|
|
|
|
|
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 July 21, 2022 for the period ending June 30, 2022, regarding quarterly
results.
|
||
|
104
|
Cover Page Interactive Data File – the cover page XBRL tags are embedded within the Inline XBRL document.
|
|
Dated: July 21, 2022
|
||
|
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
|
|
|
Executive Vice President and
|
||
|
Chief Risk Officer
|
||
|
(518) 381-3693
|
|
Three months ended
|
||||||||||||
|
6/30/2022
|
3/31/2022
|
6/30/2021
|
||||||||||
|
Summary of operations
|
||||||||||||
|
Net interest income (TE)
|
$
|
43,060
|
40,096
|
40,122
|
||||||||
|
(Credit) Provision for credit losses
|
(491
|
)
|
(200
|
)
|
-
|
|||||||
|
Noninterest income
|
4,916
|
5,183
|
4,688
|
|||||||||
|
Noninterest expense
|
25,005
|
22,765
|
25,440
|
|||||||||
|
Net income
|
17,871
|
17,089
|
14,433
|
|||||||||
|
Per share
|
||||||||||||
|
Net income per share:
|
||||||||||||
|
- Basic
|
$
|
0.933
|
0.890
|
0.749
|
||||||||
|
- Diluted
|
0.933
|
0.890
|
0.748
|
|||||||||
|
Cash dividends
|
0.350
|
0.350
|
0.341
|
|||||||||
|
Book value at period end
|
31.06
|
30.85
|
30.00
|
|||||||||
|
Market price at period end
|
30.84
|
31.93
|
34.38
|
|||||||||
|
At period end
|
||||||||||||
|
Full time equivalent employees
|
793
|
769
|
769
|
|||||||||
|
Full service banking offices
|
144
|
144
|
147
|
|||||||||
|
Performance ratios
|
||||||||||||
|
Return on average assets
|
1.15
|
%
|
1.12
|
0.95
|
||||||||
|
Return on average equity
|
12.08
|
11.60
|
10.05
|
|||||||||
|
Efficiency (1)
|
51.97
|
50.55
|
56.91
|
|||||||||
|
Net interest spread (TE)
|
2.80
|
2.63
|
2.66
|
|||||||||
|
Net interest margin (TE)
|
2.83
|
2.66
|
2.70
|
|||||||||
|
Dividend payout ratio
|
37.46
|
39.36
|
45.51
|
|||||||||
|
Capital ratios at period end
|
||||||||||||
|
Consolidated tangible equity to tangible assets (2)
|
9.54
|
%
|
9.43
|
9.44
|
||||||||
|
Consolidated equity to assets
|
9.55
|
%
|
9.44
|
9.45
|
||||||||
|
Asset quality analysis at period end
|
||||||||||||
|
Nonperforming loans to total loans
|
0.41
|
0.43
|
0.48
|
|||||||||
|
Nonperforming assets to total assets
|
0.31
|
0.31
|
0.34
|
|||||||||
|
Allowance for credit losses on loans to total loans
|
1.00
|
1.03
|
1.15
|
|||||||||
|
Coverage ratio (3)
|
2.4
|
x
|
2.4
|
x
|
2.4
|
x
|
||||||
|
(1)
|
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.
|
|
(2)
|
Non-GAAP measure; calculated as total equity less $553 of intangible assets divided by total assets less $553 of intangible assets. See Non-GAAP Financial Measures
Reconciliation.
|
|
(3)
|
Calculated as allowance for credit losses on loans divided by total nonperforming loans.
|
|
Six months ended
|
||||||||
|
06/30/22
|
06/30/21
|
|||||||
|
Summary of operations
|
||||||||
|
Net interest income (TE)
|
$
|
83,156
|
80,229
|
|||||
|
(Credit) Provision for credit losses
|
(691
|
)
|
350
|
|||||
|
Noninterest income
|
10,099
|
9,116
|
||||||
|
Noninterest expense
|
47,770
|
50,775
|
||||||
|
Net income
|
34,960
|
28,516
|
||||||
|
Per share
|
||||||||
|
Net income per share:
|
||||||||
|
- Basic
|
$
|
1.822
|
1.479
|
|||||
|
- Diluted
|
1.822
|
1.478
|
||||||
|
Cash dividends
|
0.700
|
0.681
|
||||||
|
Book value at period end
|
31.06
|
30.00
|
||||||
|
Market price at period end
|
30.84
|
34.38
|
||||||
|
Performance ratios
|
||||||||
|
Return on average assets
|
1.13
|
0.96
|
||||||
|
Return on average equity
|
11.84
|
10.03
|
||||||
|
Efficiency (1)
|
51.28
|
56.63
|
||||||
|
Net interest spread (TE)
|
2.72
|
2.70
|
||||||
|
Net interest margin (TE)
|
2.74
|
2.74
|
||||||
|
Dividend payout ratio
|
38.39
|
46.07
|
||||||
|
(1)
|
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
|
||||||||||||||||||||
|
6/30/2022
|
3/31/2022
|
12/31/2021
|
9/30/2021
|
6/30/2021
|
||||||||||||||||
|
Interest and dividend income:
|
||||||||||||||||||||
|
Interest and fees on loans
|
$
|
39,604
|
39,003
|
39,655
|
39,488
|
39,808
|
||||||||||||||
|
Interest and dividends on securities available for sale:
|
||||||||||||||||||||
|
U. S. government sponsored enterprises
|
147
|
86
|
76
|
91
|
97
|
|||||||||||||||
|
State and political subdivisions
|
-
|
1
|
-
|
1
|
-
|
|||||||||||||||
|
Mortgage-backed securities and collateralized mortgage obligations - residential
|
1,367
|
1,087
|
1,073
|
1,038
|
1,167
|
|||||||||||||||
|
Corporate bonds
|
522
|
233
|
206
|
220
|
323
|
|||||||||||||||
|
Small Business Administration – guaranteed participation securities
|
140
|
154
|
165
|
181
|
193
|
|||||||||||||||
|
Other securities
|
2
|
2
|
4
|
5
|
5
|
|||||||||||||||
|
Total interest and dividends on securities available for sale
|
2,178
|
1,563
|
1,524
|
1,536
|
1,785
|
|||||||||||||||
|
Interest on held to maturity securities:
|
||||||||||||||||||||
|
Mortgage-backed securities and collateralized mortgage obligations - residential
|
87
|
90
|
97
|
104
|
111
|
|||||||||||||||
|
Total interest on held to maturity securities
|
87
|
90
|
97
|
104
|
111
|
|||||||||||||||
|
Federal Reserve Bank and Federal Home Loan Bank stock
|
65
|
62
|
62
|
64
|
65
|
|||||||||||||||
|
Interest on federal funds sold and other short-term investments
|
2,253
|
572
|
432
|
470
|
286
|
|||||||||||||||
|
Total interest income
|
44,187
|
41,290
|
41,770
|
41,662
|
42,055
|
|||||||||||||||
|
Interest expense:
|
||||||||||||||||||||
|
Interest on deposits:
|
||||||||||||||||||||
|
Interest-bearing checking
|
42
|
44
|
42
|
38
|
46
|
|||||||||||||||
|
Savings
|
163
|
156
|
149
|
154
|
162
|
|||||||||||||||
|
Money market deposit accounts
|
210
|
214
|
201
|
202
|
236
|
|||||||||||||||
|
Time deposits
|
536
|
546
|
865
|
1,149
|
1,261
|
|||||||||||||||
|
Interest on short-term borrowings
|
176
|
234
|
221
|
232
|
228
|
|||||||||||||||
|
Total interest expense
|
1,127
|
1,194
|
1,478
|
1,775
|
1,933
|
|||||||||||||||
|
Net interest income
|
43,060
|
40,096
|
40,292
|
39,887
|
40,122
|
|||||||||||||||
|
Less: (Credit) Provision for credit losses
|
(491
|
)
|
(200
|
)
|
(3,000
|
)
|
(2,800
|
)
|
-
|
|||||||||||
|
Net interest income after provision for loan losses
|
43,551
|
40,296
|
43,292
|
42,687
|
40,122
|
|||||||||||||||
|
Noninterest income:
|
||||||||||||||||||||
|
Trustco Financial Services income
|
1,996
|
1,833
|
1,766
|
1,558
|
1,999
|
|||||||||||||||
|
Fees for services to customers
|
2,658
|
2,801
|
2,578
|
2,531
|
2,486
|
|||||||||||||||
|
Other
|
262
|
549
|
182
|
206
|
203
|
|||||||||||||||
|
Total noninterest income
|
4,916
|
5,183
|
4,526
|
4,295
|
4,688
|
|||||||||||||||
|
Noninterest expenses:
|
||||||||||||||||||||
|
Salaries and employee benefits
|
11,464
|
9,239
|
11,984
|
11,909
|
12,403
|
|||||||||||||||
|
Net occupancy expense
|
4,254
|
4,529
|
4,569
|
4,259
|
4,328
|
|||||||||||||||
|
Equipment expense
|
1,667
|
1,588
|
1,758
|
1,628
|
1,600
|
|||||||||||||||
|
Professional services
|
1,484
|
1,467
|
1,579
|
1,483
|
1,614
|
|||||||||||||||
|
Outsourced services
|
2,500
|
2,280
|
1,950
|
2,015
|
2,169
|
|||||||||||||||
|
Advertising expense
|
389
|
617
|
762
|
310
|
549
|
|||||||||||||||
|
FDIC and other insurance
|
804
|
812
|
780
|
746
|
777
|
|||||||||||||||
|
Other real estate expense (income), net
|
74
|
11
|
(28
|
)
|
32
|
(60
|
)
|
|||||||||||||
|
Other
|
2,369
|
2,222
|
2,836
|
2,315
|
2,060
|
|||||||||||||||
|
Total noninterest expenses
|
25,005
|
22,765
|
26,190
|
24,697
|
25,440
|
|||||||||||||||
|
Income before taxes
|
23,462
|
22,714
|
21,628
|
22,285
|
19,370
|
|||||||||||||||
|
Income taxes
|
5,591
|
5,625
|
5,387
|
5,523
|
4,937
|
|||||||||||||||
|
Net income
|
$
|
17,871
|
17,089
|
16,241
|
16,762
|
14,433
|
||||||||||||||
|
Net income per common share:
|
||||||||||||||||||||
|
- Basic
|
$
|
0.933
|
0.890
|
0.845
|
0.871
|
0.749
|
||||||||||||||
|
- Diluted
|
0.933
|
0.890
|
0.845
|
0.871
|
0.748
|
|||||||||||||||
|
Average basic shares (in thousands)
|
19,152
|
19,209
|
19,216
|
19,249
|
19,281
|
|||||||||||||||
|
Average diluted shares (in thousands)
|
19,153
|
19,210
|
19,218
|
19,252
|
19,290
|
|||||||||||||||
|
Note: Taxable equivalent net interest income
|
$
|
43,060
|
40,096
|
40,292
|
39,888
|
40,122
|
||||||||||||||
|
Six months ended
|
||||||||
|
06/30/22
|
06/30/21
|
|||||||
|
Interest and dividend income:
|
||||||||
|
Interest and fees on loans
|
$
|
78,607
|
80,025
|
|||||
|
Interest and dividends on securities available for sale:
|
||||||||
|
U. S. government sponsored enterprises
|
233
|
147
|
||||||
|
State and political subdivisions
|
1
|
1
|
||||||
|
Mortgage-backed securities and collateralized mortgage obligations - residential
|
2,454
|
2,404
|
||||||
|
Corporate bonds
|
755
|
639
|
||||||
|
Small Business Administration – guaranteed participation securities
|
294
|
399
|
||||||
|
Other securities
|
4
|
11
|
||||||
|
Total interest and dividends on securities available for sale
|
3,741
|
3,601
|
||||||
|
Interest on held to maturity securities:
|
||||||||
|
Mortgage-backed securities-residential
|
177
|
234
|
||||||
|
Total interest on held to maturity securities
|
177
|
234
|
||||||
|
Federal Reserve Bank and Federal Home Loan Bank stock
|
127
|
134
|
||||||
|
Interest on federal funds sold and other short-term investments
|
2,825
|
556
|
||||||
|
Total interest income
|
85,477
|
84,550
|
||||||
|
Interest expense:
|
||||||||
|
Interest on deposits:
|
||||||||
|
Interest-bearing checking
|
86
|
98
|
||||||
|
Savings
|
319
|
321
|
||||||
|
Money market deposit accounts
|
424
|
519
|
||||||
|
Time deposits
|
1,082
|
2,927
|
||||||
|
Interest on short-term borrowings
|
410
|
456
|
||||||
|
Total interest expense
|
2,321
|
4,321
|
||||||
|
Net interest income
|
83,156
|
80,229
|
||||||
|
Less: (Credit) Provision for credit losses
|
(691
|
)
|
350
|
|||||
|
Net interest income after provision for loan losses
|
83,847
|
79,879
|
||||||
|
Noninterest income:
|
||||||||
|
Trustco Financial Services income
|
3,829
|
4,034
|
||||||
|
Fees for services to customers
|
5,459
|
4,690
|
||||||
|
Other
|
811
|
392
|
||||||
|
Total noninterest income
|
10,099
|
9,116
|
||||||
|
Noninterest expenses:
|
||||||||
|
Salaries and employee benefits
|
20,703
|
24,828
|
||||||
|
Net occupancy expense
|
8,783
|
8,914
|
||||||
|
Equipment expense
|
3,255
|
3,231
|
||||||
|
Professional services
|
2,951
|
3,046
|
||||||
|
Outsourced services
|
4,780
|
4,419
|
||||||
|
Advertising expense
|
1,006
|
903
|
||||||
|
FDIC and other insurance
|
1,616
|
1,484
|
||||||
|
Other real estate expense, net
|
85
|
179
|
||||||
|
Other
|
4,591
|
3,771
|
||||||
|
Total noninterest expenses
|
47,770
|
50,775
|
||||||
|
Income before taxes
|
46,176
|
38,220
|
||||||
|
Income taxes
|
11,216
|
9,704
|
||||||
|
Net income
|
$
|
34,960
|
28,516
|
|||||
|
Net income per common share:
|
||||||||
|
- Basic
|
$
|
1.822
|
1.479
|
|||||
|
- Diluted
|
1.822
|
1.478
|
||||||
|
Average basic shares (in thousands)
|
19,184
|
19,284
|
||||||
|
Average diluted shares (in thousands)
|
19,185
|
19,292
|
||||||
|
Note: Taxable equivalent net interest income
|
$
|
83,156
|
80,229
|
|||||
|
6/30/2022
|
3/31/2022
|
12/31/2021
|
9/30/2021
|
6/30/2021
|
||||||||||||||||
|
ASSETS:
|
||||||||||||||||||||
|
Cash and due from banks
|
$
|
46,611
|
47,526
|
48,357
|
45,486
|
47,766
|
||||||||||||||
|
Federal funds sold and other short term investments
|
999,573
|
1,225,022
|
1,171,113
|
1,147,853
|
1,134,622
|
|||||||||||||||
|
Total cash and cash equivalents
|
1,046,184
|
1,272,548
|
1,219,470
|
1,193,339
|
1,182,388
|
|||||||||||||||
|
Securities available for sale:
|
||||||||||||||||||||
|
U. S. government sponsored enterprises
|
101,100
|
62,059
|
59,179
|
59,749
|
74,579
|
|||||||||||||||
|
States and political subdivisions
|
41
|
41
|
41
|
48
|
48
|
|||||||||||||||
|
Mortgage-backed securities and collateralized mortgage obligations - residential
|
287,450
|
244,045
|
270,798
|
293,585
|
315,656
|
|||||||||||||||
|
Small Business Administration - guaranteed participation securities
|
25,428
|
28,086
|
31,674
|
34,569
|
37,199
|
|||||||||||||||
|
Corporate bonds
|
87,740
|
74,089
|
45,337
|
45,915
|
54,647
|
|||||||||||||||
|
Other securities
|
656
|
671
|
684
|
686
|
686
|
|||||||||||||||
|
Total securities available for sale
|
502,415
|
408,991
|
407,713
|
434,552
|
482,815
|
|||||||||||||||
|
Held to maturity securities:
|
||||||||||||||||||||
|
Mortgage-backed securities and collateralized mortgage obligations-residential
|
8,544
|
9,183
|
9,923
|
10,701
|
11,665
|
|||||||||||||||
|
Total held to maturity securities
|
8,544
|
9,183
|
9,923
|
10,701
|
11,665
|
|||||||||||||||
|
Federal Reserve Bank and Federal Home Loan Bank stock
|
5,797
|
5,604
|
5,604
|
5,604
|
5,604
|
|||||||||||||||
|
Loans:
|
||||||||||||||||||||
|
Commercial
|
199,886
|
192,408
|
200,200
|
204,679
|
214,164
|
|||||||||||||||
|
Residential mortgage loans
|
4,076,657
|
4,026,434
|
3,998,187
|
3,951,285
|
3,892,351
|
|||||||||||||||
|
Home equity line of credit
|
253,758
|
236,117
|
230,976
|
231,314
|
234,214
|
|||||||||||||||
|
Installment loans
|
10,258
|
9,395
|
9,416
|
9,451
|
8,638
|
|||||||||||||||
|
Loans, net of deferred net costs
|
4,540,559
|
4,464,354
|
4,438,779
|
4,396,729
|
4,349,367
|
|||||||||||||||
|
Less: Allowance for credit losses on loans
|
45,285
|
46,178
|
44,267
|
47,350
|
50,155
|
|||||||||||||||
|
Net loans
|
4,495,274
|
4,418,176
|
4,394,512
|
4,349,379
|
4,299,212
|
|||||||||||||||
|
Bank premises and equipment, net
|
32,381
|
32,644
|
33,027
|
33,233
|
33,691
|
|||||||||||||||
|
Operating lease right-of-use assets
|
47,343
|
48,569
|
48,090
|
45,836
|
45,825
|
|||||||||||||||
|
Other assets
|
88,853
|
86,158
|
78,207
|
62,191
|
61,378
|
|||||||||||||||
|
Total assets
|
$
|
6,226,791
|
6,281,873
|
6,196,546
|
6,134,835
|
6,122,578
|
||||||||||||||
|
LIABILITIES:
|
||||||||||||||||||||
|
Deposits:
|
||||||||||||||||||||
|
Demand
|
$
|
851,573
|
835,281
|
794,878
|
790,663
|
765,193
|
||||||||||||||
|
Interest-bearing checking
|
1,208,159
|
1,225,093
|
1,191,304
|
1,148,593
|
1,152,901
|
|||||||||||||||
|
Savings accounts
|
1,577,034
|
1,553,152
|
1,504,554
|
1,433,130
|
1,409,556
|
|||||||||||||||
|
Money market deposit accounts
|
760,338
|
796,275
|
782,079
|
744,051
|
732,963
|
|||||||||||||||
|
Time deposits
|
999,737
|
940,215
|
995,314
|
1,124,581
|
1,169,907
|
|||||||||||||||
|
Total deposits
|
5,396,841
|
5,350,016
|
5,268,129
|
5,241,018
|
5,230,520
|
|||||||||||||||
|
Short-term borrowings
|
147,282
|
248,371
|
244,686
|
230,770
|
237,791
|
|||||||||||||||
|
Operating lease liabilities
|
51,777
|
53,094
|
52,720
|
50,515
|
50,586
|
|||||||||||||||
|
Accrued expenses and other liabilities
|
36,259
|
37,497
|
29,883
|
25,849
|
25,088
|
|||||||||||||||
|
Total liabilities
|
5,632,159
|
5,688,978
|
5,595,418
|
5,548,152
|
5,543,985
|
|||||||||||||||
|
SHAREHOLDERS' EQUITY:
|
||||||||||||||||||||
|
Capital stock
|
20,046
|
20,046
|
20,046
|
20,042
|
20,041
|
|||||||||||||||
|
Surplus
|
256,661
|
256,661
|
256,661
|
256,565
|
256,536
|
|||||||||||||||
|
Undivided profits
|
367,100
|
355,948
|
349,056
|
339,554
|
329,350
|
|||||||||||||||
|
Accumulated other comprehensive (loss) income, net of tax
|
(9,422
|
)
|
(2,369
|
)
|
12,147
|
7,304
|
7,840
|
|||||||||||||
|
Treasury stock at cost
|
(39,753
|
)
|
(37,391
|
)
|
(36,782
|
)
|
(36,782
|
)
|
(35,174
|
)
|
||||||||||
|
Total shareholders' equity
|
594,632
|
592,895
|
601,128
|
586,683
|
578,593
|
|||||||||||||||
|
Total liabilities and shareholders' equity
|
$
|
6,226,791
|
6,281,873
|
6,196,546
|
6,134,835
|
6,122,578
|
||||||||||||||
|
Outstanding shares (in thousands)
|
19,127
|
19,202
|
19,220
|
19,216
|
19,265
|
|||||||||||||||
|
6/30/2022
|
3/31/2022
|
12/31/2021
|
9/30/2021
|
6/30/2021
|
||||||||||||||||
|
Nonperforming Assets
|
||||||||||||||||||||
|
New York and other states*
|
||||||||||||||||||||
|
Loans in nonaccrual status:
|
||||||||||||||||||||
|
Commercial
|
$
|
203
|
187
|
112
|
176
|
150
|
||||||||||||||
|
Real estate mortgage - 1 to 4 family
|
16,259
|
17,065
|
16,574
|
17,878
|
18,466
|
|||||||||||||||
|
Installment
|
40
|
33
|
37
|
32
|
43
|
|||||||||||||||
|
Total non-accrual loans
|
16,502
|
17,285
|
16,723
|
18,086
|
18,659
|
|||||||||||||||
|
Other nonperforming real estate mortgages - 1 to 4 family
|
14
|
16
|
17
|
19
|
20
|
|||||||||||||||
|
Total nonperforming loans
|
16,516
|
17,301
|
16,740
|
18,105
|
18,679
|
|||||||||||||||
|
Other real estate owned
|
644
|
269
|
362
|
511
|
251
|
|||||||||||||||
|
Total nonperforming assets
|
$
|
17,160
|
17,570
|
17,102
|
18,616
|
18,930
|
||||||||||||||
|
Florida
|
||||||||||||||||||||
|
Loans in nonaccrual status:
|
||||||||||||||||||||
|
Commercial
|
$
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||
|
Real estate mortgage - 1 to 4 family
|
2,192
|
2,109
|
2,016
|
2,066
|
2,142
|
|||||||||||||||
|
Installment
|
5
|
8
|
-
|
-
|
-
|
|||||||||||||||
|
Total non-accrual loans
|
2,197
|
2,117
|
2,016
|
2,066
|
2,142
|
|||||||||||||||
|
Other nonperforming real estate mortgages - 1 to 4 family
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
|
Total nonperforming loans
|
2,197
|
2,117
|
2,016
|
2,066
|
2,142
|
|||||||||||||||
|
Other real estate owned
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
|
Total nonperforming assets
|
$
|
2,197
|
2,117
|
2,016
|
2,066
|
2,142
|
||||||||||||||
|
Total
|
||||||||||||||||||||
|
Loans in nonaccrual status:
|
||||||||||||||||||||
|
Commercial
|
$
|
203
|
187
|
112
|
176
|
150
|
||||||||||||||
|
Real estate mortgage - 1 to 4 family
|
18,451
|
19,174
|
18,590
|
19,944
|
20,608
|
|||||||||||||||
|
Installment
|
45
|
41
|
37
|
32
|
43
|
|||||||||||||||
|
Total non-accrual loans
|
18,699
|
19,402
|
18,739
|
20,152
|
20,801
|
|||||||||||||||
|
Other nonperforming real estate mortgages - 1 to 4 family
|
14
|
16
|
17
|
19
|
20
|
|||||||||||||||
|
Total nonperforming loans
|
18,713
|
19,418
|
18,756
|
20,171
|
20,821
|
|||||||||||||||
|
Other real estate owned
|
644
|
269
|
362
|
511
|
251
|
|||||||||||||||
|
Total nonperforming assets
|
$
|
19,357
|
19,687
|
19,118
|
20,682
|
21,072
|
||||||||||||||
|
Quarterly Net (Recoveries) Chargeoffs
|
||||||||||||||||||||
|
New York and other states*
|
||||||||||||||||||||
|
Commercial
|
$
|
-
|
36
|
-
|
30
|
-
|
||||||||||||||
|
Real estate mortgage - 1 to 4 family
|
(119
|
)
|
(97
|
)
|
52
|
(39
|
)
|
(136
|
)
|
|||||||||||
|
Installment
|
12
|
3
|
31
|
14
|
(27
|
)
|
||||||||||||||
|
Total net (recoveries) chargeoffs
|
$
|
(107
|
)
|
(58
|
)
|
83
|
5
|
(163
|
)
|
|||||||||||
|
Florida
|
||||||||||||||||||||
|
Commercial
|
$
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||
|
Real estate mortgage - 1 to 4 family
|
-
|
-
|
-
|
-
|
(1
|
)
|
||||||||||||||
|
Installment
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
|
Total net (recoveries) chargeoffs
|
$
|
-
|
-
|
-
|
-
|
(1
|
)
|
|||||||||||||
|
Total
|
||||||||||||||||||||
|
Commercial
|
$
|
-
|
36
|
-
|
30
|
-
|
||||||||||||||
|
Real estate mortgage - 1 to 4 family
|
(119
|
)
|
(97
|
)
|
52
|
(39
|
)
|
(137
|
)
|
|||||||||||
|
Installment
|
12
|
3
|
31
|
14
|
(27
|
)
|
||||||||||||||
|
Total net (recoveries) chargeoffs
|
$
|
(107
|
)
|
(58
|
)
|
83
|
5
|
(164
|
)
|
|||||||||||
|
|
||||||||||||||||||||
|
Asset Quality Ratios
|
||||||||||||||||||||
|
Total nonperforming loans (1)
|
$
|
18,713
|
19,418
|
18,756
|
20,171
|
20,821
|
||||||||||||||
|
Total nonperforming assets (1)
|
19,357
|
19,687
|
19,118
|
20,682
|
21,072
|
|||||||||||||||
|
Total net (recoveries) chargeoffs (2)
|
(107
|
)
|
(58
|
)
|
83
|
5
|
(164
|
)
|
||||||||||||
|
Allowance for credit losses on loans (1)
|
45,285
|
46,178
|
44,267
|
47,350
|
50,155
|
|||||||||||||||
|
Nonperforming loans to total loans
|
0.41
|
%
|
0.43
|
%
|
0.42
|
%
|
0.46
|
%
|
0.48
|
%
|
||||||||||
|
Nonperforming assets to total assets
|
0.31
|
%
|
0.31
|
%
|
0.31
|
%
|
0.34
|
%
|
0.34
|
%
|
||||||||||
|
Allowance for credit losses on loans to total loans
|
1.00
|
%
|
1.03
|
%
|
1.00
|
%
|
1.08
|
%
|
1.15
|
%
|
||||||||||
|
Coverage ratio (1)
|
242.0
|
%
|
237.8
|
%
|
236.0
|
%
|
234.7
|
%
|
240.9
|
%
|
||||||||||
|
Annualized net (recoveries) chargeoffs to average loans (2)
|
-0.01
|
%
|
-0.01
|
%
|
0.01
|
%
|
0.00
|
%
|
-0.02
|
%
|
||||||||||
|
Allowance for credit losses on loans to annualized net (recoveries) chargeoffs (2)
|
N/A
|
N/A
|
133.3
|
x
|
2367.5
|
x
|
N/A
|
|||||||||||||
| (1) |
At period-end
|
| (2) |
For the period ended
|
|
(dollars in thousands)
(Unaudited) |
Three months ended
June 30, 2022 |
Three months ended
June 30, 2021 |
||||||||||||||||||||||
|
Average
Balance
|
Interest
|
Average
Rate
|
Average
Balance
|
Interest
|
Average
Rate
|
|||||||||||||||||||
|
Assets
|
||||||||||||||||||||||||
|
Securities available for sale:
|
||||||||||||||||||||||||
|
U. S. government sponsored enterprises
|
$
|
71,409
|
147
|
0.83
|
%
|
$
|
74,971
|
97
|
0.52
|
%
|
||||||||||||||
|
Mortgage backed securities and collateralized mortgage obligations - residential
|
282,800
|
1,367
|
1.92
|
327,332
|
1,167
|
1.43
|
||||||||||||||||||
|
State and political subdivisions
|
41
|
-
|
-
|
48
|
0
|
-
|
||||||||||||||||||
|
Corporate bonds
|
87,556
|
522
|
2.38
|
57,021
|
323
|
2.27
|
||||||||||||||||||
|
Small Business Administration - guaranteed participation securities
|
27,512
|
140
|
2.04
|
36,839
|
193
|
2.09
|
||||||||||||||||||
|
Other
|
686
|
2
|
1.17
|
686
|
5
|
2.92
|
||||||||||||||||||
|
Total securities available for sale
|
470,004
|
2,178
|
1.85
|
496,897
|
1,785
|
1.44
|
||||||||||||||||||
|
Federal funds sold and other short-term Investments
|
1,101,489
|
2,253
|
0.82
|
1,126,298
|
286
|
0.10
|
||||||||||||||||||
|
Held to maturity securities:
|
||||||||||||||||||||||||
|
Mortgage backed securities and collateralized mortgage obligations - residential
|
8,859
|
87
|
3.93
|
12,179
|
111
|
3.67
|
||||||||||||||||||
|
Total held to maturity securities
|
8,859
|
87
|
3.93
|
12,179
|
111
|
3.67
|
||||||||||||||||||
|
Federal Reserve Bank and Federal Home Loan Bank stock
|
5,797
|
65
|
4.49
|
5,598
|
65
|
4.64
|
||||||||||||||||||
|
Commercial loans
|
198,972
|
2,402
|
4.83
|
214,912
|
2,608
|
4.85
|
||||||||||||||||||
|
Residential mortgage loans
|
4,049,271
|
34,771
|
3.43
|
3,847,274
|
34,836
|
3.62
|
||||||||||||||||||
|
Home equity lines of credit
|
243,648
|
2,269
|
3.74
|
234,476
|
2,211
|
3.78
|
||||||||||||||||||
|
Installment loans
|
9,321
|
162
|
6.98
|
8,349
|
153
|
7.34
|
||||||||||||||||||
|
Loans, net of unearned income
|
4,501,212
|
39,604
|
3.52
|
4,305,011
|
39,808
|
3.70
|
||||||||||||||||||
|
Total interest earning assets
|
6,087,361
|
44,187
|
2.90
|
5,945,983
|
42,055
|
2.83
|
||||||||||||||||||
|
Allowance for credit losses on loans
|
(46,411
|
)
|
(50,196
|
)
|
||||||||||||||||||||
|
Cash & non-interest earning assets
|
193,099
|
197,561
|
||||||||||||||||||||||
|
Total assets
|
$
|
6,234,049
|
$
|
6,093,348
|
||||||||||||||||||||
|
Liabilities and shareholders' equity
|
||||||||||||||||||||||||
|
Deposits:
|
||||||||||||||||||||||||
|
Interest bearing checking accounts
|
$
|
1,210,554
|
42
|
0.01
|
%
|
$
|
1,149,296
|
46
|
0.02
|
%
|
||||||||||||||
|
Money market accounts
|
777,860
|
210
|
0.11
|
729,136
|
236
|
0.13
|
||||||||||||||||||
|
Savings
|
1,564,454
|
163
|
0.04
|
1,382,604
|
162
|
0.05
|
||||||||||||||||||
|
Time deposits
|
968,560
|
536
|
0.22
|
1,198,064
|
1,261
|
0.42
|
||||||||||||||||||
|
Total interest bearing deposits
|
4,521,428
|
951
|
0.08
|
4,459,100
|
1,705
|
0.15
|
||||||||||||||||||
|
Short-term borrowings
|
197,259
|
176
|
0.36
|
233,426
|
228
|
0.39
|
||||||||||||||||||
|
Total interest bearing liabilities
|
4,718,687
|
1,127
|
0.10
|
4,692,526
|
1,933
|
0.17
|
||||||||||||||||||
|
Demand deposits
|
842,487
|
751,719
|
||||||||||||||||||||||
|
Other liabilities
|
79,431
|
73,368
|
||||||||||||||||||||||
|
Shareholders' equity
|
593,444
|
575,735
|
||||||||||||||||||||||
|
Total liabilities and shareholders' equity
|
$
|
6,234,049
|
$
|
6,093,348
|
||||||||||||||||||||
|
Net interest income, tax equivalent
|
43,060
|
40,122
|
||||||||||||||||||||||
|
Net interest spread
|
2.80
|
%
|
2.66
|
%
|
||||||||||||||||||||
|
Net interest margin (net interest income to total interest earning assets)
|
2.83
|
%
|
2.70
|
%
|
||||||||||||||||||||
|
Tax equivalent adjustment
|
-
|
-
|
||||||||||||||||||||||
|
Net interest income
|
43,060
|
40,122
|
||||||||||||||||||||||
|
(dollars in thousands)
(Unaudited)
|
Six months ended
June 30, 2022 |
Six months ended
June 30, 2021 |
||||||||||||||||||||||
|
Average
Balance
|
Interest
|
Average
Rate
|
Average
Balance
|
Interest
|
Average
Rate
|
|||||||||||||||||||
|
Assets
|
||||||||||||||||||||||||
|
Securities available for sale:
|
||||||||||||||||||||||||
|
U. S. government sponsored enterprises
|
$
|
66,609
|
233
|
0.70
|
%
|
$
|
63,374
|
147
|
0.46
|
%
|
||||||||||||||
|
Mortgage backed securities and collateralized mortgage obligations - residential
|
272,022
|
2,454
|
1.80
|
327,472
|
2,404
|
1.47
|
||||||||||||||||||
|
State and political subdivisions
|
41
|
1
|
6.73
|
49
|
1
|
6.60
|
||||||||||||||||||
|
Corporate bonds
|
70,362
|
755
|
2.15
|
60,160
|
639
|
2.12
|
||||||||||||||||||
|
Small Business Administration - guaranteed participation securities
|
28,685
|
294
|
2.05
|
38,203
|
399
|
2.09
|
||||||||||||||||||
|
Other
|
686
|
4
|
1.17
|
687
|
11
|
3.20
|
||||||||||||||||||
|
Total securities available for sale
|
438,405
|
3,741
|
1.71
|
489,945
|
3,601
|
1.47
|
||||||||||||||||||
|
Federal funds sold and other short-term Investments
|
1,144,108
|
2,825
|
0.50
|
1,078,201
|
556
|
0.10
|
||||||||||||||||||
|
Held to maturity securities:
|
||||||||||||||||||||||||
|
Mortgage backed securities and collateralized mortgage obligations - residential
|
9,198
|
177
|
3.86
|
12,723
|
234
|
3.68
|
||||||||||||||||||
|
Total held to maturity securities
|
9,198
|
177
|
3.86
|
12,723
|
234
|
3.68
|
||||||||||||||||||
|
Federal Reserve Bank and Federal Home Loan Bank stock
|
5,701
|
127
|
4.46
|
5,552
|
134
|
4.83
|
||||||||||||||||||
|
Commercial loans
|
196,991
|
4,928
|
5.00
|
213,853
|
5,554
|
5.19
|
||||||||||||||||||
|
Residential mortgage loans
|
4,028,667
|
68,968
|
3.43
|
3,818,426
|
69,687
|
3.65
|
||||||||||||||||||
|
Home equity lines of credit
|
238,122
|
4,393
|
3.72
|
236,417
|
4,471
|
3.81
|
||||||||||||||||||
|
Installment loans
|
9,148
|
318
|
7.00
|
8,573
|
313
|
7.37
|
||||||||||||||||||
|
Loans, net of unearned income
|
4,472,928
|
78,607
|
3.52
|
4,277,269
|
80,025
|
3.75
|
||||||||||||||||||
|
Total interest earning assets
|
6,070,340
|
85,477
|
2.82
|
5,863,690
|
84,550
|
2.89
|
||||||||||||||||||
|
Allowance for credit losses on loans
|
(46,584
|
)
|
(50,071
|
)
|
||||||||||||||||||||
|
Cash & non-interest earning assets
|
200,193
|
197,682
|
||||||||||||||||||||||
|
Total assets
|
$
|
6,223,949
|
$
|
6,011,301
|
||||||||||||||||||||
|
Liabilities and shareholders' equity
|
||||||||||||||||||||||||
|
Deposits:
|
||||||||||||||||||||||||
|
Interest bearing checking accounts
|
$
|
1,201,078
|
86
|
0.01
|
%
|
$
|
1,117,113
|
98
|
0.02
|
%
|
||||||||||||||
|
Money market accounts
|
784,737
|
424
|
0.11
|
727,363
|
519
|
0.14
|
||||||||||||||||||
|
Savings
|
1,546,316
|
319
|
0.04
|
1,349,013
|
321
|
0.05
|
||||||||||||||||||
|
Time deposits
|
966,372
|
1,082
|
0.23
|
1,229,838
|
2,927
|
0.48
|
||||||||||||||||||
|
Total interest bearing deposits
|
4,498,503
|
1,911
|
0.09
|
4,423,327
|
3,865
|
0.18
|
||||||||||||||||||
|
Short-term borrowings
|
222,755
|
410
|
0.37
|
228,643
|
456
|
0.40
|
||||||||||||||||||
|
Total interest bearing liabilities
|
4,721,258
|
2,321
|
0.10
|
4,651,970
|
4,321
|
0.19
|
||||||||||||||||||
|
Demand deposits
|
825,685
|
712,790
|
||||||||||||||||||||||
|
Other liabilities
|
81,520
|
73,276
|
||||||||||||||||||||||
|
Shareholders' equity
|
595,486
|
573,265
|
||||||||||||||||||||||
|
Total liabilities and shareholders' equity
|
$
|
6,223,949
|
$
|
6,011,301
|
||||||||||||||||||||
|
Net interest income, tax equivalent
|
83,156
|
80,229
|
||||||||||||||||||||||
|
Net interest spread
|
2.72
|
%
|
2.70
|
%
|
||||||||||||||||||||
|
Net interest margin (net interest income to total interest earning assets)
|
2.74
|
%
|
2.74
|
%
|
||||||||||||||||||||
|
Tax equivalent adjustment
|
-
|
-
|
||||||||||||||||||||||
|
Net interest income
|
83,156
|
80,229
|
||||||||||||||||||||||
|
6/30/2022
|
3/31/2022
|
6/30/2021
|
||||||||||
|
Tangible Equity to Tangible Assets
|
||||||||||||
|
Total Assets (GAAP)
|
$
|
6,226,791
|
6,281,873
|
6,122,578
|
||||||||
|
Less: Intangible assets
|
553
|
553
|
553
|
|||||||||
|
Tangible assets (Non-GAAP)
|
6,226,238
|
6,281,320
|
6,122,025
|
|||||||||
|
Equity (GAAP)
|
594,632
|
592,895
|
578,593
|
|||||||||
|
Less: Intangible assets
|
553
|
553
|
553
|
|||||||||
|
Tangible equity (Non-GAAP)
|
594,079
|
592,342
|
578,040
|
|||||||||
|
Tangible Equity to Tangible Assets (Non-GAAP)
|
9.54
|
%
|
9.43
|
%
|
9.44
|
%
|
||||||
|
Equity to Assets (GAAP)
|
9.55
|
%
|
9.44
|
%
|
9.45
|
%
|
||||||
|
Three months ended
|
Six months ended
|
|||||||||||||||||||
|
Efficiency Ratio
|
6/30/2022
|
3/31/2022
|
6/30/2021
|
6/30/2022
|
6/30/2021
|
|||||||||||||||
|
Net interest income (fully taxable equivalent) (Non-GAAP)
|
$
|
43,060
|
40,096
|
40,122
|
$
|
83,156
|
80,229
|
|||||||||||||
|
Non-interest income (GAAP)
|
4,916
|
5,183
|
4,688
|
10,099
|
9,116
|
|||||||||||||||
|
Less: Net gain on sale of building
|
-
|
268
|
-
|
268
|
-
|
|||||||||||||||
|
Revenue used for efficiency ratio (Non-GAAP)
|
47,976
|
45,011
|
44,810
|
92,987
|
89,345
|
|||||||||||||||
|
Total noninterest expense (GAAP)
|
25,005
|
22,765
|
25,440
|
47,770
|
50,775
|
|||||||||||||||
|
Less: Other real estate (income) expense, net
|
74
|
11
|
(60
|
)
|
85
|
179
|
||||||||||||||
|
Expense used for efficiency ratio (Non-GAAP)
|
24,931
|
22,754
|
25,500
|
47,685
|
50,596
|
|||||||||||||||
|
Efficiency Ratio
|
51.97
|
%
|
50.55
|
%
|
56.91
|
%
|
51.28
|
%
|
56.63
|
%
|
||||||||||