TrustCo Announces Third Quarter Earnings; Year-to-Date Net Income Up 14.9% Over Prior Year


Executive Snapshot:

  • Continued strong financial results:
    • Year-to-Date 2014 compared to the same period in 2013:
      • Net income up 14.9%
      • Diluted EPS up 14.2%
      • Return on average assets (ROA) rose 9 basis points to 0.98%
      • Return on average equity (ROE) rose 90 basis points to 11.84%
      • Improvement in the efficiency ratio from 52.99% in 2013 to 52.35% in 2014
         
    • Third quarter 2014 compared to third quarter 2013:
      • Net income up 4.5%
      • Diluted EPS up 3.7%
      • Return on average assets (ROA) up an additional basis point to 0.92%
  • Asset quality improvement:
    • Virtually every measure of asset quality improved during the third quarter
    • Nonperforming assets (NPAs) fell $8.0 million or 16% to $43.6 million at September 30, 2014 compared to $51.6 million at September 30, 2013
    • NPAs to total assets improved from 1.16% to 0.95% over the last year
       
  • Continued expansion of customer base:
    • Focus on capitalizing on opportunities presented by expanded branch network
    • Deposits per branch grew $634 thousand from September 30, 2013 to September 30, 2014 on a same store basis
    • Average core deposits grew $88.7 million for the first nine months of 2014 compared to the same period in 2013
       
  • Loan portfolio reaches all-time high:
    • Average loans were up $238 million for the first nine months of 2014 compared to the same period in 2013
    • At $3.08 billion at September 30, 2014, loans reached an all-time historic high

TrustCo Announces Third Quarter Earnings;
Year-to-Date Net Income Up 14.9% Over Prior Year

GLENVILLE, N.Y., Oct. 21, 2014 (GLOBE NEWSWIRE) -- TrustCo Bank Corp NY (TrustCo) (Nasdaq:TRST) today announced that net income rose to $10.7 million for the quarter ended September 30, 2014 from $10.3 million for the quarter ended September 30, 2013.  For the first nine months of 2014, net income rose 14.9% to $33.5 million compared to $29.2 million for the first nine months of 2013.

Robert J. McCormick, President and Chief Executive Officer noted, "Our results for the third quarter and for the first nine months of 2014 continued our solid bottom line growth while we continued to position our business for the future. In addition to the significant increase in net income, we continued to add profitable customer relationships on both the loan and deposit sides of the Bank. Our highly liquid balance sheet continues to allow us to fund our loan growth without having to overpay for deposits. We look forward to the remainder of the year and to 2015 with optimism. We will continue taking advantage of opportunities as they are presented." 

TrustCo saw continued strong loan growth in the third quarter of 2014. The gains continue to be primarily funded by expansion of retail deposits as well as proceeds from cash flow from the lower yielding investment securities portfolios. The shift toward loans helped offset part of the impact from continued low yields on cash and securities and contributed to an improvement in net interest margin to 3.16% in the third quarter of 2014 from 3.12% in the third quarter of 2013. Our strong liquidity position continues to allow us to take advantage of opportunities when interest rate conditions change. The increase in margin, along with control of operating expenses enabled the Company to achieve bottom line objectives without having to deploy liquidity into the current low rate investment environment.

Mr. McCormick also noted: "We are encouraged by the continued economic improvements where we operate, particularly Florida, and believe we are well positioned to capitalize on these changes. We are particularly pleased with the significant improvement in our asset quality during the quarter. Our long-term focus on traditional lending criteria and conservative balance sheet management has enabled us to maintain strong liquidity and capital and report continued profit improvements. As a result, we have been able to focus on conducting business, which has significantly enhanced our reputation and put us in a position to take advantage of changes in market and competitive conditions."

Return on average assets and return on average equity were 0.92% and 10.96%, respectively for the third quarter of 2014, compared to 0.91% and 11.64% for the third quarter of 2013. Diluted earnings per share were $0.113 for the third quarter of 2014, up 3.7% from $0.109 for the third quarter of 2013. 

For the first nine months of 2014, return on average assets and return on average equity were 0.98% and 11.84%, respectively, compared to 0.89% and 10.94% for the first nine months of 2013. Diluted earnings per share were $0.354 for the first nine months of 2014, up 14.2% from $0.310 over the same period a year earlier. 

On a year-over-year basis, average loans were up $243.0 million or 8.7% in the third quarter of 2014, over the same period in 2013. Average deposits were up $110.5 million for the third quarter of 2014 over the same period a year earlier. Most of the gain in deposits came from core deposit accounts, customers also continued to move some funds into certificates with slightly longer maturities, which may help TrustCo if rates rise, without having a material impact on the current cost of funds. Average core deposits increased $83.8 million from the third quarter of 2013 to the third quarter of 2014. Core deposits typically represent longer term customer relationships and are generally lower cost than time deposits. Mr. McCormick noted that, "The year-over-year growth of our loans and core deposit base reflect the long term strategic focus of the Company. 

"While some banks have backed away from branches, a customer friendly branch franchise continues to be the key to our long term plans. We opened two new offices during the third quarter, in Lake Nona, Florida and Amsterdam, New York. During 2013 we celebrated the ten year anniversary of our expansion into Florida, while at the same time making significant progress expanding loans and deposits throughout our entire branch network. We expect that trend to continue as the new branches continue to mature. For the first nine months of 2014, our average branch size increased $82 thousand to $28.0 million compared to the same period in the prior year, despite having opened up four branches during 2014. On a same store basis, our average branch size grew by $634 thousand from September 30, 2013 to September 30, 2014. We have always designed our branches to be smaller and more cost effective than those built by many of our competitors. We use open floor plans that help maximize the value of our branches. We remain mindful that fully achieving our goals for the newer branches will take time and continued work. We believe success in growing customer relationships provides the basic building blocks that help drive profit growth for the coming years."

Asset quality and the allowance for loan losses coverage of nonperforming loans (NPLs) improved from September 30, 2013 to September 30, 2014. NPLs declined to $37.1 million at September 30, 2014, compared to $41.7 million at September 30, 2013 and nonperforming assets (NPAs) declined to $43.6 million from $51.6 million over the same period.  NPLs were equal to 1.20% of total loans at September 30, 2014, compared to 1.47% a year earlier. The coverage ratio, or allowance for loan losses to NPLs, was 125.3% at September 30, 2014, compared to 114.4% at September 30, 2013. Overall, virtually every asset quality indicator improved during the third quarter of 2014 relative to the third quarter of 2013. The ratio of loan loss allowance to total loans was 1.51% as of September 30, 2014, compared to 1.68% at September 30, 2013. The allowance for loan losses ended the third quarter at $46.5 million compared to $46.9 million at the end of the second quarter.

The net interest margin for the third quarter of 2014 was 3.16%, compared to 3.12% in the third quarter of 2013, as previously noted. 

At September 30, 2014 the tangible equity ratio was 8.49% compared to 8.38% at June 30, 2014 and 7.94% at September 30, 2013. Tangible book value per share ended the third quarter at $4.10 compared to $3.75 in the year-ago period.

"American Banker Magazine's" July 2014 issue recently ranked TRST shares as having the 25th highest dividend yield for all U.S. banks and thrifts. 

TrustCo Bank Corp NY is a $4.6 billion savings and loan holding company and through its subsidiary, Trustco Bank, operated 143 offices in New York, New Jersey, Vermont, Massachusetts, and Florida at September 30, 2014.

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

A conference call to discuss third quarter 2014 results will be held at 9:00 a.m. Eastern Time on October 22, 2014. Those wishing to participate in the call may dial toll-free 1-888-339-0764. International callers must dial 1-412-902-4195.  Please ask to be joined into the TrustCo Bank Corp NY / TRST call. A replay of the call will be available for thirty days by dialing 1-877-344-7529 (1-412-317-0088 for international callers), Conference Number 10054134. The call will also be audio webcast at: https://services.choruscall.com/links/trst141022.html, and will be available for one year. 

Safe Harbor Statement

All statements in this news release that are not historical are forward-looking statements within the meaning of the Securities Exchange Act of 1934, as amended.  Forward-looking statements can be identified by words such as "anticipate," "intend," "plan," "goal," "seek," "believe," "project," "estimate," "expect," "strategy," "future," "likely," "may," "should," "will" and similar references to future periods. Examples of forward-looking statements include, among others, statements we make regarding our expectations for our performance during the remainder of 2014 and 2015 and for the growth of loans and deposits throughout our branch network and our ability to capitalize on economic changes in the areas in which we operate. Such forward-looking statements are subject to factors that could cause actual results to differ materially for TrustCo from those discussed. TrustCo wishes to caution readers not to place undue reliance on any such forward-looking statements, which speak only as of the date made. The following important factors, among others, in some cases have affected and in the future could affect TrustCo's actual results and could cause TrustCo's actual financial performance to differ materially from that expressed in any forward-looking statement:  our ability to continue to originate a significant volume of one-to-four family mortgage loans in our market areas; our ability to continue to maintain noninterest expense and other overhead costs at reasonable levels relative to income; the future earnings and capital levels of Trustco Bank and the continued ability of Trustco Bank under regulatory rules to distribute capital to TrustCo, which could affect our ability to pay dividends; our ability to make accurate assumptions and judgments regarding the credit risks associated with lending and investing activities; the effect of changes in financial services laws and regulations and the impact of other governmental initiatives affecting the financial services industry; results of examinations of Trustco Bank and TrustCo by our respective regulators; the effects of, and changes in, trade, monetary and fiscal policies and laws, including interest rate policies of the Federal Reserve Board, inflation, interest rates, market and monetary fluctuations; the perceived overall value of our products and services by users, including in comparison to competitors' products and services and the willingness of current and prospective customers to substitute competitors' products and services for our products and services; real estate and collateral values; changes in accounting policies and practices, as may be adopted by the bank regulatory agencies, the FASB or PCAOB; changes in local market areas and general business and economic trends, as well as changes in consumer spending and saving habits; our success at managing the risks involved in the foregoing and managing our business; and other risks and uncertainties under the heading "Risk Factors" in our annual report on Form 10-K for the year ended December 31, 2013, as amended, and, if any, in our subsequent quarterly reports on Form 10-Q or other securities filings.

TRUSTCO BANK CORP NY      
GLENVILLE, NY      
       
FINANCIAL HIGHLIGHTS      
       
(dollars in thousands, except per share data)      
(Unaudited)      
  Three Months Ended
  09/30/14 06/30/14 09/30/13
Summary of operations      
Net interest income (TE) $ 35,676  35,513  34,180
Provision for loan losses  1,100  1,500  1,500
Net securities transactions  376  --   -- 
Noninterest income, excluding net securities transactions  4,514  4,505  4,414
Noninterest expense  22,192  19,437  20,688
Net income  10,714  11,808  10,252
       
Per common share      
Net income per share:      
- Basic $ 0.113  0.125  0.109
- Diluted  0.113  0.125  0.109
Cash dividends  0.066  0.066  0.066
Tangible Book value at period end  4.10  4.06  3.75
Market price at period end  6.44  6.68  5.95
       
At period end      
Full time equivalent employees 733 747 708
Full service banking offices 143 141 139
       
Performance ratios      
Return on average assets 0.92% 1.03% 0.91
Return on average equity 10.96 12.50 11.64
Efficiency (1) 52.73 53.00 51.15
Net interest spread (TE) 3.11 3.11 3.06
Net interest margin (TE) 3.16 3.16 3.12
Dividend payout ratio 58.05 52.62 60.38
       
Capital ratio at period end      
Consolidated tangible equity to tangible assets (2) 8.49 8.38 7.94
       
Asset quality analysis at period end      
Nonperforming loans to total loans 1.20 1.36 1.47
Nonperforming assets to total assets 0.95 1.07 1.16
Allowance for loan losses to total loans 1.51 1.56 1.68
Coverage ratio (3) 1.3x 1.1x 1.1
       
(1) Calculated as noninterest expense (excluding ORE income/expense) divided by taxable equivalent net interest income plus noninterest income (excluding net securities transactions and the net gain on sale of building).
(2) The tangible equity ratio excludes $553 of intangibles from both equity and assets.
(3) Calculated as allowance for loan losses divided by total nonperforming loans.
       
TE = Taxable equivalent.      
     
     
FINANCIAL HIGHLIGHTS, Continued    
     
(dollars in thousands, except per share data)    
(Unaudited)    
  Nine Months Ended
  09/30/14 09/30/13
Summary of operations    
Net interest income (TE)  $ 105,890  101,517
Provision for loan losses  4,100  5,500
Net securities transactions  382  1,434
Noninterest income, excluding net securities transactions  14,772  13,488
Noninterest expense  62,430  64,114
Net income  33,533  29,183
     
Per common share    
Net income per share:    
- Basic  $ 0.354  0.310
- Diluted  0.354  0.310
Cash dividends  0.197  0.197
Tangible Book value at period end  4.10  3.75
Market price at period end  6.44  5.95
     
Performance ratios    
Return on average assets 0.98% 0.89
Return on average equity 11.84 10.94
Efficiency (1) 52.35 52.99
Net interest spread (TE) 3.09 3.08
Net interest margin (TE) 3.15 3.14
Dividend payout ratio 55.58 63.55
     
(1) Calculated as noninterest expense (excluding ORE income/expense) divided by taxable equivalent net interest income plus noninterest income (excluding net securities transactions).
     
TE = Taxable equivalent.    
           
           
CONSOLIDATED STATEMENTS OF INCOME          
           
(dollars in thousands, except per share data)          
(Unaudited)          
  Three Months Ended
  9/30/2014 6/30/2014 3/31/2014 12/31/2013 9/30/2013
Interest and dividend income:          
Interest and fees on loans $ 34,421  33,614  32,874  32,658  32,166
Interest and dividends on securities available for sale:          
U. S. government sponsored enterprises  297  381  506  586  571
State and political subdivisions  38  44  68  96  127
Mortgage-backed securities and collateralized mortgage obligations-residential  3,040  3,299  3,078  3,027  2,888
Corporate bonds  2  2  59  138  223
Small Business Administration-guaranteed participation securities  535  539  556  562  558
Mortgage-backed securities and collateralized mortgage obligations-commercial  38  38  38  38  39
Other securities  4  4  4  4  5
Total interest and dividends on securities available for sale  3,954  4,307  4,309  4,451  4,411
           
Interest on held to maturity securities:          
Mortgage-backed securities and collateralized mortgage obligations-residential  545  577  625  649  686
Corporate bonds  153  154  154  153  154
Total interest on held to maturity securities  698  731  779  802  840
           
Federal Reserve Bank and Federal Home Loan Bank stock  127  128  133  129  121
           
Interest on federal funds sold and other short-term investments  374  376  351  324  344
Total interest income  39,574  39,156  38,446  38,364  37,882
           
Interest expense:          
Interest on deposits:          
Interest-bearing checking  94  89  84  83  84
Savings  644  592  763  790  798
Money market deposit accounts  648  618  599  611  590
Time deposits  2,213  2,035  1,951  1,982  1,937
Interest on short-term borrowings  327  342  393  382  370
Total interest expense  3,926  3,676  3,790  3,848  3,779
           
Net interest income  35,648  35,480  34,656  34,516  34,103
           
Provision for loan losses  1,100  1,500  1,500  1,500  1,500
Net interest income after provision for loan losses  34,548  33,980  33,156  33,016  32,603
           
Noninterest income:          
Trustco Financial Services income  1,471  1,405  1,510  1,276  1,317
Fees for services to customers  2,838  2,732  2,521  2,917  2,903
Net gain on securities transactions  376  --  6  188  --
Other  205  368  1,722  467  194
Total noninterest income  4,890  4,505  5,759  4,848  4,414
           
Noninterest expenses:          
Salaries and employee benefits  8,272  8,012  7,592  8,664  7,935
Net occupancy expense  4,013  4,110  4,259  4,226  3,911
Equipment expense  1,725  1,823  1,752  1,514  1,567
Professional services  1,547  1,438  1,286  1,409  1,255
Outsourced services  1,375  1,425  1,325  1,075  1,350
Advertising expense  629  657  599  835  548
FDIC and other insurance  1,054  1,000  904  952  1,009
Other real estate (income) expense, net  1,001  (1,688)  855  430  946
Other  2,576  2,660  2,229  1,786  2,167
Total noninterest expenses  22,192  19,437  20,801  20,891  20,688
           
Income before taxes  17,246  19,048  18,114  16,973  16,329
Income taxes  6,532  7,240  7,103  6,344  6,077
           
Net income $ 10,714  11,808  11,011  10,629  10,252
Net income per Common Share:          
- Basic $ 0.113 0.125 0.116 0.113 0.109
           
- Diluted 0.113 0.125 0.116 0.112 0.109
           
Average basic shares (thousands)  94,628  94,559  94,452  94,347  94,228
Average diluted shares (thousands)  94,752  94,675  94,581  94,472  94,275
           
Note: Taxable equivalent net interest income $ 35,676  35,513  34,701  34,577  34,180
     
     
CONSOLIDATED STATEMENTS OF INCOME    
     
(dollars in thousands, except per share data)    
(Unaudited)    
  Nine Months Ended
  9/30/2014 9/30/2013
     
Interest and dividend income:    
Interest and fees on loans $ 100,909  95,286
Interest and dividends on securities available for sale:    
U. S. government sponsored enterprises  1,184  2,014
State and political subdivisions  150  466
Mortgage-backed securities and collateralized mortgage obligations-residential  9,417  8,358
Corporate bonds  63  674
Small Business Administration-guaranteed participation securities  1,630  1,618
Mortgage-backed securities and collateralized mortgage obligations-commercial  114  106
Other securities  12  13
Total interest and dividends on securities available for sale  12,570  13,249
     
Interest on held to maturity securities:    
Mortgage-backed securities-residential  1,747  2,191
Corporate bonds  461  680
Total interest on held to maturity securities  2,208  2,871
     
Federal Reserve Bank and Federal Home Loan Bank stock  388  361
     
Interest on federal funds sold and other short-term investments  1,101  916
Total interest income  117,176  112,683
     
Interest expense:    
Interest on deposits:    
Interest-bearing checking  267  246
Savings  1,999  2,543
Money market deposit accounts  1,865  1,905
Time deposits  6,199  5,640
Interest on short-term borrowings  1,062  1,101
Total interest expense  11,392  11,435
     
Net interest income  105,784  101,248
     
Provision for loan losses  4,100  5,500
Net interest income after provision for loan losses  101,684  95,748
     
Noninterest income:    
Trust department income  4,386  4,025
Fees for services to customers  8,091  8,758
Net gain on securities transactions  382  1,434
Other  2,295  705
Total noninterest income  15,154  14,922
     
Noninterest expenses:    
Salaries and employee benefits  23,876  23,760
Net occupancy expense  12,382  11,874
Equipment expense  5,300  4,867
Professional services  4,271  4,240
Outsourced services  4,125  4,050
Advertising expense  1,885  1,992
FDIC and other insurance  2,958  3,023
Other real estate expense, net  168  3,168
Other  7,465  7,140
Total noninterest expenses  62,430  64,114
     
Income before taxes  54,408  46,556
Income taxes  20,875  17,373
     
Net income $ 33,533  29,183
     
Net income per Common Share:    
- Basic $ 0.354 0.310
     
- Diluted 0.354 0.310
     
Average basic shares (thousands)  94,562  94,096
Average diluted shares (thousands)  94,685  94,115
     
Note: Taxable equivalent net interest income $ 105,890  101,517
 
 
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
           
(dollars in thousands)          
(Unaudited)          
           
           
  9/30/2014 6/30/2014 3/31/2014 12/31/2013 9/30/2013
ASSETS:          
           
Cash and due from banks $ 43,724 48,034 46,127 46,453 45,088
Federal funds sold and other short term investments 586,931 573,514 687,003 536,591 510,561
Total cash and cash equivalents 630,655 621,548 733,130 583,044 555,649
           
Securities available for sale:          
U. S. government sponsored enterprises 83,087 103,340 92,708 198,829 193,614
States and political subdivisions 2,769 3,921 4,968 7,758 11,199
Mortgage-backed securities and collateralized mortgage obligations-residential 523,779 589,517 524,197 532,449 534,301
Corporate bonds 1,401 1,402 6,402 10,471 53,094
Small Business Administration-guaranteed participation securities 100,491 102,367  101,821  103,029  104,863
Mortgage-backed securities and collateralized mortgage obligations-commercial 10,417 10,544  10,543  10,558  10,715
Other securities 679 679 653 660 660
Total securities available for sale 722,623 811,770 741,292 863,754 908,446
           
Held to maturity securities:          
Mortgage-backed securities and collateralized mortgage obligations-residential 64,223 67,974 72,188 76,270 81,337
Corporate bonds 9,956 9,952 9,948 9,945 9,941
Total held to maturity securities 74,179 77,926 82,136 86,215 91,278
           
Federal Reserve Bank and Federal Home Loan Bank stock 9,228 10,951 10,500 10,500 10,500
           
Loans:          
Commercial 219,825 222,655 220,443 223,481 212,833
Residential mortgage loans 2,510,151 2,437,500 2,374,874 2,338,944 2,279,064
Home equity line of credit 346,496 339,897 339,971 340,489 337,178
Installment loans 6,557 6,098 5,714 5,895 5,894
Loans, net of deferred fees and costs 3,083,029 3,006,150 2,941,002 2,908,809 2,834,969
Less:          
Allowance for loan losses 46,512 46,935 47,035 47,714 47,722
Net loans 3,036,517 2,959,215 2,893,967 2,861,095 2,787,247
           
Bank premises and equipment, net 37,455 36,658 35,267 34,414 34,559
Other assets 71,609 71,061 82,445 82,430 71,728
           
Total assets $ 4,582,266 4,589,129 4,578,737 4,521,452 4,459,407
           
LIABILITIES:          
Deposits:          
Demand $ 327,527 324,277 327,779 318,456 314,660
Interest-bearing checking 646,862 643,473 628,752 611,127 591,590
Savings accounts 1,215,087 1,233,347 1,236,331 1,218,038 1,221,791
Money market deposit accounts 655,646 651,367 648,244 648,402 650,688
Certificates of deposit (in denominations of $100,000 or more) 449,832 436,785 432,168 419,301 405,575
Other time accounts 690,087 705,938 713,944 711,747 710,064
Total deposits 3,985,041 3,995,187 3,987,218 3,927,071 3,894,368
           
Short-term borrowings 179,957 181,516 195,411 204,162 185,226
Accrued expenses and other liabilities 27,781 27,409 24,329 28,406 25,425
           
Total liabilities 4,192,779 4,204,112 4,206,958 4,159,639 4,105,019
           
SHAREHOLDERS' EQUITY:          
Capital stock 98,942 98,927 98,927 98,927 98,912
Surplus 172,598 172,769 172,964 173,144 173,408
Undivided profits 162,326 157,832 152,237 147,432 143,015
Accumulated other comprehensive income (loss), net of tax (3,508) (2,611) (9,452) (13,803) (15,923)
Treasury stock at cost (40,871) (41,900) (42,897) (43,887) (45,024)
           
Total shareholders' equity 389,487 385,017 371,779 361,813 354,388
           
Total liabilities and shareholders' equity $ 4,582,266 4,589,129 4,578,737 4,521,452 4,459,407
           
Outstanding shares (thousands)  94,785  94,665  94,564  94,463  94,334
           
           
NONPERFORMING ASSETS          
           
(dollars in thousands)          
(Unaudited)          
           
Nonperforming Assets          
  09/30/14 06/30/14 03/31/14 12/31/13 09/30/13
New York and other states*          
Loans in nonaccrual status:          
Commercial  $ 4,226  5,132  4,853  6,952  5,436
Real estate mortgage - 1 to 4 family  29,736  31,433  34,597  31,045  30,643
Installment  95  87  103  93  71
Total non-accrual loans  34,057  36,652  39,553  38,090  36,150
Other nonperforming real estate mortgages - 1 to 4 family  155  159  162  166  170
Total nonperforming loans  34,212  36,811  39,715  38,256  36,320
Other real estate owned  5,238  3,930  4,707  3,348  3,011
Total nonperforming assets  $ 39,450  40,741  44,422  41,604  39,331
           
Florida          
Loans in nonaccrual status:          
Commercial  $ 517  517  517  --  --
Real estate mortgage - 1 to 4 family  2,395  3,578  4,668  5,137  5,406
Installment  1  1  7  --  --
Total non-accrual loans  2,913  4,096  5,192  5,137  5,406
Other nonperforming real estate mortgages - 1 to 4 family  --   --  --  --  --
Total nonperforming loans  2,913  4,096  5,192  5,137  5,406
Other real estate owned  1,188  4,365  4,300  5,381  6,816
Total nonperforming assets  $ 4,101  8,461  9,492  10,518  12,222
           
Total          
Loans in nonaccrual status:          
Commercial  $ 4,743  5,649  5,370  6,952  5,436
Real estate mortgage - 1 to 4 family  32,131  35,011  39,265  36,182  36,049
Installment  96  88  110  93  71
Total non-accrual loans  36,970  40,748  44,745  43,227  41,556
Other nonperforming real estate mortgages - 1 to 4 family  155  159  162  166  170
Total nonperforming loans  37,125  40,907  44,907  43,393  41,726
Other real estate owned  6,426  8,295  9,007  8,729  9,827
Total nonperforming assets  $ 43,551  49,202  53,914  52,122  51,553
           
           
Quarterly Net Chargeoffs (Recoveries)          
  09/30/14 06/30/14 03/31/14 12/31/13 09/30/13
New York and other states*          
Commercial  $ 124  13  242  176  585
Real estate mortgage - 1 to 4 family  1,105  1,496  851  1,194  1,215
Installment  57  24  44  (2)  25
Total net chargeoffs  $ 1,286  1,533  1,137  1,368  1,825
           
Florida          
Commercial  $ (1)  (2)  612  (1)  (502)
Real estate mortgage - 1 to 4 family  242  59  428  138  41
Installment  (4)  10  2  3  3
Total net chargeoffs  $ 237  67  1,042  140  (458)
           
Total          
Commercial  $ 123  11  854  175  83
Real estate mortgage - 1 to 4 family  1,347  1,555  1,279  1,332  1,256
Installment  53  34  46  1  28
Total net chargeoffs  $ 1,523  1,600  2,179  1,508  1,367
           
           
Asset Quality Ratios          
  09/30/14 06/30/14 03/31/14 12/31/13 09/30/13
           
Total nonperforming loans(1)  $ 37,125  40,907  44,907  43,393  41,726
Total nonperforming assets(1)  43,551  49,202  53,914  52,122  51,553
Total net chargeoffs(2)  1,523  1,600  2,179  1,508  1,367
           
Allowance for loan losses(1) 46,512 46,935 47,035 47,714 47,722
           
Nonperforming loans to total loans 1.20% 1.36% 1.53% 1.49% 1.47%
Nonperforming assets to total assets 0.95% 1.07% 1.18% 1.15% 1.16%
Allowance for loan losses to total loans 1.51% 1.56% 1.60% 1.64% 1.68%
Coverage ratio(1) 125.3% 114.7% 104.7% 110.0% 114.4%
Annualized net chargeoffs to average loans(2) 0.20% 0.22% 0.30% 0.21% 0.20%
Allowance for loan losses to annualized net chargeoffs(2) 7.6x 7.3x 5.4x 7.9x 8.7x
           
* Includes New York, New Jersey, Vermont and Massachusetts.          
(1) At period-end          
(2) For the period ended          
 
 
DISTRIBUTION OF ASSETS, LIABILITIES AND SHAREHOLDERS' EQUITY--
INTEREST RATES AND INTEREST DIFFERENTIAL
     
(dollars in thousands)
(Unaudited)
Three months ended
September 30, 2014
Three months ended
September 30, 2013
  Average
Balance
Interest
 
Average
Rate
Average
Balance
Interest
 
Average
Rate
             
Assets            
             
Securities available for sale:            
U. S. government sponsored enterprises $ 93,098 297 1.27% $ 197,336 571 1.16%
Mortgage backed securities and collateralized mortgage obligations-residential 569,352 3,040  2.14 534,773 2,888 2.16
State and political subdivisions 3,307 60  7.26 11,272 197 7.01
Corporate bonds 1,403 2 0.48 53,238 223 1.68
Small Business Administration-guaranteed participation securities 106,109 535  2.02  113,298  558 1.97
Mortgage backed securities and collateralized mortgage obligations-commercial 10,803 38  1.40  11,070  39 1.41
Other 685 4  2.34 660 5  3.03
             
Total securities available for sale 784,757 3,976  2.03 921,647 4,481  1.94
             
Federal funds sold and other short-term Investments 598,318 374 0.25 551,409 344 0.25
             
Held to maturity securities:            
Corporate bonds 9,954 153 6.18 9,939 154 6.19
Mortgage backed securities and collateralized mortgage obligations-residential 66,206 545 3.29 85,388 686 3.21
             
Total held to maturity securities 76,160 698 3.67 95,327 840 3.52
             
Federal Reserve Bank and Federal Home Loan Bank stock 9,884 127  5.14 10,500 121  4.61
             
Commercial loans 220,347 2,842  5.16 213,541 2,785 5.22
Residential mortgage loans 2,473,857 28,315 4.58 2,245,284 26,325 4.69
Home equity lines of credit 342,456 3,102 3.59 335,391 2,892 3.42
Installment loans 6,048 168 11.02 5,494 171 12.33
             
Loans, net of unearned income 3,042,708 34,427 4.52 2,799,710 32,173 4.59
             
Total interest earning assets 4,511,827 39,602 3.51 4,378,593 37,959 3.46
             
Allowance for loan losses (47,115)     (48,649)    
Cash & non-interest earning assets 134,110     122,130    
             
             
Total assets $ 4,598,822     $ 4,452,074    
             
             
Liabilities and shareholders' equity            
             
Deposits:            
Interest bearing checking accounts $ 650,132 94 0.06% $ 592,264 84 0.06%
Money market accounts 656,935 648 0.39 641,597 590 0.36
Savings 1,229,712 644 0.21 1,233,284 798 0.26
Time deposits 1,148,419 2,213 0.76 1,121,737 1,937 0.69
             
Total interest bearing deposits 3,685,198 3,599 0.39 3,588,882 3,409 0.38
Short-term borrowings 180,063 327 0.72 183,414 370 0.80
             
Total interest bearing liabilities 3,865,261 3,926 0.40 3,772,296 3,779 0.40
             
Demand deposits 322,083     307,910    
Other liabilities 23,783     22,435    
Shareholders' equity 387,695     349,433    
             
Total liabilities and shareholders' equity $ 4,598,822     $ 4,452,074    
             
Net interest income, tax equivalent   35,676     34,180  
             
Net interest spread     3.11%     3.06%
             
Net interest margin (net interest income to total interest earning assets)     3.16%     3.12%
             
Tax equivalent adjustment   (28)     (77)  
             
             
Net interest income   35,648     34,103  
             
             
             
(dollars in thousands)
(Unaudited)
Nine months ended
September 30, 2014
Nine months ended
September 30, 2013
  Average
Balance
Interest
 
Average
Rate
Average
Balance
Interest
 
Average
Rate
             
Assets            
             
Securities available for sale:            
U. S. government sponsored enterprises $ 124,133 1,184 1.27% $ 228,560 2,014 1.17%
Mortgage backed securities and collateralized mortgage obligations-residential 568,257 9,417  2.21 545,974 8,358 2.04
State and political subdivisions 4,411 235  7.10 14,282 713 6.66
Corporate bonds 3,758 63 2.23 51,795 674 1.74
Small Business Administration-guaranteed participation securities 108,078 1,630  2.01  109,297  1,618 1.97
Mortgage backed securities and collateralized mortgage obligations-commercial 10,870 114  1.40  10,204  106 1.39
Other 670 12  2.39 660 13  2.63
             
Total securities available for sale 820,177 12,655  2.06 960,772 13,496  1.87
             
Federal funds sold and other short-term Investments 593,577 1,101 0.25 496,211 916 0.25
             
Held to maturity securities:            
Corporate bonds 9,950 461 6.18 15,340 680 5.91
Mortgage backed securities and collateralized mortgage obligations-residential 70,273 1,747 3.31 94,146 2,191 3.10
             
Total held to maturity securities 80,223 2,208 3.67 109,486 2,871 3.50
             
Federal Reserve Bank and Federal Home Loan Bank stock 10,438 388  4.96 10,192 361  4.72
             
Commercial loans 221,492 8,481  5.11 214,626 8,444 5.25
Residential mortgage loans 2,410,435 82,845 4.59 2,186,574 77,875 4.75
Home equity lines of credit 341,014 9,102 3.57 334,119 8,498 3.40
Installment loans 5,825 502 11.52 4,988 491 13.16
             
Loans, net of unearned income 2,978,766 100,930 4.52 2,740,307 95,308 4.64
             
Total interest earning assets 4,483,181 117,282 3.49 4,316,968 112,952 3.49
             
Allowance for loan losses (47,570)     (48,469)    
Cash & non-interest earning assets 133,456     140,432    
             
             
Total assets $ 4,569,067     $ 4,408,931    
             
             
Liabilities and shareholders' equity            
             
Deposits:            
Interest bearing checking accounts $ 629,542 267 0.06% $ 575,687 246 0.06%
Money market accounts 652,886 1,865 0.38 650,501 1,905 0.39
Savings 1,231,761 1,999 0.22 1,218,625 2,543 0.28
Time deposits 1,144,164 6,199 0.72 1,110,229 5,640 0.68
             
Total interest bearing deposits 3,658,353 10,330 0.38 3,555,042 10,334 0.39
Short-term borrowings 190,599 1,062 0.74 177,173 1,101 0.83
             
Total interest bearing liabilities 3,848,952 11,392 0.40 3,732,215 11,435 0.41
             
Demand deposits 318,306     298,986    
Other liabilities 23,074     21,087    
Shareholders' equity 378,735     356,643    
             
Total liabilities and shareholders' equity $ 4,569,067     $ 4,408,931    
             
Net interest income, tax equivalent   105,890     101,517  
             
Net interest spread     3.09%     3.08%
             
Net interest margin (net interest income to total interest earning assets)     3.15%     3.14%
             
Tax equivalent adjustment   (106)     (269)  
             
             
Net interest income   105,784     101,248  

Non-GAAP Financial Measures Reconciliation

Tangible book value per share and tangible equity as a percentage of tangible assets at period end are non-GAAP financial measures derived from GAAP-based amounts. We calculate tangible equity and tangible assets by excluding the balance of intangible assets from shareholders' equity and total assets, respectively. We calculate tangible book value per share by dividing tangible equity by common shares outstanding, as compared to book value per common share, which we calculate by dividing shareholders' equity by common shares outstanding. We calculate tangible equity as a percentage of tangible assets at period end by dividing tangible equity by tangible assets at period end. We believe that this is consistent with the treatment by bank regulatory agencies, which exclude intangible assets from the calculation of risk-based capital ratios. 

The efficiency ratio is a non-GAAP measure of expense control relative to recurring revenue. We calculate the efficiency ratio by dividing total noninterest expenses as determined under GAAP, but excluding other real estate expense, net, which we refer to below as recurring expense, by net interest income (fully taxable equivalent) and total noninterest income as determined under GAAP, but excluding net gains on securities from this calculation, which we refer to below as recurring revenue. We believe that this provides one reasonable measure of core expenses relative to core revenue. 

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

NON-GAAP FINANCIAL MEASURES RECONCILIATION          
           
(dollars in thousands, except per share amounts)          
(Unaudited)          
  09/30/14 06/30/14 09/30/13    
Tangible Book Value Per Share          
           
Equity $ 389,487  385,017  354,388    
Less: Intangible assets  553  553  553    
Tangible equity  388,934  384,464  353,835    
           
Shares outstanding  94,785  94,665  94,334    
Tangible book value per share  4.10  4.06  3.75    
Book value per share  4.11  4.07  3.76    
           
Tangible Equity to Tangible Assets          
Total Assets 4,582,266 4,589,129 4,459,407    
Less: Intangible assets  553  553  553    
Tangible assets  4,581,713  4,588,576  4,458,854    
           
Tangible Equity to Tangible Assets 8.49% 8.38% 7.94%    
Equity to Assets 8.50% 8.39% 7.95%    
           
  3 Months Ended 9 Months Ended
Efficiency Ratio 09/30/14 06/30/14 09/30/13 09/30/14 09/30/13
           
Net interest income (fully taxable equivalent) $ 35,676  35,513  34,180  105,890  101,517
Non-interest income  4,890  4,505  4,413  15,154  14,921
Less: Net gain on sale of building and net gain on sale of nonperforming loans  --  163  --  1,719  --
Less: Net gain on securities  376  --  --  382  1,434
Recurring revenue  40,190  39,855  38,593  118,943  115,004
           
Total Noninterest expense  22,192  19,437  20,688  62,430  64,114
Less: Other real estate (income) expense, net  1,001  (1,688)  946  168  3,168
Recurring expense  21,191  21,125  19,742  62,262  60,946
           
Efficiency Ratio 52.73% 53.00% 51.15% 52.35% 52.99%


            

Contact Data