Biggest changeNon-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. 54 Table of Contents Reconciliation of Net Income Available to Common Shareholders/Diluted Earnings Per Share (GAAP) to Net Operating Income Available to Common Shareholders/Adjusted Diluted Earnings Per Share (Non-GAAP); Return on Average Assets and Return on Average Equity to Adjusted Return on Average Assets and Adjusted Return on Average Equity; and Adjusted Operating Return on Average Tangible Common Equity (Non-GAAP) For the year ended December 31, (In thousands, except per share data) 2023 2022 2021 2020 2019 Net income available to common shareholders $ 9,505 $ 85,030 $ 89,264 $ 77,588 $ 81,718 Less: income attributable to unvested stock-based compensations awards (42) (250) (615) (857) (1,306) Net earnings allocated to common shareholders (GAAP) 9,463 84,780 88,649 76,731 80,412 Diluted earnings per share (GAAP) 0.66 5.89 6.05 5.20 5.37 Adjustments for non-operating income and expense: Loss (gain) on sale of investment securities 70,019 634 (249) (443) (645) Purchase accounting related to redemption of trust preferred securities 0 0 1,849 0 0 Penalties on prepayment of FHLB borrowings 0 0 2,929 0 0 Write-down of real estate pending sale 0 0 0 673 0 Total adjustments 70,019 634 4,529 230 (645) Tax expense 17,155 155 1,110 56 (158) Total adjustments, net of tax 52,864 479 3,419 174 (487) Adjusted net income (Non-GAAP) 62,369 85,509 92,683 77,762 81,231 Net earnings allocated to common shareholders (Non-GAAP) 62,327 85,259 92,068 76,905 79,925 Weighted average shares outstanding (basic) 14,254,661 14,328,280 14,568,763 14,703,390 14,907,057 Weighted average shares outstanding (diluted) 14,301,221 14,404,294 14,648,167 14,751,303 14,973,951 Adjusted basic earnings per share (Non-GAAP) 4.37 5.95 6.32 5.23 5.36 Adjusted diluted earnings per share (Non-GAAP) 4.36 5.92 6.29 5.21 5.34 Net income available to common shareholders 9,505 85,030 89,264 77,588 81,718 Adjusted net income (Non-GAAP) 62,369 85,509 92,683 77,762 81,231 Average total assets 7,641,672 7,828,520 7,968,951 7,358,478 6,679,578 Return on average assets 0.12 % 1.09 % 1.12 % 1.05 % 1.22 % Adjusted return on average assets (Non-GAAP) 0.82 % 1.09 % 1.16 % 1.06 % 1.22 % Net income available to common shareholders 9,505 85,030 89,264 77,588 81,718 Adjusted net income (Non-GAAP) 62,369 85,509 92,683 77,762 81,231 Average total equity 634,732 641,725 724,477 699,554 651,341 Return on average equity 1.50 % 13.25 % 12.32 % 11.09 % 12.55 % Adjusted return on average equity (Non-GAAP) 9.83 % 13.32 % 12.79 % 11.12 % 12.47 % Net earnings allocated to common shareholders (Non-GAAP) 62,327 85,259 92,068 76,905 79,925 Average Tompkins Financial Corporation shareholders' equity (GAAP) 633,267 640,258 723,009 698,088 649,871 Amortization of intangibles 334 873 1,317 1,484 1,673 Tax expense 82 214 323 364 410 Amortization of intangibles, net of tax 252 659 994 1,120 1,263 Adjusted net operating income available to common shareholders' (Non-GAAP) 62,579 85,918 93,062 78,025 81,188 Average Tompkins Financial Corporation shareholders' equity 633,267 640,258 723,009 698,088 649,871 Average goodwill and intangibles 94,169 94,677 95,719 97,134 98,104 Average Tompkins Financial Corporation shareholders' tangible common equity (Non-GAAP) $ 539,098 $ 545,581 $ 627,290 $ 600,954 $ 551,767 Adjusted operating return on average shareholders' tangible common equity (Non-GAAP) 11.61 % 15.75 % 14.84 % 12.98 % 14.71 % 55 Table of Contents Newly Adopted Accounting Standards ASU No. 2020-04, "Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting." The amendments in this update provide optional guidance for a limited period of time to ease the potential burden in accounting for (or recognizing the effects of) reference rate reform on financial reporting.
Biggest changeNon-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. 53 Table of Contents Reconciliation of Net Income Available to Common Shareholders/Diluted Earnings Per Share (GAAP) to Adjusted Net Operating Income Available to Common Shareholders/Adjusted Diluted Earnings Per Share (Non-GAAP); Return on Average Assets and Return on Average Equity to Adjusted Return on Average Assets, Adjusted Return on Average Equity and Adjusted Operating Return on Average Shareholders' Tangible Common Equity (Non-GAAP) For the year ended December 31, (In thousands, except per share data) 2024 2023 2022 Net income available to common shareholders $ 70,850 $ 9,505 $ 85,030 Less: income attributable to unvested stock-based compensation awards 0 (42) (250) Net earnings allocated to common shareholders (GAAP) 70,850 9,463 84,780 Diluted earnings per share (GAAP) 4.97 0.66 5.89 Adjustments for non-operating income and expense: (Gain) loss on sale of investment securities (50) 70,019 634 Total adjustments (50) 70,019 634 Tax expense (12) 17,155 155 Total adjustments, net of tax (38) 52,864 479 Adjusted net income (Non-GAAP) 70,812 62,369 85,509 Net earnings allocated to common shareholders (Non-GAAP) 70,812 62,327 85,259 Weighted average shares outstanding (basic) 14,218,106 14,254,661 14,328,280 Weighted average shares outstanding (diluted) 14,268,443 14,301,221 14,404,294 Adjusted basic earnings per share (Non-GAAP) 4.98 4.37 5.95 Adjusted diluted earnings per share (Non-GAAP) 4.96 4.36 5.92 Net income available to common shareholders 70,850 9,505 85,030 Adjusted net income (Non-GAAP) 70,812 62,369 85,509 Average total assets 7,875,339 7,641,672 7,828,520 Return on average assets 0.90 % 0.12 % 1.09 % Adjusted return on average assets (Non-GAAP) 0.90 % 0.82 % 1.09 % Net income available to common shareholders 70,850 9,505 85,030 Adjusted net income (Non-GAAP) 70,812 62,369 85,509 Average total equity 685,814 634,732 641,725 Return on average equity 10.33 % 1.50 % 13.25 % Adjusted return on average equity (Non-GAAP) 10.33 % 9.83 % 13.32 % Net earnings allocated to common shareholders (Non-GAAP) 70,812 62,327 85,259 Average Tompkins Financial Corporation shareholders' equity (GAAP) 684,417 633,267 640,258 Amortization of intangibles 332 334 873 Tax expense 81 82 214 Amortization of intangibles, net of tax 251 252 659 Adjusted net operating income available to common shareholders' (Non-GAAP) 71,063 62,579 85,918 Average Tompkins Financial Corporation shareholders' equity 684,417 633,267 640,258 Average goodwill and intangibles 93,844 94,169 94,677 Average Tompkins Financial Corporation shareholders' tangible common equity (Non-GAAP) $ 590,573 $ 539,098 $ 545,581 Adjusted operating return on average shareholders' tangible common equity (Non-GAAP) 12.03 % 11.61 % 15.75 % 54 Table of Contents