Attached files

file filename
8-K - TRUSTCO BANK CORP NY 8-K 10-21-2016 - TRUSTCO BANK CORP N Yform8k.htm

Exhibit 99(a)
 
News Release
 
 
5 Sarnowski Drive, Glenville, New York, 12302
 
(518) 377-3311  Fax:  (518) 381-3668
 
 
 
Subsidiary:  Trustco Bank
NASDAQ -- TRST
 
Contact:
Kevin T. Timmons
Vice President/Treasurer
(518) 381-3607

TrustCo Announces Third Quarter 2016 Earnings

Executive Snapshot:

·
Continued solid financial results:
o
Key metrics for third quarter of 2016 results:
§
Net income of $10.9 million in the third quarter of 2016 compared to $10.5 million in the second quarter of 2016 and $10.6 million in the third quarter of 2015
§
Operating expenses decreased $415 thousand in the third quarter of 2016 compared to the third quarter of 2015
§
Return on average assets (ROA) of 0.90%
§
Return on average equity (ROE) of 10.05%
§
Efficiency ratio of 54.11% (Non-GAAP measure; see P. 13 for definition)

·
Asset quality remains solid:
o
Asset quality measures improved compared to the third quarter of 2015
o
Nonperforming assets (NPAs) fell by $7.1 million compared to September 30, 2015
o
NPAs to total assets improved from 0.80% to 0.64% compared to September 30, 2015
o
Quarterly net chargeoffs decreased to 0.10% of average loans on an annualized basis, compared to 0.15% for the third quarter of 2015, the lowest level since 2008

·
Continued expansion of customer base:
o
Focus on capitalizing on opportunities presented by expanded branch network
o
Average deposits per branch grew $455 thousand from September 30, 2015 to September 30, 2016 on a same store basis
o
Average deposits per branch were $28.9 million at September 30, 2016
o
Average core deposits were $51 million higher in the third quarter of 2016 compared to the third quarter of 2015

·
Loan portfolio reaches all-time high:
o
Average loans were up $109 million for the third quarter of 2016 compared to third quarter of 2015
o
At $3.39 billion as of September 30, 2016, loans reached an all-time high
 
Page | 1

FOR IMMEDIATE RELEASE:

TrustCo Announces Third Quarter 2016 Earnings

Glenville, New York – October 21, 2016

TrustCo Bank Corp NY (TrustCo, Nasdaq: TRST) today announced third quarter of 2016 net income of $10.9 million compared to $10.5 million  for the second quarter of 2016 and $10.6 million for the third quarter of 2015.

Robert J. McCormick, President and Chief Executive Officer noted, “We are pleased to be able to report an increase in earnings in the third quarter of 2016 as compared to the third quarter of 2015.  We are encouraged by the combination of revenue growth and expense decline in the quarter, despite a difficult operating environment and continued higher costs related to regulatory issues.  Our continued 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 2016.  Recent merger activity between our competitors, including the Key – First Niagara merger, may provide us with additional opportunities to add customers.”

TrustCo saw continued solid loan growth in the third quarter of 2016 compared to the prior year.  Loan portfolio expansion was funded primarily by our strong liquidity reserves.  The continued shift toward loans helped offset the margin impact from continued comparatively low yields on cash and investments.  The growth in average deposits in the third quarter of 2016 versus the prior year was led by lower cost core deposits.  TrustCo’s strong liquidity position continues to allow the Company to take advantage of opportunities when interest rate conditions change.

For the third quarter of 2016, return on average assets and return on average equity were 0.90% and 10.05%, respectively, compared to 0.88% and 10.35% for the third quarter of 2015.  The decline in return on average equity was due to continued growth of TrustCo’s capital position.  Diluted earnings per share were $0.114 for the third quarter of 2016, compared to $0.111 for the third quarter of 2015.  As discussed in recent quarters, increased operating costs in response to regulatory concerns have hampered earnings.  Higher expenses were anticipated in order to fulfill operating and regulatory requirements.  We took aggressive action to meet these requirements during 2015 and costs related to those actions have continued into 2016.  While some of these costs will be recurring, others will diminish over time. During the third quarter of 2016 we experienced a reduction in FDIC deposit insurance premiums and were also able to reduce expenses in a number of other categories.

For the first nine months of 2016, diluted net income per share was $0.333, compared to $0.337 for the first nine months of 2015.  Return on average assets and equity were 0.89% and 9.97% for the first nine months of 2016, compared to 0.91% and 10.64% for the first nine months of 2015.
 
Page | 2

Average loans were up $108.7 million or 3.3% in the third quarter of 2016, over the same period in 2015.  Loan growth was constrained by a $13.4 million decline in commercial loans, which have become less attractive on a risk adjusted basis.  Average residential loans, our primary lending focus, were up $130.3 million or 4.8% in the third quarter of 2016, over the same period in 2015.  Average deposits were up $37.5 million or 0.9% for the third quarter of 2016 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.  Average core deposits increased $51.2 million from the third quarter of 2015 to the third quarter of 2016, while average time deposit balances declined $13.6 million.  Core deposits typically represent longer term customer relationships and are generally lower cost than time deposits.  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.”

“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, 2016, our average branch size was $28.9 million.  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 mostly improved versus both September 30, 2015 and as compared to December 31, 2015.  Nonperforming loans (NPLs) were $26.0 million at September 30, 2016, compared to $31.9 million at September 30, 2015 and $28.3 million at December 31, 2015.  NPLs were equal to 0.77% of total loans at September 30, 2016, compared to 0.97% a year earlier and 0.86% at December 31, 2015.  The coverage ratio, or allowance for loan losses to NPLs, was 169.0% at September 30, 2016, compared to 141.4% at September 30, 2015 and 158.4% at December 31, 2015.  Nonperforming assets (NPAs) were at $30.8 million at September 30, 2016 compared to $37.8 million at September 30, 2015 and $34.7 million at December 31, 2015.  The ratio of loan loss allowance to total loans was 1.30% as of September 30, 2016, compared to 1.38% at September 30, 2015 and to 1.36% at December 31, 2015 and reflects both the improvement in asset quality and economic conditions in our lending areas.  The allowance for loan losses was $44.0 million at September 30, 2016 compared to $45.2 million at September 30, 2015 and $44.8 million at December 31, 2015.  Net chargeoffs for the third quarter of 2016 decreased versus both the third quarter of 2015 and the second quarter of 2016, to $0.9 million.  The net chargeoff ratio was 0.10% for the third quarter of 2016, compared to 0.15% in the third quarter of 2015 and was at the lowest level since the first quarter of 2008.  The provision for loan losses was $750 thousand, compared to $800 thousand in the third quarter of 2015.

The net interest margin for the third quarter of 2016 was 3.09%, the same as in the second quarter and a basis point higher than in the third quarter of 2015.

At September 30, 2016 the equity to asset ratio was 9.05%, compared to 8.91% at June 30, 2016 and 8.72% at September 30, 2015.  The tangible equity ratio was 9.04% compared to 8.90% at June 30, 2016 and 8.71% at September 30, 2015.  GAAP book value per share at September 30, 2016 was $4.56 compared to $4.33 a year earlier and tangible book value per share was $4.55 and $4.33, respectively.  Tangible equity and book value are non-GAAP measures and are discussed on page 13.
 
Page | 3

TrustCo Bank Corp NY is a $4.8 billion savings and loan holding company and through its subsidiary, Trustco Bank, operated 145 offices in New York, New Jersey, Vermont, Massachusetts, and Florida at September 30, 2016.

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 2016 results will be held at 9:00 a.m. Eastern Time on October 24, 2016.  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 10094705. The call will also be audio webcast at: http://services.choruscall.com/links/trst161024.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 2016 and for 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 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; 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; 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 in our subsequent quarterly reports on Form 10-Q or other securities filings.
 
Page | 4

TRUSTCO BANK CORP NY
GLENVILLE, NY

FINANCIAL HIGHLIGHTS
                 
                   
(dollars in thousands, except per share data)
(Unaudited)
                 
    Three Months Ended  
   
09/30/16
   
06/30/16
   
09/30/15
 
Summary of operations
                 
Net interest income (TE)
 
$
36,681
     
36,311
     
36,069
 
Provision for loan losses
   
750
     
800
     
800
 
Net gain on securities transactions
   
-
     
668
     
-
 
Noninterest income, excluding net gain on securities transactions
   
4,729
     
4,531
     
4,365
 
Noninterest expense
   
23,049
     
23,974
     
23,464
 
Net income
   
10,930
     
10,464
     
10,616
 
                         
Per common share
                       
Net income per share:
                       
- Basic
 
$
0.114
     
0.110
     
0.112
 
- Diluted
   
0.114
     
0.109
     
0.111
 
Cash dividends
   
0.066
     
0.066
     
0.066
 
Tangible Book value at period end
   
4.55
     
4.50
     
4.33
 
Market price at period end
   
7.09
     
6.41
     
5.84
 
                         
At period end
                       
Full time equivalent employees
   
790
     
801
     
778
 
Full service banking offices
   
145
     
145
     
146
 
                         
Performance ratios
                       
Return on average assets
   
0.90
%
   
0.88
     
0.88
 
Return on average equity
   
10.05
     
9.88
     
10.35
 
Efficiency (1)
   
54.11
     
57.70
     
56.04
 
Net interest spread (TE)
   
3.03
     
3.03
     
3.02
 
Net interest margin (TE)
   
3.09
     
3.09
     
3.08
 
Dividend payout ratio
   
57.40
     
59.89
     
58.82
 
                         
Capital ratio at period end
                       
Consolidated tangible equity to tangible assets (2)
   
9.04
     
8.90
     
8.71
 
 
                       
Asset quality analysis at period end
                       
Nonperforming loans to total loans
   
0.77
     
0.84
     
0.97
 
Nonperforming assets to total assets
   
0.64
     
0.68
     
0.80
 
Allowance for loan losses to total loans
   
1.30
     
1.32
     
1.38
 
Coverage ratio (3)
   
1.6
x
   
1.6
     
1.4
 

(1)
Calculated as noninterest expense (excluding ORE income/expense) divided by taxable equivalent net interest income plus noninterest income (excluding net securities transactions and gain on sale of building and nonperforming loans).
(2)
The tangible equity ratio excludes $553 of intangibles from both equity and assets.
(3)
Calculated as allowance for loan losses divided by total nonperforming loans.

TE = Taxable equivalent.
 
Page | 5

FINANCIAL HIGHLIGHTS, Continued

(dollars in thousands, except per share data)
(Unaudited)
           
   
Nine Months Ended
 
   
09/30/16
   
09/30/15
 
Summary of operations
           
Net interest income (TE)
 
$
109,188
     
106,944
 
Provision for loan losses
   
2,350
     
2,400
 
Net gain on securities transactions
   
668
     
249
 
Noninterest income, excluding net gain on securities transactions
   
13,832
     
13,193
 
Noninterest expense
   
70,462
     
67,452
 
Net income
   
31,803
     
32,058
 
                 
Per common share
               
Net income per share:
               
- Basic
 
$
0.333
     
0.337
 
- Diluted
   
0.333
     
0.337
 
Cash dividends
   
0.197
     
0.197
 
Tangible Book value at period end
   
4.55
     
4.33
 
Market price at period end
   
7.09
     
5.84
 
                 
Performance ratios
               
Return on average assets
   
0.89
%
   
0.91
 
Return on average equity
   
9.97
     
10.64
 
Efficiency (1)
   
56.01
     
54.98
 
Net interest spread (TE)
   
3.04
     
3.01
 
Net interest margin (TE)
   
3.10
     
3.08
 
Dividend payout ratio
   
59.11
     
58.36
 

(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.
 
Page | 6

CONSOLIDATED STATEMENTS OF INCOME

(dollars in thousands, except per share data)
(Unaudited)
                             
   
Three Months Ended
       
   
9/30/2016
   
6/30/2016
   
3/31/2016
   
12/31/2015
   
9/30/2015
 
Interest and dividend income:
                             
Interest and fees on loans
 
$
36,171
     
35,652
     
35,605
     
35,930
     
35,631
 
Interest and dividends on securities available for sale:
                                       
U. S. government sponsored enterprises
   
408
     
404
     
255
     
256
     
584
 
State and political subdivisions
   
13
     
13
     
14
     
16
     
23
 
Mortgage-backed securities and collateralized mortgage obligations-residential
   
1,829
     
2,169
     
2,116
     
2,233
     
2,230
 
Corporate bonds
   
97
     
-
     
-
     
-
     
-
 
Small Business Administration-guaranteed participation securities
   
445
     
450
     
476
     
482
     
497
 
Mortgage-backed securities and collateralized mortgage obligations-commercial
   
36
     
38
     
36
     
37
     
37
 
Other securities
   
4
     
4
     
4
     
4
     
4
 
Total interest and dividends on securities available for sale
   
2,832
     
3,078
     
2,901
     
3,028
     
3,375
 
                                         
Interest on held to maturity securities:
                                       
Mortgage-backed securities and collateralized mortgage obligations-residential
   
347
     
374
     
402
     
425
     
461
 
Corporate bonds
   
156
     
154
     
154
     
154
     
153
 
Total interest on held to maturity securities
   
503
     
528
     
556
     
579
     
614
 
                                         
Federal Reserve Bank and Federal Home Loan Bank stock
   
131
     
118
     
120
     
120
     
113
 
                                         
Interest on federal funds sold and other short-term investments
   
866
     
832
     
844
     
494
     
408
 
Total interest income
   
40,503
     
40,208
     
40,026
     
40,151
     
40,141
 
                                         
Interest expense:
                                       
Interest on deposits:
                                       
Interest-bearing checking
   
120
     
116
     
114
     
115
     
117
 
Savings
   
504
     
604
     
604
     
608
     
603
 
Money market deposit accounts
   
463
     
467
     
496
     
513
     
537
 
Time deposits
   
2,468
     
2,460
     
2,373
     
2,375
     
2,544
 
Interest on short-term borrowings
   
281
     
262
     
257
     
278
     
290
 
Total interest expense
   
3,836
     
3,909
     
3,844
     
3,889
     
4,091
 
                                         
Net interest income
   
36,667
     
36,299
     
36,182
     
36,262
     
36,050
 
                                         
Provision for loan losses
   
750
     
800
     
800
     
1,300
     
800
 
Net interest income after provision for loan losses
   
35,917
     
35,499
     
35,382
     
34,962
     
35,250
 
                                         
Noninterest income:
                                       
Trustco Financial Services income
   
1,347
     
1,512
     
1,605
     
1,489
     
1,351
 
Fees for services to customers
   
2,664
     
2,737
     
2,661
     
2,704
     
2,770
 
Net gain on securities transactions
   
-
     
668
     
-
     
2
     
-
 
Other
   
718
     
282
     
306
     
235
     
244
 
Total noninterest income
   
4,729
     
5,199
     
4,572
     
4,430
     
4,365
 
                                         
Noninterest expenses:
                                       
Salaries and employee benefits
   
8,995
     
8,934
     
9,003
     
8,042
     
7,834
 
Net occupancy expense
   
3,887
     
3,918
     
4,088
     
3,884
     
3,929
 
Equipment expense
   
1,596
     
1,840
     
1,514
     
1,530
     
1,596
 
Professional services
   
1,959
     
2,098
     
2,146
     
2,067
     
2,238
 
Outsourced services
   
1,465
     
1,425
     
1,551
     
1,585
     
1,425
 
Advertising expense
   
489
     
570
     
729
     
592
     
668
 
FDIC and other insurance
   
1,127
     
1,949
     
1,990
     
2,055
     
2,202
 
Other real estate expense, net
   
895
     
423
     
519
     
570
     
806
 
Other
   
2,636
     
2,817
     
1,899
     
2,783
     
2,766
 
Total noninterest expenses
   
23,049
     
23,974
     
23,439
     
23,108
     
23,464
 
                                         
Income before taxes
   
17,597
     
16,724
     
16,515
     
16,284
     
16,151
 
Income taxes
   
6,667
     
6,260
     
6,106
     
6,104
     
5,535
 
                                         
Net income
 
$
10,930
     
10,464
     
10,409
     
10,180
     
10,616
 
Net income per common share:
                                       
- Basic
 
$
0.114
     
0.110
     
0.109
     
0.107
     
0.112
 
                                         
- Diluted
   
0.114
     
0.109
     
0.109
     
0.107
     
0.111
 
                                         
Average basic shares (in thousands)
   
95,603
     
95,487
     
95,365
     
95,256
     
95,149
 
Average diluted shares (in thousands)
   
95,722
     
95,580
     
95,412
     
95,349
     
95,234
 
                                         
Note:  Taxable equivalent net interest income
 
$
36,681
     
36,311
     
36,196
     
36,278
     
36,069
 
 
Page | 7

CONSOLIDATED STATEMENTS OF INCOME

(dollars in thousands, except per share data)
(Unaudited)
           
   
Nine Months Ended
 
   
9/30/2016
   
9/30/2015
 
             
Interest and dividend income:
           
Interest and fees on loans
 
$
107,428
     
105,957
 
Interest and dividends on securities available for sale:
               
U. S. government sponsored enterprises
   
1,067
     
1,162
 
State and political subdivisions
   
40
     
71
 
Mortgage-backed securities and collateralized mortgage obligations-residential
   
6,114
     
6,899
 
Corporate bonds
   
97
     
1
 
Small Business Administration-guaranteed participation securities
   
1,371
     
1,522
 
Mortgage-backed securities and collateralized mortgage obligations-commercial
   
110
     
112
 
Other securities
   
12
     
12
 
Total interest and dividends on securities available for sale
   
8,811
     
9,779
 
                 
Interest on held to maturity securities:
               
Mortgage-backed securities-residential
   
1,123
     
1,419
 
Corporate bonds
   
464
     
461
 
Total interest on held to maturity securities
   
1,587
     
1,880
 
                 
Federal Reserve Bank and Federal Home Loan Bank stock
   
369
     
347
 
                 
Interest on federal funds sold and other short-term investments
   
2,542
     
1,231
 
Total interest income
   
120,737
     
119,194
 
                 
Interest expense:
               
Interest on deposits:
               
Interest-bearing checking
   
350
     
333
 
Savings
   
1,712
     
1,860
 
Money market deposit accounts
   
1,426
     
1,701
 
Time deposits
   
7,301
     
7,478
 
Interest on short-term borrowings
   
800
     
936
 
Total interest expense
   
11,589
     
12,308
 
                 
Net interest income
   
109,148
     
106,886
 
                 
Provision for loan losses
   
2,350
     
2,400
 
Net interest income after provision for loan losses
   
106,798
     
104,486
 
                 
Noninterest income:
               
Trust department income
   
4,464
     
4,482
 
Fees for services to customers
   
8,062
     
7,985
 
Net gain on securities transactions
   
668
     
249
 
Other
   
1,306
     
726
 
Total noninterest income
   
14,500
     
13,442
 
                 
Noninterest expenses:
               
Salaries and employee benefits
   
26,932
     
24,479
 
Net occupancy expense
   
11,893
     
11,915
 
Equipment expense
   
4,950
     
5,341
 
Professional services
   
6,203
     
5,811
 
Outsourced services
   
4,441
     
4,275
 
Advertising expense
   
1,788
     
2,001
 
FDIC and other insurance
   
5,066
     
4,284
 
Other real estate (income) expense, net
   
1,837
     
1,431
 
Other
   
7,352
     
7,915
 
Total noninterest expenses
   
70,462
     
67,452
 
                 
Income before taxes
   
50,836
     
50,476
 
Income taxes
   
19,033
     
18,418
 
                 
Net income
 
$
31,803
     
32,058
 
                 
Net income per Common Share:
               
- Basic
 
$
0.333
     
0.337
 
                 
- Diluted
   
0.333
     
0.337
 
                 
Average basic shares (thousands)
   
95,486
     
95,051
 
Average diluted shares (thousands)
   
95,572
     
95,167
 
                 
Note:  Taxable equivalent net interest income
 
$
109,188
     
106,944
 
 
Page | 8

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

(dollars in thousands)
(Unaudited)
                             
                               
   
9/30/2016
   
6/30/2016
   
3/31/2016
   
12/31/2015
   
9/30/2015
 
ASSETS:
                             
                               
Cash and due from banks
 
$
42,296
     
39,787
     
37,373
     
41,698
     
42,560
 
Federal funds sold and other short term investments
   
622,132
     
718,609
     
722,805
     
676,458
     
655,512
 
Total cash and cash equivalents
   
664,428
     
758,396
     
760,178
     
718,156
     
698,072
 
                                         
Securities available for sale:
                                       
U. S. government sponsored enterprises
   
116,327
     
116,595
     
66,920
     
86,737
     
103,492
 
States and political subdivisions
   
970
     
974
     
974
     
1,290
     
1,963
 
Mortgage-backed securities and collateralized mortgage obligations-residential
   
400,575
     
404,138
     
422,189
     
411,729
     
413,878
 
Small Business Administration-guaranteed participation securities
   
84,687
     
87,740
     
89,053
     
90,416
     
94,038
 
Mortgage-backed securities and collateralized mortgage obligations-commercial
   
10,233
     
10,374
     
10,307
     
10,180
     
10,491
 
Corporate bonds
   
41,025
     
-
     
-
     
-
     
-
 
Other securities
   
685
     
685
     
685
     
685
     
685
 
Total securities available for sale
   
654,502
     
620,506
     
590,128
     
601,037
     
624,547
 
                                         
Held to maturity securities:
                                       
Mortgage-backed securities and collateralized mortgage obligations-residential
   
38,044
     
40,702
     
43,595
     
46,490
     
50,027
 
Corporate bonds
   
9,986
     
9,982
     
9,979
     
9,975
     
9,971
 
Total held to maturity securities
   
48,030
     
50,684
     
53,574
     
56,465
     
59,998
 
                                         
Federal Reserve Bank and Federal Home Loan Bank stock
   
9,579
     
9,579
     
9,480
     
9,480
     
9,480
 
                                         
Loans:
                                       
Commercial
   
189,795
     
195,698
     
198,765
     
203,415
     
208,794
 
Residential mortgage loans
   
2,845,876
     
2,786,951
     
2,737,784
     
2,721,173
     
2,707,944
 
Home equity line of credit
   
343,445
     
352,069
     
356,163
     
359,325
     
356,337
 
Installment loans
   
8,515
     
8,476
     
8,667
     
9,391
     
8,930
 
Loans, net of deferred fees and costs
   
3,387,631
     
3,343,194
     
3,301,379
     
3,293,304
     
3,282,005
 
Less:
                                       
Allowance for loan losses
   
43,950
     
44,064
     
44,398
     
44,762
     
45,149
 
Net loans
   
3,343,681
     
3,299,130
     
3,256,981
     
3,248,542
     
3,236,856
 
                                         
Bank premises and equipment, net
   
36,110
     
36,793
     
37,360
     
37,643
     
37,506
 
Other assets
   
56,519
     
55,825
     
55,561
     
63,669
     
59,358
 
                                         
Total assets
 
$
4,812,849
     
4,830,913
     
4,763,262
     
4,734,992
     
4,725,817
 
                                         
LIABILITIES:
                                       
Deposits:
                                       
Demand
 
$
380,090
     
376,669
     
359,060
     
365,081
     
354,162
 
Interest-bearing checking
   
785,118
     
766,322
     
746,562
     
754,347
     
719,071
 
Savings accounts
   
1,277,734
     
1,282,006
     
1,272,394
     
1,262,194
     
1,237,549
 
Money market deposit accounts
   
566,097
     
577,063
     
595,585
     
610,826
     
617,103
 
Time deposits
   
1,159,199
     
1,178,567
     
1,168,887
     
1,107,930
     
1,168,908
 
Total deposits
   
4,168,238
     
4,180,627
     
4,142,488
     
4,100,378
     
4,096,793
 
                                         
Short-term borrowings
   
179,204
     
190,542
     
169,528
     
191,226
     
184,405
 
Accrued expenses and other liabilities
   
29,799
     
29,479
     
28,221
     
30,078
     
32,327
 
                                         
Total liabilities
   
4,377,241
     
4,400,648
     
4,340,237
     
4,321,682
     
4,313,525
 
                                         
SHAREHOLDERS' EQUITY:
                                       
Capital stock
   
99,121
     
99,071
     
98,973
     
98,973
     
98,964
 
Surplus
   
171,093
     
171,174
     
171,113
     
171,443
     
171,788
 
Undivided profits
   
197,013
     
192,356
     
188,159
     
184,009
     
180,093
 
Accumulated other comprehensive income (loss), net of tax
   
2,328
     
2,395
     
73
     
(4,781
)
   
(1,174
)
Treasury stock at cost
   
(33,947
)
   
(34,731
)
   
(35,293
)
   
(36,334
)
   
(37,379
)
                                         
Total shareholders' equity
   
435,608
     
430,265
     
423,025
     
413,310
     
412,292
 
                                         
Total liabilities and shareholders' equity
 
$
4,812,849
     
4,830,913
     
4,763,262
     
4,734,992
     
4,725,817
 
                                         
Outstanding shares (in thousands)
   
95,614
     
95,493
     
95,369
     
95,262
     
95,149
 
 
Page | 9

NONPERFORMING ASSETS
 
(dollars in thousands)
(Unaudited)
                             
                               
Nonperforming Assets
                             
   
09/30/16
   
06/30/16
   
03/31/16
   
12/31/15
   
09/30/15
 
New York and other states*
                             
Loans in nonaccrual status:
                             
Commercial
 
$
2,366
     
2,690
     
2,762
     
3,024
     
3,699
 
Real estate mortgage - 1 to 4 family
   
21,678
     
23,559
     
25,669
     
23,273
     
26,059
 
Installment
   
70
     
49
     
74
     
90
     
69
 
Total non-accrual loans
   
24,114
     
26,298
     
28,505
     
26,387
     
29,827
 
Other nonperforming real estate mortgages - 1 to 4 family
   
44
     
45
     
47
     
48
     
50
 
Total nonperforming loans
   
24,158
     
26,343
     
28,552
     
26,435
     
29,877
 
Other real estate owned
   
4,768
     
4,602
     
5,208
     
6,120
     
5,893
 
Total nonperforming assets
 
$
28,926
     
30,945
     
33,760
     
32,555
     
35,770
 
                                         
Florida
                                       
Loans in nonaccrual status:
                                       
Commercial
 
$
-
     
-
     
-
     
-
     
-
 
Real estate mortgage - 1 to 4 family
   
1,844
     
1,900
     
1,802
     
1,817
     
2,054
 
Installment
   
-
     
-
     
-
     
8
     
9
 
Total non-accrual loans
   
1,844
     
1,900
     
1,802
     
1,825
     
2,063
 
Other nonperforming real estate mortgages - 1 to 4 family
   
-
     
-
     
-
     
-
     
-
 
Total nonperforming loans
   
1,844
     
1,900
     
1,802
     
1,825
     
2,063
 
Other real estate owned
   
-
     
-
     
476
     
335
     
-
 
Total nonperforming assets
 
$
1,844
     
1,900
     
2,278
     
2,160
     
2,063
 
                                         
Total
                                       
Loans in nonaccrual status:
                                       
Commercial
 
$
2,366
     
2,690
     
2,762
     
3,024
     
3,699
 
Real estate mortgage - 1 to 4 family
   
23,522
     
25,459
     
27,471
     
25,090
     
28,113
 
Installment
   
70
     
49
     
74
     
98
     
78
 
Total non-accrual loans
   
25,958
     
28,198
     
30,307
     
28,212
     
31,890
 
Other nonperforming real estate mortgages - 1 to 4 family
   
44
     
45
     
47
     
48
     
50
 
Total nonperforming loans
   
26,002
     
28,243
     
30,354
     
28,260
     
31,940
 
Other real estate owned
   
4,768
     
4,602
     
5,684
     
6,455
     
5,893
 
Total nonperforming assets
 
$
30,770
     
32,845
     
36,038
     
34,715
     
37,833
 
                                         
Quarterly Net Chargeoffs (Recoveries)
                                       
   
09/30/16
   
06/30/16
   
03/31/16
   
12/31/15
   
09/30/15
 
New York and other states*
                                       
Commercial
 
$
353
     
67
     
224
     
672
     
3
 
Real estate mortgage - 1 to 4 family
   
471
     
973
     
771
     
963
     
1,159
 
Installment
   
37
     
77
     
70
     
35
     
26
 
Total net chargeoffs
 
$
861
     
1,117
     
1,065
     
1,670
     
1,188
 
                                         
Florida
                                       
Commercial
 
$
-
     
-
     
-
     
(2
)
   
(3
)
Real estate mortgage - 1 to 4 family
   
-
     
16
     
83
     
6
     
33
 
Installment
   
3
     
1
     
16
     
13
     
4
 
Total net chargeoffs
 
$
3
     
17
     
99
     
17
     
34
 
                                         
Total
                                       
Commercial
 
$
353
     
67
     
224
     
670
     
-
 
Real estate mortgage - 1 to 4 family
   
471
     
989
     
854
     
969
     
1,192
 
Installment
   
40
     
78
     
86
     
48
     
30
 
Total net chargeoffs
 
$
864
     
1,134
     
1,164
     
1,687
     
1,222
 
                                         
Asset Quality Ratios
                                       
   
09/30/16
   
06/30/16
   
03/31/16
   
12/31/15
   
09/30/15
 
                                         
Total nonperforming loans(1)
 
$
26,002
     
28,243
     
30,354
     
28,260
     
31,940
 
Total nonperforming assets(1)
   
30,770
     
32,845
     
36,038
     
34,715
     
37,833
 
Total net chargeoffs(2)
   
864
     
1,134
     
1,164
     
1,687
     
1,222
 
                                         
Allowance for loan losses(1)
   
43,950
     
44,064
     
44,398
     
44,762
     
45,149
 
                                         
Nonperforming loans to total loans
   
0.77
%
   
0.84
%
   
0.92
%
   
0.86
%
   
0.97
%
Nonperforming assets to total assets
   
0.64
%
   
0.68
%
   
0.76
%
   
0.73
%
   
0.80
%
Allowance for loan losses to total loans
   
1.30
%
   
1.32
%
   
1.34
%
   
1.36
%
   
1.38
%
Coverage ratio(1)
   
169.0
%
   
156.0
%
   
146.3
%
   
158.4
%
   
141.4
%
Annualized net chargeoffs to average loans(2)
   
0.10
%
   
0.14
%
   
0.14
%
   
0.21
%
   
0.15
%
Allowance for loan losses to annualized net chargeoffs(2)
   
12.7
x
   
9.7
x
   
9.5
x
   
6.6
x
   
9.3
x

* Includes New York, New Jersey, Vermont and Massachusetts.
(1)
At period-end
(2)
For the period ended
 
Page | 10

DISTRIBUTION OF ASSETS, LIABILITIES AND SHAREHOLDERS' EQUITY-
INTEREST RATES AND INTEREST DIFFERENTIAL

(dollars in thousands)
(Unaudited)
 
Three months ended
September 30, 2016
   
Three months ended
September 30, 2015
 
 
Average
Balance
   
Interest
   
Average
Rate
   
Average
Balance
   
Interest
 
   
Average
Rate
 
                                     
Assets
                                   
                                     
Securities available for sale:
                                   
U. S. government sponsored enterprises
 
$
109,488
     
408
     
1.49
%
 
$
157,454
     
584
     
1.48
%
Mortgage backed securities and collateralized mortgage obligations-residential
   
400,103
     
1,829
     
1.83
     
425,092
     
2,230
     
2.10
 
State and political subdivisions
   
953
     
20
     
8.39
     
1,937
     
34
     
7.02
 
Corporate bonds
   
27,161
     
97
     
1.43
     
-
     
-
     
-
 
Small Business Administration-guaranteed participation securities
   
85,305
     
445
     
2.09
     
96,109
     
497
     
2.07
 
Mortgage backed securities and collateralized mortgage obligations-commercial
   
10,247
     
36
     
1.41
     
10,532
     
37
     
1.41
 
Other
   
685
     
4
     
2.34
     
685
     
4
     
2.34
 
                                                 
Total securities available for sale
   
633,942
     
2,839
     
1.79
     
691,809
     
3,386
     
1.96
 
                                                 
Federal funds sold and other short-term Investments
   
683,777
     
866
     
0.50
     
652,274
     
408
     
0.25
 
                                                 
Held to maturity securities:
                                               
Corporate bonds
   
10,644
     
156
     
5.86
     
9,969
     
153
     
6.17
 
Mortgage backed securities and collateralized mortgage obligations-residential
   
39,307
     
347
     
3.53
     
51,928
     
461
     
3.55
 
                                                 
Total held to maturity securities
   
49,951
     
503
     
4.03
     
61,897
     
614
     
3.97
 
                                                 
Federal Reserve Bank and Federal Home Loan Bank stock
   
9,579
     
131
     
5.47
     
9,480
     
113
     
4.77
 
                                                 
Commercial loans
   
195,115
     
2,597
     
5.32
     
208,492
     
2,688
     
5.15
 
Residential mortgage loans
   
2,819,343
     
30,175
     
4.28
     
2,689,072
     
29,617
     
4.41
 
Home equity lines of credit
   
346,744
     
3,211
     
3.70
     
354,552
     
3,151
     
3.53
 
Installment loans
   
8,331
     
195
     
9.36
     
8,678
     
183
     
8.33
 
                                                 
Loans, net of unearned income
   
3,369,533
     
36,178
     
4.29
     
3,260,794
     
35,639
     
4.37
 
                                                 
Total interest earning assets
   
4,746,782
     
40,517
     
3.41
     
4,676,254
     
40,160
     
3.43
 
                                                 
Allowance for loan losses
   
(44,473
)
                   
(45,829
)
               
Cash & non-interest earning assets
   
137,462
                     
133,241
                 
                                                 
                                                 
Total assets
 
$
4,839,771
                   
$
4,763,666
                 
                                                 
Liabilities and shareholders' equity
                                               
                                                 
Deposits:
                                               
Interest bearing checking accounts
 
$
780,058
     
120
     
0.06
%
 
$
727,693
     
117
     
0.06
%
Money market accounts
   
571,333
     
463
     
0.32
     
623,381
     
537
     
0.34
 
Savings
   
1,284,533
     
504
     
0.16
     
1,251,031
     
603
     
0.19
 
Time deposits
   
1,176,115
     
2,468
     
0.84
     
1,189,763
     
2,544
     
0.85
 
                                                 
Total interest bearing deposits
   
3,812,039
     
3,555
     
0.37
     
3,791,868
     
3,801
     
0.40
 
Short-term borrowings
   
189,910
     
281
     
0.59
     
177,230
     
290
     
0.65
 
                                                 
Total interest bearing liabilities
   
4,001,949
     
3,836
     
0.38
     
3,969,098
     
4,091
     
0.41
 
                                                 
Demand deposits
   
377,455
                     
360,080
                 
Other liabilities
   
27,496
                     
27,524
                 
Shareholders' equity
   
432,871
                     
406,964
                 
                                                 
Total liabilities and shareholders' equity
 
$
4,839,771
                   
$
4,763,666
                 
                                                 
Net interest income, tax equivalent
           
36,681
                     
36,069
         
                                                 
Net interest spread
                   
3.03
%
                   
3.02
%
                                                 
Net interest margin (net interest income to total interest earning assets)
                   
3.09
%
                   
3.08
%
                                                 
Tax equivalent adjustment
           
(14
)
                   
(19
)
       
                                                 
Net interest income
           
36,667
                     
36,050
         
 
Page | 11

DISTRIBUTION OF ASSETS, LIABILITIES AND SHAREHOLDERS' EQUITY-
INTEREST RATES AND INTEREST DIFFERENTIAL

(dollars in thousands)
(Unaudited)
 
Nine months ended
September 30, 2016
   
Nine months ended
September 30, 2015
 
   
Average
Balance
   
Interest
   
Average
Rate
   
Average
Balance
   
Interest
   
Average
Rate
 
                                     
Assets
                                   
                                     
Securities available for sale:
                                   
U. S. government sponsored enterprises
 
$
97,281
     
1,067
     
1.46
%
 
$
116,824
     
1,162
     
1.33
%
Mortgage backed securities and collateralized mortgage obligations-residential
   
419,185
     
6,114
     
1.94
     
448,223
     
6,899
     
2.05
 
State and political subdivisions
   
1,007
     
60
     
7.94
     
1,989
     
108
     
7.32
 
Corporate bonds
   
9,120
     
97
     
1.42
     
813
     
1
     
0.16
 
Small Business Administration-guaranteed participation securities
   
87,896
     
1,371
     
2.08
     
98,868
     
1,522
     
2.05
 
Mortgage backed securities and collateralized mortgage obligations-commercial
   
10,320
     
110
     
1.42
     
10,600
     
112
     
1.41
 
Other
   
683
     
12
     
2.34
     
685
     
12
     
2.34
 
                                                 
Total securities available for sale
   
625,492
     
8,831
     
1.88
     
678,002
     
9,816
     
1.93
 
                                                 
Federal funds sold and other short-term Investments
   
675,948
     
2,542
     
0.50
     
662,879
     
1,231
     
0.25
 
                                                 
Held to maturity securities:
                                               
Corporate bonds
   
10,202
     
464
     
6.06
     
9,965
     
461
     
6.17
 
Mortgage backed securities and collateralized mortgage obligations-residential
   
42,192
     
1,123
     
3.55
     
55,569
     
1,419
     
3.41
 
                                                 
Total held to maturity securities
   
52,394
     
1,587
     
4.04
     
65,534
     
1,880
     
3.83
 
                                                 
Federal Reserve Bank and Federal Home Loan Bank stock
   
9,545
     
369
     
5.15
     
9,392
     
347
     
4.93
 
                                                 
Commercial loans
   
198,461
     
7,777
     
5.22
     
212,617
     
8,194
     
5.14
 
Residential mortgage loans
   
2,768,579
     
89,523
     
4.31
     
2,644,216
     
87,946
     
4.44
 
Home equity lines of credit
   
353,461
     
9,569
     
3.61
     
353,630
     
9,304
     
3.52
 
Installment loans
   
8,435
     
579
     
9.15
     
8,236
     
534
     
8.66
 
                                                 
Loans, net of unearned income
   
3,328,936
     
107,448
     
4.30
     
3,218,699
     
105,978
     
4.39
 
                                                 
Total interest earning assets
   
4,692,315
     
120,777
     
3.43
     
4,634,506
     
119,252
     
3.43
 
                                                 
Allowance for loan losses
   
(44,832
)
                   
(46,203
)
               
Cash & non-interest earning assets
   
136,584
                     
136,906
                 
                                                 
                                                 
Total assets
 
$
4,784,067
                   
$
4,725,209
                 
                                                 
Liabilities and shareholders' equity
                                               
                                                 
Deposits:
                                               
Interest bearing checking accounts
 
$
758,314
     
350
     
0.06
%
 
$
704,323
     
333
     
0.06
%
Money market accounts
   
585,019
     
1,426
     
0.33
     
632,143
     
1,701
     
0.36
 
Savings
   
1,273,565
     
1,712
     
0.18
     
1,243,544
     
1,860
     
0.20
 
Time deposits
   
1,162,603
     
7,301
     
0.84
     
1,186,846
     
7,478
     
0.84
 
                                                 
Total interest bearing deposits
   
3,779,501
     
10,789
     
0.38
     
3,766,856
     
11,372
     
0.40
 
Short-term borrowings
   
182,453
     
800
     
0.58
     
184,079
     
936
     
0.68
 
                                                 
Total interest bearing liabilities
   
3,961,954
     
11,589
     
0.39
     
3,950,935
     
12,308
     
0.42
 
                                                 
Demand deposits
   
368,852
                     
344,606
                 
Other liabilities
   
27,179
                     
26,689
                 
Shareholders' equity
   
426,082
                     
402,979
                 
                                                 
Total liabilities and shareholders' equity
 
$
4,784,067
                   
$
4,725,209
                 
                                                 
Net interest income, tax equivalent
           
109,188
                     
106,944
         
                                                 
Net interest spread
                   
3.04
%
                   
3.01
%
                                                 
Net interest margin (net interest income to total interest earning assets)
                   
3.10
%
                   
3.08
%
                                                 
Tax equivalent adjustment
           
(40
)
                   
(58
)
       
                                                 
Net interest income
           
109,148
                     
106,886
         
 
Page | 12

NON-GAAP FINANCIAL MEASURES RECONCILIATION
 
Tangible book value per share and tangible equity as a percentage of tangible assets at period end are non-GAAP financial measures 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 book value per share by dividing tangible equity by common shares outstanding, as compared to book value per common share, which we calculate by dividing shareholders’ equity by common shares outstanding. 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 position, results and ratios. Our management internally assesses our performance based, in part, on these measures.  However, these non-GAAP financial measures are supplemental and are 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)
                 
   
09/30/16
   
06/30/16
   
09/30/15
 
Tangible Book Value Per Share
                 
                   
Equity
 
$
435,608
     
430,265
     
412,292
 
Less: Intangible assets
   
553
     
553
     
553
 
Tangible equity
   
435,055
     
429,712
     
411,739
 
                         
Shares outstanding
   
95,614
     
95,493
     
95,149
 
Tangible book value per share
   
4.55
     
4.50
     
4.33
 
Book value per share
   
4.56
     
4.51
     
4.33
 
                         
Tangible Equity to Tangible Assets
                       
Total Assets
   
4,812,849
     
4,830,913
     
4,725,817
 
Less: Intangible assets
   
553
     
553
     
553
 
Tangible assets
   
4,812,296
     
4,830,360
     
4,725,264
 
                         
Tangible Equity to Tangible Assets
   
9.04
%
   
8.90
%
   
8.71
%
Equity to Assets
   
9.05
%
   
8.91
%
   
8.72
%
 
   
3 Months Ended
   
9 Months Ended
 
Efficiency Ratio
 
09/30/16
   
06/30/16
   
09/30/15
   
09/30/16
   
09/30/15
 
                                     
Net interest income
 
$
36,667
     
36,299
     
36,050
     
109,148
     
106,886
 
Taxable equivalent adjustment
   
14
     
12
     
19
     
40
     
58
 
Net interest income (fully taxable equivalent)
   
36,681
     
36,311
     
36,069
     
109,188
     
106,944
 
Non-interest income
   
4,729
     
5,199
     
4,365
     
14,500
     
13,442
 
Less:  Net gain on sale of building
   
469
     
-
     
-
     
469
     
-
 
Less:  Net gain on sale of nonperforming loans
   
-
     
24
     
-
     
24
     
60
 
Less:  Net gain on securities
   
-
     
668
     
-
     
668
     
249
 
Revenue used for efficiency ratio
   
40,941
     
40,818
     
40,434
     
122,527
     
120,077
 
                                         
Total noninterest expense
   
23,049
     
23,974
     
23,464
     
70,462
     
67,452
 
Less:  Other real estate expense, net
   
895
     
423
     
806
     
1,837
     
1,431
 
Expense used for efficiency ratio
   
22,154
     
23,551
     
22,658
     
68,625
     
66,021
 
                                         
Efficiency Ratio
   
54.11
%
   
57.70
%
   
56.04
%
   
56.01
%
   
54.98
%
 
 
Page | 13