|
|
|
|
|
State or Other Jurisdiction of Incorporation or Organization
|
Commission File No.
|
I.R.S. Employer Identification Number
|
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
|
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which registered
|
|||
|
|
|
|
| Item 2.02. |
Results of Operations and Financial Condition
|
| Item 9.01. |
Financial Statements and Exhibits
|
| (d) |
Exhibits
|
|
Reg S-K Exhibit No.
|
Description
|
|
Press release dated January 23, 2023 for the period ending December 31, 2022, regarding quarterly results.
|
|
|
104
|
Cover Page Interactive Data File – the cover page XBRL tags are embedded within the Inline XBRL document.
|
|
Dated: January 23, 2023
|
||
|
TrustCo Bank Corp NY
|
||
|
(Registrant)
|
||
|
By:
|
/s/ Michael M. Ozimek
|
|
|
Michael M. Ozimek
|
||
|
Executive Vice President and
Chief Financial Officer
|
||
![]() |
News Release
|
|
Subsidiary:
|
Trustco Bank
|
NASDAQ -- TRST
|
| Contact: |
Robert Leonard
|
|
Three months ended
|
||||||||||||
|
12/31/2022
|
9/30/2022
|
12/31/2021
|
||||||||||
|
Summary of operations
|
||||||||||||
|
Net interest income (TE) (1)
|
$
|
49,187
|
47,793
|
40,292
|
||||||||
|
Provision (Credit) for credit losses
|
50
|
300
|
(3,000
|
)
|
||||||||
|
Noninterest income
|
4,775
|
4,386
|
4,526
|
|||||||||
|
Noninterest expense
|
26,405
|
26,144
|
26,190
|
|||||||||
|
Net income
|
20,910
|
19,364
|
16,241
|
|||||||||
|
Per share
|
||||||||||||
|
Net income per share:
|
||||||||||||
|
- Basic
|
$
|
1.10
|
1.01
|
0.85
|
||||||||
|
- Diluted
|
1.10
|
1.01
|
0.85
|
|||||||||
|
Cash dividends
|
0.360
|
0.350
|
0.350
|
|||||||||
|
Book value at period end
|
31.54
|
30.89
|
31.28
|
|||||||||
|
Market price at period end
|
37.59
|
31.42
|
33.31
|
|||||||||
|
At period end
|
||||||||||||
|
Full time equivalent employees
|
750
|
753
|
759
|
|||||||||
|
Full service banking offices
|
143
|
144
|
147
|
|||||||||
|
Performance ratios
|
||||||||||||
|
Return on average assets
|
1.38
|
%
|
1.24
|
1.05
|
||||||||
|
Return on average equity
|
13.91
|
12.78
|
10.92
|
|||||||||
|
Efficiency ratio (2)
|
48.75
|
49.87
|
58.50
|
|||||||||
|
Net interest spread (TE)
|
3.28
|
3.13
|
2.67
|
|||||||||
|
Net interest margin (TE)
|
3.34
|
3.16
|
2.69
|
|||||||||
|
Dividend payout ratio
|
32.81
|
34.57
|
41.42
|
|||||||||
|
Capital ratios at period end
|
||||||||||||
|
Consolidated tangible equity to tangible assets (3)
|
9.99
|
%
|
9.68
|
9.69
|
||||||||
|
Consolidated equity to assets
|
10.00
|
%
|
9.69
|
9.70
|
||||||||
|
Asset quality analysis at period end
|
||||||||||||
|
Nonperforming loans to total loans
|
0.37
|
0.40
|
0.42
|
|||||||||
|
Nonperforming assets to total assets
|
0.33
|
0.32
|
0.31
|
|||||||||
|
Allowance for credit losses on loans to total loans
|
0.97
|
0.98
|
1.00
|
|||||||||
|
Coverage ratio (4)
|
2.6
|
x
|
2.4
|
x
|
2.4
|
x
|
||||||
| (1) |
Non-GAAP measure; calculated as net interest income plus a taxable equivalent interest income adjustment.
|
| (2) |
Non-GAAP measure; calculated as noninterest expense (excluding ORE income/expense) divided by taxable equivalent net interest income plus noninterest income. See Non-GAAP Financial Measures
Reconciliation.
|
| (3) |
Non-GAAP measure; calculated as total shareholders' equity less $553 of intangible assets divided by total assets less $553 of intangible assets. See Non-GAAP Financial Measures Reconciliation.
|
| (4) |
Calculated as allowance for credit losses on loans divided by total nonperforming loans.
|
|
Year ended
|
||||||||
|
12/31/22
|
12/31/21
|
|||||||
|
Summary of operations
|
||||||||
|
Net interest income (TE) (1)
|
$
|
180,136
|
160,409
|
|||||
|
(Credit) Provision for credit losses
|
(341
|
)
|
(5,450
|
)
|
||||
|
Noninterest income
|
19,260
|
17,937
|
||||||
|
Noninterest expense
|
100,319
|
101,662
|
||||||
|
Net income
|
75,234
|
61,519
|
||||||
|
Per share
|
||||||||
|
Net income per share:
|
||||||||
|
- Basic
|
$
|
3.93
|
3.19
|
|||||
|
- Diluted
|
3.93
|
3.19
|
||||||
|
Cash dividends
|
1.410
|
1.372
|
||||||
|
Book value at period end
|
31.54
|
31.28
|
||||||
|
Market price at period end
|
37.59
|
33.31
|
||||||
|
Performance ratios
|
||||||||
|
Return on average assets
|
1.22
|
%
|
1.01
|
|||||
|
Return on average equity
|
12.60
|
10.61
|
||||||
|
Efficiency ratio (2)
|
50.22
|
56.90
|
||||||
|
Net interest spread (TE)
|
2.96
|
2.67
|
||||||
|
Net interest margin (TE)
|
2.99
|
2.71
|
||||||
|
Dividend payout ratio
|
35.86
|
42.95
|
||||||
| (1) |
Non-GAAP measure; calculated as net interest income plus a taxable equivalent interest income adjustment.
|
| (2) |
Non-GAAP measure; calculated as noninterest expense (excluding ORE income/expense) divided by taxable equivalent net interest income plus noninterest income. See Non-GAAP Financial Measures
Reconciliation.
|
|
Three months ended
|
||||||||||||||||||||
|
12/31/2022
|
9/30/2022
|
6/30/2022
|
3/31/2022
|
12/31/2021
|
||||||||||||||||
|
Interest and dividend income:
|
||||||||||||||||||||
|
Interest and fees on loans
|
$
|
42,711
|
40,896
|
39,604
|
39,003
|
39,655
|
||||||||||||||
|
Interest and dividends on securities available for sale:
|
||||||||||||||||||||
|
U. S. government sponsored enterprises
|
693
|
479
|
147
|
86
|
76
|
|||||||||||||||
|
State and political subdivisions
|
-
|
1
|
-
|
1
|
-
|
|||||||||||||||
|
Mortgage-backed securities and collateralized mortgage obligations - residential
|
1,606
|
1,617
|
1,367
|
1,087
|
1,073
|
|||||||||||||||
|
Corporate bonds
|
523
|
526
|
522
|
233
|
206
|
|||||||||||||||
|
Small Business Administration - guaranteed participation securities
|
124
|
133
|
140
|
154
|
165
|
|||||||||||||||
|
Other securities
|
2
|
3
|
2
|
2
|
4
|
|||||||||||||||
|
Total interest and dividends on securities available for sale
|
2,948
|
2,759
|
2,178
|
1,563
|
1,524
|
|||||||||||||||
|
Interest on held to maturity securities:
|
||||||||||||||||||||
|
Mortgage-backed securities and collateralized mortgage obligations - residential
|
81
|
85
|
87
|
90
|
97
|
|||||||||||||||
|
Total interest on held to maturity securities
|
81
|
85
|
87
|
90
|
97
|
|||||||||||||||
|
Federal Home Loan Bank stock
|
98
|
80
|
65
|
62
|
62
|
|||||||||||||||
|
Interest on federal funds sold and other short-term investments
|
6,246
|
5,221
|
2,253
|
572
|
432
|
|||||||||||||||
|
Total interest income
|
52,084
|
49,041
|
44,187
|
41,290
|
41,770
|
|||||||||||||||
|
Interest expense:
|
||||||||||||||||||||
|
Interest on deposits:
|
||||||||||||||||||||
|
Interest-bearing checking
|
61
|
43
|
42
|
44
|
42
|
|||||||||||||||
|
Savings
|
401
|
200
|
163
|
156
|
149
|
|||||||||||||||
|
Money market deposit accounts
|
389
|
237
|
210
|
214
|
201
|
|||||||||||||||
|
Time deposits
|
1,839
|
646
|
536
|
546
|
865
|
|||||||||||||||
|
Interest on short-term borrowings
|
208
|
122
|
176
|
234
|
221
|
|||||||||||||||
|
Total interest expense
|
2,898
|
1,248
|
1,127
|
1,194
|
1,478
|
|||||||||||||||
|
Net interest income
|
49,186
|
47,793
|
43,060
|
40,096
|
40,292
|
|||||||||||||||
|
Less: Provision (Credit) for credit losses
|
50
|
300
|
(491
|
)
|
(200
|
)
|
(3,000
|
)
|
||||||||||||
|
Net interest income after provision for loan losses
|
49,136
|
47,493
|
43,551
|
40,296
|
43,292
|
|||||||||||||||
|
Noninterest income:
|
||||||||||||||||||||
|
Trustco Financial Services income
|
1,773
|
1,435
|
1,996
|
1,833
|
1,766
|
|||||||||||||||
|
Fees for services to customers
|
2,783
|
2,705
|
2,658
|
2,801
|
2,578
|
|||||||||||||||
|
Other
|
219
|
246
|
262
|
549
|
182
|
|||||||||||||||
|
Total noninterest income
|
4,775
|
4,386
|
4,916
|
5,183
|
4,526
|
|||||||||||||||
|
Noninterest expenses:
|
||||||||||||||||||||
|
Salaries and employee benefits
|
13,067
|
12,134
|
11,464
|
9,239
|
11,984
|
|||||||||||||||
|
Net occupancy expense
|
4,261
|
4,483
|
4,254
|
4,529
|
4,569
|
|||||||||||||||
|
Equipment expense
|
1,700
|
1,532
|
1,667
|
1,588
|
1,758
|
|||||||||||||||
|
Professional services
|
1,251
|
1,375
|
1,484
|
1,467
|
1,579
|
|||||||||||||||
|
Outsourced services
|
2,102
|
2,328
|
2,500
|
2,280
|
1,950
|
|||||||||||||||
|
Advertising expense
|
532
|
508
|
389
|
617
|
762
|
|||||||||||||||
|
FDIC and other insurance
|
770
|
773
|
804
|
812
|
780
|
|||||||||||||||
|
Other real estate expense (income), net
|
101
|
124
|
74
|
11
|
(28
|
)
|
||||||||||||||
|
Other
|
2,621
|
2,887
|
2,369
|
2,222
|
2,836
|
|||||||||||||||
|
Total noninterest expenses
|
26,405
|
26,144
|
25,005
|
22,765
|
26,190
|
|||||||||||||||
|
Income before taxes
|
27,506
|
25,735
|
23,462
|
22,714
|
21,628
|
|||||||||||||||
|
Income taxes
|
6,596
|
6,371
|
5,591
|
5,625
|
5,387
|
|||||||||||||||
|
Net income
|
$
|
20,910
|
19,364
|
17,871
|
17,089
|
16,241
|
||||||||||||||
|
Net income per common share:
|
||||||||||||||||||||
|
- Basic
|
$
|
1.10
|
1.01
|
0.93
|
0.89
|
0.85
|
||||||||||||||
|
- Diluted
|
1.10
|
1.01
|
0.93
|
0.89
|
0.85
|
|||||||||||||||
|
Average basic shares (in thousands)
|
19,045
|
19,111
|
19,153
|
19,209
|
19,216
|
|||||||||||||||
|
Average diluted shares (in thousands)
|
19,050
|
19,112
|
19,153
|
19,210
|
19,218
|
|||||||||||||||
|
Note: Taxable equivalent net interest income
|
$
|
49,187
|
47,793
|
43,060
|
40,096
|
40,292
|
||||||||||||||
|
Year ended
|
||||||||
|
12/31/22
|
12/31/21
|
|||||||
|
Interest and dividend income:
|
||||||||
|
Interest and fees on loans
|
$
|
162,214
|
159,168
|
|||||
|
Interest and dividends on securities available for sale:
|
||||||||
|
U. S. government sponsored enterprises
|
1,405
|
314
|
||||||
|
State and political subdivisions
|
2
|
2
|
||||||
|
Mortgage-backed securities and collateralized mortgage obligations - residential
|
5,677
|
4,515
|
||||||
|
Corporate bonds
|
1,804
|
1,065
|
||||||
|
Small Business Administration - guaranteed participation securities
|
551
|
745
|
||||||
|
Other securities
|
9
|
20
|
||||||
|
Total interest and dividends on securities available for sale
|
9,448
|
6,661
|
||||||
|
Interest on held to maturity securities:
|
||||||||
|
Mortgage-backed securities-residential
|
343
|
435
|
||||||
|
Total interest on held to maturity securities
|
343
|
435
|
||||||
|
Federal Home Loan Bank stock
|
305
|
260
|
||||||
|
Interest on federal funds sold and other short-term investments
|
14,292
|
1,458
|
||||||
|
Total interest income
|
186,602
|
167,982
|
||||||
|
Interest expense:
|
||||||||
|
Interest on deposits:
|
||||||||
|
Interest-bearing checking
|
190
|
178
|
||||||
|
Savings
|
920
|
624
|
||||||
|
Money market deposit accounts
|
1,050
|
922
|
||||||
|
Time deposits
|
3,567
|
4,941
|
||||||
|
Interest on short-term borrowings
|
740
|
909
|
||||||
|
Total interest expense
|
6,467
|
7,574
|
||||||
|
Net interest income
|
180,135
|
160,408
|
||||||
|
Less: (Credit) Provision for credit losses
|
(341
|
)
|
(5,450
|
)
|
||||
|
Net interest income after provision for loan losses
|
180,476
|
165,858
|
||||||
|
Noninterest income:
|
||||||||
|
Trustco Financial Services income
|
7,037
|
7,358
|
||||||
|
Fees for services to customers
|
10,947
|
9,799
|
||||||
|
Other
|
1,276
|
780
|
||||||
|
Total noninterest income
|
19,260
|
17,937
|
||||||
|
Noninterest expenses:
|
||||||||
|
Salaries and employee benefits
|
45,904
|
48,721
|
||||||
|
Net occupancy expense
|
17,527
|
17,742
|
||||||
|
Equipment expense
|
6,487
|
6,617
|
||||||
|
Professional services
|
5,577
|
6,108
|
||||||
|
Outsourced services
|
9,210
|
8,384
|
||||||
|
Advertising expense
|
2,046
|
1,975
|
||||||
|
FDIC and other insurance
|
3,159
|
3,010
|
||||||
|
Other real estate expense, net
|
310
|
183
|
||||||
|
Other
|
10,099
|
8,922
|
||||||
|
Total noninterest expenses
|
100,319
|
101,662
|
||||||
|
Income before taxes
|
99,417
|
82,133
|
||||||
|
Income taxes
|
24,183
|
20,614
|
||||||
|
Net income
|
$
|
75,234
|
61,519
|
|||||
|
Net income per common share:
|
||||||||
|
- Basic
|
$
|
3.93
|
3.19
|
|||||
|
- Diluted
|
3.93
|
3.19
|
||||||
|
Average basic shares (in thousands)
|
19,131
|
19,259
|
||||||
|
Average diluted shares (in thousands)
|
19,133
|
19,263
|
||||||
|
Note: Taxable equivalent net interest income
|
$
|
180,136
|
160,409
|
|||||
|
12/31/2022
|
9/30/2022
|
6/30/2022
|
3/31/2022
|
12/31/2021
|
||||||||||||||||
|
ASSETS:
|
||||||||||||||||||||
|
Cash and due from banks
|
$
|
43,429
|
46,236
|
46,611
|
47,526
|
48,357
|
||||||||||||||
|
Federal funds sold and other short term investments
|
607,170
|
795,028
|
999,573
|
1,225,022
|
1,171,113
|
|||||||||||||||
|
Total cash and cash equivalents
|
650,599
|
841,264
|
1,046,184
|
1,272,548
|
1,219,470
|
|||||||||||||||
|
Securities available for sale:
|
||||||||||||||||||||
|
U. S. government sponsored enterprises
|
118,187
|
102,779
|
101,100
|
62,059
|
59,179
|
|||||||||||||||
|
States and political subdivisions
|
34
|
41
|
41
|
41
|
41
|
|||||||||||||||
|
Mortgage-backed securities and collateralized mortgage obligations - residential
|
260,316
|
261,242
|
287,450
|
244,045
|
270,798
|
|||||||||||||||
|
Small Business Administration - guaranteed participation securities
|
20,977
|
22,498
|
25,428
|
28,086
|
31,674
|
|||||||||||||||
|
Corporate bonds
|
81,346
|
81,002
|
87,740
|
74,089
|
45,337
|
|||||||||||||||
|
Other securities
|
653
|
657
|
656
|
671
|
684
|
|||||||||||||||
|
Total securities available for sale
|
481,513
|
468,219
|
502,415
|
408,991
|
407,713
|
|||||||||||||||
|
Held to maturity securities:
|
||||||||||||||||||||
|
|
||||||||||||||||||||
|
Mortgage-backed securities and collateralized mortgage obligations-residential
|
7,707
|
8,091
|
8,544
|
9,183
|
9,923
|
|||||||||||||||
|
Total held to maturity securities
|
7,707
|
8,091
|
8,544
|
9,183
|
9,923
|
|||||||||||||||
|
Federal Reserve Bank and Federal Home Loan Bank stock
|
5,797
|
5,797
|
5,797
|
5,604
|
5,604
|
|||||||||||||||
|
Loans:
|
||||||||||||||||||||
|
Commercial
|
231,011
|
217,120
|
199,886
|
192,408
|
200,200
|
|||||||||||||||
|
Residential mortgage loans
|
4,203,451
|
4,132,365
|
4,076,657
|
4,026,434
|
3,998,187
|
|||||||||||||||
|
Home equity line of credit
|
286,432
|
269,341
|
253,758
|
236,117
|
230,976
|
|||||||||||||||
|
Installment loans
|
12,307
|
10,665
|
10,258
|
9,395
|
9,416
|
|||||||||||||||
|
Loans, net of deferred net costs
|
4,733,201
|
4,629,491
|
4,540,559
|
4,464,354
|
4,438,779
|
|||||||||||||||
|
Less: Allowance for credit losses on loans
|
46,032
|
45,517
|
45,285
|
46,178
|
44,267
|
|||||||||||||||
|
Net loans
|
4,687,169
|
4,583,974
|
4,495,274
|
4,418,176
|
4,394,512
|
|||||||||||||||
|
Bank premises and equipment, net
|
32,556
|
31,931
|
32,381
|
32,644
|
33,027
|
|||||||||||||||
|
Operating lease right-of-use assets
|
44,727
|
45,733
|
47,343
|
48,569
|
48,090
|
|||||||||||||||
|
Other assets
|
89,984
|
94,485
|
88,853
|
86,158
|
78,207
|
|||||||||||||||
|
Total assets
|
$
|
6,000,052
|
6,079,494
|
6,226,791
|
6,281,873
|
6,196,546
|
||||||||||||||
|
LIABILITIES:
|
||||||||||||||||||||
|
Deposits:
|
||||||||||||||||||||
|
Demand
|
$
|
838,147
|
859,829
|
851,573
|
835,281
|
794,878
|
||||||||||||||
|
Interest-bearing checking
|
1,183,321
|
1,188,790
|
1,208,159
|
1,225,093
|
1,191,304
|
|||||||||||||||
|
Savings accounts
|
1,521,473
|
1,562,564
|
1,577,034
|
1,553,152
|
1,504,554
|
|||||||||||||||
|
Money market deposit accounts
|
621,106
|
716,319
|
760,338
|
796,275
|
782,079
|
|||||||||||||||
|
Time deposits
|
1,028,763
|
954,352
|
999,737
|
940,215
|
995,314
|
|||||||||||||||
|
Total deposits
|
5,192,810
|
5,281,854
|
5,396,841
|
5,350,016
|
5,268,129
|
|||||||||||||||
|
Short-term borrowings
|
122,700
|
124,932
|
147,282
|
248,371
|
244,686
|
|||||||||||||||
|
Operating lease liabilities
|
48,980
|
50,077
|
51,777
|
53,094
|
52,720
|
|||||||||||||||
|
Accrued expenses and other liabilities
|
35,575
|
33,625
|
36,259
|
37,497
|
29,883
|
|||||||||||||||
|
Total liabilities
|
5,400,065
|
5,490,488
|
5,632,159
|
5,688,978
|
5,595,418
|
|||||||||||||||
|
SHAREHOLDERS' EQUITY:
|
||||||||||||||||||||
|
Capital stock
|
20,058
|
20,046
|
20,046
|
20,046
|
20,046
|
|||||||||||||||
|
Surplus
|
257,078
|
256,661
|
256,661
|
256,661
|
256,661
|
|||||||||||||||
|
Undivided profits
|
393,831
|
379,769
|
367,100
|
355,948
|
349,056
|
|||||||||||||||
|
Accumulated other comprehensive (loss) income, net of tax
|
(27,194
|
)
|
(25,209
|
)
|
(9,422
|
)
|
(2,369
|
)
|
12,147
|
|||||||||||
|
Treasury stock at cost
|
(43,786
|
)
|
(42,261
|
)
|
(39,753
|
)
|
(37,391
|
)
|
(36,782
|
)
|
||||||||||
|
Total shareholders' equity
|
599,987
|
589,006
|
594,632
|
592,895
|
601,128
|
|||||||||||||||
|
Total liabilities and shareholders' equity
|
$
|
6,000,052
|
6,079,494
|
6,226,791
|
6,281,873
|
6,196,546
|
||||||||||||||
|
Outstanding shares (in thousands)
|
19,024
|
19,052
|
19,127
|
19,202
|
19,220
|
|||||||||||||||
|
12/31/2022
|
9/30/2022
|
6/30/2022
|
3/31/2022
|
12/31/2021
|
||||||||||||||||
|
Nonperforming Assets
|
||||||||||||||||||||
|
New York and other states*
|
||||||||||||||||||||
|
Loans in nonaccrual status:
|
||||||||||||||||||||
|
Commercial
|
$
|
219
|
179
|
203
|
187
|
112
|
||||||||||||||
|
Real estate mortgage - 1 to 4 family
|
14,949
|
16,295
|
16,259
|
17,065
|
16,574
|
|||||||||||||||
|
Installment
|
23
|
29
|
40
|
33
|
37
|
|||||||||||||||
|
Total non-accrual loans
|
15,191
|
16,503
|
16,502
|
17,285
|
16,723
|
|||||||||||||||
|
Other nonperforming real estate mortgages - 1 to 4 family
|
10
|
12
|
14
|
16
|
17
|
|||||||||||||||
|
Total nonperforming loans
|
15,201
|
16,515
|
16,516
|
17,301
|
16,740
|
|||||||||||||||
|
Other real estate owned
|
2,061
|
682
|
644
|
269
|
362
|
|||||||||||||||
|
Total nonperforming assets
|
$
|
17,262
|
17,197
|
17,160
|
17,570
|
17,102
|
||||||||||||||
|
Florida
|
||||||||||||||||||||
|
Loans in nonaccrual status:
|
||||||||||||||||||||
|
Commercial
|
$
|
314
|
-
|
-
|
-
|
-
|
||||||||||||||
|
Real estate mortgage - 1 to 4 family
|
1,895
|
2,104
|
2,192
|
2,109
|
2,016
|
|||||||||||||||
|
Installment
|
83
|
65
|
5
|
8
|
-
|
|||||||||||||||
|
Total non-accrual loans
|
2,292
|
2,169
|
2,197
|
2,117
|
2,016
|
|||||||||||||||
|
Other nonperforming real estate mortgages - 1 to 4 family
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
|
Total nonperforming loans
|
2,292
|
2,169
|
2,197
|
2,117
|
2,016
|
|||||||||||||||
|
Other real estate owned
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
|
Total nonperforming assets
|
$
|
2,292
|
2,169
|
2,197
|
2,117
|
2,016
|
||||||||||||||
|
Total
|
||||||||||||||||||||
|
Loans in nonaccrual status:
|
||||||||||||||||||||
|
Commercial
|
$
|
533
|
179
|
203
|
187
|
112
|
||||||||||||||
|
Real estate mortgage - 1 to 4 family
|
16,844
|
18,399
|
18,451
|
19,174
|
18,590
|
|||||||||||||||
|
Installment
|
106
|
94
|
45
|
41
|
37
|
|||||||||||||||
|
Total non-accrual loans
|
17,483
|
18,672
|
18,699
|
19,402
|
18,739
|
|||||||||||||||
|
Other nonperforming real estate mortgages - 1 to 4 family
|
10
|
12
|
14
|
16
|
17
|
|||||||||||||||
|
Total nonperforming loans
|
17,493
|
18,684
|
18,713
|
19,418
|
18,756
|
|||||||||||||||
|
Other real estate owned
|
2,061
|
682
|
644
|
269
|
362
|
|||||||||||||||
|
Total nonperforming assets
|
$
|
19,554
|
19,366
|
19,357
|
19,687
|
19,118
|
||||||||||||||
|
Quarterly Net (Recoveries) Chargeoffs
|
||||||||||||||||||||
|
New York and other states*
|
||||||||||||||||||||
|
Commercial
|
$
|
-
|
-
|
-
|
36
|
-
|
||||||||||||||
|
Real estate mortgage - 1 to 4 family
|
(46
|
)
|
(164
|
)
|
(119
|
)
|
(97
|
)
|
52
|
|||||||||||
|
Installment
|
31
|
34
|
12
|
3
|
31
|
|||||||||||||||
|
Total net (recoveries) chargeoffs
|
$
|
(15
|
)
|
(130
|
)
|
(107
|
)
|
(58
|
)
|
83
|
||||||||||
|
Florida
|
||||||||||||||||||||
|
Commercial
|
$
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||
|
Real estate mortgage - 1 to 4 family
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
|
Installment
|
-
|
(2
|
)
|
-
|
-
|
-
|
||||||||||||||
|
Total net (recoveries) chargeoffs
|
$
|
-
|
(2
|
)
|
-
|
-
|
-
|
|||||||||||||
|
Total
|
||||||||||||||||||||
|
Commercial
|
$
|
-
|
-
|
-
|
36
|
-
|
||||||||||||||
|
Real estate mortgage - 1 to 4 family
|
(46
|
)
|
(164
|
)
|
(119
|
)
|
(97
|
)
|
52
|
|||||||||||
|
Installment
|
31
|
32
|
12
|
3
|
31
|
|||||||||||||||
|
Total net (recoveries) chargeoffs
|
$
|
(15
|
)
|
(132
|
)
|
(107
|
)
|
(58
|
)
|
83
|
||||||||||
|
Asset Quality Ratios
|
||||||||||||||||||||
|
Total nonperforming loans (1)
|
$
|
17,493
|
18,684
|
18,713
|
19,418
|
18,756
|
||||||||||||||
|
Total nonperforming assets (1)
|
19,554
|
19,366
|
19,357
|
19,687
|
19,118
|
|||||||||||||||
|
Total net (recoveries) chargeoffs (2)
|
(15
|
)
|
(132
|
)
|
(107
|
)
|
(58
|
)
|
83
|
|||||||||||
|
Allowance for credit losses on loans (1)
|
46,032
|
45,517
|
45,285
|
46,178
|
44,267
|
|||||||||||||||
|
Nonperforming loans to total loans
|
0.37
|
%
|
0.40
|
%
|
0.41
|
%
|
0.43
|
%
|
0.42
|
%
|
||||||||||
|
Nonperforming assets to total assets
|
0.33
|
%
|
0.32
|
%
|
0.31
|
%
|
0.31
|
%
|
0.31
|
%
|
||||||||||
|
Allowance for credit losses on loans to total loans
|
0.97
|
%
|
0.98
|
%
|
1.00
|
%
|
1.03
|
%
|
1.00
|
%
|
||||||||||
|
Coverage ratio (1)
|
263.1
|
%
|
243.6
|
%
|
242.0
|
%
|
237.8
|
%
|
236.0
|
%
|
||||||||||
|
Annualized net (recoveries) chargeoffs to average loans (2)
|
0.00
|
%
|
-0.01
|
%
|
-0.01
|
%
|
-0.01
|
%
|
0.01
|
%
|
||||||||||
|
Allowance for credit losses on loans to annualized net (recoveries) chargeoffs (2)
|
N/A
|
N/A
|
N/A
|
N/A
|
133.3
|
x
|
||||||||||||||
| (1) |
At period-end
|
| (2) |
For the three-month period ended
|
| (dollars in thousands) | ||||||||||||||||||||||||
|
(Unaudited)
|
Three months ended
December 31, 2022
|
Three months ended
December 31, 2021
|
||||||||||||||||||||||
|
Average
Balance
|
Interest
|
Average
Rate
|
Average
Balance
|
Interest
|
Average
Rate
|
|||||||||||||||||||
|
Assets
|
||||||||||||||||||||||||
|
Securities available for sale:
|
||||||||||||||||||||||||
|
U. S. government sponsored enterprises
|
$
|
120,415
|
693
|
2.30
|
%
|
$
|
59,975
|
76
|
0.51
|
%
|
||||||||||||||
|
Mortgage backed securities and collateralized mortgage obligations - residential
|
292,845
|
1,606
|
2.18
|
279,472
|
1,073
|
1.54
|
||||||||||||||||||
|
State and political subdivisions
|
40
|
1
|
7.81
|
46
|
0
|
-
|
||||||||||||||||||
|
Corporate bonds
|
85,701
|
523
|
2.44
|
45,858
|
206
|
1.79
|
||||||||||||||||||
|
Small Business Administration - guaranteed participation securities
|
23,805
|
124
|
2.10
|
31,903
|
165
|
2.07
|
||||||||||||||||||
|
Other
|
686
|
2
|
1.17
|
680
|
4
|
2.35
|
||||||||||||||||||
|
Total securities available for sale
|
523,492
|
2,949
|
2.25
|
417,934
|
1,524
|
1.46
|
||||||||||||||||||
|
Federal funds sold and other short-term Investments
|
669,280
|
6,246
|
3.70
|
1,123,276
|
432
|
0.15
|
||||||||||||||||||
|
Held to maturity securities:
|
||||||||||||||||||||||||
|
Mortgage backed securities and collateralized mortgage obligations - residential
|
7,886
|
81
|
4.12
|
10,311
|
97
|
3.76
|
||||||||||||||||||
|
Total held to maturity securities
|
7,886
|
81
|
4.12
|
10,311
|
97
|
3.76
|
||||||||||||||||||
|
Federal Home Loan Bank stock
|
5,797
|
98
|
6.76
|
5,604
|
62
|
4.43
|
||||||||||||||||||
|
Commercial loans
|
223,164
|
2,756
|
4.94
|
202,092
|
2,704
|
5.35
|
||||||||||||||||||
|
Residential mortgage loans
|
4,161,481
|
36,109
|
3.47
|
3,979,645
|
34,602
|
3.48
|
||||||||||||||||||
|
Home equity lines of credit
|
278,853
|
3,661
|
5.21
|
230,408
|
2,192
|
3.77
|
||||||||||||||||||
|
Installment loans
|
10,886
|
185
|
6.74
|
9,068
|
157
|
6.87
|
||||||||||||||||||
|
Loans, net of unearned income
|
4,674,384
|
42,711
|
3.65
|
4,421,213
|
39,655
|
3.59
|
||||||||||||||||||
|
Total interest earning assets
|
5,880,839
|
52,085
|
3.54
|
5,978,338
|
41,770
|
2.79
|
||||||||||||||||||
|
Allowance for credit losses on loans
|
(45,722
|
)
|
(47,379
|
)
|
||||||||||||||||||||
|
Cash & non-interest earning assets
|
171,921
|
197,382
|
||||||||||||||||||||||
|
Total assets
|
$
|
6,007,038
|
$
|
6,128,341
|
||||||||||||||||||||
|
Liabilities and shareholders' equity
|
||||||||||||||||||||||||
|
Deposits:
|
||||||||||||||||||||||||
|
Interest bearing checking accounts
|
$
|
1,164,178
|
61
|
0.02
|
%
|
$
|
1,151,704
|
42
|
0.01
|
%
|
||||||||||||||
|
Money market accounts
|
668,537
|
389
|
0.23
|
763,053
|
201
|
0.10
|
||||||||||||||||||
|
Savings
|
1,540,163
|
401
|
0.10
|
1,461,568
|
149
|
0.04
|
||||||||||||||||||
|
Time deposits
|
983,590
|
1,839
|
0.74
|
1,055,792
|
865
|
0.32
|
||||||||||||||||||
|
Total interest bearing deposits
|
4,356,468
|
2,690
|
0.25
|
4,432,117
|
1,257
|
0.11
|
||||||||||||||||||
|
Short-term borrowings
|
126,562
|
208
|
0.65
|
233,829
|
221
|
0.38
|
||||||||||||||||||
|
Total interest bearing liabilities
|
4,483,030
|
2,898
|
0.26
|
4,665,946
|
1,478
|
0.13
|
||||||||||||||||||
|
Demand deposits
|
845,493
|
795,258
|
||||||||||||||||||||||
|
Other liabilities
|
82,085
|
77,165
|
||||||||||||||||||||||
|
Shareholders' equity
|
596,430
|
589,972
|
||||||||||||||||||||||
|
Total liabilities and shareholders' equity
|
$
|
6,007,038
|
$
|
6,128,341
|
||||||||||||||||||||
|
Net interest income, tax equivalent
|
49,187
|
40,292
|
||||||||||||||||||||||
|
Net interest spread
|
3.28
|
%
|
2.67
|
%
|
||||||||||||||||||||
|
Net interest margin (net interest income to total interest earning assets)
|
3.34
|
%
|
2.69
|
%
|
||||||||||||||||||||
|
Tax equivalent adjustment
|
(1
|
)
|
-
|
|||||||||||||||||||||
|
Net interest income
|
49,186
|
40,292
|
||||||||||||||||||||||
| (dollars in thousands) | ||||||||||||||||||||||||
|
(Unaudited)
|
Year ended
December 31, 2022
|
Year ended
December 31, 2021
|
||||||||||||||||||||||
|
Average
Balance
|
Interest
|
Average
Rate
|
Average
Balance
|
Interest
|
Average
Rate
|
|||||||||||||||||||
|
Assets
|
||||||||||||||||||||||||
|
Securities available for sale:
|
||||||||||||||||||||||||
|
U. S. government sponsored enterprises
|
$
|
89,557
|
1,405
|
1.57
|
%
|
$
|
63,743
|
314
|
0.49
|
%
|
||||||||||||||
|
Mortgage backed securities and collateralized mortgage obligations - residential
|
284,901
|
5,677
|
1.99
|
308,777
|
4,515
|
1.46
|
||||||||||||||||||
|
State and political subdivisions
|
41
|
3
|
6.66
|
48
|
3
|
6.56
|
||||||||||||||||||
|
Corporate bonds
|
78,266
|
1,804
|
2.31
|
53,699
|
1,065
|
1.98
|
||||||||||||||||||
|
Small Business Administration - guaranteed participation securities
|
26,679
|
551
|
2.07
|
35,723
|
745
|
2.09
|
||||||||||||||||||
|
Other
|
686
|
9
|
1.31
|
685
|
20
|
2.92
|
||||||||||||||||||
|
Total securities available for sale
|
480,130
|
9,449
|
1.97
|
462,675
|
6,662
|
1.44
|
||||||||||||||||||
|
Federal funds sold and other short-term Investments
|
969,043
|
14,292
|
1.47
|
1,111,257
|
1,458
|
0.13
|
||||||||||||||||||
|
Held to maturity securities:
|
||||||||||||||||||||||||
|
Mortgage backed securities and collateralized mortgage
|
||||||||||||||||||||||||
|
obligations - residential
|
8,647
|
343
|
3.97
|
11,733
|
435
|
3.71
|
||||||||||||||||||
|
Total held to maturity securities
|
8,647
|
343
|
3.97
|
11,733
|
435
|
3.71
|
||||||||||||||||||
|
Federal Home Loan Bank stock
|
5,749
|
305
|
5.31
|
5,578
|
260
|
4.66
|
||||||||||||||||||
|
Commercial loans
|
206,144
|
10,168
|
4.93
|
210,145
|
10,907
|
5.19
|
||||||||||||||||||
|
Residential mortgage loans
|
4,081,120
|
140,420
|
3.44
|
3,884,336
|
138,821
|
3.57
|
||||||||||||||||||
|
Home equity lines of credit
|
254,168
|
10,950
|
4.31
|
233,628
|
8,814
|
3.77
|
||||||||||||||||||
|
Installment loans
|
9,849
|
676
|
6.87
|
8,725
|
626
|
7.17
|
||||||||||||||||||
|
Loans, net of unearned income
|
4,551,281
|
162,214
|
3.56
|
4,336,834
|
159,168
|
3.67
|
||||||||||||||||||
|
Total interest earning assets
|
6,014,850
|
186,603
|
3.10
|
5,928,077
|
167,983
|
2.83
|
||||||||||||||||||
|
Allowance for credit losses on loans
|
(46,124
|
)
|
(49,421
|
)
|
||||||||||||||||||||
|
Cash & non-interest earning assets
|
190,278
|
196,825
|
||||||||||||||||||||||
|
Total assets
|
$
|
6,159,004
|
$
|
6,075,481
|
||||||||||||||||||||
|
Liabilities and shareholders' equity
|
||||||||||||||||||||||||
|
Deposits:
|
||||||||||||||||||||||||
|
Interest bearing checking accounts
|
$
|
1,190,337
|
190
|
0.02
|
%
|
$
|
1,134,702
|
178
|
0.02
|
%
|
||||||||||||||
|
Money market accounts
|
745,714
|
1,050
|
0.14
|
739,139
|
922
|
0.12
|
||||||||||||||||||
|
Savings
|
1,553,016
|
920
|
0.06
|
1,397,432
|
624
|
0.04
|
||||||||||||||||||
|
Time deposits
|
974,428
|
3,567
|
0.37
|
1,166,963
|
4,941
|
0.42
|
||||||||||||||||||
|
Total interest bearing deposits
|
4,463,495
|
5,727
|
0.13
|
4,438,236
|
6,665
|
0.15
|
||||||||||||||||||
|
Short-term borrowings
|
177,599
|
740
|
0.42
|
232,815
|
909
|
0.39
|
||||||||||||||||||
|
Total interest bearing liabilities
|
4,641,094
|
6,467
|
0.14
|
4,671,051
|
7,574
|
0.16
|
||||||||||||||||||
|
Demand deposits
|
838,944
|
750,111
|
||||||||||||||||||||||
|
Other liabilities
|
81,880
|
74,396
|
||||||||||||||||||||||
|
Shareholders' equity
|
597,086
|
579,923
|
||||||||||||||||||||||
|
Total liabilities and shareholders' equity
|
$
|
6,159,004
|
$
|
6,075,481
|
||||||||||||||||||||
|
Net interest income, tax equivalent
|
180,136
|
160,409
|
||||||||||||||||||||||
|
Net interest spread
|
2.96
|
%
|
2.67
|
%
|
||||||||||||||||||||
|
Net interest margin (net interest income to total interest earning assets)
|
2.99
|
%
|
2.71
|
%
|
||||||||||||||||||||
|
Tax equivalent adjustment
|
(1
|
)
|
(1
|
)
|
||||||||||||||||||||
|
Net interest income
|
180,135
|
160,408
|
||||||||||||||||||||||
|
12/31/2022
|
9/30/2022
|
12/31/2021
|
||||||||||
|
Tangible Book Value Per Share
|
||||||||||||
|
Equity (GAAP)
|
$
|
599,987
|
589,006
|
601,128
|
||||||||
|
Less: Intangible assets
|
553
|
553
|
553
|
|||||||||
|
Tangible equity (Non-GAAP)
|
599,434
|
588,453
|
600,575
|
|||||||||
|
Shares outstanding
|
19,024
|
19,052
|
19,220
|
|||||||||
|
Tangible book value per share
|
31.51
|
30.89
|
31.25
|
|||||||||
|
Book value per share
|
31.54
|
30.92
|
31.28
|
|||||||||
|
Tangible Equity to Tangible Assets
|
||||||||||||
|
Total Assets (GAAP)
|
6,000,052
|
6,079,494
|
6,196,546
|
|||||||||
|
Less: Intangible assets
|
553
|
553
|
553
|
|||||||||
|
Tangible assets (Non-GAAP)
|
5,999,499
|
6,078,941
|
6,195,993
|
|||||||||
|
Tangible Equity to Tangible Assets (Non-GAAP)
|
9.99
|
%
|
9.68
|
%
|
9.69
|
%
|
||||||
|
Equity to Assets (GAAP)
|
10.00
|
%
|
9.69
|
%
|
9.70
|
%
|
||||||
|
Three months ended
|
Year ended
|
|||||||||||||||||||
|
Efficiency Ratio
|
12/31/2022
|
9/30/2022
|
12/31/2021
|
12/31/2022
|
12/31/2021
|
|||||||||||||||
|
Net interest income (GAAP)
|
$
|
49,186
|
47,793
|
40,292
|
$
|
180,135
|
160,408
|
|||||||||||||
|
Taxable equivalent adjustment
|
1
|
0
|
0
|
1
|
1
|
|||||||||||||||
|
Net interest income (fully taxable equivalent) (Non-GAAP)
|
49,187
|
47,793
|
40,292
|
180,136
|
160,409
|
|||||||||||||||
|
Non-interest income (GAAP)
|
4,775
|
4,386
|
4,526
|
19,260
|
17,937
|
|||||||||||||||
|
Less: Net gain on sale of building
|
-
|
-
|
-
|
268
|
-
|
|||||||||||||||
|
Revenue used for efficiency ratio (Non-GAAP)
|
53,962
|
52,179
|
44,818
|
199,128
|
178,346
|
|||||||||||||||
|
Total noninterest expense (GAAP)
|
26,405
|
26,144
|
26,190
|
100,319
|
101,662
|
|||||||||||||||
|
Less: Other real estate (income) expense, net
|
101
|
124
|
(28
|
)
|
310
|
183
|
||||||||||||||
|
Expense used for efficiency ratio (Non-GAAP)
|
26,304
|
26,020
|
26,218
|
100,009
|
101,479
|
|||||||||||||||
|
Efficiency Ratio
|
48.75
|
%
|
49.87
|
%
|
58.50
|
%
|
50.22
|
%
|
56.90
|
%
|
||||||||||