TrustCo Announces Fourth Quarter and Full Year 2017 Results; Net Income Before Taxes Up 12.9% Over Prior Year Quarter


Executive Snapshot:

  • Continued solid financial results:
    • Key metrics for fourth quarter and full year 2017:
      • Income before taxes of $19.7 million in the fourth quarter of 2017, up 12.9% compared to $17.5 million in the fourth quarter of 2016
      • Income before taxes of $76.7 million for the full year 2017, up 12.4% compared to $68.3 million for 2016
      • Net income rose for the full year 2017 over 2016 despite a $5.1 million charge related to the recently enacted federal tax legislation
      • Return on average assets (ROAA) of 0.60% compared to 0.89% in the fourth quarter of 2016
      • Return on average equity (ROAE) of 6.38% compared to 9.87% in the fourth quarter of 2016
      • Efficiency ratio of 53.13% compared to 54.65% in the fourth quarter of 2016 (Non-GAAP measure; see P. 14 for definition)
         
  • Asset quality remains solid:
    • Nonperforming assets (NPAs) fell by $1.7 million compared to December 31, 2016
    • NPAs to total assets improved to 0.56%, compared to 0.60% at December 31, 2016
    • Quarterly net chargeoffs were equal to 0.02% of average loans on an annualized basis, compared to 0.08% for the fourth quarter of 2016
       
  • Continued expansion of customer base:
    • Focus on capitalizing on opportunities presented by expanded branch network
    • Average core (non-maturity) deposits per branch grew $480 thousand to $21.4 million from December 31, 2016 to December 31, 2017
    • Average core deposits were $77.1 million higher in the fourth quarter of 2017 compared to the fourth quarter of 2016, an increase of 2.6%
       
  • Loan portfolio reaches all-time high:
    • Average loans were up $203 million for the fourth quarter of 2017 compared to fourth quarter of 2016
    • At $3.64 billion as of December 31, 2017, loans reached an all-time high

TrustCo Announces Fourth Quarter and Full Year 2017 Results; Net Income Before Taxes Up 12.9% Over Prior Year Quarter

GLENVILLE, N.Y., Jan. 22, 2018 (GLOBE NEWSWIRE) -- TrustCo Bank Corp NY (TrustCo) (Nasdaq:TRST) today announced fourth quarter of 2017 net income of $7.4 million compared to $10.8 million for the fourth quarter of 2016.  Fourth quarter and full year 2017 results include the impact of the revaluation of the Company’s deferred tax assets resulting from the recently enacted tax legislation, as detailed below.  On a pre-tax basis, earnings rose from $17.5 million in the fourth quarter of 2016 to $19.7 million in the fourth quarter of 2017, an increase of 12.9%.  For the full year 2016, net income rose from $42.6 million to $43.1 million in 2017 while pre-tax earnings rose from $68.3 million to $76.7 million, an increase of 12.4%.

Summary

Robert J. McCormick, President and Chief Executive Officer noted, “We are pleased to be able to report a 13% increase in pre-tax earnings in the fourth quarter of 2017 as compared to the fourth quarter of 2016.  Solid revenue growth and expense control combined to produce a strong quarter and year.  Our focus on traditional lending criteria and conservative balance sheet management has enabled us to produce consistent earnings, maintain strong liquidity and capital and allowed us to continue to grow our business and take advantage of changes in market and competitive conditions.  In terms of our core business, we continue to add customer relationships, which ultimately drive future growth.  We will continue to take advantage of opportunities as they are presented during the coming year and beyond.” 

TrustCo saw continued solid loan growth in the fourth quarter of 2017 compared to the prior year, led by an increase in residential mortgages.  Loan portfolio expansion was funded by a combination of utilizing a portion of our strong cash balances and cash flow from investments, as well as growth in funding from customers and expansion of shareholders equity.  The continued shift toward loans helped offset the margin impact from continued comparatively low yields on cash and investments and the continued decline in loan yields.  The Federal Reserve decision to raise the target Federal Funds rate has contributed to our results during 2017 as our cash position immediately repriced upward, and is likely to continue to do so in 2018 to the extent there are additional rate increases.  While total average deposits were down slightly in the fourth quarter of 2017 versus the prior year, core deposits were up $77.1 million over that time frame.  The shift towards increased core deposits contributed to our cost of funds remaining flat from the fourth quarter of 2016 to the fourth quarter of 2017.   The gain in core deposits was led by demand deposits and low cost interest bearing checking deposits.  TrustCo’s strong liquidity position continues to allow it to take advantage of opportunities as they arise.

On December 22, 2017 the Tax Cuts and Jobs Act (the "Act") was signed into law, which includes a reduction of the statutory corporate tax rate from 35% to 21%.  The lower tax rate will have a significant beneficial impact on results going forward, but also resulted in the revaluation of net deferred tax assets, as noted, based on the lower tax rate. Deferred income taxes result from temporary differences between the tax basis of assets and liabilities and their reported amounts in the financial statements. Deferred tax assets and liabilities are measured using enacted rates expected to apply to taxable income in years in which those temporary differences are expected to be recovered or settled. Deferred tax assets and liabilities are adjusted through income tax expense as changes in tax laws are enacted.  The rate reduction is effective January 1, 2018. Included in results for the fourth quarter and full year 2017 is a reduction in the value of net deferred tax assets of $5.1 million, which is recorded as additional income tax expense for the quarter ended December 31, 2017. This charge had a negative impact on our reported net income, earnings per share, return on average equity and return on average assets.

Details

Average loans were up $202.6 million or 5.9% in the fourth quarter of 2017 over the same period in 2016. Average residential loans, our primary lending focus, were up $234.0 million or 8.2% in the fourth quarter of 2017, over the same period in 2016.  Overall loan growth was constrained by a $29.0 million decline in average outstandings on home equity lines of credit and a $2.4 million decline in average commercial loans. Average deposits were down $12.8 million or 0.3% for the fourth quarter of 2017 over the same period a year earlier.  The decrease in deposits was the result of a $89.9 million decline in average time deposits as the company focused on less costly non-maturity deposits.  Excluding time deposits, core deposit accounts, which consist of checking, savings and money market deposits, were up $77.1 million from the fourth quarter of 2016 to the fourth quarter of 2017.  Within core, money market balances were down $5.9 million, checking balances were up $90.6 million (including interest bearing and non-interest bearing balances) and savings were down $7.6 million.  Core deposits typically represent longer term customer relationships and are generally lower cost than time deposits.  The cost of interest bearing deposits remained flat at 0.36% in the fourth quarter of 2017 relative to the fourth quarter of 2016.  The cost of core deposits, including demand, declined one basis point to 0.13% over this same time frame.  Mr. McCormick noted that, “The year-over-year growth of our loans and core deposit base reflect the long term strategic focus of the Company.”

For the fourth quarter of 2017, return on average assets and return on average equity were 0.60% and 6.38%, respectively, compared to 0.89% and 9.87% for the fourth quarter of 2016.  Diluted earnings per share were $0.076 for the fourth quarter of 2017, compared to $0.113 for the fourth quarter of 2016.  Overall expense control remains a key area of focus.  Total operating expenses increased by $171 thousand in the fourth quarter of 2017 as compared to the fourth quarter of 2016, with increases in compensation and several other categories partly offset by declines in professional services expenses, ORE costs and several other categories.  The modest increase in expenses was more than offset by a $2.1 million increase in revenue (net interest income plus non-interest income).  As noted, the revaluation of the net deferred tax assets is included in income taxes, creating an unusually high effective tax rate for the fourth quarter of 2017.  As noted, this reduced fourth quarter net income, which led to lower earnings per share, ROAA and ROAE.  For 2018 the Company is expecting its combined effective tax rate to be approximately 23.5%, based on currently known information.  The actual effective tax rate could be impacted by currently unknown aspects of how the tax law changes will be implemented and/or by management decisions to adapt to the new law. 

“While some banks have backed away from branches, a customer-friendly branch franchise continues to be the key to our long term plans.  We continue to make good progress expanding loans and deposits throughout our entire branch network.  We expect that trend to continue as the newer branches continue to mature.”

“At December 31, 2017, our average deposits per branch were $28.8 million, compared to $28.9 million a year earlier, while average core deposits per branch were $21.4 million compared to $20.9 million over the same time period.  While total deposit growth is important, TrustCo strives to maximize customer relationships through attracting and increasing core deposit balances.  We have always designed our branches to be smaller and more cost effective than those built by many of our competitors.  We use open floor plans that help maximize the value of our branches.  We remain mindful that fully achieving our goals for newer branches will take time and continued work.  We believe success in growing customer relationships provides basic building blocks that will help drive profit growth for the coming years.”

Asset quality and loan loss reserve measures continued to improve versus December 31, 2016.  Nonperforming loans (NPLs) were $24.4 million at December 31, 2017, compared to $25.1 million at December 31, 2016.  NPLs were equal to 0.67% of total loans at December 31, 2017, compared to 0.73% at December 31, 2016.  The coverage ratio, or allowance for loan losses to NPLs, was 181.2% at December 31, 2017, compared to 175.1% at December 31, 2016.  Nonperforming assets (NPAs) were $27.6 million at December 31, 2017 compared to $29.3 million at December 31, 2016.  The ratio of loan loss allowance to total loans was 1.21% as of December 31, 2017, compared to 1.28% at December 31, 2016 and reflects both the improvement in asset quality and economic conditions in our lending areas.  The allowance for loan losses was $44.2 million at December 31, 2017 compared to $43.9 million at December 31, 2016.  The provision for loan losses was $300 thousand for the fourth quarter of 2017, compared to $600 thousand in the fourth quarter of 2016.  Net chargeoffs for the fourth quarter of 2017 decreased versus the fourth quarter of 2016, falling to $212 thousand from $660 thousand in the year earlier period.  The annualized net chargeoff ratio was 0.02% for the fourth quarter of 2017, compared to 0.08% in the fourth quarter of 2016. 

The net interest margin for the fourth quarter of 2017 was 3.29%, up 16 basis points versus the fourth quarter of 2016, as increases in short term interest rates led to significantly higher earnings on cash, while slightly better returns were also achieved in the investment portfolio.  Loan yields did decline, but that was more than offset by higher volumes in terms of income.  During the same period, the cost of interest bearing liabilities increased one basis point, reflecting TrustCo’s strong funding base.

For the full year 2017, net income was $43.1 million, up 1.2% as compared to $42.6 million in the full year 2016, or $0.448 and $0.445, respectively, per diluted share.  As noted, the revaluation of the net deferred tax asset reduced net income by $5.1 million in the fourth quarter and full year 2017.  On a pre-tax basis, income was $76.7 million for 2017, up 12.4% as compared to the $68.3 million reported for 2016.

At December 31, 2017 the equity to asset ratio was 9.34%, compared to 8.89% at December 31, 2016.  Book value per share at December 31, 2017 was $4.76 compared to $4.52 a year earlier.

TrustCo Bank Corp NY is a $4.9 billion savings and loan holding company and through its subsidiary, Trustco Bank, operated 145 offices in New York, New Jersey, Vermont, Massachusetts, and Florida at December 31, 2017.

In addition, the Bank’s Financial Services Department offers a full range of investment services, retirement planning and trust and estate administration services. The common shares of TrustCo are traded on the NASDAQ Global Select Market under the symbol TRST.

A conference call to discuss fourth quarter 2017 results will be held at 9:00 a.m. Eastern Time on January 23, 2018.  Those wishing to participate in the call may dial toll-free 1-888-339-0764.  International callers must dial 1-412-902-4195.   Please ask to be joined into the TrustCo Bank Corp NY / TRST call.  A replay of the call will be available for thirty days by dialing 1-877-344-7529 (1-412-317-0088 for international callers), Conference Number 10116075. The call will also be audio webcast at: http://services.choruscall.com/links/trst180123.html, and will be available for one year. 

Safe Harbor Statement 
All statements in this news release that are not historical are forward-looking statements within the meaning of the Securities Exchange Act of 1934, as amended.  Forward-looking statements can be identified by words such as "anticipate," "intend," "plan," "goal," "seek," "believe," "project," "estimate," "expect," "strategy," "future," "likely," "may," "should," "will" and similar references to future periods. Examples of forward-looking statements include, among others, statements we make regarding our expectations for our performance during 2018, the impact of Federal Reserve actions regarding interest rates and the growth of loans and deposits throughout our branch network, our ability to capitalize on economic changes in the areas in which we operate and the extent to which higher expenses to fulfill operating and regulatory requirements recur or diminish over time.  Such forward-looking statements are subject to factors that could cause actual results to differ materially for TrustCo from those discussed. TrustCo wishes to caution readers not to place undue reliance on any such forward-looking statements, which speak only as of the date made. The following important factors, among others, in some cases have affected and in the future could affect TrustCo’s actual results and could cause TrustCo’s actual financial performance to differ materially from that expressed in any forward-looking statement:  our ability to continue to originate a significant volume of one-to-four family mortgage loans in our market areas; our ability to continue to maintain noninterest expense and other overhead costs at reasonable levels relative to income; our ability to comply with the supervisory agreement entered into with Trustco Bank’s regulator and potential regulatory actions if we fail to comply; restrictions or conditions imposed by our regulators on our operations that may make it more difficult for us to achieve our goals; the future earnings and capital levels of Trustco Bank and the continued ability of Trustco Bank under regulatory rules and the supervisory agreement to distribute capital to TrustCo, which could affect our ability to pay dividends; results of supervisory monitoring or examinations of Trustco Bank and TrustCo by our respective regulators; our ability to make accurate assumptions and judgments regarding the credit risks associated with lending and investing activities; the effect of changes in financial services laws and regulations and the impact of other governmental initiatives affecting the financial services industry; the effects of, and changes in, trade, monetary and fiscal policies and laws, including interest rate policies of the Federal Reserve Board, inflation, interest rates, market and monetary fluctuations; adverse conditions on the securities markets that lead to impairment in the value of securities in our investment portfolio; changes in law and policy accompanying the new presidential administration and uncertainty or speculation pending the enactment of such changes; the perceived overall value of our products and services by users, including in comparison to competitors’ products and services and the willingness of current and prospective customers to substitute competitors’ products and services for our products and services; changes in consumer spending, borrowing and saving habits; technological changes and electronic, cyber, and physical security breaches; real estate and collateral values; changes in accounting policies and practices, as may be adopted by the bank regulatory agencies, the FASB or PCAOB; changes in local market areas and general business and economic trends, as well as changes in consumer spending and saving habits; our success at managing the risks involved in the foregoing and managing our business; and other risks and uncertainties under the heading “Risk Factors” in our most recent annual report on Form 10-K and, if any, in our subsequent quarterly reports on Form 10-Q or other securities filings.

 

        
TRUSTCO BANK CORP NY       
GLENVILLE, NY       
        
FINANCIAL HIGHLIGHTS       
        
(dollars in thousands, except per share data)       
(Unaudited)       
   Three Months Ended    
  12/31/1709/30/1712/31/16   
Summary of operations       
  Net interest income (TE)$  39,259   39,190   36,921    
  Provision for loan losses   300   550   600    
  Net gain on securities transactions   -    -    -     
  Noninterest income, excluding net gain on securities transactions   4,288   4,854   4,512    
  Noninterest expense   23,536   23,526   23,365    
  Net income   7,362   12,596   10,798    
        
Per common share       
  Net income per share:       
   - Basic$  0.077   0.131   0.113    
   - Diluted   0.076   0.131   0.113    
  Cash dividends   0.066   0.066   0.066    
  Tangible Book value at period end   4.75   4.73   4.51    
  Market price at period end   9.20   8.90   8.75    
        
At period end       
  Full time equivalent employees 846 815 808    
  Full service banking offices 145 144 145    
        
Performance ratios       
  Return on average assets 0.60%1.02 0.89    
  Return on average equity 6.38 11.06 9.87    
  Efficiency (1) 53.13 52.79 54.65    
  Net interest spread (TE) 3.22 3.21 3.07    
  Net interest margin (TE) 3.29 3.26 3.13    
  Dividend payout ratio 85.81 50.07 58.20    
        
Capital ratio at period end       
  Consolidated tangible equity to tangible assets (2) 9.33 9.33 8.88    
        
Asset quality analysis at period end       
  Nonperforming loans to total loans 0.67 0.69 0.73    
  Nonperforming assets to total assets 0.56 0.56 0.60    
  Allowance for loan losses to total loans 1.21 1.23 1.28    
  Coverage ratio (3) 1.8x 1.8x 1.8x    
        
        
(1)  Calculated as noninterest expense (excluding ORE income/expense) divided by        
  taxable equivalent net interest income plus noninterest income (excluding        
  net securities transactions and gain on sale of building and nonperforming loans).       
(2)  The tangible equity ratio excludes $553 of intangibles from both equity and assets.       
(3)  Calculated as allowance for loan losses divided by total nonperforming loans.       
        
        
TE = Taxable equivalent.       
        
        
FINANCIAL HIGHLIGHTS, Continued       
        
(dollars in thousands, except per share data)       
(Unaudited)       
  Years Ended    
  12/31/1712/31/16    
Summary of operations       
  Net interest income (TE)$  154,413   146,109     
  Provision for loan losses   2,000   2,950     
  Net gain on securities transactions   -    668     
  Noninterest income, excluding net gain on securities transactions   18,373   18,344     
  Noninterest expense   93,994   93,827     
  Net income   43,145   42,601     
        
Per common share       
  Net income per share:       
   - Basic$  0.449   0.446     
   - Diluted   0.448   0.445     
  Cash dividends   0.263   0.263     
  Tangible Book value at period end   4.75   4.51     
  Market price at period end   9.20   8.75     
        
Performance ratios       
  Return on average assets 0.88%0.89     
  Return on average equity 9.64 9.94     
  Efficiency (1) 53.75 55.67     
  Net interest spread (TE) 3.16 3.05     
  Net interest margin (TE) 3.22 3.11     
  Dividend payout ratio 58.44 58.88     
        
        
(1)  Calculated as noninterest expense (excluding ORE income/expense) divided by        
  taxable equivalent net interest income plus noninterest income (excluding        
  net securities transactions and gain on sale of building and nonperforming loans).       
TE = Taxable equivalent.       
        
        
CONSOLIDATED STATEMENTS OF INCOME       
        
(dollars in thousands, except per share data)       
(Unaudited)       
  Three Months Ended  
  12/31/20179/30/20176/30/20173/31/201712/31/2016 
Interest and dividend income:        
Interest and fees on loans$  37,914   37,513   36,662   36,044   36,251  
Interest and dividends on securities available for sale:        
 U. S. government sponsored enterprises   614   465   607   595   422  
 State and political subdivisions    10   6   11   12   12  
 Mortgage-backed securities and collateralized mortgage obligations-residential   1,730   1,815   1,944   1,958   1,849  
 Corporate bonds   148   153   154   151   149  
 Small Business Administration-guaranteed participation securities   358   380   394   415   430  
 Mortgage-backed securities and collateralized mortgage obligations-commercial   43   22   21   23   23  
 Other securities   4   4   4   4   4  
  Total interest and dividends on securities available for sale   2,907   2,845   3,135   3,158   2,889  
        
Interest on held to maturity securities:        
 Mortgage-backed securities and collateralized mortgage obligations-residential   261   276   296   316   331  
 Corporate bonds   -   102   154   154   153  
  Total interest on held to maturity securities   261   378   450   470   484  
        
 Federal Reserve Bank and Federal Home Loan Bank stock   151   125   134   134   133  
        
Interest on federal funds sold and other short-term investments   1,779   1,927   1,727   1,246   865  
  Total interest income   43,012   42,788   42,108   41,052   40,622  
        
Interest expense:        
 Interest on deposits:        
 Interest-bearing checking   107   113   134   124   123  
 Savings   429   435   435   430   436  
 Money market deposit accounts   457   469   468   466   459  
 Time deposits   2,412   2,247   2,181   2,283   2,406  
 Interest on short-term borrowings   359   345   349   349   291  
  Total interest expense   3,764   3,609   3,567   3,652   3,715  
        
    Net interest income   39,248   39,179   38,541   37,400   36,907  
        
Provision for loan losses   300   550   550   600   600  
Net interest income after provision for loan losses    38,948   38,629   37,991   36,800   36,307  
        
Noninterest income:       
 Trustco Financial Services income   1,457   1,844   1,425   1,858   1,422  
 Fees for services to customers   2,597   2,767   2,797   2,637   2,795  
 Net gain on securities transactions   -   -   -   -   -  
 Other   234   243   282   232   295  
  Total noninterest income   4,288   4,854   4,504   4,727   4,512  
        
Noninterest expenses:        
 Salaries and employee benefits   10,536   10,360   9,559   10,210   9,576  
 Net occupancy expense   4,140   4,027   4,267   4,109   4,185  
 Equipment expense   1,465   1,669   1,428   1,556   1,370  
 Professional services   1,325   1,679   1,963   1,928   1,997  
 Outsourced services   1,760   1,650   1,500   1,500   1,775  
 Advertising expense   559   699   607   713   727  
 FDIC and other insurance   1,102   1,018   1,012   1,047   901  
 Other real estate expense, net   401   275   (4)  499   721  
 Other   2,248   2,149   2,581   2,457   2,113  
  Total noninterest expenses   23,536   23,526   22,913   24,019   23,365  
        
Income before taxes   19,700   19,957   19,582   17,508   17,454  
Income taxes   12,338   7,361   7,342   6,561   6,656  
        
Net income$  7,362   12,596   12,240   10,947   10,798  
Net income per common share:        
  - Basic$0.077 0.131 0.127 0.114 0.113  
        
  - Diluted 0.076 0.131 0.127 0.114 0.113  
        
Average basic shares (in thousands)   96,230   96,102   96,003   95,879   95,732  
Average diluted shares (in thousands)   96,393   96,205   96,073   95,987   95,877  
        
Note:  Taxable equivalent net interest income$  39,259   39,190   38,553   37,413   36,921  
        
        
CONSOLIDATED STATEMENTS OF INCOME       
        
(dollars in thousands, except per share data)       
(Unaudited)       
  Years Ended    
  12/31/201712/31/2016    
        
Interest and dividend income:        
Interest and fees on loans$  148,133   143,679     
Interest and dividends on securities available for sale:        
 U. S. government sponsored enterprises   2,281   1,489     
 State and political subdivisions    39   52     
 Mortgage-backed securities and collateralized mortgage obligations-residential   7,447   7,963     
 Corporate bonds   606   246     
 Small Business Administration-guaranteed participation securities   1,547   1,801     
 Mortgage-backed securities and collateralized mortgage obligations-commercial   109   133     
 Other securities   16   16     
  Total interest and dividends on securities available for sale   12,045   11,700     
        
Interest on held to maturity securities:        
 Mortgage-backed securities-residential   1,149   1,454     
 Corporate bonds   410   617     
  Total interest on held to maturity securities   1,559   2,071     
        
 Federal Reserve Bank and Federal Home Loan Bank stock   544   502     
        
Interest on federal funds sold and other short-term investments   6,679   3,407     
  Total interest income   168,960   161,359     
        
Interest expense:        
 Interest on deposits:        
 Interest-bearing checking   478   473     
 Savings   1,729   2,148     
 Money market deposit accounts   1,860   1,885     
 Time deposits   9,123   9,707     
 Interest on short-term borrowings   1,402   1,091     
  Total interest expense   14,592   15,304     
        
    Net interest income   154,368   146,055     
        
Provision for loan losses   2,000   2,950     
Net interest income after provision for loan losses    152,368   143,105     
        
Noninterest income:       
 Trust department income   6,584   5,886     
 Fees for services to customers   10,798   10,857     
 Net gain on securities transactions   -   668     
 Other   991   1,601     
  Total noninterest income   18,373   19,012     
        
Noninterest expenses:        
 Salaries and employee benefits   40,665   36,508     
 Net occupancy expense   16,543   16,078     
 Equipment expense   6,118   6,320     
 Professional services   6,895   8,200     
 Outsourced services   6,410   6,216     
 Advertising expense   2,578   2,515     
 FDIC and other insurance   4,179   5,967     
 Other real estate (income) expense, net   1,171   2,558     
 Other   9,435   9,465     
  Total noninterest expenses   93,994   93,827     
        
Income before taxes   76,747   68,290     
Income taxes   33,602   25,689     
        
Net income$  43,145   42,601     
        
Net income per Common Share:        
  - Basic$0.449 0.446     
        
  - Diluted 0.448 0.445     
        
Average basic shares (thousands)   96,112   95,548     
Average diluted shares (thousands)   96,222   95,648     
        
Note:  Taxable equivalent net interest income$  154,413   146,109     
        
        
        
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION       
        
(dollars in thousands)       
(Unaudited)       
        
        
  12/31/20179/30/20176/30/20173/31/201712/31/2016 
  ASSETS:       
        
 Cash and due from banks$44,125 41,598 43,783 41,352 48,719  
 Federal funds sold and other short term investments   568,615 582,599 663,360 641,839 658,555  
  Total cash and cash equivalents   612,740 624,197 707,143 683,191 707,274  
       
 Securities available for sale:      
  U. S. government sponsored enterprises   137,994 123,658 128,386 162,341 117,266  
  States and political subdivisions   525 534 536 887 886  
  Mortgage-backed securities and collateralized mortgage obligations-residential   315,840 335,530 352,591 357,683 372,308  
  Small Business Administration-guaranteed participation securities 67,059 69,818 72,858 75,429 78,499  
  Mortgage-backed securities and collateralized mortgage obligations-commercial   9,700 9,824 9,903 9,923 10,011  
  Corporate bonds 40,162   40,381   40,498 40,612 40,705  
  Other securities   685 685 685 685 685  
  Total securities available for sale   571,965 580,430 605,457 647,560 620,360  
        
 Held to maturity securities:       
  Mortgage-backed securities and collateralized mortgage obligations-residential 27,551 29,268 31,211 33,276 35,500  
  Corporate bonds 0 0 9,997 9,994 9,990  
  Total held to maturity securities 27,551 29,268 41,208 43,270 45,490  
        
 Federal Reserve Bank and Federal Home Loan Bank stock 8,779 8,779 9,723 9,579 9,579  
       
 Loans:      
  Commercial   186,207 187,281 183,035 184,451 191,194  
  Residential mortgage loans   3,132,521 3,070,970 2,999,306 2,929,928 2,895,733  
  Home equity line of credit   308,916 311,753 316,674 326,280 334,841  
  Installment loans   8,763 8,278 8,458 8,277 8,818  
 Loans, net of deferred fees and costs   3,636,407 3,578,282 3,507,473 3,448,936 3,430,586  
 Less:      
  Allowance for loan losses   44,170 44,082 44,162 44,048 43,890  
  Net loans   3,592,237 3,534,200 3,463,311 3,404,888 3,386,696  
        
 Bank premises and equipment, net   35,157 35,028 35,174 35,175 35,466  
 Other assets   59,579 58,373 58,466 63,080 63,941  
       
  Total assets$4,908,008 4,870,275 4,920,482 4,886,743 4,868,806  
       
  LIABILITIES:      
 Deposits:      
  Demand$398,399 397,623 390,120 373,930 377,755  
  Interest-bearing checking   891,052 862,067 871,004 838,936 815,534  
  Savings accounts   1,260,447 1,265,229 1,285,886 1,287,802 1,271,449  
  Money market deposit accounts   556,462 564,557 572,580 583,909 571,962  
  Time deposits   1,066,966 1,075,886 1,088,824 1,113,892 1,159,463  
   Total deposits   4,173,326 4,165,362 4,208,414 4,198,469 4,196,163  
       
 Short-term borrowings   242,991 216,508 233,621 220,946 209,406  
 Accrued expenses and other liabilities   33,383 33,477 31,081 28,628 30,551  
       
  Total liabilities   4,449,700 4,415,347 4,473,116 4,448,043 4,436,120  
       
  SHAREHOLDERS' EQUITY:      
 Capital stock   99,998 99,562 99,511 99,493 99,214  
 Surplus   175,651 172,712 172,603 172,628 171,425  
 Undivided profits   219,436 218,401 212,112 206,173 201,517  
 Accumulated other comprehensive loss, net of tax   (1,806)(3,060)(3,593)(5,568)(6,251) 
 Treasury stock at cost (34,971)(32,687)(33,267)(34,026)(33,219) 
       
  Total shareholders' equity 458,308 454,928 447,366 438,700 432,686  
        
  Total liabilities and shareholders' equity$4,908,008 4,870,275 4,920,482 4,886,743 4,868,806  
        
Outstanding shares (in thousands)   96,289   96,108   96,015   95,917   95,780  
        

 

NONPERFORMING ASSETS       
        
(dollars in thousands)       
(Unaudited)       
        
Nonperforming Assets       
  12/31/1709/30/1706/30/1703/31/1712/31/16 
New York and other states*       
Loans in nonaccrual status:       
  Commercial$  1,543   1,696   1,711   1,858   1,843  
  Real estate mortgage - 1 to 4 family   20,350   20,926   20,639   22,772   21,198  
  Installment   57   30   25   41   48  
Total non-accrual loans   21,950   22,652   22,375   24,671   23,089  
Other nonperforming real estate mortgages - 1 to 4 family   38   40   41   41   42  
Total nonperforming loans   21,988   22,692   22,416   24,712   23,131  
Other real estate owned   3,246   2,879   3,585   3,191   4,268  
Total nonperforming assets$  25,234   25,571   26,001   27,903   27,399  
        
Florida       
Loans in nonaccrual status:       
  Commercial$  -    -    -    -    -   
  Real estate mortgage - 1 to 4 family   2,389   1,895   2,112   1,712   1,929  
  Installment   -    -    -    -   -  
Total non-accrual loans   2,389   1,895   2,112   1,712   1,929  
Other nonperforming real estate mortgages - 1 to 4 family   -    -    -    -   -  
Total nonperforming loans   2,389   1,895   2,112   1,712   1,929  
Other real estate owned   -    -    -    -   -  
Total nonperforming assets$  2,389   1,895   2,112   1,712   1,929  
        
Total       
Loans in nonaccrual status:       
  Commercial$  1,543   1,696   1,711   1,858   1,843  
  Real estate mortgage - 1 to 4 family   22,739   22,821   22,751   24,484   23,127  
  Installment   57   30   25   41   48  
Total non-accrual loans   24,339   24,547   24,487   26,383   25,018  
Other nonperforming real estate mortgages - 1 to 4 family   38   40   41   41   42  
Total nonperforming loans   24,377   24,587   24,528   26,424   25,060  
Other real estate owned   3,246   2,879   3,585   3,191   4,268  
Total nonperforming assets$  27,623   27,466   28,113   29,615   29,328  
        
        
Quarterly Net Chargeoffs (Recoveries)       
  12/31/1709/30/1706/30/1703/31/1712/31/16 
New York and other states*       
Commercial$  (86)  (2)  -    64   (56) 
Real estate mortgage - 1 to 4 family   249   613   334   261   619  
Installment   50   56   37   31   55  
  Total net chargeoffs$  213   667   371   356   618  
        
Florida       
Commercial$  -    -    -    -    -   
Real estate mortgage - 1 to 4 family   (1)  (41)  52   84   23  
Installment   -    4   13   2   19  
  Total net chargeoffs$  (1)  (37)  65   86   42  
        
Total       
Commercial$  (86)  (2)  -    64   (56) 
Real estate mortgage - 1 to 4 family   248   572   386   345   642  
Installment   50   60   50   33   74  
  Total net chargeoffs$  212   630   436   442   660  
        
        
Asset Quality Ratios       
  12/31/1709/30/1706/30/1703/31/1712/31/16 
        
Total nonperforming loans(1)$  24,377   24,587   24,528   26,424   25,060  
Total nonperforming assets(1)   27,623   27,466   28,113   29,615   29,328  
Total net chargeoffs(2)   212   630   436   442   660  
        
Allowance for loan losses(1)   44,170 44,082 44,162 44,048 43,890  
        
Nonperforming loans to total loans 0.67%0.69%0.70%0.77%0.73% 
Nonperforming assets to total assets 0.56%0.56%0.57%0.61%0.60% 
Allowance for loan losses to total loans 1.21%1.23%1.26%1.28%1.28% 
Coverage ratio(1) 181.2%179.3%180.0%166.7%175.1% 
Annualized net chargeoffs to average loans(2) 0.02%0.07%0.05%0.05%0.08% 
Allowance for loan losses to annualized net chargeoffs(2) 52.1x 17.5x 25.3x 24.9x 16.6x  
        
* Includes New York, New Jersey, Vermont and Massachusetts.       
(1)  At period-end       
(2)  For the period ended       
        

 

DISTRIBUTION OF ASSETS, LIABILITIES AND SHAREHOLDERS' EQUITY-  
INTEREST RATES AND INTEREST DIFFERENTIAL  
              
(dollars in thousands) Three months ended  Three months ended  
(Unaudited) December 31, 2017  December 31, 2016  
  Average InterestAverage  Average InterestAverage  
  Balance  Rate  Balance  Rate  
              
Assets             
              
Securities available for sale:             
U. S. government sponsored enterprises$139,565  614   1.76%$113,158  422 1.49% 
Mortgage backed securities and             
  collateralized mortgage obligations-residential 328,826  1,730   2.10  384,973  1,849   1.92  
State and political subdivisions 519  10   7.71  943  19   8.06  
Corporate bonds   41,006    148   1.44  41,039  149   1.45  
Small Business Administration-guaranteed participation securities 69,643  358   2.06  81,922  430   2.10  
Mortgage backed securities and             
  collateralized mortgage obligations-commercial 9,843  43   1.75  10,173  23   0.90  
Other 685  4   2.34  685  4   2.34  
              
  Total securities available for sale 590,087  2,907   1.97  632,893  2,896   1.83  
              
Federal funds sold and other             
 short-term Investments 539,700  1,779   1.32  622,578  865 0.50  
              
Held to maturity securities:             
Corporate bonds   -     -    -   9,988  153 6.13  
Mortgage backed securities and             
  collateralized mortgage obligations-residential 28,418  261   3.67  36,723  331 3.61  
              
  Total held to maturity securities 28,418  261   3.67  46,711  484   4.14  
              
Federal Reserve Bank and Federal Home Loan Bank stock 8,779  151   6.88  9,579  133   5.55  
              
Commercial loans 186,655  2,429   5.21  189,058  2,557   5.41  
Residential mortgage loans 3,103,792  32,051   4.13  2,869,757  30,294 4.22  
Home equity lines of credit 310,626  3,240   4.17  339,591  3,209 3.78  
Installment loans 8,276  205   9.91  8,391  198 9.44  
              
Loans, net of unearned income 3,609,349  37,925 4.20  3,406,797  36,258   4.26  
              
  Total interest earning assets 4,776,333  43,023 3.60  4,718,558  40,636   3.44  
              
Allowance for loan losses (44,322)     (44,368)     
Cash & non-interest earning assets 128,340      137,372      
              
              
Total assets$4,860,351     $4,811,562      
              
              
Liabilities and shareholders' equity             
              
Deposits:             
Interest bearing checking accounts$856,031  107 0.05%$782,979  123 0.06% 
Money market accounts 559,463  457 0.33  565,335  459 0.32  
Savings 1,259,938  429 0.14  1,267,551  436 0.14  
Time deposits 1,073,956  2,412 0.90  1,163,820  2,406 0.83  
              
  Total interest bearing deposits 3,749,388  3,405 0.36  3,779,685  3,424 0.36  
Short-term borrowings 232,207  359 0.62  195,526  291 0.60  
              
     Total interest bearing liabilities 3,981,595  3,764 0.38  3,975,211  3,715 0.37  
              
Demand deposits 390,343      372,801      
Other liabilities 30,392      28,198      
Shareholders' equity 458,021      435,352      
              
Total liabilities and shareholders' equity$4,860,351     $4,811,562      
              
Net interest income, tax equivalent   39,259      36,921    
              
Net interest spread    3.22%    3.07% 
              
Net interest margin (net interest income             
to total interest earning assets)    3.29%    3.13% 
              
Tax equivalent adjustment   (11)     (14)   
              
              
  Net interest income    39,248      36,907    
              
              
              
DISTRIBUTION OF ASSETS, LIABILITIES AND SHAREHOLDERS' EQUITY-  
INTEREST RATES AND INTEREST DIFFERENTIAL  
(dollars in thousands) Year ended  Year ended  
(Unaudited) December 31, 2017  December 31, 2016  
  Average InterestAverage  Average InterestAverage  
  Balance  Rate  Balance  Rate  
              
Assets             
              
Securities available for sale:             
U. S. government sponsored enterprises$139,652  2,281 1.63%$101,242  1,489 1.47% 
Mortgage backed securities and             
  collateralized mortgage obligations-residential 350,256  7,447   2.13  410,646  7,963   1.94  
State and political subdivisions 682  55   8.06  991  80   8.07  
Corporate bonds   41,946    606   1.44  17,088  246 1.44  
Small Business Administration-guaranteed participation securities 73,996  1,547   2.09  86,407  1,801   2.08  
Mortgage backed securities and             
  collateralized mortgage obligations-commercial 9,963  109   1.09  10,284  133   1.29  
Other 685  16   2.34  683  16   2.34  
              
  Total securities available for sale 617,180  12,061   1.95  627,341  11,728   1.87  
              
Federal funds sold and other             
 short-term Investments 611,586  6,679 1.09  662,436  3,407 0.50  
              
Held to maturity securities:             
Corporate bonds 6,663  410 6.15  10,145  617 6.08  
Mortgage backed securities and             
  collateralized mortgage obligations-residential 31,266  1,149 3.67  40,830  1,454 3.56  
              
    Total held to maturity securities 37,929  1,559 4.11  50,975  2,071 4.06  
              
Federal Reserve Bank and Federal Home Loan Bank stock 9,295  544   5.85  9,554  502   5.25  
              
Commercial loans 185,376  9,741   5.25  196,116  10,331   5.27  
Residential mortgage loans 3,002,706  124,961 4.16  2,793,780  119,817 4.29  
Home equity lines of credit 318,660  12,692 3.98  350,004  12,779 3.65  
Installment loans 8,158  768 9.41  8,424  778 9.24  
              
Loans, net of unearned income 3,514,900  148,162 4.22  3,348,324  143,705 4.29  
              
  Total interest earning assets 4,790,890  169,005 3.53  4,698,630  161,413 3.44  
              
Allowance for loan losses (44,319)     (44,718)     
Cash & non-interest earning assets 129,097      136,789      
              
              
Total assets$4,875,668     $4,790,701      
              
              
Liabilities and shareholders' equity             
              
Deposits:             
Interest bearing checking accounts$844,010  478 0.06%$764,399  473 0.06% 
Money market accounts 572,270  1,860 0.33  580,125  1,885 0.32  
Savings 1,275,268  1,729 0.14  1,272,015  2,148 0.17  
Time deposits 1,097,190  9,123 0.83  1,162,842  9,707 0.83  
              
  Total interest bearing deposits 3,788,738  13,190 0.35  3,779,381  14,213 0.38  
Short-term borrowings 228,086  1,402 0.61  185,672  1,091 0.59  
              
  Total interest bearing liabilities 4,016,824  14,592 0.36  3,965,053  15,304 0.39  
              
Demand deposits 382,658      369,820      
Other liabilities 28,506      27,439      
Shareholders' equity 447,680      428,389      
              
Total liabilities and shareholders' equity$4,875,668     $4,790,701      
              
Net interest income, tax equivalent   154,413      146,109    
              
Net interest spread    3.16%    3.05% 
              
Net interest margin (net interest income             
to total interest earning assets)    3.22%    3.11% 
              
Tax equivalent adjustment   (45)     (54)   
              
              
  Net interest income    154,368      146,055    
              

Non-GAAP Financial Measures Reconciliation

Tangible equity as a percentage of tangible assets at period end is a non-GAAP financial measure derived from GAAP-based amounts. We calculate tangible equity and tangible assets by excluding the balance of intangible assets from shareholders’ equity and total assets, respectively. We calculate tangible equity as a percentage of tangible assets at period end by dividing tangible equity by tangible assets at period end. We believe that this is consistent with the treatment by bank regulatory agencies, which exclude intangible assets from the calculation of risk-based capital ratios. 

The efficiency ratio is a non-GAAP measure of expense control relative to revenue from net interest income and fee income.  We calculate the efficiency ratio by dividing total noninterest expenses as determined under GAAP, but excluding other real estate expense, net, by net interest income (fully taxable equivalent) and total noninterest income as determined under GAAP, but excluding net gains on the sale of nonperforming loans and securities and other non-routine items from this calculation.  We believe that this provides a reasonable measure of primary banking expenses relative to primary banking revenue. 

We believe that these non-GAAP financial measures provide information that is important to investors and that is useful in understanding our financial results. Our management internally assesses our performance based, in part, on these measures.  However, these non-GAAP financial measures are supplemental and not a substitute for an analysis based on GAAP measures. As other companies may use different calculations for these measures, this presentation may not be comparable to other similarly titled measures reported by other companies. A reconciliation of the non-GAAP measures of tangible common equity, tangible book value per share, efficiency ratio, net income and net income per share to the underlying GAAP numbers is set forth below.

         
NON-GAAP FINANCIAL MEASURES RECONCILIATION        
         
(dollars in thousands, except per share amounts)        
(Unaudited)        
  12/31/1709/30/1712/31/16    
Tangible Book Value Per Share        
         
Equity$  458,308   454,928   432,686     
Less: Intangible assets   553   553   553     
  Tangible equity   457,755   454,375   432,133     
         
Shares outstanding   96,289   96,108   95,780     
Tangible book value per share   4.75   4.73   4.51     
Book value per share   4.76   4.73   4.52     
         
Tangible Equity to Tangible Assets        
Total Assets 4,908,008 4,870,275 4,868,806     
Less: Intangible assets   553   553   553     
  Tangible assets   4,907,455   4,869,722   4,868,253     
         
Tangible Equity to Tangible Assets 9.33%9.33%8.88%    
Equity to Assets 9.34%9.34%8.89%    
         
  3 Months Ended Years Ended 
Efficiency Ratio 12/31/1709/30/1712/31/16 12/31/1712/31/16 
         
Net interest income$  39,248   39,179   36,907    154,368   146,055  
Taxable equivalent adjustment   11   11   14    45   54  
Net interest income (fully taxable equivalent)   39,259   39,190   36,921    154,413   146,109  
Non-interest income   4,288   4,854   4,512    18,373   19,012  
Less:  Net gain on sale of building   -   -   -    -   469  
Less:  Net gain on sale of nonperforming loans   -   -   -    84   24  
Less:  Net gain on securities   -   -   -    -   668  
  Revenue used for efficiency ratio   43,547   44,044   41,433    172,702   163,960  
         
Total noninterest expense   23,536   23,526   23,365    93,994   93,827  
Less:  Other real estate expense, net   401   275   721    1,171   2,558  
  Expense used for efficiency ratio   23,135   23,251   22,644    92,823   91,269  
         
Efficiency Ratio 53.13%52.79%54.65% 53.75%55.67% 
         
         


Contact Data