TrustCo Announces Second Quarter 2018 Net Income of $15.4 Million


Executive Snapshot:

  • Continued solid financial results:
    • Key metrics for second quarter 2018:
      • Income before taxes of $20.2 million in the second quarter 2018, up 3.2% compared to $19.6 million in the second quarter of 2017
      • Net income of $15.4 million, up 25.9% compared to $12.2 million in the second quarter of 2017
      • Return on average assets (ROAA) of 1.26% compared to 1.00% in the second quarter of 2017
      • Return on average equity (ROAE) of 13.26% compared to 11.05% in the second quarter of 2017
      • Efficiency ratio of 53.35% compared to 53.33% in the second quarter of 2017 (Non-GAAP measure; see P. 14 for definition)
         
  • Asset quality remains solid:
    • Nonperforming assets (NPAs) fell by $1.4 million compared to June 30, 2017
    • NPAs to total assets improved to 0.54%, compared to 0.57% at June 30, 2017
    • Quarterly net chargeoffs were equal to 0.02% of average loans on an annualized basis, compared to 0.05% for the second quarter of 2017
       
  • Continued expansion of customer base:
    • Focus on capitalizing on opportunities presented by expanded branch network
    • Core (non-maturity) deposits averaged $20.9 million per branch at June 30, 2018
    • Average core deposits were down $821 thousand in the second quarter 2018 compared to the second quarter 2017, however that was driven by a decrease in relatively high cost money market deposits
      • Excluding money market deposits, core deposits were up $47.2 million or 1.9%
      • The cost of core deposits declined both including and excluding money market balances
         
  • Loan portfolio reaches all-time high:
    • Average loans were up $228 million for the second quarter 2018 compared to second quarter of 2017
    • At $3.74 billion as of June 30, 2018, loans reached an all-time high

GLENVILLE, N.Y., July 23, 2018 (GLOBE NEWSWIRE) -- TrustCo Bank Corp NY (TrustCo) (Nasdaq:TRST) today announced second quarter 2018 net income of $15.4 million compared to $12.2 million for the second quarter 2017, an increase of 25.9%.  Second quarter 2018 results include the impact of a lower tax rate resulting from the Tax Cuts and Jobs Act.  On a pre-tax basis, earnings rose from $19.6 million in the second quarter 2017 to $20.2 million in the second quarter 2018. 

Summary

Robert J. McCormick, President and Chief Executive Officer noted, “We are pleased to report a strong second quarter performance, with an increase of 25.9% in net income as compared to the second quarter of 2017.  Solid revenue growth and expense control combined with the lower tax rate to produce these results.  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 second quarter 2018 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 expansion of shareholders equity.  The continued shift toward loans helped sustain the margin despite a decline in mortgage loan yields and higher CD rates.  We note that current mortgage rates exceed the yield on our existing portfolio of mortgages, which, if sustained, will be a positive going forward.  In addition, the cost of our non-maturity deposits remained stable in the second quarter.  The Federal Reserve decision to raise the target Federal Funds rate has contributed to our results as our cash position immediately repriced upward.  Only a portion of the impact of the 25 basis point increase announced on June 13, 2018 is reflected in second quarter results.  Total average deposits were up $32.0 million in the second quarter 2018 versus the prior year.  Core deposits were down a nominal $821 thousand over that time frame, however that was essentially due to a decline of $48.0 million in money market balances.  Because money market balances are by far the highest costing core deposit type, that shift actually resulted in a small decline in the cost of core deposits.  The overall cost of funds increased 12 basis points to 0.47% from the second quarter 2017 to the second quarter 2018.   The shift towards loans in the asset mix, coupled with a 41 basis point increase in the yield on cash and securities more than offset the higher cost of funds, resulting in an 11 basis point gain in net interest margin to 3.32%.   TrustCo’s strong liquidity position continues to allow it to take advantage of opportunities as they arise.

Details

Average loans were up $228.1 million or 6.6% in the second quarter 2018 over the same period in 2017. Average residential loans, our primary lending focus, were up $246.0 million or 8.3% in the second quarter 2018, over the same period in 2017.  Overall loan growth was constrained by a $22.4 million decline in average outstandings on home equity lines of credit. Average deposits were up $32.0 million or 0.8% for the second quarter 2018 over the same period a year earlier.  The growth in deposits was the result of a $56.7 million increase in average interest bearing checking balances, $16.2 million in average demand balances and $32.9 million in time deposits, partly offset by decreases of $48.0 million in money market balances and $25.6 million in savings balances.  Core deposits typically represent longer term customer relationships and are generally lower cost than time deposits.  The cost of total deposits increased to 0.42% in the second quarter 2018 from 0.31% in the second quarter 2017.  The cost of core deposits, including demand, declined by slightly less than 1 basis point to 0.13% over this same time frame.  Mr. McCormick noted that, “The year-over-year growth of our loans and our continued strong core deposit base reflect the long term strategic focus of the Company.”

For the second quarter 2018, return on average assets and return on average equity were 1.26% and 13.26%, respectively, compared to 1.00% and 11.05% for the second quarter 2017.  Diluted earnings per share were $0.160 for the second quarter 2018, compared to $0.127 for the second quarter 2017.  Overall expense control remains a key area of focus.  Total operating expenses increased by $1.2 million in the second quarter 2018 as compared to the second quarter 2017, with the most significant increase coming in salaries and benefits.  The increase in expenses was more than offset by a $1.6 million increase in revenue (net interest income plus non-interest income).  The effective tax rate was 23.8% in the second quarter of 2018, compared to 37.5% in the year ago period, reflecting the Tax Cuts and Jobs Act.

For the first half of 2018, return on average assets and return on average equity were 1.24% and 13.17%, respectively, compared to 0.96% and 10.62% for the second quarter 2017.  Diluted earnings per share were $0.313 for the first half of 2018, compared to $0.241 for the first half of 2017.

“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, 2018, our average deposits per branch were $28.8 million, compared to $29.2 million at June 30, 2017.  The decline was due to the opening of 3 branches in the second quarter of 2018; excluding those openings, the average would have been up $325 thousand per branch.  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.  Nonperforming loans (NPLs) were $24.2 million at June 30, 2018, compared to $24.5 million at June 30, 2017.  NPLs were equal to 0.65% of total loans at June 30, 2018, compared to 0.70% at June 30, 2017.  The coverage ratio, or allowance for loan losses to NPLs, was 184.2% at June 30, 2018, compared to 180.0% at June 30, 2017.  Nonperforming assets (NPAs) were $26.7 million at June 30, 2018 compared to $28.1 million at June 30, 2017.  The ratio of loan loss allowance to total loans was 1.19% as of June 30, 2018, compared to 1.26% at June 30, 2017 and reflects both the improvement in asset quality and economic conditions in our lending areas.  The allowance for loan losses was $44.5 million at June 30, 2018 compared to $44.2 million at June 30, 2017.  The provision for loan losses was $300 thousand for the second quarter 2018, compared to $550 thousand in the second quarter 2017.  Net chargeoffs for the second quarter 2018 decreased versus the second quarter 2017, falling to $176 thousand from $436 thousand in the year earlier period.  The annualized net chargeoff ratio was 0.02% for the second quarter 2018, compared to 0.05% in the second quarter 2017. 

The net interest margin for the second quarter 2018 was 3.32%, up 11 basis points versus the second quarter 2017, 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 declined slightly, but higher volumes increased interest income.  During the same period, the cost of interest bearing liabilities increased 12 basis points.

At June 30, 2018 the equity to asset ratio was 9.53%, compared to 9.09% at June 30, 2017.  Book value per share at June 30, 2018 was $4.87 compared to $4.66 a year earlier.

TrustCo Bank Corp NY is a $4.9 billion savings and loan holding company and through its subsidiary, Trustco Bank, operated 148 offices in New York, New Jersey, Vermont, Massachusetts, and Florida at June 30, 2018.

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 2018 results will be held at 9:00 a.m. Eastern Time on July 24, 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 10122231. The call will also be audio webcast at: http://services.choruscall.com/links/trst180724.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
  06/30/18  03/31/18 06/30/17
Summary of operations       
Net interest income (TE)$40,119  39,319 38,553
Provision for loan losses 300  300 550
Noninterest income 4,495  4,679 4,504
Noninterest expense 24,095  24,155 22,913
Net income 15,405  14,808 12,240
        
Per common share       
Net income per share:       
- Basic$0.160  0.154 0.127
- Diluted 0.160  0.153 0.127
Cash dividends 0.066  0.066 0.066
Book value at period end 4.87  4.80 4.66
Market price at period end 8.90  8.45 7.75
        
At period end       
Full time equivalent employees 829  827 813
Full service banking offices 148  145 144
        
Performance ratios       
Return on average assets 1.26% 1.23 1.00
Return on average equity 13.26  13.07 11.05
Efficiency (1) 53.35  54.05 53.33
Net interest spread (TE) 3.24  3.22 3.15
Net interest margin (TE) 3.32  3.29 3.21
Dividend payout ratio 41.08  42.70 51.48
        
Capital ratios at period end       
Consolidated tangible equity to tangible assets (2) 9.52% 9.36 9.08
Consolidated equity to assets 9.53% 9.37 9.09
        
Asset quality analysis at period end       
Nonperforming loans to total loans 0.65  0.68 0.70
Nonperforming assets to total assets 0.54  0.55 0.57
Allowance for loan losses to total loans 1.19  1.21 1.26
Coverage ratio (3) 1.8x  1.8x 1.8x
        
        
(1)  Non-GAAP measure; calculated as noninterest expense (excluding ORE income/expense) divided by taxable equivalent net interest income plus noninterest income.
(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
  06/30/18 06/30/17
Summary of operations    
Net interest income (TE)$79,431 75,966
Provision for loan losses 600 1,150
Noninterest income 9,174 9,231
Noninterest expense 48,250 46,932
Net income 30,213 23,187
     
Per common share    
Net income per share:    
- Basic$0.313 0.242
- Diluted 0.313 0.241
Cash dividends 0.131 0.131
Tangible Book value at period end 4.87 4.66
Market price at period end 8.90 7.75
     
Performance ratios    
Return on average assets 1.24%0.96
Return on average equity 13.17 10.62
Efficiency (1) 53.70 54.56
Net interest spread (TE) 3.23 3.11
Net interest margin (TE) 3.30 3.17
Dividend payout ratio 41.87 54.31
     
     
(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
  6/30/2018 3/31/2018 12/31/2017 9/30/2017 6/30/2017
Interest and dividend income:          
Interest and fees on loans$38,956  38,091 37,914 37,513 36,662 
Interest and dividends on securities available for sale:          
U. S. government sponsored enterprises 787  750 614 465 607 
State and political subdivisions 6  7 10 6 11 
Mortgage-backed securities and collateralized mortgage          
obligations - residential 1,675  1,763 1,730 1,815 1,944 
Corporate bonds 150  133 148 153 154 
Small Business Administration - guaranteed          
participation securities 333  352 358 380 394 
Mortgage-backed securities and collateralized mortgage          
obligations - commercial (5) 42 43 22 21 
Other securities 4  5 4 4 4 
Total interest and dividends on securities available for sale 2,950  3,052 2,907 2,845 3,135 
           
Interest on held to maturity securities:          
Mortgage-backed securities and collateralized mortgage          
obligations - residential 244  260 261 276 296 
Corporate bonds -  - - 102 154 
Total interest on held to maturity securities 244  260 261 378 450 
           
Federal Reserve Bank and Federal Home Loan Bank stock 198  77 151 125 134 
           
Interest on federal funds sold and other short-term investments 2,467  2,017 1,779 1,927 1,727 
Total interest income 44,815  43,497 43,012 42,788 42,108 
           
Interest expense:          
Interest on deposits:          
Interest-bearing checking 112  106 107 113 134 
Savings 420  419 429 435 435 
Money market deposit accounts 452  439 457 469 468 
Time deposits 3,439  2,860 2,412 2,247 2,181 
Interest on short-term borrowings 283  358 359 345 349 
Total interest expense 4,706  4,182 3,764 3,609 3,567 
           
Net interest income 40,109  39,315 39,248 39,179 38,541 
           
Less: Provision for loan losses 300  300 300 550 550 
Net interest income after provision for loan losses 39,809  39,015 38,948 38,629 37,991 
           
Noninterest income:          
Trustco Financial Services income 1,596  1,815 1,457 1,844 1,425 
Fees for services to customers 2,677  2,645 2,597 2,767 2,797 
Other 222  219 234 243 282 
Total noninterest income 4,495  4,679 4,288 4,854 4,504 
           
Noninterest expenses:          
Salaries and employee benefits 10,741  10,422 10,536 10,360 9,559 
Net occupancy expense 4,101  4,315 4,140 4,027 4,267 
Equipment expense 1,793  1,751 1,465 1,669 1,428 
Professional services 1,814  1,430 1,325 1,679 1,963 
Outsourced services 1,825  1,925 1,760 1,650 1,500 
Advertising expense 670  630 559 699 607 
FDIC and other insurance 514  1,023 1,102 1,018 1,012 
Other real estate expense, net 294  372 401 275 (4)
Other 2,343  2,287 2,248 2,149 2,581 
Total noninterest expenses 24,095  24,155 23,536 23,526 22,913 
           
Income before taxes 20,209  19,539 19,700 19,957 19,582 
Income taxes 4,804  4,731 12,338 7,361 7,342 
           
Net income$15,405  14,808 7,362 12,596 12,240 
           
Net income per common share:          
- Basic$0.160  0.154 0.077 0.131 0.127 
           
- Diluted 0.160  0.153 0.076 0.131 0.127 
           
Average basic shares (in thousands) 96,449  96,353 96,230 96,102 96,003 
Average diluted shares (in thousands) 96,580  96,490 96,393 96,205 96,073 
           
Note:  Taxable equivalent net interest income$40,119  39,319 39,259 39,190 38,553 


CONSOLIDATED STATEMENTS OF INCOME, Continued
 
(dollars in thousands, except per share data)
(Unaudited)
  Six months ended
  06/30/18 06/30/17
Interest and dividend income:    
Interest and fees on loans$77,047 72,706
Interest and dividends on securities available for sale:    
U. S. government sponsored enterprises 1,537 1,202
State and political subdivisions 13 23
Mortgage-backed securities and collateralized mortgage    
obligations - residential 3,438 3,902
Corporate bonds 283 305
Small Business Administration - guaranteed    
participation securities 685 809
Mortgage-backed securities and collateralized mortgage    
obligations - commercial 37 44
Other securities 9 8
Total interest and dividends on securities available for sale 6,002 6,293
     
Interest on held to maturity securities:    
Mortgage-backed securities-residential 504 612
Corporate bonds - 308
Total interest on held to maturity securities 504 920
     
Federal Reserve Bank and Federal Home Loan Bank stock 275 268
     
Interest on federal funds sold and other short-term investments 4,484 2,973
Total interest income 88,312 83,160
     
Interest expense:    
Interest on deposits:    
Interest-bearing checking 218 258
Savings 839 865
Money market deposit accounts 891 934
Time deposits 6,299 4,464
Interest on short-term borrowings 641 698
Total interest expense 8,888 7,219
     
Net interest income 79,424 75,941
     
Less: Provision for loan losses 600 1,150
Net interest income after provision for loan losses 78,824 74,791
     
Noninterest income:    
Trustco Financial Services income 3,411 3,283
Fees for services to customers 5,322 5,434
Other 441 514
Total noninterest income 9,174 9,231
     
Noninterest expenses:    
Salaries and employee benefits 21,163 19,769
Net occupancy expense 8,416 8,376
Equipment expense 3,544 2,984
Professional services 3,244 3,891
Outsourced services 3,750 3,000
Advertising expense 1,300 1,320
FDIC and other insurance 1,537 2,059
Other real estate expense, net 666 495
Other 4,630 5,038
Total noninterest expenses 48,250 46,932
     
Income before taxes 39,748 37,090
Income taxes 9,535 13,903
     
Net income$30,213 23,187
     
Net income per common share:    
- Basic$0.313 0.242
     
- Diluted 0.313 0.241
     
Average basic shares (in thousands) 96,401 95,944
Average diluted shares (in thousands) 96,535 96,034
     
Note:  Taxable equivalent net interest income$79,431 75,966


CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
 
(dollars in thousands)
(Unaudited)
  6/30/2018 3/31/201812/31/20179/30/20176/30/2017
ASSETS:       
        
Cash and due from banks$40,567  39,373 44,125 41,598 43,783 
Federal funds sold and other short term investments 546,049  577,797 568,615 582,599 663,360 
Total cash and cash equivalents 586,616  617,170 612,740 624,197 707,143 
        
Securities available for sale:       
U. S. government sponsored enterprises 150,704  151,327 137,994 123,658 128,386 
States and political subdivisions 524  525 525 534 536 
Mortgage-backed securities and collateralized mortgage       
obligations - residential 283,252  297,633 315,840 335,530 352,591 
Small Business Administration - guaranteed       
participation securities 61,876  64,113 67,059 69,818 72,858 
Mortgage-backed securities and collateralized mortgage       
obligations - commercial -  9,573 9,700 9,824 9,903 
Corporate bonds 29,977  35,227 40,162 40,381 40,498 
Other securities 685  685 685 685 685 
Total securities available for sale 527,018  559,083 571,965 580,430 605,457 
        
Held to maturity securities:       
Mortgage-backed securities and collateralized mortgage       
obligations-residential 24,730  26,174 27,551 29,268 31,211 
Corporate bonds -  - - - 9,997 
Total held to maturity securities 24,730  26,174 27,551 29,268 41,208 
        
Federal Reserve Bank and Federal Home Loan Bank stock 8,953  8,779 8,779 8,779 9,723 
        
Loans:       
Commercial 190,904  185,129 186,207 187,281 183,035 
Residential mortgage loans 3,245,151  3,171,548 3,132,521 3,070,970 2,999,306 
Home equity line of credit 295,791  301,885 308,916 311,753 316,674 
Installment loans 9,309  8,413 8,763 8,278 8,458 
Loans, net of deferred net costs 3,741,155  3,666,975 3,636,407 3,578,282 3,507,473 
        
Less: Allowance for loan losses 44,503  44,379 44,170 44,082 44,162 
Net loans 3,696,652  3,622,596 3,592,237 3,534,200 3,463,311 
        
Bank premises and equipment, net 35,521  35,240 35,157 35,028 35,174 
Other assets 61,069  62,522 59,579 58,373 58,466 
        
Total assets$4,940,559  4,931,564 4,908,008 4,870,275 4,920,482 
        
LIABILITIES:       
Deposits:       
Demand$404,564  403,782 398,399 397,623 390,120 
Interest-bearing checking 925,295  915,163 891,052 862,067 871,004 
Savings accounts 1,257,744  1,266,852 1,260,447 1,265,229 1,285,886 
Money market deposit accounts 512,453  539,839 556,462 564,557 572,580 
Time deposits 1,155,214  1,109,444 1,066,966 1,075,886 1,088,824 
Total deposits 4,255,270  4,235,080 4,173,326 4,165,362 4,208,414 
        
Short-term borrowings 182,705  203,910 242,991 216,508 233,621 
Accrued expenses and other liabilities 31,769  30,477 33,383 33,477 31,081 
        
Total liabilities 4,469,744  4,469,467 4,449,700 4,415,347 4,473,116 
        
SHAREHOLDERS' EQUITY:       
Capital stock 100,093  100,002 99,998 99,562 99,511 
Surplus 176,243  175,674 175,651 172,712 172,603 
Undivided profits 238,342  229,267 219,436 218,401 212,112 
Accumulated other comprehensive loss, net of tax (9,796) (8,490)(1,806)(3,060)(3,593)
Treasury stock at cost (34,067) (34,356)(34,971)(32,687)(33,267)
        
Total shareholders' equity 470,815  462,097 458,308 454,928 447,366 
        
Total liabilities and shareholders' equity$4,940,559  4,931,564 4,908,008 4,870,275 4,920,482 
        
Outstanding shares (in thousands) 96,475  96,359 96,289 96,108 96,015 
             


       
NONPERFORMING ASSETS      
       
(dollars in thousands)      
(Unaudited)      
  06/30/1803/31/1812/31/1709/30/1706/30/17
Nonperforming Assets      
       
New York and other states*      
Loans in nonaccrual status:      
Commercial$767 1,213 1,543 1,696 1,711 
Real estate mortgage - 1 to 4 family 21,209 21,424 20,350 20,926 20,639 
Installment 6 19 57 30 25 
Total non-accrual loans 21,982 22,656 21,950 22,652 22,375 
Other nonperforming real estate mortgages - 1 to 4 family 36 38 38 40 41 
Total nonperforming loans 22,018 22,694 21,988 22,692 22,416 
Other real estate owned 2,569 2,190 3,246 2,879 3,585 
Total nonperforming assets$24,587 24,884 25,234 25,571 26,001 
       
Florida      
Loans in nonaccrual status:      
Commercial$- - - - - 
Real estate mortgage - 1 to 4 family 2,143 2,154 2,389 1,895 2,112 
Installment - 4 - - - 
Total non-accrual loans 2,143 2,158 2,389 1,895 2,112 
Other nonperforming real estate mortgages - 1 to 4 family - - - - - 
Total nonperforming loans 2,143 2,158 2,389 1,895 2,112 
Other real estate owned - - - - - 
Total nonperforming assets$2,143 2,158 2,389 1,895 2,112 
       
Total      
Loans in nonaccrual status:      
Commercial$767 1,213 1,543 1,696 1,711 
Real estate mortgage - 1 to 4 family 23,352 23,578 22,739 22,821 22,751 
Installment 6 23 57 30 25 
Total non-accrual loans 24,125 24,814 24,339 24,547 24,487 
Other nonperforming real estate mortgages - 1 to 4 family 36 38 38 40 41 
Total nonperforming loans 24,161 24,852 24,377 24,587 24,528 
Other real estate owned 2,569 2,190 3,246 2,879 3,585 
Total nonperforming assets$26,730 27,042 27,623 27,466 28,113 
       
       
Quarterly Net Chargeoffs (Recoveries)      
       
New York and other states*      
Commercial$(1)(6)(86)(2)- 
Real estate mortgage - 1 to 4 family 150 28 249 613 334 
Installment 27 66 50 56 37 
Total net chargeoffs$176 88 213 667 371 
       
Florida      
Commercial$- - - - - 
Real estate mortgage - 1 to 4 family - - (1)(41)52 
Installment - 2 - 4 13 
Total net chargeoffs$- 2 (1)(37)65 
       
Total      
Commercial$(1)(6)(86)(2)- 
Real estate mortgage - 1 to 4 family 150 28 248 572 386 
Installment 27 68 50 60 50 
Total net chargeoffs$176 90 212 630 436 
       
       
Asset Quality Ratios      
       
Total nonperforming loans (1)$24,161 24,852 24,377 24,587 24,528 
Total nonperforming assets (1) 26,730 27,042 27,623 27,466 28,113 
Total net chargeoffs (2) 176 90 212 630 436 
       
Allowance for loan losses (1) 44,503 44,379 44,170 44,082 44,162 
       
Nonperforming loans to total loans 0.65% 0.68% 0.67% 0.69% 0.70% 
Nonperforming assets to total assets 0.54% 0.55% 0.56% 0.56% 0.57% 
Allowance for loan losses to total loans 1.19% 1.21% 1.21% 1.23% 1.26% 
Coverage ratio (1) 184.19% 178.6% 181.2% 179.3% 180.0% 
Annualized net chargeoffs to average loans (2) 0.02% 0.01% 0.02% 0.07% 0.05% 
Allowance for loan losses to annualized net chargeoffs (2) 63.2x 123.3x 52.1x 17.5x 25.3x 
       
* 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)            
(Unaudited) Three months ended  Three months ended 
  June 30, 2018  June 30, 2017 
  Average InterestAverage  Average InterestAverage 
  Balance  Rate  Balance  Rate 
Assets            
             
Securities available for sale:            
U. S. government sponsored enterprises$154,862  787 2.03 %$153,552  607 1.58%
Mortgage backed securities and collateralized mortgage            
obligations - residential 300,706  1,675 2.23   359,085  1,944 2.17 
State and political subdivisions 515  10 7.81   816  16 7.84 
Corporate bonds 27,780  150 2.16   42,699  154 1.44 
Small Business Administration - guaranteed            
participation securities 64,886  333 2.05   75,561  394 2.09 
Mortgage backed securities and collateralized mortgage            
obligations - commercial 1,285  (5)(1.51)  10,003  21 0.84 
Other 685  4 2.34   685  4 2.34 
             
Total securities available for sale 550,719  2,954 2.15   642,401  3,140 1.96 
             
Federal funds sold and other short-term Investments 549,378  2,467 1.82   643,557  1,727 1.07 
             
Held to maturity securities:            
Corporate bonds -  - -   9,996  154 6.16 
Mortgage backed securities and collateralized mortgage            
obligations - residential 25,381  244 3.85   32,188  296 3.68 
             
Total held to maturity securities 25,381  244 3.85   42,184  450 4.27 
             
Federal Reserve Bank and Federal Home Loan Bank stock 8,943  198 8.86   9,709  134 5.52 
             
Commercial loans 187,157  2,444 5.22   183,382  2,401 5.24 
Residential mortgage loans 3,205,035  32,914 4.11   2,958,994  30,943 4.18 
Home equity lines of credit 298,489  3,391 4.61   320,872  3,131 3.90 
Installment loans 8,669  213 9.98   8,029  194 9.66 
             
Loans, net of unearned income 3,699,350  38,962 4.22   3,471,277  36,669 4.23 
             
Total interest earning assets 4,833,771  44,825 3.72   4,809,128  42,120 3.50 
             
Allowance for loan losses (44,551)     (44,429)    
Cash & non-interest earning assets 124,099      130,998     
             
             
Total assets$4,913,319     $4,895,697     
             
             
Liabilities and shareholders' equity            
             
Deposits:            
Interest bearing checking accounts$906,641  112 0.05 %$849,965  134 0.06%
Money market accounts 529,421  452 0.35   577,464  468 0.32 
Savings 1,260,656  420 0.14   1,286,282  435 0.14 
Time deposits 1,135,630  3,439 1.23   1,102,777  2,181 0.79 
             
Total interest bearing deposits 3,832,348  4,423 0.47   3,816,488  3,218 0.34 
Short-term borrowings 189,611  283 0.61   226,455  349 0.62 
             
Total interest bearing liabilities 4,021,959  4,706 0.47   4,042,943  3,567 0.35 
             
Demand deposits 396,783      380,611     
Other liabilities 28,653      28,026     
Shareholders' equity 465,924      444,117     
             
Total liabilities and shareholders' equity$4,913,319     $4,895,697     
             
Net interest income, tax equivalent   40,119      38,553   
             
Net interest spread    3.24 %    3.15%
             
Net interest margin (net interest income to            
total interest earning assets)    3.32 %    3.21%
             
Tax equivalent adjustment   (10)     (12)  
             
Net interest income   40,109      38,541   
             


DISTRIBUTION OF ASSETS, LIABILITIES AND SHAREHOLDERS' EQUITY -
INTEREST RATES AND INTEREST DIFFERENTIAL, Continued
             
(dollars in thousands)            
(Unaudited) Six months ended  Six months ended 
  June 30, 2018  June 30, 2017 
  Average InterestAverage  Average InterestAverage 
  Balance  Rate  Balance  Rate 
Assets            
             
Securities available for sale:            
U. S. government sponsored enterprises$155,723  1,537 1.97%$148,054  1,202 1.62%
Mortgage backed securities and collateralized mortgage            
obligations - residential 307,194  3,438 2.24  363,496  3,902 2.15 
State and political subdivisions 515  20 9.37  844  35 8.29 
Corporate bonds 30,523  283 1.85  42,143  305 1.45 
Small Business Administration - guaranteed            
participation securities 65,990  685 2.08  77,068  809 2.10 
Mortgage backed securities and collateralized mortgage            
obligations - commercial 5,507  37 1.34  10,046  44 0.88 
Other 685  9 2.63  685  8 2.34 
             
Total securities available for sale 566,137  6,009 2.12  642,336  6,305 1.96 
             
Federal funds sold and other short-term Investments 539,219  4,484 1.68  642,348  2,973 0.93 
             
Held to maturity securities:            
Corporate bonds -  - -  9,994  308 6.16 
Mortgage backed securities and collateralized mortgage            
obligations - residential 26,086  504 3.86  33,240  612 3.68 
             
Total held to maturity securities 26,086  504 3.86  43,234  920 4.26 
             
Federal Reserve Bank and Federal Home Loan Bank stock 8,861  275 6.21  9,645  268 5.56 
             
Commercial loans 186,405  4,858 6.25  185,474  4,830 5.21 
Residential mortgage loans 3,177,041  65,172 4.11  2,935,620  61,310 4.18 
Home equity lines of credit 302,368  6,601 4.40  325,579  6,216 3.82 
Installment loans 8,518  418 9.88  8,128  363 8.93 
             
Loans, net of unearned income 3,674,332  77,049 4.20  3,454,801  72,719 4.21 
             
Total interest earning assets 4,814,635  88,321 3.68  4,792,364  83,185 3.47 
             
Allowance for loan losses (44,472)     (44,333)    
Cash & non-interest earning assets 124,483      130,575     
             
             
Total assets$4,894,646     $4,878,606     
             
             
Liabilities and shareholders' equity            
             
Deposits:            
Interest bearing checking accounts$892,288  218 0.05%$829,615  258 0.06%
Money market accounts 538,230  891 0.33  578,728  934 0.32 
Savings 1,260,509  839 0.13  1,280,552  865 0.14 
Time deposits 1,108,413  6,299 1.15  1,118,274  4,464 0.80 
             
Total interest bearing deposits 3,799,440  8,247 0.44  3,807,169  6,521 0.34 
Short-term borrowings 211,874  641 0.61  228,078  698 0.61 
             
Total interest bearing liabilities 4,011,314  8,888 0.45  4,035,247  7,219 0.36 
             
Demand deposits 391,702      375,610     
Other liabilities 28,891      27,408     
Shareholders' equity 462,739      440,341     
             
Total liabilities and shareholders' equity$4,894,646      4,878,606     
             
Net interest income, tax equivalent   79,431      75,966   
             
Net interest spread    3.23%    3.11%
             
Net interest margin (net interest income to            
total interest earning assets)    3.30%    3.17%
             
Tax equivalent adjustment   (7)     (25)  
             
Net interest income   79,424      75,941   
             

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)        
       
Tangible Equity to Tangible Assets 06/30/1803/31/1806/30/17    
         
Total Assets$4,940,5594,931,5644,920,482    
Less: Intangible assets 553553553    
Tangible assets 4,940,0064,931,0114,919,929    
         
Equity 470,815462,097447,366    
Less: Intangible assets 553553553    
Tangible equity 470,262461,544446,813    
Tangible Equity to Tangible Assets 9.52%9.36%9.08%    
Equity to Assets 9.53%9.37%9.09%    
         
  Three months ended  Six months ended
Efficiency Ratio 06/30/1803/31/1806/30/17  06/30/1806/30/17
         
Net interest income (fully taxable equivalent)$40,119 39,319 38,553   79,431 75,966 
Non-interest income 4,495 4,679 4,504   9,174 9,231 
Less:  Net gain on sale of nonperforming loans - - 84   - 84 
Revenue used for efficiency ratio 44,614 43,998 42,973   88,605 85,113 
         
Total noninterest expense 24,095 24,155 22,913   48,250 46,932 
Less:  Other real estate expense, net 294 372 (4)  666 495 
Expense used for efficiency ratio 23,801 23,783 22,917   47,584 46,437 
         
Efficiency Ratio 53.35% 54.05% 53.33%   53.70% 54.56% 
         
         
         

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