

Ìý

LIABILITIES

Ìý

Ìý

Deposits:

Ìý

Ìý

Interest bearing:

Ìý

Ìý

Checking, savings and money market

Ìý

3,558,946

Ìý

Ìý

3,484,878

Ìý

Time

Ìý

1,068,375

Ìý

Ìý

998,013

Ìý

Noninterest bearing

Ìý

1,844,484

Ìý

Ìý

1,916,956

Ìý

Total Deposits

Ìý

6,471,805

Ìý

Ìý

6,399,847

Ìý

Ìý

Ìý

Ìý

Federal funds purchased and securities sold under agreements to repurchase

Ìý

37,036

Ìý

Ìý

50,996

Ìý

Other borrowings

Ìý

790,247

Ìý

Ìý

602,100

Ìý

Other liabilities

Ìý

96,548

Ìý

Ìý

96,872

Ìý

Total Liabilities

$

7,395,636

Ìý

$

7,149,815

Ìý

EQUITY

Ìý

Ìý

Tompkins Financial Corporation shareholders' equity:

Ìý

Ìý

Common Stock - par value $.10 per share: Authorized 25,000,000 shares; Issued: 14,468,013 at December 31, 2024; and 14,441,830 at December 31, 2023

Ìý

1,447

Ìý

Ìý

1,444

Ìý

Additional paid-in capital

Ìý

300,073

Ìý

Ìý

297,183

Ìý

Retained earnings

Ìý

537,157

Ìý

Ìý

501,510

Ìý

Accumulated other comprehensive loss

Ìý

(118,492

)

Ìý

(125,005

)

Treasury stock, at cost � 131,497 shares at December 31, 2024, and 132,097 shares at December 31, 2023

Ìý

(6,741

)

Ìý

(6,610

)

Total Tompkins Financial Corporation Shareholders� Equity

Ìý

713,444

Ìý

Ìý

668,522

Ìý

Noncontrolling interests

Ìý

0

Ìý

Ìý

1,412

Ìý

Total Equity

$

713,444

Ìý

$

669,934

Ìý

Total Liabilities and Equity

$

8,109,080

Ìý

$

7,819,749

Ìý

Ìý

Ìý

Ìý

TOMPKINS FINANCIAL CORPORATION

CONSOLIDATED STATEMENTS OF INCOME

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

Three Months Ended

Year Ended

Ìý

12/31/2024

09/30/2024

12/31/2023

12/31/2024

12/31/2023

INTEREST AND DIVIDEND INCOME

Ìý

Ìý

Ìý

Ìý

Ìý

Loans

$

78,911

Ìý

$

77,814

$

69,035

$

301,970

$

260,434

Ìý

Due from banks

Ìý

235

Ìý

Ìý

168

Ìý

227

Ìý

741

Ìý

674

Ìý

Available-for-sale debt securities

Ìý

8,760

Ìý

Ìý

9,037

Ìý

9,717

Ìý

36,779

Ìý

29,677

Ìý

Held-to-maturity debt securities

Ìý

1,222

Ìý

Ìý

1,222

Ìý

1,222

Ìý

4,881

Ìý

4,876

Ìý

Federal Home Loan Bank and other stock

Ìý

894

Ìý

Ìý

888

Ìý

584

Ìý

3,203

Ìý

1,697

Ìý

Total Interest and Dividend Income

Ìý

90,022

Ìý

$

89,129

$

80,785

$

347,574

$

297,358

Ìý

INTEREST EXPENSE

Ìý

Ìý

Ìý

Ìý

Ìý

Time certificates of deposits of $250,000 or more

Ìý

4,698

Ìý

Ìý

4,158

Ìý

3,949

Ìý

16,914

Ìý

11,421

Ìý

Other deposits

Ìý

22,856

Ìý

Ìý

22,553

Ìý

19,526

Ìý

87,069

Ìý

59,387

Ìý

Federal funds purchased and securities sold under agreements to repurchase

Ìý

11

Ìý

Ìý

11

Ìý

14

Ìý

46

Ìý

58

Ìý

Other borrowings

Ìý

6,176

Ìý

Ìý

9,214

Ìý

4,937

Ìý

32,443

Ìý

16,978

Ìý

Total Interest Expense

Ìý

33,741

Ìý

Ìý

35,936

Ìý

28,426

Ìý

136,472

Ìý

87,844

Ìý

Net Interest Income

Ìý

56,281

Ìý

Ìý

53,193

Ìý

52,359

Ìý

211,102

Ìý

209,514

Ìý

Less: Provision for credit loss expense

Ìý

1,411

Ìý

Ìý

2,174

Ìý

1,761

Ìý

6,611

Ìý

4,339

Ìý

Net Interest Income After Provision for Credit Loss Expense

Ìý

54,870

Ìý

Ìý

51,019

Ìý

50,598

Ìý

204,491

Ìý

205,175

Ìý

NONINTEREST INCOME

Ìý

Ìý

Ìý

Ìý

Ìý

Insurance commissions and fees

Ìý

8,471

Ìý

Ìý

11,283

Ìý

7,773

Ìý

39,100

Ìý

37,351

Ìý

Wealth management fees

Ìý

4,878

Ìý

Ìý

4,925

Ìý

4,422

Ìý

19,589

Ìý

17,951

Ìý

Service charges on deposit accounts

Ìý

1,854

Ìý

Ìý

1,872

Ìý

1,773

Ìý

7,288

Ìý

6,913

Ìý

Card services income

Ìý

2,919

Ìý

Ìý

2,921

Ìý

2,859

Ìý

12,057

Ìý

11,488

Ìý

Other income

Ìý

2,740

Ìý

Ìý

2,299

Ìý

1,977

Ìý

10,061

Ìý

6,511

Ìý

Net gain (loss) on securities transactions

Ìý

(33

)

Ìý

85

Ìý

46

Ìý

32

Ìý

(69,973

)

Total Noninterest Income

Ìý

20,829

Ìý

Ìý

23,385

Ìý

18,850

Ìý

88,127

Ìý

10,241

Ìý

NONINTEREST EXPENSE

Ìý

Ìý

Ìý

Ìý

Ìý

Salaries and wages

Ìý

25,870

Ìý

Ìý

25,664

Ìý

23,710

Ìý

101,150

Ìý

97,370

Ìý

Other employee benefits

Ìý

7,429

Ìý

Ìý

6,276

Ìý

6,626

Ìý

26,661

Ìý

27,333

Ìý

Net occupancy expense of premises

Ìý

2,873

Ìý

Ìý

3,065

Ìý

3,544

Ìý

12,634

Ìý

13,278

Ìý

Furniture and fixture expense

Ìý

1,834

Ìý

Ìý

1,797

Ìý

2,425

Ìý

7,666

Ìý

8,663

Ìý

Amortization of intangible assets

Ìý

90

Ìý

Ìý

86

Ìý

84

Ìý

332

Ìý

334

Ìý

Other operating expense

Ìý

11,870

Ìý

Ìý

12,989

Ìý

14,911

Ìý

51,199

Ìý

56,314

Ìý

Total Noninterest Expenses

Ìý

49,966

Ìý

Ìý

49,877

Ìý

51,300

Ìý

199,642

Ìý

203,292

Ìý

Income Before Income Tax Expense

Ìý

25,733

Ìý

Ìý

24,527

Ìý

18,148

Ìý

92,976

Ìý

12,124

Ìý

Income Tax Expense

Ìý

6,045

Ìý

Ìý

5,858

Ìý

3,114

Ìý

22,003

Ìý

2,495

Ìý

Net Income Attributable to Noncontrolling Interests and Tompkins Financial Corporation

Ìý

19,688

Ìý

Ìý

18,669

Ìý

15,034

Ìý

70,973

Ìý

9,629

Ìý

Less: Net Income Attributable to Noncontrolling Interests

Ìý

30

Ìý

Ìý

31

Ìý

31

Ìý

123

Ìý

124

Ìý

Net Income Attributable to Tompkins Financial Corporation

$

19,658

Ìý

Ìý

18,638

Ìý

15,003

Ìý

70,850

Ìý

9,505

Ìý

Basic Earnings Per Share

$

1.38

Ìý

$

1.31

$

1.06

$

4.98

$

0.66

Ìý

Diluted Earnings Per Share

$

1.37

Ìý

$

1.30

$

1.05

$

4.97

$

0.66

Ìý

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

Ìý

Quarter Ended

Quarter Ended

Ìý

December 31, 2024

September 30, 2024

Ìý

Average

Ìý

Ìý

Average

Ìý

Ìý

Ìý

Balance

Ìý

Average

Balance

Ìý

Average

(Dollar amounts in thousands)

(QTD)

Interest

Yield/Rate

(QTD)

Interest

Yield/Rate

ASSETS

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest-earning assets

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest-bearing balances due from banks

$

19,065

$

235

Ìý

4.90

%

$

13,189

$

168

Ìý

5.07

%

Securities1

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

U.S. Government securities

Ìý

1,619,973

Ìý

9,471

Ìý

2.33

%

Ìý

1,664,611

Ìý

9,740

Ìý

2.33

%

State and municipal2

Ìý

86,481

Ìý

557

Ìý

2.56

%

Ìý

87,799

Ìý

560

Ìý

2.54

%

Other securities

Ìý

3,287

Ìý

55

Ìý

6.66

%

Ìý

3,282

Ìý

60

Ìý

7.27

%

Total securities

Ìý

1,709,741

Ìý

10,083

Ìý

2.35

%

Ìý

1,755,692

Ìý

10,360

Ìý

2.35

%

FHLBNY and FRB stock

Ìý

30,665

Ìý

894

Ìý

11.60

%

Ìý

38,534

Ìý

888

Ìý

9.17

%

Total loans and leases, net of unearned income2,3

Ìý

5,931,771

Ìý

79,126

Ìý

5.31

%

Ìý

5,830,899

Ìý

78,040

Ìý

5.32

%

Total interest-earning assets

Ìý

7,691,242

Ìý

90,338

Ìý

4.67

%

Ìý

7,638,314

Ìý

89,456

Ìý

4.66

%

Other assets

Ìý

282,490

Ìý

Ìý

Ìý

276,610

Ìý

Ìý

Total assets

$

7,973,732

Ìý

Ìý

$

7,914,924

Ìý

Ìý

LIABILITIES & EQUITY

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Deposits

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest-bearing deposits

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest bearing checking, savings, & money market

$

3,661,006

$

17,223

Ìý

1.87

%

$

3,509,116

$

16,635

Ìý

1.89

%

Time deposits

Ìý

1,076,300

Ìý

10,331

Ìý

3.82

%

Ìý

1,016,949

Ìý

10,076

Ìý

3.94

%

Total interest-bearing deposits

Ìý

4,737,306

Ìý

27,554

Ìý

2.31

%

Ìý

4,526,065

Ìý

26,711

Ìý

2.35

%

Federal funds purchased & securities sold under agreements to repurchase

Ìý

39,519

Ìý

11

Ìý

0.11

%

Ìý

42,449

Ìý

11

Ìý

0.10

%

Other borrowings

Ìý

534,219

Ìý

6,176

Ìý

4.60

%

Ìý

709,474

Ìý

9,214

Ìý

5.17

%

Total interest-bearing liabilities

Ìý

5,311,044

Ìý

33,741

Ìý

2.53

%

Ìý

5,277,988

Ìý

35,936

Ìý

2.71

%

Noninterest bearing deposits

Ìý

1,844,772

Ìý

Ìý

Ìý

1,838,725

Ìý

Ìý

Accrued expenses and other liabilities

Ìý

101,370

Ìý

Ìý

Ìý

101,679

Ìý

Ìý

Total liabilities

Ìý

7,257,186

Ìý

Ìý

Ìý

7,218,392

Ìý

Ìý

Tompkins Financial Corporation Shareholders� equity

Ìý

715,299

Ìý

Ìý

Ìý

695,057

Ìý

Ìý

Noncontrolling interest

Ìý

1,247

Ìý

Ìý

Ìý

1,475

Ìý

Ìý

Total equity

Ìý

716,546

Ìý

Ìý

Ìý

696,532

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Total liabilities and equity

$

7,973,732

Ìý

Ìý

$

7,914,924

Ìý

Ìý

Interest rate spread

Ìý

Ìý

2.15

%

Ìý

Ìý

1.95

%

Net interest income (TE)/margin on earning assets

Ìý

Ìý

56,597

Ìý

2.93

%

Ìý

Ìý

53,520

Ìý

2.79

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Tax Equivalent Adjustment

Ìý

Ìý

(316

)

Ìý

Ìý

Ìý

(327

)

Ìý

Net interest income

Ìý

$

56,281

Ìý

Ìý

Ìý

$

53,193

Ìý

Ìý

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

Ìý

Quarter Ended

Quarter Ended

Ìý

December 31, 2024

December 31, 2023

Ìý

Average

Ìý

Ìý

Average

Ìý

Ìý

Ìý

Balance

Ìý

Average

Balance

Ìý

Average

(Dollar amounts in thousands)

(QTD)

Interest

Yield/Rate

(QTD)

Interest

Yield/Rate

ASSETS

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest-earning assets

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest-bearing balances due from banks

$

19,065

$

235

Ìý

4.90

%

$

14,351

$

227

Ìý

6.28

%

Securities1

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

U.S. Government securities

Ìý

1,619,973

Ìý

9,471

Ìý

2.33

%

Ìý

1,789,043

Ìý

10,411

Ìý

2.31

%

State and municipal2

Ìý

86,481

Ìý

557

Ìý

2.56

%

Ìý

90,070

Ìý

574

Ìý

2.53

%

Other securities

Ìý

3,287

Ìý

55

Ìý

6.66

%

Ìý

3,242

Ìý

60

Ìý

7.37

%

Total securities

Ìý

1,709,741

Ìý

10,083

Ìý

2.35

%

Ìý

1,882,355

Ìý

11,045

Ìý

2.33

%

FHLBNY and FRB stock

Ìý

30,665

Ìý

894

Ìý

11.60

%

Ìý

24,555

Ìý

584

Ìý

9.44

%

Total loans and leases, net of unearned income2,3

Ìý

5,931,771

Ìý

79,126

Ìý

5.31

%

Ìý

5,486,715

Ìý

69,197

Ìý

5.00

%

Total interest-earning assets

Ìý

7,691,242

Ìý

90,338

Ìý

4.67

%

Ìý

7,407,976

Ìý

81,053

Ìý

4.34

%

Other assets

Ìý

282,490

Ìý

Ìý

Ìý

259,006

Ìý

Ìý

Total assets

$

7,973,732

Ìý

Ìý

$

7,666,982

Ìý

Ìý

LIABILITIES & EQUITY

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Deposits

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest-bearing deposits

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest bearing checking, savings, & money market

$

3,661,006

$

17,223

Ìý

1.87

%

$

3,643,919

$

14,915

Ìý

1.62

%

Time deposits

Ìý

1,076,300

Ìý

10,331

Ìý

3.82

%

Ìý

925,790

Ìý

8,560

Ìý

3.67

%

Total interest-bearing deposits

Ìý

4,737,306

Ìý

27,554

Ìý

2.31

%

Ìý

4,569,709

Ìý

23,475

Ìý

2.04

%

Federal funds purchased & securities sold under agreements to repurchase

Ìý

39,519

Ìý

11

Ìý

0.11

%

Ìý

51,903

Ìý

14

Ìý

0.10

%

Other borrowings

Ìý

534,219

Ìý

6,176

Ìý

4.60

%

Ìý

398,932

Ìý

4,937

Ìý

4.91

%

Total interest-bearing liabilities

Ìý

5,311,044

Ìý

33,741

Ìý

2.53

%

Ìý

5,020,544

Ìý

28,426

Ìý

2.25

%

Noninterest bearing deposits

Ìý

1,844,772

Ìý

Ìý

Ìý

1,920,510

Ìý

Ìý

Accrued expenses and other liabilities

Ìý

101,370

Ìý

Ìý

Ìý

103,648

Ìý

Ìý

Total liabilities

Ìý

7,257,186

Ìý

Ìý

Ìý

7,044,702

Ìý

Ìý

Tompkins Financial Corporation Shareholders� equity

Ìý

715,299

Ìý

Ìý

Ìý

620,789

Ìý

Ìý

Noncontrolling interest

Ìý

1,247

Ìý

Ìý

Ìý

1,491

Ìý

Ìý

Total equity

Ìý

716,546

Ìý

Ìý

Ìý

622,280

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Total liabilities and equity

$

7,973,732

Ìý

Ìý

$

7,666,982

Ìý

Ìý

Interest rate spread

Ìý

Ìý

2.15

%

Ìý

Ìý

2.09

%

Net interest income (TE)/margin on earning assets

Ìý

Ìý

56,597

Ìý

2.93

%

Ìý

Ìý

52,627

Ìý

2.82

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Tax Equivalent Adjustment

Ìý

Ìý

(316

)

Ìý

Ìý

Ìý

(268

)

Ìý

Net interest income

Ìý

$

56,281

Ìý

Ìý

Ìý

$

52,359

Ìý

Ìý

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

Ìý

Year to Date Period Ended

Year to Date Period Ended

Ìý

December 31, 2024

December 31, 2023

Ìý

Average

Ìý

Ìý

Average

Ìý

Ìý

Ìý

Balance

Ìý

Average

Balance

Ìý

Average

(Dollar amounts in thousands)

(YTD)

Interest

Yield/Rate

(YTD)

Interest

Yield/Rate

ASSETS

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest-earning assets

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest-bearing balances due from banks

$

14,052

$

741

Ìý

5.27

%

$

13,064

$

674

Ìý

5.16

%

Securities1

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

U.S. Government securities

Ìý

1,689,411

Ìý

39,580

Ìý

2.34

%

Ìý

1,920,678

Ìý

32,432

Ìý

1.69

%

State and municipal2

Ìý

88,414

Ìý

2,254

Ìý

2.55

%

Ìý

91,407

Ìý

2,338

Ìý

2.56

%

Other securities

Ìý

3,277

Ìý

235

Ìý

7.17

%

Ìý

3,272

Ìý

229

Ìý

6.99

%

Total securities

Ìý

1,781,102

Ìý

42,069

Ìý

2.36

%

Ìý

2,015,357

Ìý

35,000

Ìý

1.74

%

FHLBNY and FRB stock

Ìý

35,369

Ìý

3,203

Ìý

9.06

%

Ìý

22,284

Ìý

1,697

Ìý

7.63

%

Total loans and leases, net of unearned income2,3

Ìý

5,768,575

Ìý

302,780

Ìý

5.25

%

Ìý

5,357,699

Ìý

261,144

Ìý

4.87

%

Total interest-earning assets

Ìý

7,599,098

Ìý

348,793

Ìý

4.59

%

Ìý

7,408,404

Ìý

298,515

Ìý

4.03

%

Other assets

Ìý

276,241

Ìý

Ìý

Ìý

233,268

Ìý

Ìý

Total assets

$

7,875,339

Ìý

Ìý

$

7,641,672

Ìý

Ìý

LIABILITIES & EQUITY

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Deposits

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest-bearing deposits

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest bearing checking, savings, & money market

$

3,553,942

$

64,647

Ìý

1.82

%

$

3,697,780

$

46,820

Ìý

1.27

%

Time deposits

Ìý

1,017,532

Ìý

39,336

Ìý

3.87

%

Ìý

793,709

Ìý

23,988

Ìý

3.02

%

Total interest-bearing deposits

Ìý

4,571,474

Ìý

103,983

Ìý

2.27

%

Ìý

4,491,489

Ìý

70,808

Ìý

1.58

%

Federal funds purchased & securities sold under agreements to repurchase

Ìý

42,752

Ìý

46

Ìý

0.11

%

Ìý

55,773

Ìý

58

Ìý

0.10

%

Other borrowings

Ìý

638,721

Ìý

32,443

Ìý

5.08

%

Ìý

363,530

Ìý

16,978

Ìý

4.67

%

Total interest-bearing liabilities

Ìý

5,252,947

Ìý

136,472

Ìý

2.60

%

Ìý

4,910,792

Ìý

87,844

Ìý

1.79

%

Noninterest bearing deposits

Ìý

1,838,036

Ìý

Ìý

Ìý

1,994,861

Ìý

Ìý

Accrued expenses and other liabilities

Ìý

98,542

Ìý

Ìý

Ìý

101,287

Ìý

Ìý

Total liabilities

Ìý

7,189,525

Ìý

Ìý

Ìý

7,006,940

Ìý

Ìý

Tompkins Financial Corporation Shareholders� equity

Ìý

684,417

Ìý

Ìý

Ìý

633,267

Ìý

Ìý

Noncontrolling interest

Ìý

1,397

Ìý

Ìý

Ìý

1,465

Ìý

Ìý

Total equity

Ìý

685,814

Ìý

Ìý

Ìý

634,732

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Total liabilities and equity

$

7,875,339

Ìý

Ìý

$

7,641,672

Ìý

Ìý

Interest rate spread

Ìý

Ìý

1.99

%

Ìý

Ìý

2.24

%

Net interest income (TE)/margin on earning assets

Ìý

Ìý

212,321

Ìý

2.79

%

Ìý

Ìý

210,671

Ìý

2.84

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Tax Equivalent Adjustment

Ìý

Ìý

(1,219

)

Ìý

Ìý

Ìý

(1,157

)

Ìý

Net interest income

Ìý

$

211,102

Ìý

Ìý

Ìý

$

209,514

Ìý

Ìý

Tompkins Financial Corporation - Summary Financial Data (Unaudited)

(In thousands, except per share data)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Quarter-Ended

Year-Ended

Period End Balance Sheet

Dec-24

Sep-24

Jun-24

Mar-24

Dec-23

Dec-24

Securities

$

1,544,762

$

1,622,526

$

1,630,654

$

1,679,542

$

1,729,838

$

1,544,762

Total Loans

Ìý

6,019,922

Ìý

5,881,261

Ìý

5,761,864

Ìý

5,640,524

Ìý

5,605,935

Ìý

6,019,922

Allowance for credit losses

Ìý

56,496

Ìý

55,384

Ìý

53,059

Ìý

51,704

Ìý

51,584

Ìý

56,496

Total assets

Ìý

8,109,080

Ìý

8,006,427

Ìý

7,869,522

Ìý

7,778,034

Ìý

7,819,749

Ìý

8,109,080

Total deposits

Ìý

6,471,805

Ìý

6,577,896

Ìý

6,285,896

Ìý

6,449,616

Ìý

6,399,847

Ìý

6,471,805

Federal funds purchased and securities sold under agreements to repurchase

Ìý

37,036

Ìý

67,506

Ìý

35,989

Ìý

43,681

Ìý

50,996

Ìý

37,036

Other borrowings

Ìý

790,247

Ìý

539,327

Ìý

773,627

Ìý

522,600

Ìý

602,100

Ìý

790,247

Total common equity

Ìý

713,444

Ìý

719,855

Ìý

674,630

Ìý

667,906

Ìý

668,522

Ìý

713,444

Total equity

Ìý

713,444

Ìý

721,348

Ìý

676,093

Ìý

669,338

Ìý

669,934

Ìý

713,444

Average Balance Sheet

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Average earning assets

$

7,691,242

$

7,638,314

$

7,547,689

$

7,517,705

$

7,407,976

$

7,599,098

Average assets

Ìý

7,973,732

Ìý

7,914,924

Ìý

7,810,061

Ìý

7,801,125

Ìý

7,666,982

Ìý

7,875,339

Average interest-bearing liabilities

Ìý

5,311,044

Ìý

5,277,988

Ìý

5,215,003

Ìý

5,206,836

Ìý

5,020,544

Ìý

5,252,947

Average equity

Ìý

716,546

Ìý

696,532

Ìý

662,969

Ìý

666,752

Ìý

622,280

Ìý

685,814

Share data

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Weighted average shares outstanding (basic)

Ìý

14,230,297

Ìý

14,215,607

Ìý

14,214,574

Ìý

14,211,910

Ìý

14,194,503

Ìý

14,218,106

Weighted average shares outstanding (diluted)

Ìý

14,312,497

Ìý

14,283,255

Ìý

14,239,626

Ìý

14,238,357

Ìý

14,246,024

Ìý

14,268,443

Period-end shares outstanding

Ìý

14,436,363

Ìý

14,394,255

Ìý

14,395,204

Ìý

14,405,019

Ìý

14,405,920

Ìý

14,436,363

Common equity book value per share

$

49.42

$

50.01

$

46.86

$

46.37

$

46.41

$

49.42

Tangible book value per share (Non-GAAP)**

$

42.93

$

43.50

$

40.35

$

39.85

$

39.88

$

42.93

**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

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net interest income

$

56,281

$

53,193

$

50,953

$

50,675

$

52,359

$

211,102

Provision for credit loss expense

Ìý

1,411

Ìý

2,174

Ìý

2,172

Ìý

854

Ìý

1,761

Ìý

6,611

Noninterest income

Ìý

20,829

Ìý

23,385

Ìý

21,776

Ìý

22,137

Ìý

18,850

Ìý

88,127

Noninterest expense

Ìý

49,966

Ìý

49,877

Ìý

49,942

Ìý

49,857

Ìý

51,300

Ìý

199,642

Income tax expense

Ìý

6,045

Ìý

5,858

Ìý

4,902

Ìý

5,198

Ìý

3,114

Ìý

22,003

Net income attributable to Tompkins Financial Corporation

Ìý

19,658

Ìý

18,638

Ìý

15,682

Ìý

16,872

Ìý

15,003

Ìý

70,850

Noncontrolling interests

Ìý

30

Ìý

31

Ìý

31

Ìý

31

Ìý

31

Ìý

123

Basic earnings per share4

Ìý

1.38

Ìý

1.31

Ìý

1.10

Ìý

1.19

Ìý

1.06

Ìý

4.98

Diluted earnings per share4

Ìý

1.37

Ìý

1.30

Ìý

1.10

Ìý

1.18

Ìý

1.05

Ìý

4.97

Nonperforming Assets

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Nonaccrual loans and leases

$

50,548

$

62,381

$

62,253

$

62,544

$

62,165

$

50,548

Loans and leases 90 days past due and accruing

Ìý

323

Ìý

193

Ìý

215

Ìý

151

Ìý

101

Ìý

323

Total nonperforming loans and leases

Ìý

50,871

Ìý

62,574

Ìý

62,468

Ìý

62,695

Ìý

62,266

Ìý

50,871

OREO

Ìý

14,314

Ìý

81

Ìý

80

Ìý

0

Ìý

131

Ìý

14,314

Total nonperforming assets

$

65,185

$

62,655

$

62,548

$

62,695

$

62,397

$

65,185

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

Ìý

Quarter-Ended

Year-Ended

Delinquency - Total loan and lease portfolio

Dec-24

Sep-24

Jun-24

Mar-24

Dec-23

Dec-24

Loans and leases 30-89 days past due and

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

accruing

$

28,828

$

7,031

$

5,286

$

8,015

$

4,210

$

28,828

Loans and leases 90 days past due and accruing

Ìý

323

Ìý

193

Ìý

215

Ìý

151

Ìý

101

Ìý

323

Total loans and leases past due and accruing

Ìý

29,151

Ìý

7,224

Ìý

5,501

Ìý

8,166

Ìý

4,311

Ìý

29,151

Allowance for Credit Losses

Balance at beginning of period

$

55,384

Ìý

$

53,059

Ìý

$

51,704

$

51,584

$

49,336

Ìý

$

51,584

Ìý

Provision for credit losses

Ìý

1,969

Ìý

Ìý

3,237

Ìý

Ìý

1,864

Ìý

348

Ìý

2,658

Ìý

$

7,418

Ìý

Net loan and lease charge-offs (recoveries)

Ìý

857

Ìý

Ìý

912

Ìý

Ìý

509

Ìý

228

Ìý

410

Ìý

$

2,506

Ìý

Allowance for credit losses at end of period

$

56,496

Ìý

$

55,384

Ìý

$

53,059

$

51,704

$

51,584

Ìý

$

56,496

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Allowance for Credit Losses - Off-Balance Sheet Exposure

Balance at beginning of period

$

2,021

Ìý

$

3,084

Ìý

$

2,776

$

2,270

$

3,167

Ìý

$

2,270

Ìý

(Credit) provision for credit losses

Ìý

(558

)

Ìý

(1,063

)

Ìý

308

Ìý

506

Ìý

(897

)

$

(807

)

Allowance for credit losses at end of period

$

1,463

Ìý

$

2,021

Ìý

$

3,084

$

2,776

$

2,270

Ìý

$

1,463

Ìý

Loan Classification - Total Portfolio

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Special Mention

$

36,923

$

58,758

$

48,712

$

46,302

$

50,368

$

36,923

Substandard

Ìý

74,163

Ìý

67,261

Ìý

67,509

Ìý

72,412

Ìý

72,717

Ìý

74,163

Ratio Analysis

Credit Quality

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Nonperforming loans and leases/total loans and leases

0.85

%

1.06

%

1.08

%

1.11

%

1.11

%

0.85

%

Nonperforming assets/total assets

0.80

%

0.78

%

0.79

%

0.81

%

0.80

%

0.80

%

Allowance for credit losses/total loans and leases

0.94

%

0.94

%

0.92

%

0.92

%

0.92

%

0.94

%

Allowance/nonperforming loans and leases

111.06

%

88.51

%

84.94

%

82.47

%

82.84

%

111.06

%

Net loan and lease losses (recoveries) annualized/total average loans and leases

0.06

%

0.06

%

0.04

%

0.02

%

0.03

%

0.04

%

Capital Adequacy

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Tier 1 Capital (to average assets)

9.27

%

9.19

%

9.15

%

9.08

%

9.08

%

9.27

%

Total Capital (to risk-weighted assets)

13.08

%

13.21

%

13.26

%

13.43

%

13.36

%

13.08

%

Profitability (period-end)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Return on average assets *

0.98

%

0.94

%

0.81

%

0.87

%

0.78

%

0.90

%

Return on average equity *

10.91

%

10.65

%

9.51

%

10.18

%

9.56

%

10.33

%

Net interest margin (TE) *

2.93

%

2.79

%

2.73

%

2.73

%

2.82

%

2.79

%

Average yield on interest-earning assets*

4.67

%

4.66

%

4.56

%

4.47

%

4.34

%

4.59

%

Average cost of deposits*

1.67

%

1.67

%

1.61

%

1.54

%

1.43

%

1.62

%

Average cost of funds*

1.88

%

2.01

%

1.96

%

1.86

%

1.62

%

1.92

%

* Quarterly ratios have been annualized

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

Non-GAAP Measures

This press release contains financial information determined by methods other than in accordance with U.S. generally accepted accounting principles (GAAP). Where non-GAAP disclosures are used in this press release, the comparable GAAP measure, as well as reconciliation to the comparable GAAP measure, is provided in the below tables. The Company believes the non-GAAP measures provide meaningful comparisons of our underlying operational performance and facilitate management's and investors' assessments of business and performance trends in comparison to others in the financial services industry. These non-GAAP financial measures should not be considered in isolation or as a measure of the Company's profitability or liquidity; they are in addition to, and are not a substitute for, financial measures under GAAP. The non-GAAP financial measures presented herein may be different from non-GAAP financial measures used by other companies, and may not be comparable to similarly titled measures reported by other companies. Further, the Company may utilize other measures to illustrate performance in the future. Non-GAAP financial measures have limitations since they do not reflect all of the amounts associated with the Company's results of operations as determined in accordance with GAAP.

Reconciliation of Tangible Book Value Per Share (non-GAAP) to Common Equity Book Value Per Share (GAAP)

Ìý

Quarter-Ended

Year-Ended

Ìý

Dec-24

Sep-24

Jun-24

Mar-24

Dec-23

Dec-24

Common equity book value per share (GAAP)

$

49.42

$

50.01

$

46.86

$

46.37

$

46.41

$

49.42

Total common equity

$

713,444

$

719,855

$

674,630

$

667,906

$

668,522

$

713,444

Less: Goodwill and intangibles

Ìý

93,670

Ìý

93,760

Ìý

93,847

Ìý

93,926

Ìý

94,003

Ìý

93,670

Tangible common equity (Non-GAAP)

Ìý

619,774

Ìý

626,095

Ìý

580,783

Ìý

573,980

Ìý

574,519

Ìý

619,774

Ending shares outstanding

Ìý

14,436,363

Ìý

14,394,255

Ìý

14,395,204

Ìý

14,405,019

Ìý

14,405,920

Ìý

14,436,363

Tangible book value per share (Non-GAAP)

$

42.93

$

43.50

$

40.35

$

39.85

$

39.88

$

42.93

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 2024 and 2023 to increase tax exempt interest income to taxable-equivalent basis.
3 Nonaccrual loans are included in the average asset totals presented above. Payments received on nonaccrual loans have been recognized as disclosed in Note 1 of the Company's consolidated financial statements included in Part I of the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2023.
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.

Stephen S. Romaine, President & CEO

Matthew Tomazin, Executive VP, CFO & Treasurer

Tompkins Financial Corporation (888) 503-5753

Source: Tompkins Financial Corporation

Tompkins Financl

NYSE:TMP

TMP Rankings

TMP Latest News

TMP Latest SEC Filings

TMP Stock Data

939.54M
13.32M
9.2%
67.29%
0.5%
Banks - Regional
State Commercial Banks
United States
ITHACA