|
|
|
|
|
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, 2025 for the period ending June 30, 2025, regarding quarterly results.
|
||
|
104
|
Cover Page Interactive Data File – the cover page XBRL tags are embedded within the Inline XBRL document.
|
|
Dated: July 21, 2025
|
||
|
TrustCo Bank Corp NY
|
||
|
(Registrant)
|
||
|
By:
|
/s/ Michael M. Ozimek
|
|
|
Michael M. Ozimek
|
||
|
Executive Vice President and
|
||
|
Chief Financial Officer
|
||
![]() |
News Release
|
|
5 Sarnowski Drive, Glenville, New York, 12302
|
| (518) 377-3311 |
Fax: (518) 381-3668 |
| Subsidiary: |
Trustco Bank
|
Nasdaq -- TRST |
|
Contact:
|
Robert Leonard
|
|
|
Executive Vice President
|
||
|
(518) 381-3693
|
||
| • |
Bank-wide financial results:
|
| o |
Key metrics for the second quarter 2025:
|
| ◾ |
Net income of $15.0 million, or $0.79 diluted earnings per share, increased 19.8% compared to $12.6 million, or $0.66 diluted earnings per share for the second quarter 2024
|
| ◾ |
Net interest income of $41.7 million, up 10.5% from $37.8 million for the second quarter 2024
|
| ◾ |
Net interest margin of 2.71%, up 18 basis points from 2.53% in second quarter of 2024
|
| ◾ |
Average loans were up $115.6 million for the second quarter 2025 compared to the second quarter 2024
|
| ◾ |
Average deposits were up $173.4 million for the second quarter 2025 compared to the second quarter 2024
|
| • |
Capital position and key ratios:
|
| o |
Consolidated equity to assets increased to 10.91% as of June 30, 2025 from 10.73% as of June 30, 2024
|
| o |
Book value per share as of June 30, 2025 was $36.75, up from $34.46 as of June 30, 2024
|
| o |
169 thousand shares of TrustCo common stock were purchased under the stock repurchase program during the second quarter 2025
|
| • |
Trustco Financial Services and Wealth Management income:
|
| o |
Fees increased to $1.8 million, or by 13.0%, compared to second quarter 2024
|
| o |
Assets under management increased to $1.19 billion, or by 8.2%, compared to second quarter 2024
|
|
Three months ended
|
||||||||||||
|
6/30/2025
|
3/31/2025
|
6/30/2024
|
||||||||||
|
Summary of operations
|
||||||||||||
|
Net interest income
|
$
|
41,746
|
$
|
40,373
|
$
|
37,788
|
||||||
|
Provision for credit losses
|
650
|
300
|
500
|
|||||||||
|
Net gains on equity securities
|
-
|
-
|
1,360
|
|||||||||
|
Noninterest income, excluding net gains on equity securities
|
4,852
|
4,974
|
4,291
|
|||||||||
|
Noninterest expense
|
26,223
|
26,329
|
26,459
|
|||||||||
|
Net income
|
15,039
|
14,275
|
12,551
|
|||||||||
|
Per share
|
||||||||||||
|
Net income per share:
|
||||||||||||
|
- Basic
|
$
|
0.79
|
$
|
0.75
|
$
|
0.66
|
||||||
|
- Diluted
|
0.79
|
0.75
|
0.66
|
|||||||||
|
Cash dividends
|
0.36
|
0.36
|
0.36
|
|||||||||
|
Book value at period end
|
36.75
|
36.16
|
34.46
|
|||||||||
|
Market price at period end
|
33.42
|
30.48
|
28.77
|
|||||||||
|
At period end
|
||||||||||||
|
Full time equivalent employees
|
733
|
740
|
753
|
|||||||||
|
Full service banking offices
|
136
|
136
|
138
|
|||||||||
|
Performance ratios
|
||||||||||||
|
Return on average assets
|
0.96
|
%
|
0.93
|
%
|
0.82
|
%
|
||||||
|
Return on average equity
|
8.73
|
8.49
|
7.76
|
|||||||||
|
Efficiency ratio (GAAP)
|
56.27
|
58.06
|
60.91
|
|||||||||
|
Adjusted Efficiency ratio (1)
|
55.15
|
58.00
|
62.84
|
|||||||||
|
Net interest spread
|
2.28
|
2.21
|
2.09
|
|||||||||
|
Net interest margin
|
2.71
|
2.64
|
2.53
|
|||||||||
|
Dividend payout ratio
|
45.27
|
47.97
|
54.57
|
|||||||||
|
Capital ratios at period end
|
||||||||||||
|
Consolidated equity to assets
|
10.91
|
%
|
10.85
|
%
|
10.73
|
%
|
||||||
|
Consolidated tangible equity to tangible assets (1)
|
10.91
|
%
|
10.84
|
%
|
10.72
|
%
|
||||||
|
Asset quality analysis at period end
|
||||||||||||
|
Nonperforming loans to total loans
|
0.35
|
%
|
0.37
|
%
|
0.38
|
%
|
||||||
|
Nonperforming assets to total assets
|
0.30
|
0.33
|
0.35
|
|||||||||
|
Allowance for credit losses on loans to total loans
|
0.99
|
0.99
|
0.99
|
|||||||||
|
Coverage ratio (2)
|
2.9
|
x
|
2.7
|
x
|
2.6
|
x
|
||||||
|
(1)
|
Non-GAAP Financial Measure, see Non-GAAP Financial Measures Reconciliation.
|
|
(2)
|
Calculated as allowance for credit losses on loans divided by total nonperforming loans.
|
|
Six Months Ended
|
||||||||
|
06/30/25
|
06/30/24
|
|||||||
|
Summary of operations
|
||||||||
|
Net interest income
|
$
|
82,119
|
74,366
|
|||||
|
Provision for credit losses
|
950
|
1,100
|
||||||
|
Net gains on equity securities
|
-
|
1,360
|
||||||
|
Noninterest income, excluding net gains on equity securities
|
9,826
|
9,134
|
||||||
|
Noninterest expense
|
52,552
|
51,362
|
||||||
|
Net income
|
29,314
|
24,677
|
||||||
|
Per share
|
||||||||
|
Net income per share:
|
||||||||
|
- Basic
|
$
|
1.54
|
1.30
|
|||||
|
- Diluted
|
1.54
|
1.30
|
||||||
|
Cash dividends
|
0.72
|
0.72
|
||||||
|
Book value at period end
|
36.75
|
34.46
|
||||||
|
Market price at period end
|
33.42
|
28.77
|
||||||
|
Performance ratios
|
||||||||
|
Return on average assets
|
0.94
|
%
|
0.81
|
|||||
|
Return on average equity
|
8.61
|
7.65
|
||||||
|
Efficiency ratio (GAAP)
|
57.16
|
60.53
|
||||||
|
Adjusted Efficiency ratio (1)
|
56.56
|
61.40
|
||||||
|
Net interest spread
|
2.24
|
2.05
|
||||||
|
Net interest margin
|
2.68
|
2.48
|
||||||
|
Dividend payout ratio
|
46.58
|
55.51
|
||||||
|
(1)
|
Non-GAAP Financial Measure, see Non-GAAP Financial Measures Reconciliation.
|
|
Three months ended
|
||||||||||||||||||||
|
6/30/2025
|
3/31/2025
|
12/31/2024
|
9/30/2024
|
6/30/2024
|
||||||||||||||||
|
Interest and dividend income:
|
||||||||||||||||||||
|
Interest and fees on loans
|
$
|
54,557
|
$
|
53,450
|
$
|
53,024
|
$
|
52,112
|
$
|
50,660
|
||||||||||
|
Interest and dividends on securities available for sale:
|
||||||||||||||||||||
|
U. S. government sponsored enterprises
|
614
|
596
|
680
|
718
|
909
|
|||||||||||||||
|
State and political subdivisions
|
-
|
-
|
-
|
-
|
1
|
|||||||||||||||
|
Mortgage-backed securities and collateralized mortgage obligations - residential
|
1,613
|
1,483
|
1,418
|
1,397
|
1,451
|
|||||||||||||||
|
Corporate bonds
|
210
|
260
|
358
|
361
|
362
|
|||||||||||||||
|
Small Business Administration - guaranteed
participation securities
|
75
|
81
|
84
|
90
|
94
|
|||||||||||||||
|
Other securities
|
8
|
7
|
6
|
2
|
2
|
|||||||||||||||
|
Total interest and dividends on securities available for sale
|
2,520
|
2,427
|
2,546
|
2,568
|
2,819
|
|||||||||||||||
|
Interest on held to maturity securities:
|
||||||||||||||||||||
|
obligations - residential
|
54
|
57
|
59
|
62
|
65
|
|||||||||||||||
|
Total interest on held to maturity securities
|
54
|
57
|
59
|
62
|
65
|
|||||||||||||||
|
Federal Home Loan Bank stock
|
129
|
151
|
152
|
153
|
147
|
|||||||||||||||
|
Interest on federal funds sold and other short-term investments
|
7,212
|
6,732
|
6,128
|
6,174
|
6,894
|
|||||||||||||||
|
Total interest income
|
64,472
|
62,817
|
61,909
|
61,069
|
60,585
|
|||||||||||||||
|
Interest expense:
|
||||||||||||||||||||
|
Interest on deposits:
|
||||||||||||||||||||
|
Interest-bearing checking
|
536
|
558
|
397
|
311
|
288
|
|||||||||||||||
|
Savings
|
733
|
734
|
719
|
770
|
675
|
|||||||||||||||
|
Money market deposit accounts
|
2,086
|
1,989
|
2,024
|
2,154
|
2,228
|
|||||||||||||||
|
Time deposits
|
19,195
|
18,983
|
19,680
|
18,969
|
19,400
|
|||||||||||||||
|
Interest on short-term borrowings
|
176
|
180
|
187
|
194
|
206
|
|||||||||||||||
|
Total interest expense
|
22,726
|
22,444
|
23,007
|
22,398
|
22,797
|
|||||||||||||||
|
|
||||||||||||||||||||
|
Net interest income
|
41,746
|
40,373
|
38,902
|
38,671
|
37,788
|
|||||||||||||||
|
Less: Provision for credit losses
|
650
|
300
|
400
|
500
|
500
|
|||||||||||||||
|
Net interest income after provision for credit losses
|
41,096
|
40,073
|
38,502
|
38,171
|
37,288
|
|||||||||||||||
|
Noninterest income:
|
||||||||||||||||||||
|
Trustco Financial Services income
|
1,818
|
2,120
|
1,778
|
2,044
|
1,609
|
|||||||||||||||
|
Fees for services to customers
|
2,266
|
2,645
|
2,226
|
2,482
|
2,399
|
|||||||||||||||
|
Net gains on equity securities
|
-
|
-
|
-
|
23
|
1,360
|
|||||||||||||||
|
Other
|
768
|
209
|
405
|
382
|
283
|
|||||||||||||||
|
Total noninterest income
|
4,852
|
4,974
|
4,409
|
4,931
|
5,651
|
|||||||||||||||
|
Noninterest expenses:
|
||||||||||||||||||||
|
Salaries and employee benefits
|
11,876
|
11,894
|
12,068
|
12,134
|
12,520
|
|||||||||||||||
|
Net occupancy expense
|
4,518
|
4,554
|
4,563
|
4,271
|
4,375
|
|||||||||||||||
|
Equipment expense
|
1,918
|
1,944
|
2,404
|
1,757
|
1,990
|
|||||||||||||||
|
Professional services
|
1,886
|
1,726
|
1,782
|
1,863
|
1,570
|
|||||||||||||||
|
Outsourced services
|
2,460
|
2,700
|
3,051
|
2,551
|
2,755
|
|||||||||||||||
|
Advertising expense
|
304
|
361
|
590
|
339
|
466
|
|||||||||||||||
|
FDIC and other insurance
|
1,136
|
1,188
|
1,113
|
1,112
|
797
|
|||||||||||||||
|
Other real estate expense, net
|
522
|
28
|
476
|
204
|
16
|
|||||||||||||||
|
Other
|
1,603
|
1,934
|
2,118
|
1,969
|
1,970
|
|||||||||||||||
|
Total noninterest expenses
|
26,223
|
26,329
|
28,165
|
26,200
|
26,459
|
|||||||||||||||
|
Income before taxes
|
19,725
|
18,718
|
14,746
|
16,902
|
16,480
|
|||||||||||||||
|
Income taxes
|
4,686
|
4,443
|
3,465
|
4,027
|
3,929
|
|||||||||||||||
|
Net income
|
$
|
15,039
|
$
|
14,275
|
$
|
11,281
|
$
|
12,875
|
$
|
12,551
|
||||||||||
|
Net income per common share:
|
||||||||||||||||||||
|
- Basic
|
$
|
0.79
|
$
|
0.75
|
$
|
0.59
|
$
|
0.68
|
$
|
0.66
|
||||||||||
|
- Diluted
|
0.79
|
0.75
|
0.59
|
0.68
|
0.66
|
|||||||||||||||
|
Average basic shares (in thousands)
|
18,965
|
19,020
|
19,015
|
19,010
|
19,022
|
|||||||||||||||
|
Average diluted shares (in thousands)
|
18,994
|
19,044
|
19,045
|
19,036
|
19,033
|
|||||||||||||||
|
Six Months Ended
|
||||||||
|
06/30/25
|
06/30/24
|
|||||||
|
Interest and dividend income:
|
||||||||
|
Interest and fees on loans
|
$
|
108,007
|
100,464
|
|||||
|
Interest and dividends on securities available for sale:
|
||||||||
|
U. S. government sponsored enterprises
|
1,210
|
1,815
|
||||||
|
State and political subdivisions
|
-
|
1
|
||||||
|
Mortgage-backed securities and collateralized mortgage obligations - residential
|
3,096
|
2,945
|
||||||
|
Corporate bonds
|
470
|
838
|
||||||
|
Small Business Administration - guaranteed participation securities
|
156
|
194
|
||||||
|
Other securities
|
15
|
5
|
||||||
|
Total interest and dividends on securities available for sale
|
4,947
|
5,798
|
||||||
|
Interest on held to maturity securities:
|
||||||||
|
Mortgage-backed securities-residential
|
111
|
133
|
||||||
|
Total interest on held to maturity securities
|
111
|
133
|
||||||
|
Federal Home Loan Bank stock
|
280
|
299
|
||||||
|
Interest on federal funds sold and other short-term investments
|
13,944
|
13,644
|
||||||
|
Total interest income
|
127,289
|
120,338
|
||||||
|
Interest expense:
|
||||||||
|
Interest on deposits:
|
||||||||
|
Interest-bearing checking
|
1,094
|
528
|
||||||
|
Savings
|
1,467
|
1,387
|
||||||
|
Money market deposit accounts
|
4,075
|
4,570
|
||||||
|
Time deposits
|
38,178
|
39,077
|
||||||
|
Interest on short-term borrowings
|
356
|
410
|
||||||
|
Total interest expense
|
45,170
|
45,972
|
||||||
|
Net interest income
|
82,119
|
74,366
|
||||||
|
|
||||||||
|
Less: Provision for credit losses
|
950
|
1,100
|
||||||
|
Net interest income after provision for credit losses
|
81,169
|
73,266
|
||||||
|
Noninterest income:
|
||||||||
|
Trustco Financial Services income
|
3,938
|
3,425
|
||||||
|
Fees for services to customers
|
4,911
|
5,144
|
||||||
|
Net gains on equity securities
|
-
|
1,360
|
||||||
|
Other
|
977
|
565
|
||||||
|
Total noninterest income
|
9,826
|
10,494
|
||||||
|
Noninterest expenses:
|
||||||||
|
Salaries and employee benefits
|
23,770
|
23,947
|
||||||
|
Net occupancy expense
|
9,072
|
8,986
|
||||||
|
Equipment expense
|
3,862
|
3,728
|
||||||
|
Professional services
|
3,612
|
3,030
|
||||||
|
Outsourced services
|
5,160
|
5,256
|
||||||
|
Advertising expense
|
665
|
874
|
||||||
|
FDIC and other insurance
|
2,324
|
1,891
|
||||||
|
Other real estate expense, net
|
550
|
90
|
||||||
|
Other
|
3,537
|
3,560
|
||||||
|
Total noninterest expenses
|
52,552
|
51,362
|
||||||
|
Income before taxes
|
38,443
|
32,398
|
||||||
|
Income taxes
|
9,129
|
7,721
|
||||||
|
Net income
|
$
|
29,314
|
24,677
|
|||||
|
Net income per common share:
|
||||||||
|
- Basic
|
$
|
1.54
|
1.30
|
|||||
|
- Diluted
|
1.54
|
1.30
|
||||||
|
Average basic shares (in thousands)
|
18,992
|
19,023
|
||||||
|
Average diluted shares (in thousands)
|
19,019
|
19,033
|
||||||
|
6/30/2025
|
3/31/2025
|
12/31/2024
|
9/30/2024
|
6/30/2024
|
||||||||||||||||
|
ASSETS:
|
||||||||||||||||||||
|
Cash and due from banks
|
$
|
45,218
|
$
|
48,782
|
$
|
47,364
|
$
|
49,659
|
$
|
42,193
|
||||||||||
|
Federal funds sold and other short term investments
|
668,373
|
707,355
|
594,448
|
473,306
|
493,920
|
|||||||||||||||
|
Total cash and cash equivalents
|
713,591
|
756,137
|
641,812
|
522,965
|
536,113
|
|||||||||||||||
|
Securities available for sale:
|
||||||||||||||||||||
|
U. S. government sponsored enterprises
|
71,241
|
65,942
|
85,617
|
90,588
|
106,796
|
|||||||||||||||
|
States and political subdivisions
|
18
|
18
|
18
|
26
|
26
|
|||||||||||||||
|
Mortgage-backed securities and collateralized mortgage obligations - residential
|
221,721
|
219,333
|
213,128
|
222,841
|
218,311
|
|||||||||||||||
|
Small Business Administration - guaranteed participation securities
|
12,945
|
13,683
|
14,141
|
15,171
|
15,592
|
|||||||||||||||
|
Corporate bonds
|
29,943
|
24,779
|
44,581
|
54,327
|
53,764
|
|||||||||||||||
|
Other securities
|
698
|
698
|
700
|
701
|
688
|
|||||||||||||||
|
Total securities available for sale
|
336,566
|
324,453
|
358,185
|
383,654
|
395,177
|
|||||||||||||||
|
Held to maturity securities:
|
||||||||||||||||||||
|
Mortgage-backed securities and collateralized mortgage
|
||||||||||||||||||||
|
obligations-residential
|
4,836
|
5,090
|
5,365
|
5,636
|
5,921
|
|||||||||||||||
|
Total held to maturity securities
|
4,836
|
5,090
|
5,365
|
5,636
|
5,921
|
|||||||||||||||
|
Federal Reserve Bank and Federal Home Loan Bank stock
|
6,601
|
6,507
|
6,507
|
6,507
|
6,507
|
|||||||||||||||
|
Loans:
|
||||||||||||||||||||
|
Commercial
|
314,273
|
302,753
|
286,857
|
280,261
|
282,441
|
|||||||||||||||
|
Residential mortgage loans
|
4,394,317
|
4,380,561
|
4,388,302
|
4,382,674
|
4,370,640
|
|||||||||||||||
|
Home equity line of credit
|
435,433
|
419,806
|
409,261
|
393,418
|
370,063
|
|||||||||||||||
|
Installment loans
|
12,678
|
13,017
|
13,638
|
14,503
|
15,168
|
|||||||||||||||
|
Loans, net of deferred net costs
|
5,156,701
|
5,116,137
|
5,098,058
|
5,070,856
|
5,038,312
|
|||||||||||||||
|
Less: Allowance for credit losses on loans
|
51,265
|
50,606
|
50,248
|
49,950
|
49,772
|
|||||||||||||||
|
Net loans
|
5,105,436
|
5,065,531
|
5,047,810
|
5,020,906
|
4,988,540
|
|||||||||||||||
|
Bank premises and equipment, net
|
38,129
|
37,178
|
33,782
|
33,324
|
33,466
|
|||||||||||||||
|
Operating lease right-of-use assets
|
36,322
|
34,968
|
36,627
|
37,958
|
38,376
|
|||||||||||||||
|
Other assets
|
106,894
|
108,681
|
108,656
|
98,730
|
102,544
|
|||||||||||||||
|
Total assets
|
$
|
6,348,375
|
$
|
6,338,545
|
$
|
6,238,744
|
$
|
6,109,680
|
$
|
6,106,644
|
||||||||||
|
LIABILITIES:
|
||||||||||||||||||||
|
Deposits:
|
||||||||||||||||||||
|
Demand
|
$
|
784,351
|
$
|
793,306
|
$
|
762,101
|
$
|
753,878
|
$
|
745,227
|
||||||||||
|
Interest-bearing checking
|
1,045,043
|
1,067,948
|
1,027,540
|
988,527
|
1,029,606
|
|||||||||||||||
|
Savings accounts
|
1,082,489
|
1,094,968
|
1,086,534
|
1,092,038
|
1,144,427
|
|||||||||||||||
|
Money market deposit accounts
|
467,087
|
478,872
|
465,049
|
477,113
|
517,445
|
|||||||||||||||
|
Time deposits
|
2,111,344
|
2,061,576
|
2,049,759
|
1,952,635
|
1,840,262
|
|||||||||||||||
|
Total deposits
|
5,490,314
|
5,496,670
|
5,390,983
|
5,264,191
|
5,276,967
|
|||||||||||||||
|
Short-term borrowings
|
82,370
|
82,275
|
84,781
|
91,450
|
89,720
|
|||||||||||||||
|
Operating lease liabilities
|
39,350
|
38,324
|
40,159
|
41,469
|
42,026
|
|||||||||||||||
|
Accrued expenses and other liabilities
|
43,536
|
33,468
|
46,478
|
43,549
|
42,763
|
|||||||||||||||
|
Total liabilities
|
5,655,570
|
5,650,737
|
5,562,401
|
5,440,659
|
5,451,476
|
|||||||||||||||
|
SHAREHOLDERS' EQUITY:
|
||||||||||||||||||||
|
Capital stock
|
20,097
|
20,097
|
20,097
|
20,058
|
20,058
|
|||||||||||||||
|
Surplus
|
259,490
|
259,182
|
258,874
|
257,644
|
257,490
|
|||||||||||||||
|
Undivided profits
|
462,158
|
453,931
|
446,503
|
442,079
|
436,048
|
|||||||||||||||
|
Accumulated other comprehensive income (loss), net of tax
|
1,663
|
(132
|
)
|
(3,861
|
)
|
(6,600
|
)
|
(14,268
|
)
|
|||||||||||
|
Treasury stock at cost
|
(50,603
|
)
|
(45,270
|
)
|
(45,270
|
)
|
(44,160
|
)
|
(44,160
|
)
|
||||||||||
|
Total shareholders' equity
|
692,805
|
687,808
|
676,343
|
669,021
|
655,168
|
|||||||||||||||
|
|
||||||||||||||||||||
|
Total liabilities and shareholders' equity
|
$
|
6,348,375
|
$
|
6,338,545
|
$
|
6,238,744
|
$
|
6,109,680
|
$
|
6,106,644
|
||||||||||
|
Outstanding shares (in thousands)
|
18,851
|
19,020
|
19,020
|
19,010
|
19,010
|
|||||||||||||||
|
6/30/2025
|
3/31/2025
|
12/31/2024
|
9/30/2024
|
6/30/2024
|
||||||||||||||||
|
Nonperforming Assets
|
||||||||||||||||||||
|
New York and other states*
|
||||||||||||||||||||
|
Loans in nonaccrual status:
|
||||||||||||||||||||
|
Commercial
|
$
|
684
|
$
|
688
|
$
|
343
|
$
|
466
|
$
|
741
|
||||||||||
|
Real estate mortgage - 1 to 4 family
|
14,048
|
14,795
|
14,671
|
15,320
|
14,992
|
|||||||||||||||
|
Installment
|
34
|
139
|
108
|
163
|
131
|
|||||||||||||||
|
Total nonperforming loans
|
14,766
|
15,622
|
15,122
|
15,949
|
15,864
|
|||||||||||||||
|
Other real estate owned
|
1,136
|
2,107
|
2,175
|
2,503
|
2,334
|
|||||||||||||||
|
Total nonperforming assets
|
$
|
15,902
|
$
|
17,729
|
$
|
17,297
|
$
|
18,452
|
$
|
18,198
|
||||||||||
|
Florida
|
||||||||||||||||||||
|
Loans in nonaccrual status:
|
||||||||||||||||||||
|
Commercial
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
314
|
$
|
314
|
||||||||||
|
Real estate mortgage - 1 to 4 family
|
3,132
|
3,135
|
3,656
|
3,176
|
2,985
|
|||||||||||||||
|
Installment
|
12
|
3
|
22
|
5
|
22
|
|||||||||||||||
|
Total nonperforming loans
|
3,144
|
3,138
|
3,678
|
3,495
|
3,321
|
|||||||||||||||
|
Other real estate owned
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
|
Total nonperforming assets
|
$
|
3,144
|
$
|
3,138
|
$
|
3,678
|
$
|
3,495
|
$
|
3,321
|
||||||||||
|
Total
|
||||||||||||||||||||
|
Loans in nonaccrual status:
|
||||||||||||||||||||
|
Commercial
|
$
|
684
|
$
|
688
|
$
|
343
|
$
|
780
|
$
|
1,055
|
||||||||||
|
Real estate mortgage - 1 to 4 family
|
17,180
|
17,930
|
18,327
|
18,496
|
17,977
|
|||||||||||||||
|
Installment
|
46
|
142
|
130
|
168
|
153
|
|||||||||||||||
|
Total nonperforming loans
|
17,910
|
18,760
|
18,800
|
19,444
|
19,185
|
|||||||||||||||
|
Other real estate owned
|
1,136
|
2,107
|
2,175
|
2,503
|
2,334
|
|||||||||||||||
|
Total nonperforming assets
|
$
|
19,046
|
$
|
20,867
|
$
|
20,975
|
$
|
21,947
|
$
|
21,519
|
||||||||||
|
Quarterly Net (Recoveries) Chargeoffs
|
||||||||||||||||||||
|
New York and other states*
|
||||||||||||||||||||
|
Commercial
|
$
|
-
|
$
|
(3
|
)
|
$
|
62
|
$
|
65
|
$
|
-
|
|||||||||
|
Real estate mortgage - 1 to 4 family
|
(121
|
)
|
41
|
(316
|
)
|
104
|
(74
|
)
|
||||||||||||
|
Installment
|
18
|
4
|
41
|
11
|
(2
|
)
|
||||||||||||||
|
Total net chargeoffs (recoveries)
|
$
|
(103
|
)
|
$
|
42
|
$
|
(213
|
)
|
$
|
180
|
$
|
(76
|
)
|
|||||||
|
Florida
|
||||||||||||||||||||
|
Commercial
|
$
|
-
|
$
|
(315
|
)
|
$
|
314
|
$
|
-
|
$
|
-
|
|||||||||
|
Real estate mortgage - 1 to 4 family
|
-
|
-
|
-
|
-
|
17
|
|||||||||||||||
|
Installment
|
94
|
15
|
1
|
42
|
7
|
|||||||||||||||
|
Total net (recoveries) chargeoffs
|
$
|
94
|
$
|
(300
|
)
|
$
|
315
|
$
|
42
|
$
|
24
|
|||||||||
|
Total
|
||||||||||||||||||||
|
Commercial
|
$
|
-
|
$
|
(318
|
)
|
$
|
376
|
$
|
65
|
$
|
-
|
|||||||||
|
Real estate mortgage - 1 to 4 family
|
(121
|
)
|
41
|
(316
|
)
|
104
|
(57
|
)
|
||||||||||||
|
Installment
|
112
|
19
|
42
|
53
|
5
|
|||||||||||||||
|
Total net (recoveries) chargeoffs
|
$
|
(9
|
)
|
$
|
(258
|
)
|
$
|
102
|
$
|
222
|
$
|
(52
|
)
|
|||||||
|
Asset Quality Ratios
|
||||||||||||||||||||
|
Total nonperforming loans (1)
|
$
|
17,910
|
$
|
18,760
|
$
|
18,800
|
$
|
19,444
|
$
|
19,185
|
||||||||||
|
Total nonperforming assets (1)
|
19,046
|
20,867
|
20,975
|
21,947
|
21,519
|
|||||||||||||||
|
Total net (recoveries) chargeoffs (2)
|
(9
|
)
|
(258
|
)
|
102
|
222
|
(52
|
)
|
||||||||||||
|
Allowance for credit losses on loans (1)
|
51,265
|
50,606
|
50,248
|
49,950
|
49,772
|
|||||||||||||||
|
Nonperforming loans to total loans
|
0.35
|
%
|
0.37
|
%
|
0.37
|
%
|
0.38
|
%
|
0.38
|
%
|
||||||||||
|
Nonperforming assets to total assets
|
0.30
|
%
|
0.33
|
%
|
0.34
|
%
|
0.36
|
%
|
0.35
|
%
|
||||||||||
|
Allowance for credit losses on loans to total loans
|
0.99
|
%
|
0.99
|
%
|
0.99
|
%
|
0.99
|
%
|
0.99
|
%
|
||||||||||
|
Coverage ratio (1)
|
286.2
|
%
|
269.8
|
%
|
267.3
|
%
|
256.9
|
%
|
259.4
|
%
|
||||||||||
|
Annualized net (recoveries) chargeoffs to average loans (2)
|
0.00
|
%
|
-0.02
|
%
|
0.01
|
%
|
0.02
|
%
|
0.00
|
%
|
||||||||||
|
Allowance for credit losses on loans to annualized net chargeoffs (2)
|
N/A
|
N/A
|
123.2
|
x
|
56.3
|
x
|
N/A
|
|||||||||||||
| (1) |
At period-end
|
| (2) |
For the three-month period ended
|
|
Three months ended
|
Three months ended
|
|||||||||||||||||||||||
|
June 30, 2025
|
June 30, 2024
|
|||||||||||||||||||||||
|
Average
|
Interest
|
Average
|
Average
|
Interest
|
Average
|
|||||||||||||||||||
|
Balance
|
Rate
|
Balance
|
Rate
|
|||||||||||||||||||||
|
Assets
|
||||||||||||||||||||||||
|
Securities available for sale:
|
||||||||||||||||||||||||
|
U. S. government sponsored enterprises
|
$
|
73,468
|
$
|
614
|
3.34
|
%
|
$
|
113,844
|
$
|
909
|
3.20
|
%
|
||||||||||||
|
Mortgage backed securities and collateralized mortgage obligations - residential
|
244,628
|
1,613
|
2.62
|
250,517
|
1,451
|
2.30
|
||||||||||||||||||
|
State and political subdivisions
|
18
|
0
|
6.77
|
26
|
1
|
6.75
|
||||||||||||||||||
|
Corporate bonds
|
25,707
|
210
|
3.26
|
55,065
|
362
|
2.63
|
||||||||||||||||||
|
Small Business Administration - guaranteed
participation securities
|
14,083
|
75
|
2.14
|
17,436
|
94
|
2.15
|
||||||||||||||||||
|
Other
|
697
|
8
|
4.59
|
694
|
2
|
1.15
|
||||||||||||||||||
|
Total securities available for sale
|
358,601
|
2,520
|
2.81
|
437,582
|
2,819
|
2.58
|
||||||||||||||||||
|
Federal funds sold and other short-term Investments
|
648,457
|
7,212
|
4.46
|
506,493
|
6,894
|
5.48
|
||||||||||||||||||
|
Held to maturity securities:
|
||||||||||||||||||||||||
|
Mortgage backed securities and collateralized mortgage obligations - residential
|
4,970
|
54
|
4.37
|
6,054
|
65
|
4.28
|
||||||||||||||||||
|
Total held to maturity securities
|
4,970
|
54
|
4.37
|
6,054
|
65
|
4.28
|
||||||||||||||||||
|
Federal Home Loan Bank stock
|
6,591
|
129
|
7.83
|
6,340
|
147
|
9.27
|
||||||||||||||||||
|
Commercial loans
|
306,373
|
4,261
|
5.56
|
280,559
|
3,765
|
5.37
|
||||||||||||||||||
|
Residential mortgage loans
|
4,387,181
|
43,236
|
3.94
|
4,359,232
|
40,819
|
3.75
|
||||||||||||||||||
|
Home equity lines of credit
|
428,933
|
6,830
|
6.39
|
364,210
|
5,814
|
6.42
|
||||||||||||||||||
|
Installment loans
|
12,523
|
230
|
7.35
|
15,395
|
262
|
6.86
|
||||||||||||||||||
|
Loans, net of unearned income
|
5,135,010
|
54,557
|
4.25
|
5,019,396
|
50,660
|
4.04
|
||||||||||||||||||
|
Total interest earning assets
|
6,153,629
|
$
|
64,472
|
4.19
|
5,975,865
|
$
|
60,585
|
4.06
|
||||||||||||||||
|
Allowance for credit losses on loans
|
(50,777
|
)
|
(49,454
|
)
|
||||||||||||||||||||
|
Cash & non-interest earning assets
|
204,006
|
181,688
|
||||||||||||||||||||||
|
Total assets
|
$
|
6,306,858
|
$
|
6,108,099
|
||||||||||||||||||||
|
Liabilities and shareholders' equity
|
||||||||||||||||||||||||
|
Deposits:
|
||||||||||||||||||||||||
|
Interest bearing checking accounts
|
$
|
1,039,242
|
$
|
536
|
0.21
|
%
|
$
|
1,009,048
|
$
|
288
|
0.11
|
%
|
||||||||||||
|
Money market accounts
|
470,824
|
2,086
|
1.78
|
524,068
|
2,228
|
1.71
|
||||||||||||||||||
|
Savings
|
1,087,467
|
733
|
0.27
|
1,145,922
|
675
|
0.24
|
||||||||||||||||||
|
Time deposits
|
2,085,329
|
19,195
|
3.69
|
1,873,139
|
19,400
|
4.17
|
||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total interest bearing deposits
|
4,682,862
|
22,550
|
1.93
|
4,552,177
|
22,591
|
2.00
|
||||||||||||||||||
|
Short-term borrowings
|
81,055
|
176
|
0.87
|
93,703
|
206
|
0.89
|
||||||||||||||||||
|
Total interest bearing liabilities
|
4,763,917
|
$
|
22,726
|
1.91
|
4,645,880
|
$
|
22,797
|
1.97
|
||||||||||||||||
|
Demand deposits
|
777,956
|
735,262
|
||||||||||||||||||||||
|
Other liabilities
|
73,903
|
76,258
|
||||||||||||||||||||||
|
Shareholders' equity
|
691,082
|
650,699
|
||||||||||||||||||||||
|
Total liabilities and shareholders' equity
|
$
|
6,306,858
|
$
|
6,108,099
|
||||||||||||||||||||
|
Net interest income
|
$
|
41,746
|
$
|
37,788
|
||||||||||||||||||||
|
Net interest spread
|
2.28
|
%
|
2.09
|
%
|
||||||||||||||||||||
|
Net interest margin (net interest income to
total interest earning assets)
|
2.71
|
%
|
2.53
|
%
|
||||||||||||||||||||
|
Six Months Ended
|
Six Months Ended
|
|||||||||||||||||||||||
|
June 30, 2025
|
June 30, 2024
|
|||||||||||||||||||||||
|
Average
|
Interest
|
Average
|
Average
|
Interest
|
Average
|
|||||||||||||||||||
|
Balance
|
Rate
|
Balance
|
Rate
|
|||||||||||||||||||||
|
Assets
|
||||||||||||||||||||||||
|
Securities available for sale:
|
||||||||||||||||||||||||
|
U. S. government sponsored enterprises
|
$
|
74,071
|
1,210
|
3.27
|
%
|
$
|
119,908
|
1,815
|
3.03
|
%
|
||||||||||||||
|
Mortgage backed securities and collateralized mortgage obligations - residential
|
242,083
|
3,096
|
2.56
|
254,665
|
2,945
|
2.31
|
||||||||||||||||||
|
State and political subdivisions
|
18
|
-
|
6.77
|
26
|
1
|
6.82
|
||||||||||||||||||
|
Corporate bonds
|
32,823
|
470
|
2.86
|
64,345
|
838
|
2.60
|
||||||||||||||||||
|
Small Business Administration - guaranteed
participation securities
|
14,540
|
156
|
2.15
|
17,830
|
194
|
2.18
|
||||||||||||||||||
|
Mortgage backed securities and collateralized mortgage
|
||||||||||||||||||||||||
|
obligations - commercial
|
-
|
-
|
-
|
-
|
||||||||||||||||||||
|
Other
|
698
|
15
|
4.30
|
695
|
5
|
1.44
|
||||||||||||||||||
|
Total securities available for sale
|
364,233
|
4,947
|
2.72
|
457,469
|
5,798
|
2.53
|
||||||||||||||||||
|
Federal funds sold and other short-term Investments
|
631,148
|
13,944
|
4.46
|
502,072
|
13,644
|
5.47
|
||||||||||||||||||
|
Held to maturity securities:
|
||||||||||||||||||||||||
|
Mortgage backed securities and collateralized mortgage
obligations - residential
|
5,101
|
111
|
4.35
|
6,192
|
133
|
4.29
|
||||||||||||||||||
|
Total held to maturity securities
|
5,101
|
111
|
4.35
|
6,192
|
133
|
4.29
|
||||||||||||||||||
|
Federal Home Loan Bank stock
|
6,549
|
280
|
8.55
|
6,271
|
299
|
9.54
|
||||||||||||||||||
|
Commercial loans
|
302,173
|
8,426
|
5.58
|
278,871
|
7,425
|
5.33
|
||||||||||||||||||
|
Residential mortgage loans
|
4,386,418
|
85,851
|
3.92
|
4,359,351
|
81,236
|
3.73
|
||||||||||||||||||
|
Home equity lines of credit
|
421,498
|
13,265
|
6.35
|
358,607
|
11,277
|
6.32
|
||||||||||||||||||
|
Installment loans
|
12,744
|
465
|
7.36
|
15,761
|
526
|
6.72
|
||||||||||||||||||
|
Loans, net of unearned income
|
5,122,833
|
108,007
|
4.22
|
5,012,590
|
100,464
|
4.01
|
||||||||||||||||||
|
Total interest earning assets
|
6,129,864
|
127,289
|
4.16
|
5,984,594
|
120,338
|
4.03
|
||||||||||||||||||
|
Allowance for credit losses on loans
|
(50,627
|
)
|
(49,139
|
)
|
||||||||||||||||||||
|
Cash & non-interest earning assets
|
202,590
|
188,364
|
||||||||||||||||||||||
|
Total assets
|
$
|
6,281,827
|
$
|
6,123,819
|
||||||||||||||||||||
|
Liabilities and shareholders' equity
|
||||||||||||||||||||||||
|
Deposits:
|
||||||||||||||||||||||||
|
Interest bearing checking accounts
|
$
|
1,038,733
|
1,094
|
0.21
|
%
|
$
|
999,589
|
528
|
0.11
|
%
|
||||||||||||||
|
Money market accounts
|
469,952
|
4,075
|
1.75
|
534,378
|
4,570
|
1.72
|
||||||||||||||||||
|
Savings
|
1,088,408
|
1,467
|
0.27
|
1,152,241
|
1,387
|
0.24
|
||||||||||||||||||
|
Time deposits
|
2,069,998
|
38,178
|
3.72
|
1,881,535
|
39,077
|
4.18
|
||||||||||||||||||
|
Total interest bearing deposits
|
4,667,091
|
44,814
|
1.94
|
4,567,743
|
45,562
|
2.01
|
||||||||||||||||||
|
Short-term borrowings
|
82,125
|
356
|
0.87
|
93,510
|
410
|
0.88
|
||||||||||||||||||
|
Total interest bearing liabilities
|
4,749,216
|
45,170
|
1.92
|
4,661,253
|
45,972
|
1.98
|
||||||||||||||||||
|
Demand deposits
|
769,923
|
730,781
|
||||||||||||||||||||||
|
Other liabilities
|
76,308
|
83,105
|
||||||||||||||||||||||
|
Shareholders' equity
|
686,380
|
648,680
|
||||||||||||||||||||||
|
Total liabilities and shareholders' equity
|
$
|
6,281,827
|
$
|
6,123,819
|
||||||||||||||||||||
|
Net interest income
|
82,119
|
74,366
|
||||||||||||||||||||||
|
Net interest spread
|
2.24
|
%
|
2.05
|
%
|
||||||||||||||||||||
|
Net interest margin (net interest income to
|
||||||||||||||||||||||||
|
total interest earning assets)
|
2.68
|
%
|
2.48
|
%
|
||||||||||||||||||||
|
6/30/2025
|
3/31/2025
|
6/30/2024
|
||||||||||
|
Tangible Book Value Per Share
|
||||||||||||
|
Equity (GAAP)
|
$
|
692,805
|
$
|
687,808
|
$
|
655,168
|
||||||
|
Less: Intangible assets
|
553
|
553
|
553
|
|||||||||
|
Tangible equity (Non-GAAP)
|
$
|
692,252
|
$
|
687,255
|
$
|
654,615
|
||||||
|
Shares outstanding
|
18,851
|
19,020
|
19,010
|
|||||||||
|
Tangible book value per share
|
36.72
|
36.13
|
34.44
|
|||||||||
|
Book value per share
|
36.75
|
36.16
|
34.46
|
|||||||||
|
Tangible Equity to Tangible Assets
|
||||||||||||
|
Total Assets (GAAP)
|
$
|
6,348,375
|
$
|
6,338,545
|
$
|
6,106,644
|
||||||
|
Less: Intangible assets
|
553
|
553
|
553
|
|||||||||
|
Tangible assets (Non-GAAP)
|
$
|
6,347,822
|
$
|
6,337,992
|
$
|
6,106,091
|
||||||
|
Consolidated Equity to Assets (GAAP)
|
10.91
|
%
|
10.85
|
%
|
10.73
|
%
|
||||||
|
Consolidated Tangible Equity to Tangible Assets (Non-GAAP)
|
10.91
|
%
|
10.84
|
%
|
10.72
|
%
|
||||||
|
Three months ended
|
Six Months Ended
|
||||||||||||||||||||||
|
Efficiency and Adjusted Efficiency Ratios
|
6/30/2025
|
3/31/2025
|
6/30/2024
|
6/30/2025
|
6/30/2024
|
||||||||||||||||||
|
Net interest income (GAAP)
|
A
|
$
|
41,746
|
$
|
40,373
|
$
|
37,788
|
$
|
82,119
|
$
|
74,366
|
||||||||||||
|
Non-interest income (GAAP)
|
B
|
4,852
|
4,974
|
5,651
|
9,826
|
10,494
|
|||||||||||||||||
|
Less: Net gains on equity securities
|
-
|
-
|
1,360
|
-
|
1,360
|
||||||||||||||||||
|
Revenue used for efficiency ratio (Non-GAAP)
|
C
|
$
|
46,598
|
$
|
45,347
|
$
|
42,079
|
$
|
91,945
|
$
|
83,500
|
||||||||||||
|
Total noninterest expense (GAAP)
|
D
|
$
|
26,223
|
$
|
26,329
|
$
|
26,459
|
$
|
52,552
|
$
|
51,362
|
||||||||||||
|
Less: Other real estate expense, net
|
E
|
522
|
28
|
16
|
550
|
90
|
|||||||||||||||||
|
Expense used for efficiency ratio (Non-GAAP)
|
F
|
$
|
25,701
|
$
|
26,301
|
$
|
26,443
|
$
|
52,002
|
$
|
51,272
|
||||||||||||
|
Efficiency Ratio (GAAP)
|
D/(A+B)
|
56.27
|
%
|
58.06
|
%
|
60.91
|
%
|
57.16
|
%
|
60.53
|
%
|
||||||||||||
|
Adjusted Efficiency Ratio (Non-GAAP)
|
F/C
|
55.15
|
%
|
58.00
|
%
|
62.84
|
%
|
56.56
|
%
|
61.40
|
%
|
||||||||||||