TrustCo Announces 15% Increase in Third Quarter 2017 Net Income


Executive Snapshot:

  • Continued solid financial results:
    • Key metrics for third quarter of 2017 results:
      • Net income of $12.6 million in the third quarter of 2017, up 15.2% compared to $10.9 million in the third quarter of 2016
      • Return on average assets (ROA) of 1.02% compared to 0.90% in the third quarter of 2016
      • Return on average equity (ROE) of 11.06% compared to 10.05% in the third quarter of 2016
      • Efficiency ratio of 52.79% compared to 54.11% in the third quarter of 2016 (Non-GAAP measure; see P. 15 for definition)
         
  • Asset quality remains solid:
    • Nonperforming assets (NPAs) fell by $3.3 million compared to September 30, 2016
    • NPAs to total assets improved to 0.56%, compared to 0.64% at September 30, 2016
    • Quarterly net chargeoffs were equal to 0.07% of average loans on an annualized basis, compared to 0.10% for the third quarter of 2016
       
  • Continued expansion of customer base:
    • Focus on capitalizing on opportunities presented by expanded branch network
    • Average deposits per branch grew $180 thousand to $28.9 million from September 30, 2016 to September 30, 2017
    • Average core (non-maturity) deposits were $89.8million higher in the third quarter of 2017 compared to the third quarter of 2016, an increase of 3.0%.
       
  • Loan portfolio reaches all-time high:
    • Average loans were up $171 million for the third quarter of 2017 compared to third quarter of 2016
    • At $3.58 billion as of September 30, 2017, loans reached an all-time high


TrustCo Announces 15% Increase in Third Quarter 2017 Net Income

GLENVILLE, N.Y., Oct. 23, 2017 (GLOBE NEWSWIRE) -- TrustCo Bank Corp NY (TrustCo) (Nasdaq:TRST) today announced third quarter of 2017 net income of $12.6 million compared to $10.9 million for the third quarter of 2016, an increase of 15.2%. 

Summary

Robert J. McCormick, President and Chief Executive Officer noted, “We are pleased to be able to report a 15% increase in net income in the third quarter of 2017 as compared to the third quarter of 2016.  Solid revenue growth and expense control combined to produce a solid quarter, building on an encouraging first half of 2017.  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 balance of 2017 and beyond.” 

TrustCo saw continued solid loan growth in the third 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 by cash flow from investments.  The continued shift toward loans helped offset the margin impact from continued comparatively low yields on cash and investments.  The Federal Reserve decision to begin 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 roughly flat in the third quarter of 2017 versus the prior year, core deposits were up $89.8 million over that time frame, contributing to a decline in our cost of funds.   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.

Asset quality measures improved versus September 30, 2016, with nonperforming assets (NPAs) declining $3.3 million.

Details

Average loans were up $171.0 million or 5.1% in the third quarter of 2017 over the same period in 2016. Average residential loans, our primary lending focus, were up $216.4 million or 7.7% in the third quarter of 2017, over the same period in 2016.  Overall loan growth was constrained by an $11.2 million decline in average commercial loans, which have become less attractive on a risk adjusted basis, and a $33.9 million decline in average outstandings on home equity lines of credit, as well as a small decline in installment loans. Average deposits were down $8.3 million or 0.2% for the third quarter of 2017 over the same period a year earlier.  The decrease in deposits was the result of a $98.0 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 $89.8 million from the third quarter of 2016 to the third quarter of 2017.  Within core, money market balances were up $835 thousand, checking balances were up $93.2 million (including interest bearing and non-interest bearing balances) and savings were down $4.2 million.  Core deposits typically represent longer term customer relationships and are generally lower cost than time deposits.  The cost of interest bearing deposits declined from 0.37% in the third quarter of 2016 to 0.34% in the third quarter of 2017.  The cost of core deposits, including demand, declined from 0.14% 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 third quarter of 2017, return on average assets and return on average equity were 1.02% and 11.06%, respectively, compared to 0.90% and 10.05% for the third quarter of 2016.  Diluted earnings per share were $0.131 for the third quarter of 2017, compared to $0.114 for the third quarter of 2016.  As previously discussed, some operating costs remain at elevated levels in response to regulatory requirements, however overall expense control remains a key area of focus.  Total operating expenses increased by $477 thousand in the third quarter of 2017 as compared to the third quarter of 2016, with increases in compensation and several other categories partly offset by declines in ORE costs and several other categories.  The modest increase in expenses was more than offset by a $2.6 million increase in revenue (net interest income plus non-interest income), which coupled with a slightly lower effective tax rate resulted in the bottom line improvement noted. 

“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 September 30, 2017, our average deposits per branch were $28.9 million, compared to $28.7 million a year earlier.  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 were generally consistent with June 30, 2017 metrics and generally improved versus September 30, 2016.  Nonperforming loans (NPLs) were $24.6 million at September 30, 2017, compared to $26.0 million at September 30, 2016.  NPLs were equal to 0.69% of total loans at September 30, 2017, compared to 0.77% at September 30, 2016.  The coverage ratio, or allowance for loan losses to NPLs, was 179.3% at September 30, 2017, compared to 169.0% at September 30, 2016.  Nonperforming assets (NPAs) were $27.5 million at September 30, 2017 compared to $30.8 million at September 30, 2016.  The ratio of loan loss allowance to total loans was 1.23% as of September 30, 2017, compared to 1.30% at September 30, 2016 and reflects both the improvement in asset quality and economic conditions in our lending areas.  The allowance for loan losses was $44.1 million at September 30, 2017 compared to $44.0 million at September 30, 2016.  The provision for loan losses was $550 thousand for the third quarter of 2017, compared to $750 thousand in the third quarter of 2016.  Net chargeoffs for the third quarter of 2017 decreased versus the third quarter of 2016, falling to $630 thousand from $864 thousand in the year earlier period.  The annualized net chargeoff ratio was 0.07% for the third quarter of 2017, compared to 0.10% in the third quarter of 2016.  

The net interest margin for the third quarter of 2017 was 3.26%, up 17 basis points versus the third 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 declined, reflecting TrustCo’s strong funding base.

For the first nine months of 2017, net income was $35.8 million, up 12.5% as compared to $31.8 million in the first nine months of 2016, or $0.372 and $0.333, respectively, per diluted share. 

At September 30, 2017 the equity to asset ratio was 9.34%, compared to 9.05% at September 30, 2016.  Book value per share at September 30, 2017 was $4.73 compared to $4.55 a year earlier.

TrustCo Bank Corp NY is a $4.9 billion savings and loan holding company and through its subsidiary, Trustco Bank, operated 144 offices in New York, New Jersey, Vermont, Massachusetts, and Florida at September 30, 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 third quarter 2017 results will be held at 9:00 a.m. Eastern Time on October 24, 2017.  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 10113238. The call will also be audio webcast at: http://services.choruscall.com/links/trst171024.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 2017, 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.

Kevin T. Timmons 
Vice President/Treasurer
(518) 381-3607 

 

        
TRUSTCO BANK CORP NY       
GLENVILLE, NY       
        
FINANCIAL HIGHLIGHTS       
        
(dollars in thousands, except per share data)       
(Unaudited)       
   Three Months Ended
   
  09/30/1706/30/1709/30/16   
Summary of operations       
  Net interest income (TE)$  39,190   38,553   36,681    
  Provision for loan losses   550   550   750    
  Net gain on securities transactions   -    -    -     
  Noninterest income, excluding net gain on securities transactions   4,854   4,504   4,729    
  Noninterest expense   23,526   22,913   23,049    
  Net income   12,596   12,240   10,930    
        
Per common share       
  Net income per share:       
    - Basic$  0.131   0.127   0.114    
    - Diluted   0.131   0.127   0.114    
  Cash dividends   0.066   0.066   0.066    
  Book value at period end   4.73   4.66   4.55    
  Market price at period end   8.90   7.75   7.09    
        
At period end       
  Full time equivalent employees 815 813 790    
  Full service banking offices 144 144 145    
        
Performance ratios       
  Return on average assets 1.02%1.00 0.90    
  Return on average equity 11.06 11.05 10.05    
  Efficiency (1) 52.79 53.33 54.11    
  Net interest spread (TE) 3.21 3.15 3.03    
  Net interest margin (TE) 3.26 3.21 3.09    
  Dividend payout ratio 50.07 51.48 57.40    
        
Capital ratio at period end       
  Consolidated equity to assets 9.34%9.09 9.05    
  Consolidated tangible equity to tangible assets (1) 9.33%9.08 9.04    
        
Asset quality analysis at period end       
  Nonperforming loans to total loans 0.69 0.70 0.77    
  Nonperforming assets to total assets 0.56 0.57 0.64    
  Allowance for loan losses to total loans 1.23 1.26 1.30    
  Coverage ratio (3) 1.8x 1.8 1.6    
        
        
(1)  Non-GAAP measure; please refer to Non-GAAP disclosures on Page 14 .       
(2)  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)       
  Nine Months Ended    
  09/30/1709/30/16    
Summary of operations       
  Net interest income (TE)$  115,152   109,188     
  Provision for loan losses   1,700   2,350     
  Net gain on securities transactions   -    668     
  Noninterest income, excluding net gain on securities transactions   14,085   13,832     
  Noninterest expense   70,458   70,462     
  Net income   35,783   31,803     
        
Per common share       
  Net income per share:       
    - Basic$  0.373   0.333     
    - Diluted   0.372   0.333     
  Cash dividends   0.197   0.197     
  Book value at period end   4.73   4.55     
  Market price at period end   8.90   7.09     
        
Performance ratios       
  Return on average assets 0.98%0.89     
  Return on average equity 10.77 9.97     
  Efficiency (1) 53.96 56.01     
  Net interest spread (TE) 3.14 3.04     
  Net interest margin (TE) 3.20 3.10     
  Dividend payout ratio 52.82 59.11     
        
        
(1)  Non-GAAP measure; please refer to Non-GAAP disclosures on Page 14 .       
        
TE = Taxable equivalent.       
        
        
        
CONSOLIDATED STATEMENTS OF INCOME       
        
(dollars in thousands, except per share data)       
(Unaudited)       
  Three Months Ended 
  9/30/20176/30/20173/31/201712/31/20169/30/2016 
Interest and dividend income:        
Interest and fees on loans$  37,513   36,662   36,044   36,251   36,171  
Interest and dividends on securities available for sale:        
 U. S. government sponsored enterprises   465   607   595   422   408  
 State and political subdivisions    6   11   12   12   13  
 Mortgage-backed securities and collateralized mortgage obligations-residential   1,815   1,944   1,958   1,849   1,829  
 Corporate bonds   153   154   151   149   97  
 Small Business Administration-guaranteed participation securities   380   394   415   430   445  
 Mortgage-backed securities and collateralized mortgage obligations-commercial   22   21   23   23   36  
 Other securities   4   4   4   4   4  
  Total interest and dividends on securities available for sale   2,845   3,135   3,158   2,889   2,832  
        
Interest on held to maturity securities:        
 Mortgage-backed securities and collateralized mortgage obligations-residential   276   296   316   331   347  
 Corporate bonds   102   154   154   153   156  
  Total interest on held to maturity securities   378   450   470   484   503  
        
 Federal Reserve Bank and Federal Home Loan Bank stock   125   134   134   133   131  
        
Interest on federal funds sold and other short-term investments   1,927   1,727   1,246   865   866  
  Total interest income   42,788   42,108   41,052   40,622   40,503  
        
Interest expense:        
 Interest on deposits:        
 Interest-bearing checking   113   134   124   123   120  
 Savings   435   435   430   436   504  
 Money market deposit accounts   469   468   466   459   463  
 Time deposits   2,247   2,181   2,283   2,406   2,468  
 Interest on short-term borrowings   345   349   349   291   281  
  Total interest expense   3,609   3,567   3,652   3,715   3,836  
        
    Net interest income   39,179   38,541   37,400   36,907   36,667  
        
Provision for loan losses   550   550   600   600   750  
Net interest income after provision for loan losses    38,629   37,991   36,800   36,307   35,917  
        
Noninterest income:       
 Trustco Financial Services income   1,844   1,425   1,858   1,422   1,347  
 Fees for services to customers   2,767   2,797   2,637   2,795   2,664  
 Net gain on securities transactions   -   -   -   -   -  
 Other   243   282   232   295   718  
  Total noninterest income   4,854   4,504   4,727   4,512   4,729  
        
Noninterest expenses:        
 Salaries and employee benefits   10,360   9,559   10,210   9,576   8,995  
 Net occupancy expense   4,027   4,267   4,109   4,185   3,887  
 Equipment expense   1,669   1,428   1,556   1,370   1,596  
 Professional services   1,679   1,963   1,928   1,997   1,959  
 Outsourced services   1,650   1,500   1,500   1,775   1,465  
 Advertising expense   699   607   713   727   489  
 FDIC and other insurance   1,018   1,012   1,047   901   1,127  
 Other real estate (income) expense, net   275   (4)  499   721   895  
 Other   2,149   2,581   2,457   2,113   2,636  
  Total noninterest expenses   23,526   22,913   24,019   23,365   23,049  
        
Income before taxes   19,957   19,582   17,508   17,454   17,597  
Income taxes   7,361   7,342   6,561   6,656   6,667  
        
Net income$  12,596   12,240   10,947   10,798   10,930  
Net income per common share:        
   - Basic$0.131 0.127 0.114 0.113 0.114  
        
   - Diluted 0.131 0.127 0.114 0.113 0.114  
        
Average basic shares (in thousands)   96,102   96,003   95,879   95,732   95,603  
Average diluted shares (in thousands)   96,205   96,073   95,987   95,877   95,722  
        
Note:  Taxable equivalent net interest income$  39,190   38,553   37,413   36,921   36,681  
        
        
        
CONSOLIDATED STATEMENTS OF INCOME       
        
(dollars in thousands, except per share data)       
(Unaudited)       
  Nine Months Ended    
  9/30/20179/30/2016    
        
Interest and dividend income:        
Interest and fees on loans$  110,219   107,428     
Interest and dividends on securities available for sale:        
 U. S. government sponsored enterprises   1,667   1,067     
 State and political subdivisions    29   40     
 Mortgage-backed securities and collateralized mortgage obligations-residential   5,717   6,114     
 Corporate bonds   458   97     
 Small Business Administration-guaranteed participation securities   1,189   1,371     
 Mortgage-backed securities and collateralized mortgage obligations-commercial   66   110     
 Other securities   12   12     
  Total interest and dividends on securities available for sale   9,138   8,811     
        
Interest on held to maturity securities:        
 Mortgage-backed securities-residential   888   1,123     
 Corporate bonds   410   464     
  Total interest on held to maturity securities   1,298   1,587     
        
 Federal Reserve Bank and Federal Home Loan Bank stock   393   369     
        
Interest on federal funds sold and other short-term investments   4,900   2,542     
  Total interest income   125,948   120,737     
        
Interest expense:        
 Interest on deposits:        
 Interest-bearing checking   371   350     
 Savings   1,300   1,712     
 Money market deposit accounts   1,403   1,426     
 Time deposits   6,711   7,301     
 Interest on short-term borrowings   1,043   800     
  Total interest expense   10,828   11,589     
        
    Net interest income   115,120   109,148     
        
Provision for loan losses   1,700   2,350     
Net interest income after provision for loan losses    113,420   106,798     
        
Noninterest income:       
 Trust department income   5,127   4,464     
 Fees for services to customers   8,201   8,062     
 Net gain on securities transactions   -   668     
 Other   757   1,306     
  Total noninterest income   14,085   14,500     
        
Noninterest expenses:        
 Salaries and employee benefits   30,129   26,932     
 Net occupancy expense   12,403   11,893     
 Equipment expense   4,653   4,950     
 Professional services   5,570   6,203     
 Outsourced services   4,650   4,441     
 Advertising expense   2,019   1,788     
 FDIC and other insurance   3,077   5,066     
 Other real estate expense, net   770   1,837     
 Other   7,187   7,352     
  Total noninterest expenses   70,458   70,462     
        
Income before taxes   57,047   50,836     
Income taxes   21,264   19,033     
        
Net income$  35,783   31,803     
        
Net income per Common Share:        
   - Basic$0.373 0.333     
        
   - Diluted 0.372 0.333     
        
Average basic shares (thousands)   95,997   95,486     
Average diluted shares (thousands)   96,091   95,572     
        
Note:  Taxable equivalent net interest income$  115,152   109,188     
        
        
        
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION       
        
(dollars in thousands)       
(Unaudited)       
        
        
  9/30/20176/30/20173/31/201712/31/20169/30/2016 
  ASSETS:       
        
 Cash and due from banks$41,598 43,783 41,352 48,719 42,296  
 Federal funds sold and other short term investments   582,599 663,360 641,839 658,555 622,132  
  Total cash and cash equivalents   624,197 707,143 683,191 707,274 664,428  
       
 Securities available for sale:      
  U. S. government sponsored enterprises   123,658 128,386 162,341 117,266 116,327  
  States and political subdivisions   534 536 887 886 970  
  Mortgage-backed securities and collateralized mortgage obligations-residential   335,530 352,591 357,683 372,308 400,575  
  Small Business Administration-guaranteed participation securities 69,818 72,858 75,429 78,499 84,687  
  Mortgage-backed securities and collateralized mortgage obligations-commercial   9,824 9,903 9,923 10,011 10,233  
  Corporate bonds 40,381 40,498   40,612   40,705   41,025  
  Other securities   685 685 685 685 685  
  Total securities available for sale   580,430 605,457 647,560 620,360 654,502  
        
 Held to maturity securities:       
  Mortgage-backed securities and collateralized mortgage obligations-residential 29,268 31,211 33,276 35,500 38,044  
  Corporate bonds 0 9,997 9,994 9,990 9,986  
  Total held to maturity securities 29,268 41,208 43,270 45,490 48,030  
        
 Federal Reserve Bank and Federal Home Loan Bank stock 8,779 9,723 9,579 9,579 9,579  
       
 Loans:      
  Commercial   187,281 183,035 184,451 191,194 189,795  
  Residential mortgage loans   3,070,970 2,999,306 2,929,928 2,895,733 2,845,876  
  Home equity line of credit   311,753 316,674 326,280 334,841 343,445  
  Installment loans   8,278 8,458 8,277 8,818 8,515  
 Loans, net of deferred net costs   3,578,282 3,507,473 3,448,936 3,430,586 3,387,631  
 Less:      
  Allowance for loan losses   44,082 44,162 44,048 43,890 43,950  
  Net loans   3,534,200 3,463,311 3,404,888 3,386,696 3,343,681  
        
 Bank premises and equipment, net   35,028 35,174 35,175 35,466 36,110  
 Other assets   58,373 58,466 63,080 63,941 56,519  
       
  Total assets$4,870,275 4,920,482 4,886,743 4,868,806 4,812,849  
       
  LIABILITIES:      
 Deposits:      
  Demand$397,623 390,120 373,930 377,755 380,090  
  Interest-bearing checking   862,067 871,004 838,936 815,534 785,118  
  Savings accounts   1,265,229 1,285,886 1,287,802 1,271,449 1,277,734  
  Money market deposit accounts   564,557 572,580 583,909 571,962 566,097  
  Time deposits   1,075,886 1,088,824 1,113,892 1,159,463 1,159,199  
  Total deposits   4,165,362 4,208,414 4,198,469 4,196,163 4,168,238  
       
 Short-term borrowings   216,508 233,621 220,946 209,406 179,204  
 Accrued expenses and other liabilities   33,477 31,081 28,628 30,551 29,799  
       
  Total liabilities   4,415,347 4,473,116 4,448,043 4,436,120 4,377,241  
       
  SHAREHOLDERS' EQUITY:      
 Capital stock   99,562 99,511 99,493 99,214 99,121  
 Surplus   172,712 172,603 172,628 171,425 171,093  
 Undivided profits   218,401 212,112 206,173 201,517 197,013  
 Accumulated other comprehensive (loss) income, net of tax   (3,060)(3,593)(5,568)(6,251)2,328  
 Treasury stock at cost (32,687)(33,267)(34,026)(33,219)(33,947) 
       
  Total shareholders' equity 454,928 447,366 438,700 432,686 435,608  
        
  Total liabilities and shareholders' equity$4,870,275 4,920,482 4,886,743 4,868,806 4,812,849  
        
Outstanding shares (in thousands)   96,108   96,015   95,917   95,780   95,614  
        

 

NONPERFORMING ASSETS       
        
(dollars in thousands)       
(Unaudited)       
        
Nonperforming Assets       
  09/30/1706/30/1703/31/1712/31/1609/30/16 
New York and other states*       
Loans in nonaccrual status:       
  Commercial$  1,696   1,711   1,858   1,843   2,366  
  Real estate mortgage - 1 to 4 family   20,926   20,639   22,772   21,198   21,678  
  Installment   30   25   41   48   70  
Total non-accrual loans   22,652   22,375   24,671   23,089   24,114  
Other nonperforming real estate mortgages - 1 to 4 family   40   41   41   42   44  
Total nonperforming loans   22,692   22,416   24,712   23,131   24,158  
Other real estate owned   2,879   3,585   3,191   4,268   4,768  
Total nonperforming assets$  25,571   26,001   27,903   27,399   28,926  
        
Florida       
Loans in nonaccrual status:       
  Commercial$  -    -    -    -    -   
  Real estate mortgage - 1 to 4 family   1,895   2,112   1,712   1,929   1,844  
  Installment   -    -    -    -    -  
Total non-accrual loans   1,895   2,112   1,712   1,929   1,844  
Other nonperforming real estate mortgages - 1 to 4 family   -    -    -    -    -  
Total nonperforming loans   1,895   2,112   1,712   1,929   1,844  
Other real estate owned   -    -    -    -    -  
Total nonperforming assets$  1,895   2,112   1,712   1,929   1,844  
        
Total       
Loans in nonaccrual status:       
  Commercial$  1,696   1,711   1,858   1,843   2,366  
  Real estate mortgage - 1 to 4 family   22,821   22,751   24,484   23,127   23,522  
  Installment   30   25   41   48   70  
Total non-accrual loans   24,547   24,487   26,383   25,018   25,958  
Other nonperforming real estate mortgages - 1 to 4 family   40   41   41   42   44  
Total nonperforming loans   24,587   24,528   26,424   25,060   26,002  
Other real estate owned   2,879   3,585   3,191   4,268   4,768  
Total nonperforming assets$  27,466   28,113   29,615   29,328   30,770  
        
        
Quarterly Net Chargeoffs (Recoveries)       
  09/30/1706/30/1703/31/1712/31/1609/30/16 
New York and other states*       
Commercial$  (2)  -    64   (56)  353  
Real estate mortgage - 1 to 4 family   613   334   261   619   471  
Installment   56   37   31   55   37  
  Total net chargeoffs$  667   371   356   618   861  
        
Florida       
Commercial$  -    -    -    -    -   
Real estate mortgage - 1 to 4 family   (41)  52   84   23   -  
Installment   4   13   2   19   3  
  Total net chargeoffs$  (37)  65   86   42   3  
        
Total       
Commercial$  (2)  -    64   (56)  353  
Real estate mortgage - 1 to 4 family   572   386   345   642   471  
Installment   60   50   33   74   40  
  Total net chargeoffs$  630   436   442   660   864  
        
        
Asset Quality Ratios       
  09/30/1706/30/1703/31/1712/31/1609/30/16 
        
Total nonperforming loans(1)$  24,587   24,528   26,424   25,060   26,002  
Total nonperforming assets(1)   27,466   28,113   29,615   29,328   30,770  
Total net chargeoffs(2)   630   436   442   660   864  
        
Allowance for loan losses(1)   44,082 44,162 44,048 43,890 43,950  
        
Nonperforming loans to total loans 0.69%0.70%0.77%0.73%0.77% 
Nonperforming assets to total assets 0.56%0.57%0.61%0.60%0.64% 
Allowance for loan losses to total loans 1.23%1.26%1.28%1.28%1.30% 
Coverage ratio(1) 179.3%180.0%166.7%175.1%169.0% 
Annualized net chargeoffs to average loans(2) 0.07%0.05%0.05%0.08%0.10% 
Allowance for loan losses to annualized net chargeoffs(2) 17.5x25.3x24.9x16.6x12.7x 
        
* 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) September 30, 2017  September 30, 2016  
  Average InterestAverage  Average InterestAverage  
  Balance  Rate  Balance  Rate  
              
Assets             
              
Securities available for sale:             
U. S. government sponsored enterprises$123,055  465 1.51%$109,488  408 1.49% 
Mortgage backed securities and             
  collateralized mortgage obligations-residential 345,248  1,815 2.10  400,103  1,829 1.83  
State and political subdivisions 522  11 8.43  953  20 8.39  
Corporate bonds 42,528  153 1.44  27,161  97 1.43  
Small Business Administration-guaranteed participation securities 72,204  380 2.11  85,305  445 2.09  
Mortgage backed securities and             
  collateralized mortgage obligations-commercial 9,918  22 0.89  10,247  36 1.41  
Other 685  4 2.34  685  4 2.34  
              
  Total securities available for sale 594,160  2,850 1.92  633,942  2,839 1.79  
              
Federal funds sold and other             
 short-term Investments 621,878  1,927 1.24  683,777  866 0.50  
              
Held to maturity securities:             
Corporate bonds 6,738  102 6.06  10,644  156 5.86  
Mortgage backed securities and             
  collateralized mortgage obligations-residential 30,161  276 3.66  39,307  347 3.53  
              
  Total held to maturity securities 36,899  378 4.10  49,951  503 4.03  
              
Federal Reserve Bank and Federal Home Loan Bank stock 9,117  125 5.48  9,579  131 5.47  
              
Commercial loans 183,867  2,482 5.40  195,115  2,597 5.32  
Residential mortgage loans 3,035,745  31,600 4.16  2,819,343  30,175 4.28  
Home equity lines of credit 312,812  3,237 4.14  346,744  3,211 3.70  
Installment loans 8,096  200 9.88  8,331  195 9.36  
              
Loans, net of unearned income 3,540,520  37,519 4.24  3,369,533  36,178 4.29  
              
  Total interest earning assets 4,802,574  42,799 3.56  4,746,782  40,517 3.41  
              
Allowance for loan losses (44,284)     (44,473)     
Cash & non-interest earning assets 127,004      137,462      
              
              
Total assets$4,885,294     $4,839,771      
              
              
Liabilities and shareholders' equity             
              
Deposits:             
Interest bearing checking accounts$861,387  113 0.05%$780,058  120 0.06% 
Money market accounts 572,168  469 0.33  571,333  463 0.32  
Savings 1,280,318  435 0.14  1,284,533  504 0.16  
Time deposits 1,078,085  2,247 0.83  1,176,115  2,468 0.84  
              
  Total interest bearing deposits 3,791,958  3,264 0.34  3,812,039  3,555 0.37  
Short-term borrowings 223,238  345 0.62  189,910  281 0.59  
              
  Total interest bearing liabilities 4,015,196  3,609 0.36  4,001,949  3,836 0.38  
              
Demand deposits 389,286      377,455      
Other liabilities 28,809      27,496      
Shareholders' equity 452,003      432,871      
              
Total liabilities and shareholders' equity$4,885,294     $4,839,771      
              
Net interest income, tax equivalent   39,190      36,681    
              
Net interest spread    3.21%    3.03% 
              
Net interest margin (net interest income             
to total interest earning assets)    3.26%    3.09% 
              
Tax equivalent adjustment   (11)     (14)   
              
              
  Net interest income    39,179      36,667    
              
              
              
              
              
DISTRIBUTION OF ASSETS, LIABILITIES AND SHAREHOLDERS' EQUITY-  
INTEREST RATES AND INTEREST DIFFERENTIAL  
(dollars in thousands) Nine Months ended  Nine Months ended  
(Unaudited) September 30, 2017  September 30, 2016  
  Average InterestAverage  Average InterestAverage  
  Balance  Rate  Balance  Rate  
              
Assets             
              
Securities available for sale:             
U. S. government sponsored enterprises$139,629  1,667 1.59%$97,281  1,067 1.46% 
Mortgage backed securities and             
  collateralized mortgage obligations-residential 357,347  5,717 2.13  419,185  6,114 1.94  
State and political subdivisions 736  41 7.43  1,007  60 7.94  
Corporate bonds 42,272  458 1.44  9,120  97 1.42  
Small Business Administration-guaranteed participation securities 75,429  1,189 2.10  87,896  1,371 2.08  
Mortgage backed securities and             
  collateralized mortgage obligations-commercial 10,003  66 0.88  10,320  110 1.42  
Other 685  12 2.34  683  12 2.34  
              
  Total securities available for sale 626,101  9,150 1.95  625,492  8,831 1.88  
              
Federal funds sold and other             
 short-term Investments 635,450  4,900 1.03  675,948  2,542 0.50  
              
Held to maturity securities:             
Corporate bonds 8,897  410 6.14  10,202  464 6.06  
Mortgage backed securities and             
  collateralized mortgage obligations-residential 32,202  888 3.68  42,192  1,123 3.55  
              
  Total held to maturity securities 41,099  1,298 4.21  52,394  1,587 4.04  
              
Federal Reserve Bank and Federal Home Loan Bank stock 9,467  393 5.54  9,545  369 5.15  
              
Commercial loans 184,932  7,313 5.27  198,461  7,777 5.22  
Residential mortgage loans 2,969,363  92,910 4.17  2,768,579  89,523 4.31  
Home equity lines of credit 321,276  9,453 3.92  353,461  9,569 3.61  
Installment loans 8,117  563 9.25  8,435  579 9.15  
              
Loans, net of unearned income 3,483,688  110,239 4.22  3,328,936  107,448 4.30  
              
  Total interest earning assets 4,795,805  125,980 3.50  4,692,315  120,777 3.43  
              
Allowance for loan losses (44,317)     (44,832)     
Cash & non-interest earning assets 129,384      136,584      
              
              
Total assets$4,880,872     $4,784,067      
              
              
Liabilities and shareholders' equity             
              
Deposits:             
Interest bearing checking accounts$840,322  371 0.06%$758,314  350 0.06% 
Money market accounts 576,518  1,403 0.32  585,019  1,426 0.33  
Savings 1,280,473  1,300 0.14  1,273,565  1,712 0.18  
Time deposits 1,104,731  6,711 0.81  1,162,603  7,301 0.84  
              
  Total interest bearing deposits 3,802,044  9,785 0.34  3,779,501  10,789 0.38  
Short-term borrowings 226,447  1,043 0.61  182,453  800 0.58  
              
  Total interest bearing liabilities 4,028,491  10,828 0.36  3,961,954  11,589 0.39  
              
Demand deposits 380,216      368,852      
Other liabilities 27,880      27,179      
Shareholders' equity 444,285      426,082      
              
Total liabilities and shareholders' equity$4,880,872     $4,784,067      
              
Net interest income, tax equivalent   115,152      109,188    
              
Net interest spread    3.14%    3.04% 
              
Net interest margin (net interest income             
to total interest earning assets)    3.20%    3.10% 
              
Tax equivalent adjustment   (32)     (40)   
              
              
  Net interest income    115,120      109,148    
              

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)        
  09/30/1706/30/1709/30/16    
Tangible Equity to Tangible Assets        
Total Assets 4,870,275 4,920,482 4,812,849     
Less: Intangible assets   553   553   553     
  Tangible assets   4,869,722   4,919,929   4,812,296     
         
Equity$  454,928   447,366   435,608     
Less: Intangible assets   553   553   553     
  Tangible equity   454,375   446,813   435,055     
Tangible Equity to Tangible Assets 9.33%9.08%9.04%    
Equity to Assets 9.34%9.09%9.05%    
         
  3 Months Ended Nine Months Ended 
Efficiency Ratio 09/30/1706/30/1709/30/16 09/30/1709/30/16 
         
Net interest income$  39,179   38,541   36,667    115,120   109,148  
Taxable equivalent adjustment   11   12   14    32   40  
Net interest income (fully taxable equivalent)   39,190   38,553   36,681    115,152   109,188  
Non-interest income   4,854   4,504   4,729    14,085   14,500  
Less:  Net gain on sale of building   -   -   469    -   469  
Less:  Net gain on sale of nonperforming loans   -   84   -    84   24  
Less:  Net gain on securities   -   -   -    -   668  
  Revenue used for efficiency ratio   44,044   42,973   40,941    129,153   122,527  
         
Total noninterest expense   23,526   22,913   23,049    70,458   70,462  
Less:  Other real estate (income) expense, net   275   (4)  895    770   1,837  
  Expense used for efficiency ratio   23,251   22,917   22,154    69,688   68,625  
         
Efficiency Ratio 52.79%53.33%54.11% 53.96%56.01%