Attached files

file filename
8-K - 8-K - 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 15% Increase in Third Quarter 2017 Net Income

Executive Snapshot:

·
Continued solid financial results:
o
Key metrics for third quarter of 2017 results:
§
Net income of $12.6 million in the third quarter of 2017, up 15.2% compared to $10.9 million in the third quarter of 2016
§
Return on average assets (ROA) of 1.02% compared to 0.90% in the third quarter of 2016
§
Return on average equity (ROE) of 11.06% compared to 10.05% in the third quarter of 2016
§
Efficiency ratio of 52.79% compared to 54.11% in the third quarter of 2016 (Non-GAAP measure; see P. 15 for definition)

·
Asset quality remains solid:
o
Nonperforming assets (NPAs) fell by $3.3 million compared to September 30, 2016
o
NPAs to total assets improved to 0.56%, compared to 0.64% at September 30, 2016
o
Quarterly net chargeoffs were equal to 0.07% of average loans on an annualized basis, compared to 0.10% for the third quarter of 2016

·
Continued expansion of customer base:
o
Focus on capitalizing on opportunities presented by expanded branch network
o
Average deposits per branch grew $180 thousand to $28.9 million from September 30, 2016 to September 30, 2017
o
Average core (non-maturity) deposits were $89.8million higher in the third quarter of 2017 compared to the third quarter of 2016, an increase of 3.0%.

·
Loan portfolio reaches all-time high:
o
Average loans were up $171 million for the third quarter of 2017 compared to third quarter of 2016
o
At $3.58 billion as of September 30, 2017, loans reached an all-time high
 
Page | 1

FOR IMMEDIATE RELEASE:

TrustCo Announces 15% Increase in Third Quarter 2017 Net Income

Glenville, New York – October 23, 2017

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

Summary

Robert J. McCormick, President and Chief Executive Officer noted, “We are pleased to be able to report a 15% increase in net income in the third quarter of 2017 as compared to the third quarter of 2016. Solid revenue growth and expense control combined to produce a solid quarter, building on an encouraging first half of 2017. Our focus on traditional lending criteria and conservative balance sheet management has enabled us to produce consistent earnings, maintain strong liquidity and capital and allowed us to continue to grow our business and take advantage of changes in market and competitive conditions. In terms of our core business, we continue to add customer relationships, which ultimately drive future growth. We will continue to take advantage of opportunities as they are presented during the balance of 2017 and beyond.”

TrustCo saw continued solid loan growth in the third quarter of 2017 compared to the prior year, led by an increase in residential mortgages. Loan portfolio expansion was funded by a combination of utilizing a portion of our strong cash balances and by cash flow from investments. The continued shift toward loans helped offset the margin impact from continued comparatively low yields on cash and investments. The Federal Reserve decision to begin to raise the target Federal Funds rate has contributed to our results during 2017 as our cash position immediately repriced upward, and is likely to continue to do so in 2018 to the extent there are additional rate increases. While total average deposits were roughly flat in the third quarter of 2017 versus the prior year, core deposits were up $89.8 million over that time frame, contributing to a decline in our cost of funds. The gain in core deposits was led by demand deposits and low cost interest bearing checking deposits. TrustCo’s strong liquidity position continues to allow it to take advantage of opportunities as they arise.

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

Details

Average loans were up $171.0 million or 5.1% in the third quarter of 2017 over the same period in 2016. Average residential loans, our primary lending focus, were up $216.4 million or 7.7% in the third quarter of 2017, over the same period in 2016. Overall loan growth was constrained by an $11.2 million decline in average commercial loans, which have become less attractive on a risk adjusted basis, and a $33.9 million decline in average outstandings on home equity lines of credit, as well as a small decline in installment loans. Average deposits were down $8.3 million or 0.2% for the third quarter of 2017 over the same period a year earlier. The decrease in deposits was the result of a $98.0 million decline in average time deposits as the company focused on less costly non-maturity deposits. Excluding time deposits, core deposit accounts, which consist of checking, savings and money market deposits, were up $89.8 million from the third quarter of 2016 to the third quarter of 2017. Within core, money market balances were up $835 thousand, checking balances were up $93.2 million (including interest bearing and non-interest bearing balances) and savings were down $4.2 million. Core deposits typically represent longer term customer relationships and are generally lower cost than time deposits. The cost of interest bearing deposits declined from 0.37% in the third quarter of 2016 to 0.34% in the third quarter of 2017. The cost of core deposits, including demand, declined from 0.14% to 0.13% over this same time frame. Mr. McCormick noted that, “The year-over-year growth of our loans and core deposit base reflect the long term strategic focus of the Company.”
 
Page | 2

For the third quarter of 2017, return on average assets and return on average equity were 1.02% and 11.06%, respectively, compared to 0.90% and 10.05% for the third quarter of 2016. Diluted earnings per share were $0.131 for the third quarter of 2017, compared to $0.114 for the third quarter of 2016. As previously discussed, some operating costs remain at elevated levels in response to regulatory requirements, however overall expense control remains a key area of focus. Total operating expenses increased by $477 thousand in the third quarter of 2017 as compared to the third quarter of 2016, with increases in compensation and several other categories partly offset by declines in ORE costs and several other categories. The modest increase in expenses was more than offset by a $2.6 million increase in revenue (net interest income plus non-interest income), which coupled with a slightly lower effective tax rate resulted in the bottom line improvement noted.

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

“At September 30, 2017, our average deposits per branch were $28.9 million, compared to $28.7 million a year earlier. We have always designed our branches to be smaller and more cost effective than those built by many of our competitors. We use open floor plans that help maximize the value of our branches. We remain mindful that fully achieving our goals for newer branches will take time and continued work. We believe success in growing customer relationships provides basic building blocks that will help drive profit growth for the coming years.”

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

The net interest margin for the third quarter of 2017 was 3.26%, up 17 basis points versus the third quarter of 2016, as increases in short term interest rates led to significantly higher earnings on cash, while slightly better returns were also achieved in the investment portfolio. Loan yields did decline, but that was more than offset by higher volumes in terms of income. During the same period, the cost of interest bearing liabilities declined, reflecting TrustCo’s strong funding base.

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

At September 30, 2017 the equity to asset ratio was 9.34%, compared to 9.05% at September 30, 2016. Book value per share at September 30, 2017 was $4.73 compared to $4.55 a year earlier.
 
Page | 3

TrustCo Bank Corp NY is a $4.9 billion savings and loan holding company and through its subsidiary, Trustco Bank, operated 144 offices in New York, New Jersey, Vermont, Massachusetts, and Florida at September 30, 2017.

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

A conference call to discuss third quarter 2017 results will be held at 9:00 a.m. Eastern Time on October 24, 2017. Those wishing to participate in the call may dial toll-free 1-888-339-0764. International callers must dial 1-412-902-4195. Please ask to be joined into the TrustCo Bank Corp NY / TRST call. A replay of the call will be available for thirty days by dialing 1-877-344-7529 (1-412-317-0088 for international callers), Conference Number 10113238. The call will also be audio webcast at: http://services.choruscall.com/links/trst171024.html, and will be available for one year.

Safe Harbor Statement
All statements in this news release that are not historical are forward-looking statements within the meaning of the Securities Exchange Act of 1934, as amended. Forward-looking statements can be identified by words such as "anticipate," "intend," "plan," "goal," "seek," "believe," "project," "estimate," "expect," "strategy," "future," "likely," "may," "should," "will" and similar references to future periods. Examples of forward-looking statements include, among others, statements we make regarding our expectations for our performance during 2017, the impact of Federal Reserve actions regarding interest rates and the growth of loans and deposits throughout our branch network, our ability to capitalize on economic changes in the areas in which we operate and the extent to which higher expenses to fulfill operating and regulatory requirements recur or diminish over time. Such forward-looking statements are subject to factors that could cause actual results to differ materially for TrustCo from those discussed. TrustCo wishes to caution readers not to place undue reliance on any such forward-looking statements, which speak only as of the date made. The following important factors, among others, in some cases have affected and in the future could affect TrustCo’s actual results and could cause TrustCo’s actual financial performance to differ materially from that expressed in any forward-looking statement: our ability to continue to originate a significant volume of one-to-four family mortgage loans in our market areas; our ability to continue to maintain noninterest expense and other overhead costs at reasonable levels relative to income; our ability to comply with the supervisory agreement entered into with Trustco Bank’s regulator and potential regulatory actions if we fail to comply; restrictions or conditions imposed by our regulators on our operations that may make it more difficult for us to achieve our goals; the future earnings and capital levels of Trustco Bank and the continued ability of Trustco Bank under regulatory rules and the supervisory agreement to distribute capital to TrustCo, which could affect our ability to pay dividends; results of supervisory monitoring or examinations of Trustco Bank and TrustCo by our respective regulators; our ability to make accurate assumptions and judgments regarding the credit risks associated with lending and investing activities; the effect of changes in financial services laws and regulations and the impact of other governmental initiatives affecting the financial services industry; the effects of, and changes in, trade, monetary and fiscal policies and laws, including interest rate policies of the Federal Reserve Board, inflation, interest rates, market and monetary fluctuations; adverse conditions on the securities markets that lead to impairment in the value of securities in our investment portfolio; changes in law and policy accompanying the new presidential administration and uncertainty or speculation pending the enactment of such changes; the perceived overall value of our products and services by users, including in comparison to competitors’ products and services and the willingness of current and prospective customers to substitute competitors’ products and services for our products and services; changes in consumer spending, borrowing and saving habits; technological changes and electronic, cyber, and physical security breaches; real estate and collateral values; changes in accounting policies and practices, as may be adopted by the bank regulatory agencies, the FASB or PCAOB; changes in local market areas and general business and economic trends, as well as changes in consumer spending and saving habits; our success at managing the risks involved in the foregoing and managing our business; and other risks and uncertainties under the heading “Risk Factors” in our most recent annual report on Form 10-K and, if any, in our subsequent quarterly reports on Form 10-Q or other securities filings.
 
Page | 4

TRUSTCO BANK CORP NY
GLENVILLE, NY

FINANCIAL HIGHLIGHTS

(dollars in thousands, except per share data)
(Unaudited)
   
Three Months Ended
 
   
09/30/17
   
06/30/17
   
09/30/16
 
Summary of operations
                 
Net interest income (TE)
 
$
39,190
     
38,553
     
36,681
 
Provision for loan losses
   
550
     
550
     
750
 
Net gain on securities transactions
   
-
     
-
     
-
 
Noninterest income, excluding net gain on securities transactions
   
4,854
     
4,504
     
4,729
 
Noninterest expense
   
23,526
     
22,913
     
23,049
 
Net income
   
12,596
     
12,240
     
10,930
 
                         
Per common share
                       
Net income per share:
                       
- Basic
 
$
0.131
     
0.127
     
0.114
 
- Diluted
   
0.131
     
0.127
     
0.114
 
Cash dividends
   
0.066
     
0.066
     
0.066
 
Book value at period end
   
4.73
     
4.66
     
4.55
 
Market price at period end
   
8.90
     
7.75
     
7.09
 
                         
At period end
                       
Full time equivalent employees
   
815
     
813
     
790
 
Full service banking offices
   
144
     
144
     
145
 
                         
Performance ratios
                       
Return on average assets
   
1.02
%
   
1.00
     
0.90
 
Return on average equity
   
11.06
     
11.05
     
10.05
 
Efficiency (1)
   
52.79
     
53.33
     
54.11
 
Net interest spread (TE)
   
3.21
     
3.15
     
3.03
 
Net interest margin (TE)
   
3.26
     
3.21
     
3.09
 
Dividend payout ratio
   
50.07
     
51.48
     
57.40
 
                         
Capital ratio at period end
                       
Consolidated equity to assets
   
9.34
%
   
9.09
     
9.05
 
Consolidated tangible equity to tangible assets (1)
   
9.33
%
   
9.08
     
9.04
 
                         
Asset quality analysis at period end
                       
Nonperforming loans to total loans
   
0.69
     
0.70
     
0.77
 
Nonperforming assets to total assets
   
0.56
     
0.57
     
0.64
 
Allowance for loan losses to total loans
   
1.23
     
1.26
     
1.30
 
Coverage ratio (3)
   
1.8
x
   
1.8
     
1.6
 

(1) Non-GAAP measure; please refer to Non-GAAP disclosures on Page 14 .
(2) Calculated as allowance for loan losses divided by total nonperforming loans.

TE = Taxable equivalent.
 
Page | 5

FINANCIAL HIGHLIGHTS, Continued

(dollars in thousands, except per share data)
(Unaudited)
   
Nine Months Ended
 
   
09/30/17
   
09/30/16
 
Summary of operations
           
Net interest income (TE)
 
$
115,152
     
109,188
 
Provision for loan losses
   
1,700
     
2,350
 
Net gain on securities transactions
   
-
     
668
 
Noninterest income, excluding net gain on securities transactions
   
14,085
     
13,832
 
Noninterest expense
   
70,458
     
70,462
 
Net income
   
35,783
     
31,803
 
                 
Per common share
               
Net income per share:
               
- Basic
 
$
0.373
     
0.333
 
- Diluted
   
0.372
     
0.333
 
Cash dividends
   
0.197
     
0.197
 
Book value at period end
   
4.73
     
4.55
 
Market price at period end
   
8.90
     
7.09
 
                 
Performance ratios
               
Return on average assets
   
0.98
%
   
0.89
 
Return on average equity
   
10.77
     
9.97
 
Efficiency (1)
   
53.96
     
56.01
 
Net interest spread (TE)
   
3.14
     
3.04
 
Net interest margin (TE)
   
3.20
     
3.10
 
Dividend payout ratio
   
52.82
     
59.11
 

(1) Non-GAAP measure; please refer to Non-GAAP disclosures on Page 14 .

TE = Taxable equivalent.
 
Page | 6

CONSOLIDATED STATEMENTS OF INCOME

(dollars in thousands, except per share data)
(Unaudited)
   
Three Months Ended
 
   
9/30/2017
   
6/30/2017
   
3/31/2017
   
12/31/2016
   
9/30/2016
 
Interest and dividend income:
                             
Interest and fees on loans
 
$
37,513
     
36,662
     
36,044
     
36,251
     
36,171
 
Interest and dividends on securities available for sale:
                                       
U. S. government sponsored enterprises
   
465
     
607
     
595
     
422
     
408
 
State and political subdivisions
   
6
     
11
     
12
     
12
     
13
 
Mortgage-backed securities and collateralized mortgage obligations-residential
   
1,815
     
1,944
     
1,958
     
1,849
     
1,829
 
Corporate bonds
   
153
     
154
     
151
     
149
     
97
 
Small Business Administration-guaranteed participation securities
   
380
     
394
     
415
     
430
     
445
 
Mortgage-backed securities and collateralized mortgage obligations-commercial
   
22
     
21
     
23
     
23
     
36
 
Other securities
   
4
     
4
     
4
     
4
     
4
 
Total interest and dividends on securities available for sale
   
2,845
     
3,135
     
3,158
     
2,889
     
2,832
 
                                         
Interest on held to maturity securities:
                                       
Mortgage-backed securities and collateralized mortgage obligations-residential
   
276
     
296
     
316
     
331
     
347
 
Corporate bonds
   
102
     
154
     
154
     
153
     
156
 
Total interest on held to maturity securities
   
378
     
450
     
470
     
484
     
503
 
                                         
Federal Reserve Bank and Federal Home Loan Bank stock
   
125
     
134
     
134
     
133
     
131
 
                                         
Interest on federal funds sold and other short-term investments
   
1,927
     
1,727
     
1,246
     
865
     
866
 
Total interest income
   
42,788
     
42,108
     
41,052
     
40,622
     
40,503
 
                                         
Interest expense:
                                       
Interest on deposits:
                                       
Interest-bearing checking
   
113
     
134
     
124
     
123
     
120
 
Savings
   
435
     
435
     
430
     
436
     
504
 
Money market deposit accounts
   
469
     
468
     
466
     
459
     
463
 
Time deposits
   
2,247
     
2,181
     
2,283
     
2,406
     
2,468
 
Interest on short-term borrowings
   
345
     
349
     
349
     
291
     
281
 
Total interest expense
   
3,609
     
3,567
     
3,652
     
3,715
     
3,836
 
                                         
Net interest income
   
39,179
     
38,541
     
37,400
     
36,907
     
36,667
 
                                         
Provision for loan losses
   
550
     
550
     
600
     
600
     
750
 
Net interest income after provision for loan losses
   
38,629
     
37,991
     
36,800
     
36,307
     
35,917
 
                                         
Noninterest income:
                                       
Trustco Financial Services income
   
1,844
     
1,425
     
1,858
     
1,422
     
1,347
 
Fees for services to customers
   
2,767
     
2,797
     
2,637
     
2,795
     
2,664
 
Net gain on securities transactions
   
-
     
-
     
-
     
-
     
-
 
Other
   
243
     
282
     
232
     
295
     
718
 
Total noninterest income
   
4,854
     
4,504
     
4,727
     
4,512
     
4,729
 
                                         
Noninterest expenses:
                                       
Salaries and employee benefits
   
10,360
     
9,559
     
10,210
     
9,576
     
8,995
 
Net occupancy expense
   
4,027
     
4,267
     
4,109
     
4,185
     
3,887
 
Equipment expense
   
1,669
     
1,428
     
1,556
     
1,370
     
1,596
 
Professional services
   
1,679
     
1,963
     
1,928
     
1,997
     
1,959
 
Outsourced services
   
1,650
     
1,500
     
1,500
     
1,775
     
1,465
 
Advertising expense
   
699
     
607
     
713
     
727
     
489
 
FDIC and other insurance
   
1,018
     
1,012
     
1,047
     
901
     
1,127
 
Other real estate (income) expense, net
   
275
     
(4
)
   
499
     
721
     
895
 
Other
   
2,149
     
2,581
     
2,457
     
2,113
     
2,636
 
Total noninterest expenses
   
23,526
     
22,913
     
24,019
     
23,365
     
23,049
 
                                         
Income before taxes
   
19,957
     
19,582
     
17,508
     
17,454
     
17,597
 
Income taxes
   
7,361
     
7,342
     
6,561
     
6,656
     
6,667
 
                                         
Net income
 
$
12,596
     
12,240
     
10,947
     
10,798
     
10,930
 
Net income per common share:
                                       
- Basic
 
$
0.131
     
0.127
     
0.114
     
0.113
     
0.114
 
                                         
- Diluted
   
0.131
     
0.127
     
0.114
     
0.113
     
0.114
 
                                         
Average basic shares (in thousands)
   
96,102
     
96,003
     
95,879
     
95,732
     
95,603
 
Average diluted shares (in thousands)
   
96,205
     
96,073
     
95,987
     
95,877
     
95,722
 
                                         
Note: Taxable equivalent net interest income
 
$
39,190
     
38,553
     
37,413
     
36,921
     
36,681
 
 
Page | 7

CONSOLIDATED STATEMENTS OF INCOME

(dollars in thousands, except per share data)
(Unaudited)
   
Nine Months Ended
 
   
9/30/2017
   
9/30/2016
 
             
Interest and dividend income:
           
Interest and fees on loans
 
$
110,219
     
107,428
 
Interest and dividends on securities available for sale:
               
U. S. government sponsored enterprises
   
1,667
     
1,067
 
State and political subdivisions
   
29
     
40
 
Mortgage-backed securities and collateralized mortgage obligations-residential
   
5,717
     
6,114
 
Corporate bonds
   
458
     
97
 
Small Business Administration-guaranteed participation securities
   
1,189
     
1,371
 
Mortgage-backed securities and collateralized mortgage obligations-commercial
   
66
     
110
 
Other securities
   
12
     
12
 
Total interest and dividends on securities available for sale
   
9,138
     
8,811
 
                 
Interest on held to maturity securities:
               
Mortgage-backed securities-residential
   
888
     
1,123
 
Corporate bonds
   
410
     
464
 
Total interest on held to maturity securities
   
1,298
     
1,587
 
                 
Federal Reserve Bank and Federal Home Loan Bank stock
   
393
     
369
 
                 
Interest on federal funds sold and other short-term investments
   
4,900
     
2,542
 
Total interest income
   
125,948
     
120,737
 
                 
Interest expense:
               
Interest on deposits:
               
Interest-bearing checking
   
371
     
350
 
Savings
   
1,300
     
1,712
 
Money market deposit accounts
   
1,403
     
1,426
 
Time deposits
   
6,711
     
7,301
 
Interest on short-term borrowings
   
1,043
     
800
 
Total interest expense
   
10,828
     
11,589
 
                 
Net interest income
   
115,120
     
109,148
 
                 
Provision for loan losses
   
1,700
     
2,350
 
Net interest income after provision for loan losses
   
113,420
     
106,798
 
                 
Noninterest income:
               
Trust department income
   
5,127
     
4,464
 
Fees for services to customers
   
8,201
     
8,062
 
Net gain on securities transactions
   
-
     
668
 
Other
   
757
     
1,306
 
Total noninterest income
   
14,085
     
14,500
 
                 
Noninterest expenses:
               
Salaries and employee benefits
   
30,129
     
26,932
 
Net occupancy expense
   
12,403
     
11,893
 
Equipment expense
   
4,653
     
4,950
 
Professional services
   
5,570
     
6,203
 
Outsourced services
   
4,650
     
4,441
 
Advertising expense
   
2,019
     
1,788
 
FDIC and other insurance
   
3,077
     
5,066
 
Other real estate expense, net
   
770
     
1,837
 
Other
   
7,187
     
7,352
 
Total noninterest expenses
   
70,458
     
70,462
 
                 
Income before taxes
   
57,047
     
50,836
 
Income taxes
   
21,264
     
19,033
 
                 
Net income
 
$
35,783
     
31,803
 
                 
Net income per Common Share:
               
- Basic
 
$
0.373
     
0.333
 
                 
- Diluted
   
0.372
     
0.333
 
                 
Average basic shares (thousands)
   
95,997
     
95,486
 
Average diluted shares (thousands)
   
96,091
     
95,572
 
                 
Note: Taxable equivalent net interest income
 
$
115,152
     
109,188
 
 
Page | 8

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

(dollars in thousands)
(Unaudited)

   
9/30/2017
   
6/30/2017
   
3/31/2017
   
12/31/2016
   
9/30/2016
 
ASSETS:
                             
                               
Cash and due from banks
 
$
41,598
     
43,783
     
41,352
     
48,719
     
42,296
 
Federal funds sold and other short term investments
   
582,599
     
663,360
     
641,839
     
658,555
     
622,132
 
Total cash and cash equivalents
   
624,197
     
707,143
     
683,191
     
707,274
     
664,428
 
                                         
Securities available for sale:
                                       
U. S. government sponsored enterprises
   
123,658
     
128,386
     
162,341
     
117,266
     
116,327
 
States and political subdivisions
   
534
     
536
     
887
     
886
     
970
 
Mortgage-backed securities and collateralized mortgage obligations-residential
   
335,530
     
352,591
     
357,683
     
372,308
     
400,575
 
Small Business Administration-guaranteed participation securities
   
69,818
     
72,858
     
75,429
     
78,499
     
84,687
 
Mortgage-backed securities and collateralized mortgage obligations-commercial
   
9,824
     
9,903
     
9,923
     
10,011
     
10,233
 
Corporate bonds
   
40,381
     
40,498
     
40,612
     
40,705
     
41,025
 
Other securities
   
685
     
685
     
685
     
685
     
685
 
Total securities available for sale
   
580,430
     
605,457
     
647,560
     
620,360
     
654,502
 
                                         
Held to maturity securities:
                                       
Mortgage-backed securities and collateralized mortgage obligations-residential
   
29,268
     
31,211
     
33,276
     
35,500
     
38,044
 
Corporate bonds
   
0
     
9,997
     
9,994
     
9,990
     
9,986
 
Total held to maturity securities
   
29,268
     
41,208
     
43,270
     
45,490
     
48,030
 
                                         
Federal Reserve Bank and Federal Home Loan Bank stock
   
8,779
     
9,723
     
9,579
     
9,579
     
9,579
 
                                         
Loans:
                                       
Commercial
   
187,281
     
183,035
     
184,451
     
191,194
     
189,795
 
Residential mortgage loans
   
3,070,970
     
2,999,306
     
2,929,928
     
2,895,733
     
2,845,876
 
Home equity line of credit
   
311,753
     
316,674
     
326,280
     
334,841
     
343,445
 
Installment loans
   
8,278
     
8,458
     
8,277
     
8,818
     
8,515
 
Loans, net of deferred net costs
   
3,578,282
     
3,507,473
     
3,448,936
     
3,430,586
     
3,387,631
 
Less:
                                       
Allowance for loan losses
   
44,082
     
44,162
     
44,048
     
43,890
     
43,950
 
Net loans
   
3,534,200
     
3,463,311
     
3,404,888
     
3,386,696
     
3,343,681
 
                                         
Bank premises and equipment, net
   
35,028
     
35,174
     
35,175
     
35,466
     
36,110
 
Other assets
   
58,373
     
58,466
     
63,080
     
63,941
     
56,519
 
                                         
Total assets
 
$
4,870,275
     
4,920,482
     
4,886,743
     
4,868,806
     
4,812,849
 
                                         
LIABILITIES:
                                       
Deposits:
                                       
Demand
 
$
397,623
     
390,120
     
373,930
     
377,755
     
380,090
 
Interest-bearing checking
   
862,067
     
871,004
     
838,936
     
815,534
     
785,118
 
Savings accounts
   
1,265,229
     
1,285,886
     
1,287,802
     
1,271,449
     
1,277,734
 
Money market deposit accounts
   
564,557
     
572,580
     
583,909
     
571,962
     
566,097
 
Time deposits
   
1,075,886
     
1,088,824
     
1,113,892
     
1,159,463
     
1,159,199
 
Total deposits
   
4,165,362
     
4,208,414
     
4,198,469
     
4,196,163
     
4,168,238
 
                                         
Short-term borrowings
   
216,508
     
233,621
     
220,946
     
209,406
     
179,204
 
Accrued expenses and other liabilities
   
33,477
     
31,081
     
28,628
     
30,551
     
29,799
 
                                         
Total liabilities
   
4,415,347
     
4,473,116
     
4,448,043
     
4,436,120
     
4,377,241
 
                                         
SHAREHOLDERS' EQUITY:
                                       
Capital stock
   
99,562
     
99,511
     
99,493
     
99,214
     
99,121
 
Surplus
   
172,712
     
172,603
     
172,628
     
171,425
     
171,093
 
Undivided profits
   
218,401
     
212,112
     
206,173
     
201,517
     
197,013
 
Accumulated other comprehensive (loss) income, net of tax
   
(3,060
)
   
(3,593
)
   
(5,568
)
   
(6,251
)
   
2,328
 
Treasury stock at cost
   
(32,687
)
   
(33,267
)
   
(34,026
)
   
(33,219
)
   
(33,947
)
                                         
Total shareholders' equity
   
454,928
     
447,366
     
438,700
     
432,686
     
435,608
 
                                         
Total liabilities and shareholders' equity
 
$
4,870,275
     
4,920,482
     
4,886,743
     
4,868,806
     
4,812,849
 
                                         
Outstanding shares (in thousands)
   
96,108
     
96,015
     
95,917
     
95,780
     
95,614
 
 
Page | 9

NONPERFORMING ASSETS

(dollars in thousands)
(Unaudited)

Nonperforming Assets
   
09/30/17
   
06/30/17
   
03/31/17
   
12/31/16
   
09/30/16
 
New York and other states*
                             
Loans in nonaccrual status:
                             
Commercial
 
$
1,696
     
1,711
     
1,858
     
1,843
     
2,366
 
Real estate mortgage - 1 to 4 family
   
20,926
     
20,639
     
22,772
     
21,198
     
21,678
 
Installment
   
30
     
25
     
41
     
48
     
70
 
Total non-accrual loans
   
22,652
     
22,375
     
24,671
     
23,089
     
24,114
 
Other nonperforming real estate mortgages - 1 to 4 family
   
40
     
41
     
41
     
42
     
44
 
Total nonperforming loans
   
22,692
     
22,416
     
24,712
     
23,131
     
24,158
 
Other real estate owned
   
2,879
     
3,585
     
3,191
     
4,268
     
4,768
 
Total nonperforming assets
 
$
25,571
     
26,001
     
27,903
     
27,399
     
28,926
 
                                         
Florida
                                       
Loans in nonaccrual status:
                                       
Commercial
 
$
-
     
-
     
-
     
-
     
-
 
Real estate mortgage - 1 to 4 family
   
1,895
     
2,112
     
1,712
     
1,929
     
1,844
 
Installment
   
-
     
-
     
-
     
-
     
-
 
Total non-accrual loans
   
1,895
     
2,112
     
1,712
     
1,929
     
1,844
 
Other nonperforming real estate mortgages - 1 to 4 family
   
-
     
-
     
-
     
-
     
-
 
Total nonperforming loans
   
1,895
     
2,112
     
1,712
     
1,929
     
1,844
 
Other real estate owned
   
-
     
-
     
-
     
-
     
-
 
Total nonperforming assets
 
$
1,895
     
2,112
     
1,712
     
1,929
     
1,844
 
                                         
Total
                                       
Loans in nonaccrual status:
                                       
Commercial
 
$
1,696
     
1,711
     
1,858
     
1,843
     
2,366
 
Real estate mortgage - 1 to 4 family
   
22,821
     
22,751
     
24,484
     
23,127
     
23,522
 
Installment
   
30
     
25
     
41
     
48
     
70
 
Total non-accrual loans
   
24,547
     
24,487
     
26,383
     
25,018
     
25,958
 
Other nonperforming real estate mortgages - 1 to 4 family
   
40
     
41
     
41
     
42
     
44
 
Total nonperforming loans
   
24,587
     
24,528
     
26,424
     
25,060
     
26,002
 
Other real estate owned
   
2,879
     
3,585
     
3,191
     
4,268
     
4,768
 
Total nonperforming assets
 
$
27,466
     
28,113
     
29,615
     
29,328
     
30,770
 
                                         
                                         
Quarterly Net Chargeoffs (Recoveries)
                                       
   
09/30/17
   
06/30/17
   
03/31/17
   
12/31/16
   
09/30/16
 
New York and other states*
                                       
Commercial
 
$
(2
)
   
-
     
64
     
(56
)
   
353
 
Real estate mortgage - 1 to 4 family
   
613
     
334
     
261
     
619
     
471
 
Installment
   
56
     
37
     
31
     
55
     
37
 
Total net chargeoffs
 
$
667
     
371
     
356
     
618
     
861
 
                                         
Florida
                                       
Commercial
 
$
-
     
-
     
-
     
-
     
-
 
Real estate mortgage - 1 to 4 family
   
(41
)
   
52
     
84
     
23
     
-
 
Installment
   
4
     
13
     
2
     
19
     
3
 
Total net chargeoffs
 
$
(37
)
   
65
     
86
     
42
     
3
 
                                         
Total
                                       
Commercial
 
$
(2
)
   
-
     
64
     
(56
)
   
353
 
Real estate mortgage - 1 to 4 family
   
572
     
386
     
345
     
642
     
471
 
Installment
   
60
     
50
     
33
     
74
     
40
 
Total net chargeoffs
 
$
630
     
436
     
442
     
660
     
864
 
                                         
Asset Quality Ratios
                                       
   
09/30/17
   
06/30/17
   
03/31/17
   
12/31/16
   
09/30/16
 
                                         
Total nonperforming loans(1)
 
$
24,587
     
24,528
     
26,424
     
25,060
     
26,002
 
Total nonperforming assets(1)
   
27,466
     
28,113
     
29,615
     
29,328
     
30,770
 
Total net chargeoffs(2)
   
630
     
436
     
442
     
660
     
864
 
                                         
Allowance for loan losses(1)
   
44,082
     
44,162
     
44,048
     
43,890
     
43,950
 
                                         
Nonperforming loans to total loans
   
0.69
%
   
0.70
%
   
0.77
%
   
0.73
%
   
0.77
%
Nonperforming assets to total assets
   
0.56
%
   
0.57
%
   
0.61
%
   
0.60
%
   
0.64
%
Allowance for loan losses to total loans
   
1.23
%
   
1.26
%
   
1.28
%
   
1.28
%
   
1.30
%
Coverage ratio(1)
   
179.3
%
   
180.0
%
   
166.7
%
   
175.1
%
   
169.0
%
Annualized net chargeoffs to average loans(2)
   
0.07
%
   
0.05
%
   
0.05
%
   
0.08
%
   
0.10
%
Allowance for loan losses to annualized net chargeoffs(2)
   
17.5
x
   
25.3
x
   
24.9
x
   
16.6
x
   
12.7
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, 2017
   
Three months ended
September 30, 2016
 
   
Average Balance
   
Interest
   
Average Rate
   
Average Balance
   
Interest
   
Average Rate
 
                                     
Assets
                                   
                                     
Securities available for sale:
                                   
U. S. government sponsored enterprises
 
$
123,055
     
465
     
1.51
%
 
$
109,488
     
408
     
1.49
%
Mortgage backed securities and collateralized mortgage obligations-residential
   
345,248
     
1,815
     
2.10
     
400,103
     
1,829
     
1.83
 
State and political subdivisions
   
522
     
11
     
8.43
     
953
     
20
     
8.39
 
Corporate bonds
   
42,528
     
153
     
1.44
     
27,161
     
97
     
1.43
 
Small Business Administration-guaranteed participation securities
   
72,204
     
380
     
2.11
     
85,305
     
445
     
2.09
 
Mortgage backed securities and collateralized mortgage obligations-commercial
   
9,918
     
22
     
0.89
     
10,247
     
36
     
1.41
 
Other
   
685
     
4
     
2.34
     
685
     
4
     
2.34
 
                                                 
Total securities available for sale
   
594,160
     
2,850
     
1.92
     
633,942
     
2,839
     
1.79
 
                                                 
Federal funds sold and other short-term Investments
   
621,878
     
1,927
     
1.24
     
683,777
     
866
     
0.50
 
                                                 
Held to maturity securities:
                                               
Corporate bonds
   
6,738
     
102
     
6.06
     
10,644
     
156
     
5.86
 
Mortgage backed securities and collateralized mortgage obligations-residential
   
30,161
     
276
     
3.66
     
39,307
     
347
     
3.53
 
                                                 
Total held to maturity securities
   
36,899
     
378
     
4.10
     
49,951
     
503
     
4.03
 
                                                 
Federal Reserve Bank and Federal Home Loan Bank stock
   
9,117
     
125
     
5.48
     
9,579
     
131
     
5.47
 
                                                 
Commercial loans
   
183,867
     
2,482
     
5.40
     
195,115
     
2,597
     
5.32
 
Residential mortgage loans
   
3,035,745
     
31,600
     
4.16
     
2,819,343
     
30,175
     
4.28
 
Home equity lines of credit
   
312,812
     
3,237
     
4.14
     
346,744
     
3,211
     
3.70
 
Installment loans
   
8,096
     
200
     
9.88
     
8,331
     
195
     
9.36
 
                                                 
Loans, net of unearned income
   
3,540,520
     
37,519
     
4.24
     
3,369,533
     
36,178
     
4.29
 
                                                 
Total interest earning assets
   
4,802,574
     
42,799
     
3.56
     
4,746,782
     
40,517
     
3.41
 
                                                 
Allowance for loan losses
   
(44,284
)
                   
(44,473
)
               
Cash & non-interest earning assets
   
127,004
                     
137,462
                 
                                                 
Total assets
 
$
4,885,294
                   
$
4,839,771
                 
                                                 
Liabilities and shareholders' equity
                                               
                                                 
Deposits:
                                               
Interest bearing checking accounts
 
$
861,387
     
113
     
0.05
%
 
$
780,058
     
120
     
0.06
%
Money market accounts
   
572,168
     
469
     
0.33
     
571,333
     
463
     
0.32
 
Savings
   
1,280,318
     
435
     
0.14
     
1,284,533
     
504
     
0.16
 
Time deposits
   
1,078,085
     
2,247
     
0.83
     
1,176,115
     
2,468
     
0.84
 
                                                 
Total interest bearing deposits
   
3,791,958
     
3,264
     
0.34
     
3,812,039
     
3,555
     
0.37
 
Short-term borrowings
   
223,238
     
345
     
0.62
     
189,910
     
281
     
0.59
 
                                                 
Total interest bearing liabilities
   
4,015,196
     
3,609
     
0.36
     
4,001,949
     
3,836
     
0.38
 
                                                 
Demand deposits
   
389,286
                     
377,455
                 
Other liabilities
   
28,809
                     
27,496
                 
Shareholders' equity
   
452,003
                     
432,871
                 
                                                 
Total liabilities and shareholders' equity
 
$
4,885,294
                   
$
4,839,771
                 
                                                 
Net interest income, tax equivalent
           
39,190
                     
36,681
         
                                                 
Net interest spread
                   
3.21
%
                   
3.03
%
                                                 
Net interest margin (net interest income to total interest earning assets)
                   
3.26
%
                   
3.09
%
                                                 
Tax equivalent adjustment
           
(11
)
                   
(14
)
       
                                                 
Net interest income
           
39,179
                     
36,667
         
 
Page | 11

DISTRIBUTION OF ASSETS, LIABILITIES AND SHAREHOLDERS' EQUITY-
INTEREST RATES AND INTEREST DIFFERENTIAL
(dollars in thousands)
(Unaudited)
 
Nine Months ended
September 30, 2017
   
Nine Months ended
September 30, 2016
 
   
Average Balance
   
Interest
   
Average Rate
   
Average Balance
   
Interest
   
Average Rate
 
                                     
Assets
                                   
                                     
Securities available for sale:
                                   
U. S. government sponsored enterprises
 
$
139,629
     
1,667
     
1.59
%
 
$
97,281
     
1,067
     
1.46
%
Mortgage backed securities and collateralized mortgage obligations-residential
   
357,347
     
5,717
     
2.13
     
419,185
     
6,114
     
1.94
 
State and political subdivisions
   
736
     
41
     
7.43
     
1,007
     
60
     
7.94
 
Corporate bonds
   
42,272
     
458
     
1.44
     
9,120
     
97
     
1.42
 
Small Business Administration-guaranteed participation securities
   
75,429
     
1,189
     
2.10
     
87,896
     
1,371
     
2.08
 
Mortgage backed securities and collateralized mortgage obligations-commercial
   
10,003
     
66
     
0.88
     
10,320
     
110
     
1.42
 
Other
   
685
     
12
     
2.34
     
683
     
12
     
2.34
 
                                                 
Total securities available for sale
   
626,101
     
9,150
     
1.95
     
625,492
     
8,831
     
1.88
 
                                                 
Federal funds sold and other short-term Investments
   
635,450
     
4,900
     
1.03
     
675,948
     
2,542
     
0.50
 
                                                 
Held to maturity securities:
                                               
Corporate bonds
   
8,897
     
410
     
6.14
     
10,202
     
464
     
6.06
 
Mortgage backed securities and collateralized mortgage obligations-residential
   
32,202
     
888
     
3.68
     
42,192
     
1,123
     
3.55
 
                                                 
Total held to maturity securities
   
41,099
     
1,298
     
4.21
     
52,394
     
1,587
     
4.04
 
                                                 
Federal Reserve Bank and Federal Home Loan Bank stock
   
9,467
     
393
     
5.54
     
9,545
     
369
     
5.15
 
                                                 
Commercial loans
   
184,932
     
7,313
     
5.27
     
198,461
     
7,777
     
5.22
 
Residential mortgage loans
   
2,969,363
     
92,910
     
4.17
     
2,768,579
     
89,523
     
4.31
 
Home equity lines of credit
   
321,276
     
9,453
     
3.92
     
353,461
     
9,569
     
3.61
 
Installment loans
   
8,117
     
563
     
9.25
     
8,435
     
579
     
9.15
 
                                                 
Loans, net of unearned income
   
3,483,688
     
110,239
     
4.22
     
3,328,936
     
107,448
     
4.30
 
                                                 
Total interest earning assets
   
4,795,805
     
125,980
     
3.50
     
4,692,315
     
120,777
     
3.43
 
                                                 
Allowance for loan losses
   
(44,317
)
                   
(44,832
)
               
Cash & non-interest earning assets
   
129,384
                     
136,584
                 
                                                 
Total assets
 
$
4,880,872
                   
$
4,784,067
                 
                                                 
Liabilities and shareholders' equity
                                               
                                                 
Deposits:
                                               
Interest bearing checking accounts
 
$
840,322
     
371
     
0.06
%
 
$
758,314
     
350
     
0.06
%
Money market accounts
   
576,518
     
1,403
     
0.32
     
585,019
     
1,426
     
0.33
 
Savings
   
1,280,473
     
1,300
     
0.14
     
1,273,565
     
1,712
     
0.18
 
Time deposits
   
1,104,731
     
6,711
     
0.81
     
1,162,603
     
7,301
     
0.84
 
                                                 
Total interest bearing deposits
   
3,802,044
     
9,785
     
0.34
     
3,779,501
     
10,789
     
0.38
 
Short-term borrowings
   
226,447
     
1,043
     
0.61
     
182,453
     
800
     
0.58
 
                                                 
Total interest bearing liabilities
   
4,028,491
     
10,828
     
0.36
     
3,961,954
     
11,589
     
0.39
 
                                                 
Demand deposits
   
380,216
                     
368,852
                 
Other liabilities
   
27,880
                     
27,179
                 
Shareholders' equity
   
444,285
                     
426,082
                 
                                                 
Total liabilities and shareholders' equity
 
$
4,880,872
                   
$
4,784,067
                 
                                                 
Net interest income, tax equivalent
           
115,152
                     
109,188
         
                                                 
Net interest spread
                   
3.14
%
                   
3.04
%
                                                 
Net interest margin (net interest income to total interest earning assets)
                   
3.20
%
                   
3.10
%
                                                 
Tax equivalent adjustment
           
(32
)
                   
(40
)
       
                                                 
Net interest income
           
115,120
                     
109,148
         
 
Page | 12

Non-GAAP Financial Measures Reconciliation

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

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

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

NON-GAAP FINANCIAL MEASURES RECONCILIATION

(dollars in thousands, except per share amounts)
(Unaudited)
   
09/30/17
   
06/30/17
   
09/30/16
 
Tangible Equity to Tangible Assets
                 
Total Assets
   
4,870,275
     
4,920,482
     
4,812,849
 
Less: Intangible assets
   
553
     
553
     
553
 
Tangible assets
   
4,869,722
     
4,919,929
     
4,812,296
 
                         
Equity
 
$
454,928
     
447,366
     
435,608
 
Less: Intangible assets
   
553
     
553
     
553
 
Tangible equity
   
454,375
     
446,813
     
435,055
 
Tangible Equity to Tangible Assets
   
9.33
%
   
9.08
%
   
9.04
%
Equity to Assets
   
9.34
%
   
9.09
%
   
9.05
%

   
3 Months Ended
   
Nine Months Ended
 
Efficiency Ratio
 
09/30/17
   
06/30/17
   
09/30/16
   
09/30/17
   
09/30/16
 
                               
Net interest income
 
$
39,179
     
38,541
     
36,667
     
115,120
     
109,148
 
Taxable equivalent adjustment
   
11
     
12
     
14
     
32
     
40
 
Net interest income (fully taxable equivalent)
   
39,190
     
38,553
     
36,681
     
115,152
     
109,188
 
Non-interest income
   
4,854
     
4,504
     
4,729
     
14,085
     
14,500
 
Less: Net gain on sale of building
   
-
     
-
     
469
     
-
     
469
 
Less: Net gain on sale of nonperforming loans
   
-
     
84
     
-
     
84
     
24
 
Less: Net gain on securities
   
-
     
-
     
-
     
-
     
668
 
Revenue used for efficiency ratio
   
44,044
     
42,973
     
40,941
     
129,153
     
122,527
 
                                         
Total noninterest expense
   
23,526
     
22,913
     
23,049
     
70,458
     
70,462
 
Less: Other real estate (income) expense, net
   
275
     
(4
)
   
895
     
770
     
1,837
 
Expense used for efficiency ratio
   
23,251
     
22,917
     
22,154
     
69,688
     
68,625
 
                                         
Efficiency Ratio
   
52.79
%
   
53.33
%
   
54.11
%
   
53.96
%
   
56.01
%
 
 
Page | 13