TrustCo Announces 17% Increase in Second Quarter 2017 Earnings


Executive Snapshot:

  • Continued solid financial results:
    • Key metrics for Second quarter of 2017 results:
      • Net income of $12.2 million in the second quarter of 2017, up 17.0% compared to $10.5 million in the second quarter of 2016
      • Return on average assets (ROA) of 1.00% compared to 0.88% in the second quarter of 2016
      • Return on average equity (ROE) of 11.05% compared to 9.88% in the second quarter of 2016
      • Efficiency ratio of 53.33% compared to 57.70% in the second quarter of 2016 (Non-GAAP measure; see P. 14 for definition)
         
  • Asset quality remains solid:
    • Asset quality measures improved compared to the second quarter of 2016
    • Nonperforming assets (NPAs) fell by $4.7 million compared to June 30, 2016
    • NPAs to total assets improved to 0.57%, compared to 0.68% at June 30, 2016
    • Quarterly net chargeoffs decreased to 0.05% of average loans on an annualized basis, compared to 0.14% for the second quarter of 2016, the lowest level since 2008
       
  • Continued expansion of customer base:
    • Focus on capitalizing on opportunities presented by expanded branch network
    • Average deposits per branch grew $399 thousand to $29.2 million from June 30, 2016 to June 30, 2017
    • Average core (non-maturity) deposits were $110 million higher in the second quarter of 2017 compared to the second quarter of 2016
       
  • Loan portfolio reaches all-time high:
    • Average loans were up $150 million for the second quarter of 2017 compared to second quarter of 2016
    • At $3.51 billion as of June 30, 2017, loans reached an all-time high

                         
                         

TrustCo Announces 17% Increase in Second Quarter 2017 Earnings

GLENVILLE, N.Y., July 21, 2017 (GLOBE NEWSWIRE) --

TrustCo Bank Corp NY (TrustCo) (Nasdaq:TRST) today announced second quarter of 2017 net income of $12.2 million compared to $10.5 million for the second quarter of 2016, an increase of 17.0%. 

Summary

Robert J. McCormick, President and Chief Executive Officer noted, “We are pleased to be able to report a 17% increase in net income in the second quarter of 2017 as compared to the second quarter of 2016.  Improved revenue growth and expense control combined to produce a solid quarter and 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 second 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 the growth of our deposit base.  The continued shift toward loans helped offset the margin impact from continued comparatively low yields on cash and investments.  Recent decisions by the Federal Reserve to raise short term interest rates have contributed to our results and will provide a further benefit in the second half of 2017 and beyond.  The growth in average deposits in the second quarter of 2017 versus the prior year was led by lower cost checking and savings deposits.  TrustCo’s strong liquidity position continues to allow it to take advantage of opportunities as they arise.

Asset quality measures improved versus June 30, 2016, with nonperforming assets (NPAs) declining $4.7 million.

Details

Average loans were up $150.1 million or 4.5% in the second quarter of 2017 over the same period in 2016. Average residential loans, our primary lending focus, were up $200.0 million or 7.2% in the second quarter of 2017, over the same period in 2016.  Overall loan growth was constrained by a $15.6 million decline in average commercial loans, which have become less attractive on a risk adjusted basis, and a $34.0 million decline in average outstandings on home equity lines of credit, as well as a small decline in installment loans. Average deposits were up $36.0 million or 0.9% for the second quarter of 2017 over the same period a year earlier.  The increase in deposits came from core deposit accounts, which consist of checking, savings and money market deposits, with checking and savings entirely responsible for the growth within core deposits.  Average core deposits increased $110.3 million from the second quarter of 2016 to the second quarter of 2017, while average time deposit balances were down.  Within core, money market balances were down $2.6 million, while checking was up $100.2 million (including interest bearing and non-interest bearing balances) and savings were up $12.7 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 0.38% in the second quarter of 2016 to 0.34% in the second quarter of 2017.  The shift out of money market balances was also beneficial, as that category is the most expensive type of core deposit.  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 second quarter of 2017, return on average assets and return on average equity were 1.00% and 11.05%, respectively, compared to 0.88% and 9.88% for the second quarter of 2016.  Diluted earnings per share were $0.127 for the second quarter of 2017, compared to $0.109 for the second 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 declined by $1.1 million in the second quarter of 2017 as compared to the second quarter of 2016, led by lower deposit insurance, ORE costs and equipment expense.  The decline in expenses coupled with $1.5 million of revenue growth over the same period resulted in the bottom line improvement noted.  We anticipate being able to control expense growth effectively in the second half of 2017.  Some of the costs associated with regulatory issues will be recurring, but others will diminish over time.

“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 June 30, 2017, our average deposits per branch were $29.2 million, compared to $28.8 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 improved versus June 30, 2016.  Nonperforming loans (NPLs) were $24.5 million at June 30, 2017, compared to $28.2 million at June 30, 2016.  NPLs were equal to 0.70% of total loans at June 30, 2017, compared to 0.84% at June 30, 2016.  The coverage ratio, or allowance for loan losses to NPLs, was 180.0% at June 30, 2017, compared to 156.0% at June 30, 2016.  Nonperforming assets (NPAs) were $28.1 million at June 30, 2017 compared to $32.8 million at June 30, 2016.  The ratio of loan loss allowance to total loans was 1.26% as of June 30, 2017, compared to 1.32% at June 30, 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 June 30, 2017 compared to $44.1 million at June 30, 2016.  The provision for loan losses was $550 thousand for the second quarter of 2017, compared to $800 thousand in the second quarter of 2016.  Net chargeoffs for the second quarter of 2017 decreased versus the second quarter of 2016, falling to $436 thousand from $1.1 million in the year earlier period.  The annualized net chargeoff ratio was 0.05% for the second quarter of 2017, compared to 0.14% in the second quarter of 2016, remaining at the lowest level since the first quarter of 2008. 

The net interest margin for the second quarter of 2017 was 3.21%, up twelve basis points versus the second 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 half of 2017, net income was $23.2 million, up 11.1% as compared to $20.9 million in the first half of 2016, or $0.241 and $0.219, respectively, per diluted share. 

At June 30, 2017 the equity to asset ratio was 9.09%, compared to 8.91% at June 30, 2016.  Book value per share at June 30, 2017 was $4.66 compared to $4.51 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 June 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 Second quarter 2017 results will be held at 9:00 a.m. Eastern Time on July 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 10110582. The call will also be audio webcast at: http://services.choruscall.com/links/trst170724.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.


TRUSTCO BANK CORP NY          
GLENVILLE, NY          
           
FINANCIAL HIGHLIGHTS          
           
(dollars in thousands, except per share data)          
(Unaudited)          
       Three Months Ended
      06/30/17 03/31/17   06/30/16
Summary of operations          
Net interest income (TE)    $38,553  37,413 36,311
Provision for loan losses     550  600 800
Net gain on securities transactions     -  - 668
Noninterest income, excluding net gain on securities transactions     4,504  4,727 4,531
Noninterest expense     22,913  24,019 23,974
Net income     12,240  10,947 10,464
           
Per common share          
Net income per share:          
- Basic    $0.127  0.114 0.110
- Diluted     0.127  0.114 0.109
Cash dividends     0.066  0.066 0.066
Book value at period end     4.66  4.57 4.51
Market price at period end     7.75  7.85 6.41
           
At period end          
Full time equivalent employees     813  802 801
Full service banking offices     144  144 145
           
Performance ratios          
Return on average assets     1.00% 0.91 0.88
Return on average equity     11.05  10.17 9.88
Efficiency (1)     53.33  55.81 57.70
Net interest spread (TE)     3.15  3.08 3.03
Net interest margin (TE)     3.21  3.14 3.09
Dividend payout ratio     51.48  57.47 59.89
             
Capital ratio at period end          
Consolidated equity to assets     9.09% 8.98 8.91
Consolidated tangible equity to tangible assets (2)     9.08% 8.97 8.90
           
Asset quality analysis at period end          
Nonperforming loans to total loans     0.70  0.77 0.84
Nonperforming assets to total assets     0.57  0.61 0.68
Allowance for loan losses to total loans     1.26  1.28 1.32
Coverage ratio (3)     1.8x  1.7 1.6
           
           
(1)  Non-GAAP measure; calculated as noninterest expense (excluding ORE income/expense)
divided by taxable equivalent net interest income plus noninterest income          
less gain on sale of nonperforming loans).          
(2)  Non-GAAP measure; calculated as total equity less $553 of intangible assets divided by          
total assets less $553 of intangible 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)         
        Six Months Ended
        06/30/17
 06/30/16
Summary of operations         
Net interest income (TE)      $75,966  72,508
Provision for loan losses       1,150  1,600
Net gain on securities transactions       -  668
Noninterest income, excluding net gain on securities transactions       9,231  9,103
Noninterest expense       46,932  47,412
Net income       23,187  20,875
          
Per common share         
Net income per share:         
- Basic      $0.242  0.219
- Diluted       0.241  0.219
Cash dividends       0.131  0.131
Book value at period end       4.66  4.51
Market price at period end       7.75  6.41
          
Performance ratios         
Return on average assets       0.96% 0.88
Return on average equity       10.62  9.93
Efficiency (1)       54.56  56.96
Net interest spread (TE)       3.11  3.05
Net interest margin (TE)       3.17  3.11
Dividend payout ratio       54.31  60.00
          
          
(1)  Non-GAAP measure; calculated as noninterest expense (excluding ORE income/expense)         
divided by taxable equivalent net interest income plus noninterest income         
less gain on sale of nonperforming loans).         
TE = Taxable equivalent.                 


CONSOLIDATED STATEMENTS OF INCOME       
        
(dollars in thousands, except per share data)       
(Unaudited)       
   Three Months Ended
   6/30/20173/31/201712/31/20169/30/20166/30/2016
Interest and dividend income:       
Interest and fees on loans $36,662 36,04436,25136,17135,652
Interest and dividends on securities available for sale:       
U. S. government sponsored enterprises  607 595422408404
State and political subdivisions  11 12121313
Mortgage-backed securities and collateralized mortgage obligations-residential  1,944 1,9581,8491,8292,169
Corporate bonds                154 15114997-
Small Business Administration-guaranteed participation securities  394 415430445450
Mortgage-backed securities and collateralized mortgage obligations-commercial  21 23233638
Other securities  4 4444
Total interest and dividends on securities available for sale  3,135 3,1582,8892,8323,078
        
Interest on held to maturity securities:       
Mortgage-backed securities and collateralized mortgage obligations-residential  296 316331347374
Corporate bonds  154 154153156154
Total interest on held to maturity securities  450 470484503528
        
Federal Reserve Bank and Federal Home Loan Bank stock  134 134133131118
        
Interest on federal funds sold and other short-term investments  1,727 1,246865866832
Total interest income  42,108 41,05240,62240,50340,208
        
Interest expense:       
Interest on deposits:       
Interest-bearing checking  134 124123120116
Savings  435 430436504604
Money market deposit accounts  468 466459463467
Time deposits  2,181 2,2832,4062,4682,460
Interest on short-term borrowings  349 349291281262
Total interest expense  3,567 3,6523,7153,8363,909
        
Net interest income  38,541 37,40036,90736,66736,299
        
Provision for loan losses  550 600600750800
Net interest income after provision for loan losses  37,991 36,80036,30735,91735,499
        
Noninterest income:       
Trustco Financial Services income  1,425 1,8581,4221,3471,512
Fees for services to customers  2,797 2,6372,7952,6642,737
Net gain on securities transactions  - ---668
Other  282 232295718282
Total noninterest income  4,504 4,7274,5124,7295,199
        
Noninterest expenses:       
Salaries and employee benefits  9,559 10,2109,5768,9958,934
Net occupancy expense  4,267 4,1094,1853,8873,918
Equipment expense  1,428 1,5561,3701,5961,840
Professional services  1,963 1,9281,9971,9592,098
Outsourced services  1,500 1,5001,7751,4651,425
Advertising expense  607 713727489570
FDIC and other insurance  1,012 1,0479011,1271,949
Other real estate (income) expense, net  (4)499721895423
Other  2,581 2,4572,1132,6362,817
Total noninterest expenses  22,913 24,01923,36523,04923,974
        
Income before taxes  19,582 17,50817,45417,59716,724
Income taxes  7,342 6,5616,6566,6676,260
        
Net income $12,240 10,94710,79810,93010,464
Net income per common share:       
- Basic $0.127 0.1140.1130.1140.110
        
- Diluted  0.127 0.1140.1130.1140.109
        
Average basic shares (in thousands)  96,003 95,87995,73295,60395,487
Average diluted shares (in thousands)  96,073 95,98795,87795,72295,580
        
Note:  Taxable equivalent net interest income                 $38,553 37,41336,92136,68136,311


CONSOLIDATED STATEMENTS OF INCOME     
      
(dollars in thousands, except per share data)     
(Unaudited)                                                       
                          Six Months Ended
    6/30/20176/30/2016
      
Interest and dividend income:     
Interest and fees on loans  $72,70671,257
Interest and dividends on securities available for sale:     
U. S. government sponsored enterprises   1,202659
State and political subdivisions   2327
Mortgage-backed securities and collateralized mortgage obligations-residential   3,9024,285
Corporate bonds   305-
Small Business Administration-guaranteed participation securities   809926
Mortgage-backed securities and collateralized mortgage obligations-commercial   4474
Other securities   88
Total interest and dividends on securities available for sale   6,2935,979
      
Interest on held to maturity securities:     
Mortgage-backed securities-residential   612775
Corporate bonds   308308
Total interest on held to maturity securities   9201,083
      
Federal Reserve Bank and Federal Home Loan Bank stock   268238
      
Interest on federal funds sold and other short-term investments   2,9731,677
Total interest income   83,16080,234
      
Interest expense:     
Interest on deposits:     
Interest-bearing checking   258230
Savings   8651,208
Money market deposit accounts   934962
Time deposits   4,4644,833
Interest on short-term borrowings   698519
Total interest expense   7,2197,752
      
Net interest income   75,94172,482
      
Provision for loan losses   1,1501,600
Net interest income after provision for loan losses   74,79170,882
      
Noninterest income:     
Trust department income   3,2833,117
Fees for services to customers   5,4345,398
Net gain on securities transactions   -668
Other   514588
Total noninterest income   9,2319,771
      
Noninterest expenses:     
Salaries and employee benefits   19,76917,937
Net occupancy expense   8,3768,006
Equipment expense   2,9843,354
Professional services   3,8914,244
Outsourced services   3,0002,976
Advertising expense   1,3201,299
FDIC and other insurance   2,0593,939
Other real estate expense, net   495942
Other   5,0384,715
Total noninterest expenses   46,93247,412
      
Income before taxes   37,09033,241
Income taxes   13,90312,366
      
Net income  $23,18720,875
      
Net income per Common Share:     
- Basic  $0.2420.219
      
- Diluted   0.2410.219
      
Average basic shares (thousands)   95,94495,426
Average diluted shares (thousands)   96,03495,496
      
Note:  Taxable equivalent net interest income                                                    $75,96672,508


CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION       
        
(dollars in thousands)       
(Unaudited)       
            
        
   6/30/20173/31/201712/31/20169/30/20166/30/2016
ASSETS:       
        
Cash and due from banks $43,783 41,352 48,719 42,296 39,787 
Federal funds sold and other short term investments  663,360 641,839 658,555 622,132 718,609 
Total cash and cash equivalents  707,143 683,191 707,274 664,428 758,396 
       
Securities available for sale:      
U. S. government sponsored enterprises  128,386 162,341 117,266 116,327 116,595 
States and political subdivisions  536 887 886 970 974 
Mortgage-backed securities and collateralized mortgage obligations-residential  352,591 357,683 372,308 400,575 404,138 
Small Business Administration-guaranteed participation securities  72,858 75,429 78,499 84,687 87,740 
Mortgage-backed securities and collateralized mortgage obligations-commercial  9,903 9,923 10,011 10,233 10,374 
Corporate bonds  40,498 40,612 40,705 41,025 - 
Other securities  685 685 685 685 685 
Total securities available for sale  605,457 647,560 620,360 654,502 620,506 
        
Held to maturity securities:       
Mortgage-backed securities and collateralized mortgage obligations-residential  31,211 33,276 35,500 38,044 40,702 
Corporate bonds  9,997 9,994 9,990 9,986 9,982 
Total held to maturity securities  41,208 43,270 45,490 48,030 50,684 
        
Federal Reserve Bank and Federal Home Loan Bank stock  9,723 9,579 9,579 9,579 9,579 
       
Loans:      
Commercial  183,035 184,451 191,194 189,795 195,698 
Residential mortgage loans  2,999,306 2,929,928 2,895,733 2,845,876 2,786,951 
Home equity line of credit  316,674 326,280 334,841 343,445 352,069 
Installment loans  8,458 8,277 8,818 8,515 8,476 
Loans, net of deferred net costs  3,507,473 3,448,936 3,430,586 3,387,631 3,343,194 
Less:      
Allowance for loan losses  44,162 44,048 43,890 43,950 44,064 
Net loans  3,463,311 3,404,888 3,386,696 3,343,681 3,299,130 
        
Bank premises and equipment, net  35,174 35,175 35,466 36,110 36,793 
Other assets  58,466 63,080 63,941 56,519 55,825 
       
Total assets $4,920,482 4,886,743 4,868,806 4,812,849 4,830,913 
       
  LIABILITIES:      
Deposits:      
Demand $390,120 373,930 377,755 380,090 376,669 
Interest-bearing checking  871,004 838,936 815,534 785,118 766,322 
Savings accounts  1,285,886 1,287,802 1,271,449 1,277,734 1,282,006 
Money market deposit accounts  572,580 583,909 571,962 566,097 577,063 
Time deposits  1,088,824 1,113,892 1,159,463 1,159,199 1,178,567 
Total deposits  4,208,414 4,198,469 4,196,163 4,168,238 4,180,627 
       
Short-term borrowings  233,621 220,946 209,406 179,204 190,542 
Accrued expenses and other liabilities  31,081 28,628 30,551 29,799 29,479 
       
Total liabilities  4,473,116 4,448,043 4,436,120 4,377,241 4,400,648 
       
  SHAREHOLDERS' EQUITY:      
Capital stock  99,511 99,493 99,214 99,121 99,071 
Surplus  172,603 172,628 171,425 171,093 171,174 
Undivided profits  212,112 206,173 201,517 197,013 192,356 
Accumulated other comprehensive (loss) income, net of tax  (3,593)(5,568)(6,251)2,328 2,395 
Treasury stock at cost  (33,267)(34,026)(33,219)(33,947)(34,731)
       
Total shareholders' equity  447,366 438,700 432,686 435,608 430,265 
        
Total liabilities and shareholders' equity $4,920,482 4,886,743 4,868,806 4,812,849 4,830,913 
        
Outstanding shares (in thousands)      96,015 95,917 95,780 95,614 95,493 


NONPERFORMING ASSETS        
         
(dollars in thousands)        
(Unaudited)        
         
Nonperforming Assets        
    06/30/1703/31/1712/31/1609/30/1606/30/16
New York and other states*        
Loans in nonaccrual status:        
Commercial  $1,711 1,858 1,843 2,366 2,690 
Real estate mortgage - 1 to 4 family   20,639 22,772 21,198 21,678 23,559 
Installment                                        25 41 48 70 49 
Total non-accrual loans   22,375 24,671 23,089 24,114 26,298 
Other nonperforming real estate mortgages - 1 to 4 family   41 41 42 44 45 
Total nonperforming loans   22,416 24,712 23,131 24,158 26,343 
Other real estate owned   3,585 3,191 4,268 4,768 4,602 
Total nonperforming assets  $26,001 27,903 27,399 28,926 30,945 
         
Florida        
Loans in nonaccrual status:        
Commercial  $- - - - - 
Real estate mortgage - 1 to 4 family   2,112 1,712 1,929 1,844 1,900 
Installment   - - - - - 
Total non-accrual loans   2,112 1,712 1,929 1,844 1,900 
Other nonperforming real estate mortgages - 1 to 4 family   - - - - - 
Total nonperforming loans   2,112 1,712 1,929 1,844 1,900 
Other real estate owned   - - - - - 
Total nonperforming assets  $2,112 1,712 1,929 1,844 1,900 
         
Total        
Loans in nonaccrual status:        
Commercial  $1,711 1,858 1,843 2,366 2,690 
Real estate mortgage - 1 to 4 family   22,751 24,484 23,127 23,522 25,459 
Installment   25 41 48 70 49 
Total non-accrual loans   24,487 26,383 25,018 25,958 28,198 
Other nonperforming real estate mortgages - 1 to 4 family   41 41 42 44 45 
Total nonperforming loans   24,528 26,424 25,060 26,002 28,243 
Other real estate owned   3,585 3,191 4,268 4,768 4,602 
Total nonperforming assets  $28,113 29,615 29,328 30,770 32,845 
         
         
Quarterly Net Chargeoffs (Recoveries)        
    06/30/1703/31/1712/31/1609/30/1606/30/16
New York and other states*        
Commercial  $- 64 (56)353 67 
Real estate mortgage - 1 to 4 family   334 261 619 471 973 
Installment   37 31 55 37 77 
Total net chargeoffs  $371 356 618 861 1,117 
         
Florida        
Commercial  $- - - - - 
Real estate mortgage - 1 to 4 family   52 84 23 - 16 
Installment   13 2 19 3 1 
Total net chargeoffs  $65 86 42 3 17 
         
Total        
Commercial  $- 64 (56)353 67 
Real estate mortgage - 1 to 4 family   386 345 642 471 989 
Installment   50 33 74 40 78 
Total net chargeoffs  $436 442 660 864 1,134 
         
         
Asset Quality Ratios        
    06/30/1703/31/1712/31/1609/30/1606/30/16
         
Total nonperforming loans(1)  $24,528 26,424 25,060 26,002 28,243 
Total nonperforming assets(1)   28,113 29,615 29,328 30,770 32,845 
Total net chargeoffs(2)   436 442 660 864 1,134 
         
Allowance for loan losses(1)   44,162 44,048 43,890 43,950 44,064 
         
Nonperforming loans to total loans   0.70%0.77%0.73%0.77%0.84%
Nonperforming assets to total assets   0.57%0.61%0.60%0.64%0.68%
Allowance for loan losses to total loans   1.26%1.28%1.28%1.30%1.32%
Coverage ratio(1)   180.0%166.7%175.1%169.0%156.0%
Annualized net chargeoffs to average loans(2)   0.05%0.05%0.08%0.10%0.14%
Allowance for loan losses to annualized net chargeoffs(2)   25.3x 24.9x 16.6x 12.7x 9.7x 
         
* 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)  June 30, 2017   June 30, 2016 
   Average Interest Average   Average Interest Average 
   Balance  Rate   Balance  Rate 
               
Assets                      
               
Securities available for sale:              
U. S. government sponsored enterprises $153,552  607 1.58% $107,190  404 1.51%
Mortgage backed securities and                    
collateralized mortgage obligations-residential  359,085  1,944 2.17   445,162  2,169 1.95 
State and political subdivisions  816  16 7.84   955  19 7.96 
Corporate bonds  42,699  154 1.44   -  - - 
Small Business Administration-guaranteed participation securities  75,561  394 2.09   87,801  450 2.05 
Mortgage backed securities and              
collateralized mortgage obligations-commercial  10,003  21 0.84   10,321  38 1.47 
Other  685  4 2.34   677  4 2.36 
               
Total securities available for sale  642,401  3,140 1.96   652,106  3,084 1.89 
               
Federal funds sold and other              
short-term Investments  643,557  1,727 1.07   668,395  832 0.50 
               
Held to maturity securities:              
Corporate bonds  9,996  154 6.16   9,981  154 6.17 
Mortgage backed securities and              
collateralized mortgage obligations-residential  32,188  296 3.68   42,188  374 3.55 
               
Total held to maturity securities  42,184  450 4.27   52,169  528 4.05 
               
Federal Reserve Bank and Federal Home Loan Bank stock  9,709  134 5.52   9,576  118 4.93 
               
Commercial loans  183,382  2,401 5.24   198,938  2,563 5.15 
Residential mortgage loans  2,958,994  30,943 4.18   2,759,024  29,725 4.31 
Home equity lines of credit  320,872  3,131 3.90   354,897  3,179 3.58 
Installment loans  8,029  194 9.66   8,316  191 9.19 
               
Loans, net of unearned income  3,471,277  36,669 4.23   3,321,175  35,658 4.29 
               
Total interest earning assets  4,809,128  42,120 3.50   4,703,421  40,220 3.42 
               
Allowance for loan losses  (44,429)      (44,754)    
Cash & non-interest earning assets  130,998       136,724     
               
               
Total assets $4,895,697      $4,795,391     
               
               
Liabilities and shareholders' equity              
               
Deposits:              
Interest bearing checking accounts $849,965  134 0.06% $759,546  116 0.06%
Money market accounts  577,464  468 0.32   580,100  467 0.32 
Savings  1,286,282  435 0.14   1,273,575  604 0.19 
Time deposits  1,102,777  2,181 0.79   1,177,084  2,460 0.84 
               
Total interest bearing deposits  3,816,488  3,218 0.34   3,790,305  3,647 0.38 
Short-term borrowings  226,455  349 0.62   181,247  262 0.58 
               
Total interest bearing liabilities  4,042,943  3,567 0.35   3,971,552  3,909 0.39 
               
Demand deposits  380,611       370,781     
Other liabilities  28,026       27,121     
Shareholders' equity  444,117       425,937     
               
Total liabilities and shareholders' equity $4,895,697      $4,795,391     
               
Net interest income, tax equivalent    38,553       36,311   
               
Net interest spread     3.15%     3.03%
               
Net interest margin (net interest income              
to total interest earning assets)     3.21%     3.09%
               
Tax equivalent adjustment    (12)      (12)  
               
               
Net interest income    38,541       36,299   
               


DISTRIBUTION OF ASSETS, LIABILITIES AND SHAREHOLDERS' EQUITY- 
INTEREST RATES AND INTEREST DIFFERENTIAL 
(dollars in thousands)  Six Months ended   Six Months ended 
(Unaudited)  June 30, 2017   June 30, 2016 
   Average Interest Average   Average Interest Average 
   Balance   Rate   Balance  Rate 
               
Assets              
               
Securities available for sale:              
U. S. government sponsored enterprises $148,054  1,202 1.62% $91,111  659 1.45%
Mortgage backed securities and              
collateralized mortgage obligations-residential  363,496  3,902 2.15   428,831  4,285 2.00 
State and political subdivisions        844  35 8.29   1,034  41 7.93 
Corporate bonds          42,143  305 1.45   -  - - 
Small Business Administration-guaranteed participation securities  77,068  809 2.10   89,206  926 2.08 
Mortgage backed securities and              
collateralized mortgage obligations-commercial  10,046  44 0.88   10,357  74 1.43 
Other  685  8 2.34   682  8 2.35 
               
Total securities available for sale  642,336  6,305 1.96   621,221  5,993 1.93 
               
Federal funds sold and other              
short-term Investments  642,348  2,973 0.93   671,990  1,677 0.50 
               
Held to maturity securities:              
Corporate bonds  9,994  308 6.16   9,979  308 6.17 
Mortgage backed securities and              
collateralized mortgage obligations-residential  33,240  612 3.68   43,650  775 3.55 
               
Total held to maturity securities  43,234  920 4.26   53,629  1,083 4.04 
               
Federal Reserve Bank and Federal Home Loan Bank stock  9,645  268 5.56   9,527  238 5.00 
               
Commercial loans  185,474  4,830 5.21   200,152  5,180 5.18 
Residential mortgage loans  2,935,620  61,310 4.18   2,742,918  59,348 4.33 
Home equity lines of credit  325,579  6,216 3.82   356,857  6,358 3.56 
Installment loans  8,128  363 8.93   8,488  383 9.02 
               
Loans, net of unearned income  3,454,801  72,719 4.21   3,308,415  71,269 4.31 
               
Total interest earning assets  4,792,364  83,185 3.47   4,664,782  80,260 3.44 
               
Allowance for loan losses  (44,333)      (45,013)    
Cash & non-interest earning assets  130,575       136,138     
               
               
Total assets $4,878,606      $4,755,907     
               
               
Liabilities and shareholders' equity              
               
Deposits:              
Interest bearing checking accounts $829,615  258 0.06% $747,322  230 0.06%
Money market accounts  578,728  934 0.32   591,937  962 0.33 
Savings  1,280,552  865 0.14   1,268,021  1,208 0.19 
Time deposits  1,118,274  4,464 0.80   1,155,773  4,833 0.84 
               
Total interest bearing deposits  3,807,169  6,521 0.34   3,763,053  7,233 0.38 
Short-term borrowings  228,078  698 0.61   178,683  519 0.58 
               
Total interest bearing liabilities  4,035,247  7,219 0.36   3,941,736  7,752 0.39 
               
Demand deposits  375,610       364,503     
Other liabilities  27,408       27,019     
Shareholders' equity  440,341       422,649     
               
Total liabilities and shareholders' equity $4,878,606      $4,755,907     
               
Net interest income, tax equivalent    75,966       72,508   
               
Net interest spread     3.11%     3.05%
               
Net interest margin (net interest income              
to total interest earning assets)     3.17%     3.11%
               
Tax equivalent adjustment    (25)      (26)  
               
               
Net interest income    75,941       72,482   
               

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 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)         
    06/30/1703/31/1706/30/16   
Tangible Equity to Tangible Assets         
Total Assets                                 4,920,482 4,886,743 4,830,913    
Less: Intangible assets   553 553 553    
Tangible assets   4,919,929 4,886,190 4,830,360    
          
Equity  $447,366 438,700 430,265    
Less: Intangible assets   553 553 553    
Tangible equity   446,813 438,147 429,712    
Tangible Equity to Tangible Assets   9.08%8.97%8.90%   
Equity to Assets   9.09%8.98%8.91%   
          
    3 Months Ended Six Months Ended
Efficiency Ratio   06/30/1703/31/1706/30/16 06/30/1706/30/16
          
Net interest income  $38,541 37,400 36,299  75,941 72,482 
Taxable equivalent adjustment   12 13 12  25 26 
Net interest income (fully taxable equivalent)   38,553 37,413 36,311  75,966 72,508 
Non-interest income   4,504 4,727 5,199  9,231 9,771 
Less:  Net gain on sale of nonperforming loans   84 - 24  84 24 
Less:  Net gain on securities   - - 668  - 668 
Revenue used for efficiency ratio   42,973 42,140 40,818  85,113 81,587 
          
Total noninterest expense   22,913 24,019 23,974  46,932 47,412 
Less:  Other real estate (income) expense, net   (4)499 423  495 942 
Expense used for efficiency ratio   22,917 23,520 23,551  46,437 46,470 
          
Efficiency Ratio   53.33%55.81%57.70% 54.56%56.96%

 


            

Contact Data