TrustCo Announces Full Year and Fourth Quarter Earnings; 2014 Net Income Up 11% Over 2013


Executive Snapshot:

  • Continued strong financial results:
    • Full year 2014 compared to the same period in 2013:
      • Net income up 11.0%
      • Diluted EPS up 10.4%
      • Return on average assets (ROA) rose 7 basis points to 0.97%
      • Return on average equity (ROE) rose 39 basis points to 11.54%
      • Improvement in the efficiency ratio from 52.78% in 2013 to 52.60% in 2014
         
  • Asset quality improvement:
    • Virtually every measure of asset quality improved for both the full year 2014 and for the fourth quarter of 2014
    • Nonperforming assets (NPAs) fell $3.1 million during the quarter and $11.7 million during the year
    • NPAs to total assets improved from 1.15% to 0.87% over last year
    • Quarterly net chargeoffs at lowest level since the fourth quarter of 2008  
       
  • Continued expansion of customer base:
    • Focus on capitalizing on opportunities presented by expanded branch network
    • Deposits per branch grew $715 thousand from December 31, 2013 to December 31, 2014 on a same store basis
    • Average core deposits grew $84 million for the full year 2014 compared to 2013  
       
  • Loan portfolio reaches all-time high:
    • Average loans were up $242 million for full year 2014 compared to 2013
    • At $3.16 billion at December 30, 2014, loans reached an all-time historic high

TrustCo Announces Full Year and Fourth Quarter Earnings;
2014 Net Income Up 11% Over 2013

GLENVILLE, N.Y., Jan. 21, 2015 (GLOBE NEWSWIRE) -- TrustCo Bank Corp NY (TrustCo) (Nasdaq:TRST) today announced that 2014 net income rose 11% to $44.2 million compared to $39.8 million for 2013.  For the fourth quarter of 2014 net income was $10.7 million compared to $10.6 million for the fourth quarter of 2013.

Robert J. McCormick, President and Chief Executive Officer noted, "Our results for 2014 represented another solid year of profit growth coupled with continued growth of core customer relationships which ultimately position our business well for the future. We continued to add profitable customer relationships on both the loan and deposit sides of the Bank despite the difficult interest rate environment. Our highly liquid balance sheet continues to allow us to fund our loan growth without having to overpay for deposits. We look forward to 2015 with optimism. We will continue taking advantage of opportunities as they are presented."

TrustCo saw continued strong loan growth in the fourth 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 comparatively low yields on cash and investment securities and contributed to an improvement in net interest margin for the full year to 3.16% in 2014 from 3.14% in 2013. TrustCo's strong liquidity position continues to allow the Company to take advantage of opportunities when interest rate conditions change. The increase in margin enabled the Company to achieve bottom line objectives without having to deploy liquidity into the current low interest rate investment environment.

Mr. McCormick also noted, "We are encouraged by the continued economic improvements where we operate, particularly in Florida, and believe we are well positioned to capitalize on these changes. We are pleased with the significant improvement in our asset quality during both the fourth quarter and for the full year 2014. 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."

For the full year 2014, return on average assets and return on average equity were 0.97% and 11.54%, respectively, compared to 0.90% and 11.15% for the full year 2013. Diluted earnings per share were $0.466 for 2014, up 10.4% from $0.422 over 2013 results. 

On a year-over-year basis, average loans were up $254.6 million or 8.9% in the fourth quarter of 2014, over the same period in 2013. Average deposits were up $93.9 million for the fourth quarter of 2014 over the same period a year earlier. Most of the gain in deposits came from core deposit accounts although some customers also continued to move funds into certificates. Average core deposits increased $69.5 million from the fourth quarter of 2013 to the fourth 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 one new office during the fourth quarter, in Sarasota, Florida. 2015 will represent the 12th year since we began our branch expansion program. During that time we have made significant progress expanding loans and deposits throughout our entire branch network. We expect that trend to continue as the new branches continue to mature. At December 31, 2014, our average branch size was $28.0 million. On a same store basis, our average branch size grew by $715 thousand from December 31, 2013 to December 31, 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 December 31, 2013 to December 31, 2014. NPLs declined to $34.0 million at December 31, 2014, compared to $43.4 million at December 31, 2013 and NPLs were equal to 1.08% of total loans at December 31, 2014, compared to 1.49% a year earlier. The coverage ratio, or allowance for loan losses to NPLs, was 136.2% at December 31, 2014, compared to 110.0% at December 31, 2013. Nonperforming assets (NPAs) declined to $40.5 million from $52.1 million over the same period. Overall, virtually every asset quality indicator improved during the fourth quarter of 2014 relative to the fourth quarter of 2013. The ratio of loan loss allowance to total loans was 1.47% as of December 31, 2014, compared to 1.64% at December 31, 2013 and reflects both the improvement in asset quality as well as overall loan growth. The allowance for loan losses ended 2014 at $46.3 million compared to $47.7 million at the end of 2013.

The net interest margin for the fourth quarter of 2014 was 3.17%, compared to 3.15% in the fourth quarter of 2013, as previously noted. For the full year 2014, the margin was 3.16% compared to 3.14% for 2013. 

At December 31, 2014 the tangible equity ratio was 8.46% compared to 7.99% at December 31, 2013. Tangible book value per share ended the fourth quarter at $4.14 compared to $3.82 a year earlier.  

TrustCo Bank Corp NY is a $4.6 billion savings and loan holding company and through its subsidiary, Trustco Bank, operated 144 offices in New York, New Jersey, Vermont, Massachusetts, and Florida at December 31, 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 fourth quarter 2014 results will be held at 9:00 a.m. Eastern Time on January 22, 2015. 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 10058636. The call will also be audio webcast at: https://services.choruscall.com/links/trst150122.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 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    
  12/31/14 09/30/14 12/31/13    
Summary of operations          
Net interest income (TE)  $ 35,693   35,676   34,577    
Provision for loan losses  1,000  1,100  1,500    
Net securities transactions  335  376  188    
Noninterest income, excluding net securities transactions  4,417  4,514  4,660    
Noninterest expense  22,240  22,192  20,891    
Net income  10,660  10,714  10,629    
           
Per common share          
Net income per share:          
- Basic  $ 0.113   0.113   0.113    
- Diluted  0.112  0.113  0.112    
Cash dividends  0.066  0.066  0.066    
Tangible Book value at period end  4.14  4.10  3.82    
Market price at period end  7.26  6.44  7.18    
           
At period end          
Full time equivalent employees 737 733 708    
Full service banking offices 144 143 139    
           
Performance ratios          
Return on average assets 0.92%  0.92 0.94    
Return on average equity 10.70 10.96 11.78    
Efficiency (1) 53.35 52.73 52.15    
Net interest spread (TE) 3.11 3.11 3.10    
Net interest margin (TE) 3.17 3.16 3.15    
Dividend payout ratio 58.55 58.05 58.44    
           
Capital ratio at period end          
Consolidated tangible equity to tangible assets (2) 8.46 8.49 7.99    
           
Asset quality analysis at period end          
Nonperforming loans to total loans 1.08 1.20 1.49    
Nonperforming assets to total assets 0.87 0.95 1.15    
Allowance for loan losses to total loans 1.47 1.51 1.64    
Coverage ratio (3) 1.4x 1.3 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)          
  Years Ended      
  12/31/14 12/31/13      
Summary of operations          
Net interest income (TE)  $ 141,583  136,094      
Provision for loan losses  5,100  7,000      
Net securities transactions  717  1,622      
Noninterest income, excluding net securities transactions  19,189  18,148      
Noninterest expense  84,670  85,005      
Net income  44,193  39,812      
           
Per common share          
Net income per share:          
- Basic  $ 0.467  0.422      
- Diluted  0.466  0.422      
Cash dividends  0.263  0.263      
Tangible Book value at period end  4.14  3.82      
Market price at period end  7.26  7.18      
           
Performance ratios          
Return on average assets 0.97% 0.90      
Return on average equity 11.54 11.15      
Efficiency (1) 52.60 52.78      
Net interest spread (TE) 3.10 3.08      
Net interest margin (TE) 3.16 3.14      
Dividend payout ratio 56.30 62.19      
           
           
(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  
  12/31/2014 9/30/2014 6/30/2014 3/31/2014  12/31/2013
Interest and dividend income:          
Interest and fees on loans  $ 35,051  34,421  33,614  32,874  32,658
Interest and dividends on securities available for sale:          
U. S. government sponsored enterprises  233  297  381  506  586
State and political subdivisions  29  38  44  68  96
Mortgage-backed securities and collateralized mortgage obligations-residential  2,733  3,040  3,299  3,078  3,027
Corporate bonds  2  2  2  59  138
Small Business Administration-guaranteed participation securities  524  535  539  556  562
Mortgage-backed securities and collateralized mortgage obligations-commercial  37  38  38  38  38
Other securities  4  4  4  4  4
Total interest and dividends on securities available for sale  3,562  3,954  4,307  4,309  4,451
           
Interest on held to maturity securities:          
Mortgage-backed securities and collateralized mortgage obligations-residential  512  545  577  625  649
Corporate bonds  154  153  154  154  153
Total interest on held to maturity securities  666  698  731  779  802
           
Federal Reserve Bank and Federal Home Loan Bank stock  123  127  128  133  129
           
Interest on federal funds sold and other short-term investments  363  374  376  351  324
Total interest income  39,765  39,574  39,156  38,446  38,364
           
Interest expense:          
Interest on deposits:          
Interest-bearing checking  98  94  89  84  83
Savings  663  644  592  763  790
Money market deposit accounts  634  648  618  599  611
Time deposits  2,366  2,213  2,035  1,951  1,982
Interest on short-term borrowings  335  327  342  393  382
Total interest expense  4,096  3,926  3,676  3,790  3,848
           
Net interest income  35,669  35,648  35,480  34,656  34,516
           
Provision for loan losses  1,000  1,100  1,500  1,500  1,500
Net interest income after provision for loan losses  34,669  34,548  33,980  33,156  33,016
           
Noninterest income:          
Trustco Financial Services income  1,451  1,471  1,405  1,510  1,276
Fees for services to customers  2,753  2,838  2,732  2,521  2,917
Net gain on securities transactions  335  376  --  6  188
Other  213  205  368  1,722  467
Total noninterest income  4,752  4,890  4,505  5,759  4,848
           
Noninterest expenses:          
Salaries and employee benefits  9,003  8,272  8,012  7,592  8,664
Net occupancy expense  3,869  4,013  4,110  4,259  4,226
Equipment expense  1,919  1,725  1,823  1,752  1,514
Professional services  1,536  1,547  1,438  1,286  1,409
Outsourced services  1,225  1,375  1,425  1,325  1,075
Advertising expense  602  629  657  599  835
FDIC and other insurance  949  1,054  1,000  904  952
Other real estate expense (income), net  841  1,001  (1,688)  855  430
Other  2,296  2,576  2,660  2,229  1,786
Total noninterest expenses  22,240  22,192  19,437  20,801  20,891
           
Income before taxes  17,181  17,246  19,048  18,114  16,973
Income taxes  6,521  6,532  7,240  7,103  6,344
           
Net income  $ 10,660  10,714  11,808  11,011  10,629
Net income per Common Share:          
- Basic  $ 0.113 0.113 0.125 0.116 0.113
           
- Diluted 0.112 0.113 0.125 0.116 0.112
           
Average basic shares (thousands)  94,681  94,628  94,559  94,452  94,347
Average diluted shares (thousands)  94,813  94,752  94,675  94,581  94,472
           
Note: Taxable equivalent net interest income  $ 35,693  35,676  35,513  34,701  34,577
           
           
CONSOLIDATED STATEMENTS OF INCOME          
           
(dollars in thousands, except per share data)          
(Unaudited)          
  Years Ended      
  12/31/2014 12/31/2013      
           
Interest and dividend income:          
Interest and fees on loans  $ 135,960  127,944      
Interest and dividends on securities available for sale:          
U. S. government sponsored enterprises  1,417  2,600      
State and political subdivisions  179  562      
Mortgage-backed securities and collateralized mortgage obligations-residential  12,150  11,385      
Corporate bonds  65  812      
Small Business Administration-guaranteed participation securities  2,154  2,180      
Mortgage-backed securities and collateralized mortgage obligations-commercial  151  144      
Other securities  16  17      
Total interest and dividends on securities available for sale  16,132  17,700      
           
Interest on held to maturity securities:          
Mortgage-backed securities-residential  2,259  2,840      
Corporate bonds  615  833      
Total interest on held to maturity securities  2,874  3,673      
           
Federal Reserve Bank and Federal Home Loan Bank stock  511  490      
           
Interest on federal funds sold and other short-term investments  1,464  1,240      
Total interest income  156,941  151,047      
           
Interest expense:          
Interest on deposits:          
Interest-bearing checking  365  329      
Savings  2,662  3,333      
Money market deposit accounts  2,499  2,516      
Time deposits  8,565  7,622      
Interest on short-term borrowings  1,397  1,483      
Total interest expense  15,488  15,283      
           
Net interest income  141,453  135,764      
           
Provision for loan losses  5,100  7,000      
Net interest income after provision for loan losses  136,353  128,764      
           
Noninterest income:          
Trust department income  5,837  5,301      
Fees for services to customers  10,844  11,675      
Net gain on securities transactions  717  1,622      
Other  2,508  1,172      
Total noninterest income  19,906  19,770      
           
Noninterest expenses:          
Salaries and employee benefits  32,879  32,424      
Net occupancy expense  16,251  16,100      
Equipment expense  7,219  6,381      
Professional services  5,807  5,649      
Outsourced services  5,350  5,125      
Advertising expense  2,487  2,827      
FDIC and other insurance  3,907  3,975      
Other real estate expense, net  1,009  3,598      
Other  9,761  8,926      
Total noninterest expenses  84,670  85,005      
           
Income before taxes  71,589  63,529      
Income taxes  27,396  23,717      
           
Net income  $ 44,193  39,812      
           
Net income per Common Share:          
- Basic  $ 0.467 0.422      
           
- Diluted 0.466 0.422      
           
Average basic shares (thousands)  94,628  94,160      
Average diluted shares (thousands)  94,753  94,206      
           
Note: Taxable equivalent net interest income  $ 141,583  136,094      
           
           
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION          
           
(dollars in thousands)          
(Unaudited)          
           
           
  12/31/2014 9/30/2014 6/30/2014 3/31/2014 12/31/2013
ASSETS:          
           
Cash and due from banks  $ 43,505 43,724 48,034 46,127 46,453
Federal funds sold and other short term investments 627,943 586,931 573,514 687,003 536,591
Total cash and cash equivalents 671,448 630,655 621,548 733,130 583,044
           
Securities available for sale:          
U. S. government sponsored enterprises 77,800 83,087 103,340 92,708 198,829
States and political subdivisions 2,271 2,769 3,921 4,968 7,758
Mortgage-backed securities and collateralized mortgage obligations-residential 483,560 523,779 589,517 524,197 532,449
Corporate bonds 1,500 1,401 1,402 6,402 10,471
Small Business Administration-guaranteed participation securities 100,496 100,491 102,367  101,821  103,029
Mortgage-backed securities and collateralized mortgage obligations-commercial 10,447 10,417 10,544  10,543  10,558
Other securities 685 679 679 653 660
Total securities available for sale 676,759 722,623 811,770 741,292 863,754
           
Held to maturity securities:          
Mortgage-backed securities and collateralized mortgage obligations-residential 60,986 64,223 67,974 72,188 76,270
Corporate bonds 9,960 9,956 9,952 9,948 9,945
Total held to maturity securities 70,946 74,179 77,926 82,136 86,215
           
Federal Reserve Bank and Federal Home Loan Bank stock 9,228 9,228 10,951 10,500 10,500
           
Loans:          
Commercial 223,382 219,825 222,655 220,443 223,481
Residential mortgage loans 2,575,222 2,510,151 2,437,500 2,374,874 2,338,944
Home equity line of credit 352,134 346,496 339,897 339,971 340,489
Installment loans 7,594 6,557 6,098 5,714 5,895
Loans, net of deferred fees and costs 3,158,332 3,083,029 3,006,150 2,941,002 2,908,809
Less:          
Allowance for loan losses 46,327 46,512 46,935 47,035 47,714
Net loans 3,112,005 3,036,517 2,959,215 2,893,967 2,861,095
           
Bank premises and equipment, net 38,565 37,455 36,658 35,267 34,414
Other assets 65,488 71,609 71,061 82,445 82,430
           
Total assets  $ 4,644,439 4,582,266 4,589,129 4,578,737 4,521,452
           
LIABILITIES:          
Deposits:          
Demand  $ 331,425 327,527 324,277 327,779 318,456
Interest-bearing checking 682,210 646,862 643,473 628,752 611,127
Savings accounts 1,216,831 1,215,087 1,233,347 1,236,331 1,218,038
Money market deposit accounts 638,542 655,646 651,367 648,244 648,402
Certificates of deposit (in denominations of $100,000 or more) 466,260 449,832 436,785 432,168 419,301
Other time accounts 696,973 690,087 705,938 713,944 711,747
Total deposits 4,032,241 3,985,041 3,995,187 3,987,218 3,927,071
           
Short-term borrowings 189,116 179,957 181,516 195,411 204,162
Accrued expenses and other liabilities 29,638 27,781 27,409 24,329 28,406
           
Total liabilities 4,250,995 4,192,779 4,204,112 4,206,958 4,159,639
           
SHAREHOLDERS' EQUITY:          
Capital stock 98,945 98,942 98,927 98,927 98,927
Surplus 172,353 172,598 172,769 172,964 173,144
Undivided profits 166,745 162,326 157,832 152,237 147,432
Accumulated other comprehensive loss, net of tax (4,509) (3,508) (2,611) (9,452) (13,803)
Treasury stock at cost (40,090) (40,871) (41,900) (42,897) (43,887)
           
Total shareholders' equity 393,444 389,487 385,017 371,779 361,813
           
Total liabilities and shareholders' equity  $ 4,644,439 4,582,266 4,589,129 4,578,737 4,521,452
           
Outstanding shares (thousands)  94,857  94,785  94,665  94,564  94,463
           
           
NONPERFORMING ASSETS          
           
(dollars in thousands)          
(Unaudited)          
           
Nonperforming Assets          
  12/31/14 09/30/14 06/30/14 03/31/14 12/31/13
New York and other states*          
Loans in nonaccrual status:          
Commercial $ 3,835  4,226  5,132  4,853  6,952
Real estate mortgage - 1 to 4 family  27,221  29,736  31,433  34,597  31,045
Installment  77  95  87  103  93
Total non-accrual loans  31,133  34,057  36,652  39,553  38,090
Other nonperforming real estate mortgages - 1 to 4 family  125  155  159  162  166
Total nonperforming loans  31,258  34,212  36,811  39,715  38,256
Other real estate owned  5,533  5,238  3,930  4,707  3,348
Total nonperforming assets $ 36,791  39,450  40,741  44,422  41,604
           
Florida          
Loans in nonaccrual status:          
Commercial $ --   517  517  517  --
Real estate mortgage - 1 to 4 family  2,740  2,395  3,578  4,668  5,137
Installment  13  1  1  7  --
Total non-accrual loans  2,753  2,913  4,096  5,192  5,137
Other nonperforming real estate mortgages - 1 to 4 family  --   --  --  --  --
Total nonperforming loans  2,753  2,913  4,096  5,192  5,137
Other real estate owned  908  1,188  4,365  4,300  5,381
Total nonperforming assets $ 3,661  4,101  8,461  9,492  10,518
           
Total          
Loans in nonaccrual status:          
Commercial $ 3,835  4,743  5,649  5,370  6,952
Real estate mortgage - 1 to 4 family  29,961  32,131  35,011  39,265  36,182
Installment  90  96  88  110  93
Total non-accrual loans  33,886  36,970  40,748  44,745  43,227
Other nonperforming real estate mortgages - 1 to 4 family  125  155  159  162  166
Total nonperforming loans  34,011  37,125  40,907  44,907  43,393
Other real estate owned  6,441  6,426  8,295  9,007  8,729
Total nonperforming assets $ 40,452  43,551  49,202  53,914  52,122
           
           
Quarterly Net Chargeoffs (Recoveries)          
  12/31/14 09/30/14 06/30/14 03/31/14 12/31/13
New York and other states*          
Commercial $ (16)  124  13  242  176
Real estate mortgage - 1 to 4 family  1,591  1,105  1,496  851  1,194
Installment  48  57  24  44  (2)
Total net chargeoffs $ 1,623  1,286  1,533  1,137  1,368
           
Florida          
Commercial $ (476)  (1)  (2)  612  (1)
Real estate mortgage - 1 to 4 family  37  242  59  428  138
Installment  1  (4)  10  2  3
Total net chargeoffs $ (438)  237  67  1,042  140
           
Total          
Commercial $ (492)  123  11  854  175
Real estate mortgage - 1 to 4 family  1,628  1,347  1,555  1,279  1,332
Installment  49  53  34  46  1
Total net chargeoffs $ 1,185  1,523  1,600  2,179  1,508
           
           
Asset Quality Ratios          
  12/31/14 09/30/14 06/30/14 03/31/14 12/31/13
           
Total nonperforming loans(1) $ 34,011  37,125  40,907  44,907  43,393
Total nonperforming assets(1)  40,452  43,551  49,202  53,914  52,122
Total net chargeoffs(2)  1,185  2,179  1,600  2,179  1,508
           
Allowance for loan losses(1) 46,327 46,512 46,935 47,035 47,714
           
Nonperforming loans to total loans 1.08% 1.20% 1.36% 1.53% 1.49%
Nonperforming assets to total assets 0.87% 0.95% 1.07% 1.18% 1.15%
Allowance for loan losses to total loans 1.47% 1.51% 1.56% 1.60% 1.64%
Coverage ratio(1) 136.2% 125.3% 114.7% 104.7% 110.0%
Annualized net chargeoffs to average loans(2) 0.15% 0.29% 0.22% 0.30% 0.21%
Allowance for loan losses to annualized net chargeoffs(2) 9.8x 5.3x 7.3x 5.4x 7.9x
           
* 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
December 31, 2014
Three months ended
December 31, 2013
  Average
Balance
Interest
 
Average
Rate
Average
Balance
Interest
 
Average
Rate
             
Assets            
             
Securities available for sale:            
U. S. government sponsored enterprises  $ 80,520 233 1.16%  $ 197,755 586 1.18%
Mortgage backed securities and collateralized mortgage obligations-residential 517,694 2,733  2.11 543,856 3,027 2.23
State and political subdivisions 2,436 45  7.32 8,577 149 6.96
Corporate bonds 1,261 2 0.54 28,689 138 1.92
Small Business Administration-guaranteed participation securities 103,846 524  2.02  111,859  562 2.01
Mortgage backed securities and collateralized mortgage obligations-commercial 10,737 37  1.40  11,004  38 1.39
Other 685 4  2.34 523 4  3.06
             
Total securities available for sale 717,179 3,578  2.00 902,263 4,504  2.00
             
Federal funds sold and other short-term Investments 579,870 363 0.25 522,461 324 0.25
             
Held to maturity securities:            
Corporate bonds 9,958 154 6.18 9,943 153 6.19
Mortgage backed securities and collateralized mortgage obligations-residential 62,720 512 3.27 78,821 649 3.29
             
Total held to maturity securities 72,678 666 3.67 88,764 802 3.62
             
Federal Reserve Bank and Federal Home Loan Bank stock 9,228 123  5.33 10,500 129  4.91
             
Commercial loans 220,516 2,847  5.16 215,124 2,766 5.14
Residential mortgage loans 2,543,869 28,875 4.54 2,306,591 26,771 4.64
Home equity lines of credit 349,984 3,161 3.58 339,281 2,954 3.45
Installment loans 6,861 176 10.19 5,653 175 12.26
             
Loans, net of unearned income 3,121,230 35,059 4.49 2,866,649 32,666 4.55
             
Total interest earning assets 4,500,185 39,789 3.53 4,390,637 38,425 3.50
             
Allowance for loan losses (46,902)     (48,393)    
Cash & non-interest earning assets 140,041     122,386    
             
             
Total assets  $ 4,593,324      $ 4,464,630    
             
             
Liabilities and shareholders' equity            
             
Deposits:            
Interest bearing checking accounts  $ 656,694 98 0.06%  $ 587,854 83 0.06%
Money market accounts 644,676 634 0.39 649,574 611 0.37
Savings 1,214,885 663 0.22 1,219,178 790 0.26
Time deposits 1,148,055 2,366 0.82 1,123,671 1,982 0.70
             
Total interest bearing deposits 3,664,310 3,761 0.41 3,580,277 3,466 0.38
Short-term borrowings 185,577 335 0.72 189,754 382 0.80
             
Total interest bearing liabilities 3,849,887 4,096 0.42 3,770,031 3,848 0.40
             
Demand deposits 323,070     313,174    
Other liabilities 25,214     23,469    
Shareholders' equity 395,153     357,956    
             
Total liabilities and shareholders' equity  $ 4,593,324      $ 4,464,630    
             
Net interest income, tax equivalent   35,693     34,577  
             
Net interest spread     3.11%     3.10%
             
Net interest margin (net interest income to total interest earning assets)     3.17%     3.15%
             
Tax equivalent adjustment   (24)     (61)  
             
             
Net interest income   35,669     34,516  
             
             
             
(dollars in thousands)
(Unaudited)
Year ended
December 31, 2014
Year ended
December 31, 2013
  Average
Balance
Interest
 
Average
Rate
Average
Balance
Interest
 
Average
Rate
             
Assets            
             
Securities available for sale:            
U. S. government sponsored enterprises  $ 113,563 1,417 1.25%  $ 221,028 2,600 1.18%
Mortgage backed securities and collateralized mortgage obligations-residential 555,430 12,150  2.19 545,487 11,385 2.09
State and political subdivisions 3,924 280  7.14 12,845 862 6.71
Corporate bonds 3,156 65 2.04 46,049 812 1.76
Small Business Administration-guaranteed participation securities 107,029 2,154  2.01  109,913  2,180 1.98
Mortgage backed securities and collateralized mortgage obligations-commercial 10,837 151  1.40  10,420  144 1.38
Other 674 16  2.37 625 17  2.72
             
Total securities available for sale 794,613 16,233  2.04 946,367 18,000  1.90
             
Federal funds sold and other short-term Investments 589,873 1,464 0.25 502,136 1,240 0.25
             
Held to maturity securities:            
Corporate bonds 9,952 615 6.18 14,011 833 5.95
Mortgage backed securities and collateralized mortgage obligations-residential 68,404 2,259 3.30 90,360 2,840 3.14
             
Total held to maturity securities 78,356 2,874 3.67 104,371 3,673 3.52
             
Federal Reserve Bank and Federal Home Loan Bank stock 10,135 511  5.04 10,266 490  4.77
             
Commercial loans 221,251 11,328  5.12 214,756 11,210 5.22
Residential mortgage loans 2,443,558 111,720 4.57 2,216,346 104,646 4.72
Home equity lines of credit 343,264 12,263 3.57 335,409 11,452 3.41
Installment loans 6,083 678 11.14 5,152 666 12.93
             
Loans, net of unearned income 3,014,156 135,989 4.51 2,771,663 127,974 4.62
             
Total interest earning assets 4,487,133 157,071 3.50 4,334,803 151,377 3.49
             
Allowance for loan losses (47,409)     (48,452)    
Cash & non-interest earning assets 135,217     136,042    
             
             
Total assets  $ 4,574,941      $ 4,422,393    
             
             
Liabilities and shareholders' equity            
             
Deposits:            
Interest bearing checking accounts  $ 636,140 365 0.06%  $ 578,531 329 0.06%
Money market accounts 650,779 2,499 0.38 650,324 2,516 0.39
Savings 1,227,473 2,662 0.22 1,218,655 3,333 0.27
Time deposits 1,145,118 8,565 0.75 1,113,473 7,622 0.68
             
Total interest bearing deposits 3,659,510 14,091 0.39 3,560,983 13,800 0.39
Short-term borrowings 189,430 1,397 0.74 180,275 1,483 0.82
             
Total interest bearing liabilities 3,848,940 15,488 0.40 3,741,258 15,283 0.41
             
Demand deposits 319,458     302,437    
Other liabilities 23,733     21,719    
Shareholders' equity 382,810     356,979    
             
Total liabilities and shareholders' equity  $ 4,574,941      $ 4,422,393    
             
Net interest income, tax equivalent   141,583     136,094  
             
Net interest spread     3.10%     3.08%
             
Net interest margin (net interest income to total interest earning assets)     3.16%     3.14%
             
Tax equivalent adjustment   (130)     (330)  
             
             
Net interest income   141,453     135,764  

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)          
  12/31/14 09/30/14 12/31/13    
Tangible Book Value Per Share          
           
Equity $ 393,444  389,487  361,813    
Less: Intangible assets  553  553  553    
Tangible equity  392,891  388,934  361,260    
           
Shares outstanding  94,857  94,785  94,463    
Tangible book value per share  4.14  4.10  3.82    
Book value per share  4.15  4.11  3.83    
           
Tangible Equity to Tangible Assets          
Total Assets 4,644,439 4,582,266 4,521,452    
Less: Intangible assets  553  553  553    
Tangible assets  4,643,886  4,581,713  4,520,899    
           
Tangible Equity to Tangible Assets 8.46% 8.49% 7.99%    
Equity to Assets 8.47% 8.50% 8.00%    
           
  3 Months Ended Years Ended
Efficiency Ratio 12/31/14 09/30/14 12/31/13 12/31/14 12/31/13
           
Net interest income (fully taxable equivalent) $ 35,693  35,676  34,577  141,583  136,094
Non-interest income  4,752  4,890  4,848  19,906  19,770
Less: Net gain on sale of building and net gain on sale of nonperforming loans  --  --  --  1,719  --
Less: Net gain on securities  335  376  188  717  1,622
Recurring revenue  40,110  40,190  39,237  159,053  154,242
           
Total Noninterest expense  22,240  22,192  20,891  84,670  85,005
Less: Other real estate expense, net  841  1,001  430  1,009  3,598
Recurring expense  21,399  21,191  20,461  83,661  81,407
           
Efficiency Ratio 53.35% 52.73% 52.15% 52.60% 52.78%


            

Contact Data