TrustCo Announces Increased First Quarter 2017 Earnings


Executive Snapshot:

• Continued solid financial results:

  • Key metrics for first quarter of 2017 results:
    -- Net income of $10.9 million in the first quarter of 2017 compared to $10.4 million in the first quarter of 2016 and $10.8 in the fourth quarter of 2016
    -- Return on average assets (ROA) of 0.91% compared to 0.89% in the first quarter of 2016
    -- Return on average equity (ROE) of 10.17% compared to 9.98% in the first quarter of 2016
    -- Efficiency ratio of 55.81% compared to 56.22% in the first quarter of 2016 (Non-GAAP measure; see P. 10 for definition)

• Asset quality remains solid:

  • Asset quality measures improved compared to the first quarter of 2016
  • Nonperforming assets (NPAs) fell by $6.4 million compared to March 31, 2016
  • NPAs to total assets improved to 0.61%, compared to 0.76% at March 31, 2016
  • Quarterly net chargeoffs decreased to 0.05% of average loans on an annualized basis, compared to 0.14% for the first quarter of 2016, reaching the lowest level since 2008

• Continued expansion of customer base:

  • Focus on capitalizing on opportunities presented by expanded branch network
  • Average deposits per branch grew $587 thousand to $29.2 million from March 31, 2016 to March 31, 2017
  • Average core (non-maturity) deposits were $75 million higher in the first quarter of 2017 compared to the first quarter of 2016

• Loan portfolio reaches all-time high:

  • Average loans were up $142 million for the first quarter of 2017 compared to first quarter of 2016
  • At $3.45 billion as of March 31, 2017, loans reached an all-time high

TrustCo Announces Increased First Quarter 2017 Earnings

GLENVILLE, N.Y., April 21, 2017 (GLOBE NEWSWIRE) --

TrustCo Bank Corp NY (TrustCo) (Nasdaq:TRST) today announced first quarter of 2017 net income of $10.9 million compared to $10.4 million for the first quarter of 2016, an increase of 5.2%. 

Summary

Robert J. McCormick, President and Chief Executive Officer noted, “We are pleased to be able to report an increase in earnings in the first quarter of 2017 as compared to the first quarter of 2016.  Improved revenue growth provided an encouraging start to 2017.  Our focus on traditional lending criteria and conservative balance sheet management has enabled us to produce consistent earnings, maintain strong liquidity and capital and allowed us to continue to grow our business and take advantage of changes in market and competitive conditions.  In terms of our core business, we continue to add customer relationships, which ultimately drive future growth.  We will continue to take advantage of opportunities as they are presented during the balance of 2017 and beyond.” 

TrustCo saw continued solid loan growth in the first quarter of 2017 compared to the prior year, led by an increase in residential mortgages.  Loan portfolio expansion was funded by a combination of utilizing a portion of our strong cash balances and by the growth of our deposit base.  The continued shift toward loans helped offset the margin impact from continued comparatively low yields on cash and investments, although the recent moves by the Federal Reserve to raise short term interest rates have contributed to our results and will provide a further benefit in the second quarter of 2017 and beyond.  The growth in average deposits in the first quarter of 2017 versus the prior year was led by lower cost checking and savings deposits.  TrustCo’s strong liquidity position continues to allow it to take advantage of opportunities when interest rate conditions change.

Asset quality measures improved versus March 31, 2016, with nonperforming assets (NPAs) declining $6.4 million.

Details

Average loans were up $142.5 million or 4.3% in the first quarter of 2017 over the same period in 2016.  Loan growth in the first quarter is typically slowed by weather conditions in our New York markets. Average residential loans, our primary lending focus, were up $185.2 million or 6.8% in the first quarter of 2017, over the same period in 2016.  Overall loan growth was constrained by a $13.8 million decline in average commercial loans, which have become less attractive on a risk adjusted basis, and a $28.5 million decline in average outstandings on home equity lines of credit, as well as a small decline in installment loans. Average deposits were up $74.3 million or 1.8% for the first quarter of 2017 over the same period a year earlier.  The increase in deposits came from core deposit accounts, which consist of checking, savings and money market deposits, although checking and savings were entirely responsible for the growth within core deposits.  Average core deposits increased $74.8 million from the first quarter of 2016 to the first quarter of 2017, while average time deposit balances were down slightly.  Within core, money market balances were down $23.8 million, while checking was up $86.3 million (including interest bearing and non-interest bearing balances) and savings were up $12.3 million.  Core deposits typically represent longer term customer relationships and are generally lower cost than time deposits.  The cost of interest bearing deposits declined from 0.39% in the first quarter of 2016 to 0.35% in the first quarter of 2017.  The shift out of money market balances was also beneficial, as that category is the most expensive type of core deposit.  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.”

For the first quarter of 2017, return on average assets and return on average equity were 0.91% and 10.17%, respectively, compared to 0.89% and 9.98% for the first quarter of 2016.  Diluted earnings per share were $0.114 for the first quarter of 2017, compared to $0.109 for the first quarter of 2016.  As discussed in recent quarters, increased operating costs in response to regulatory requirements have pushed overall expense levels higher.  However, revenue growth exceeded the increase in costs in the first quarter of 2017 as compared to the first quarter of 2016.  We anticipate being able to control expense growth effectively in 2017.  Some of the costs associated with regulatory issues will be recurring, but others will diminish over time.

“While some banks have backed away from branches, a customer-friendly branch franchise continues to be the key to our long term plans.  We continue to make good progress expanding loans and deposits throughout our entire branch network.  We expect that trend to continue as the newer branches continue to mature.”

“At March 31, 2017, our average deposits per branch were $29.2 million, compared to $28.6 million a year earlier.  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 newer branches will take time and continued work.  We believe success in growing customer relationships provides basic building blocks that will help drive profit growth for the coming years.”

Asset quality and loan loss reserve measures improved versus March 31, 2016.  Nonperforming loans (NPLs) were $26.4 million at March 31, 2017, compared to $30.4 million at March 31, 2016.  NPLs were equal to 0.77% of total loans at March 31, 2017, compared to 0.92% at March 31, 2016.  The coverage ratio, or allowance for loan losses to NPLs, was 166.7% at March 31, 2017, compared to 146.3% at March 31, 2016.  Nonperforming assets (NPAs) were $29.6 million at March 31, 2017 compared to $36.0 million at March 31, 2016.  The ratio of loan loss allowance to total loans was 1.28% as of March 31, 2017, compared to 1.34% at March 31, 2016 and reflects both the improvement in asset quality and economic conditions in our lending areas.  The allowance for loan losses was $44.0 million at March 31, 2017 compared to $44.4 million at March 31, 2016.  Net chargeoffs for the first quarter of 2017 decreased versus the first quarter of 2016, falling to $442 thousand from $1.2 million in the year earlier period.  The annualized net chargeoff ratio was 0.05% for the first quarter of 2017, compared to 0.14% in the first quarter of 2016 and was at the lowest level since the first quarter of 2008.  The provision for loan losses was $600 thousand for the first quarter of 2017, compared to $800 thousand in the first quarter of 2016.

The net interest margin for the first quarter of 2017 was 3.14%, up one basis point versus both the fourth quarter of 2016 and the first quarter of 2016. 

At March 31, 2017 the equity to asset ratio was 8.98%, compared to 8.88% at March 31, 2016.  Book value per share at March 31, 2017 was $4.57 compared to $4.44 a year earlier.

TrustCo Bank Corp NY is a $4.9 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 March 31, 2017.

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 first quarter 2017 results will be held at 9:00 a.m. Eastern Time on April 24, 2017.  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 10105301. The call will also be audio webcast at: http://services.choruscall.com/links/trst170424.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 2017 and for the growth of loans and deposits throughout our branch network, our ability to capitalize on economic changes in the areas in which we operate and the extent to which higher expenses to fulfill operating and regulatory requirements recur or diminish over time.  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; our ability to comply with the supervisory agreement entered into with Trustco Bank’s regulator and potential regulatory actions if we fail to comply; restrictions or conditions imposed by our regulators on our operations that may make it more difficult for us to achieve our goals; the future earnings and capital levels of Trustco Bank and the continued ability of Trustco Bank under regulatory rules and the supervisory agreement to distribute capital to TrustCo, which could affect our ability to pay dividends; results of supervisory monitoring or examinations of Trustco Bank and TrustCo by our respective regulators; 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; 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; adverse conditions on the securities markets that lead to impairment in the value of securities in our investment portfolio; changes in law and policy accompanying the new presidential administration and uncertainty or speculation pending the enactment of such changes; 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; ; changes in consumer spending, borrowing and saving habits; technological changes and electronic, cyber, and physical security breaches; 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 most recent annual report on Form 10-K 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
   
  03/31/1712/31/1603/31/16   
Summary of operations       
  Net interest income (TE)$  37,413   36,921   36,196    
  Provision for loan losses   600   600   800    
  Noninterest income, excluding net gain on securities transactions   4,727   4,512   4,572    
  Noninterest expense   24,019   23,365   23,439    
  Net income   10,947   10,798   10,409    
        
Per common share       
  Net income per share:       
  - Basic$  0.114   0.113   0.109    
  - Diluted   0.114   0.113   0.109    
  Cash dividends   0.066   0.066   0.066    
  Book value at period end   4.57   4.52   4.44    
  Market price at period end   7.85   8.75   6.06    
        
At period end       
  Full time equivalent employees 802 808 784    
  Full service banking offices 144 145 145    
        
Performance ratios       
  Return on average assets 0.91%0.89 0.89    
  Return on average equity 10.17 9.87 9.98    
  Efficiency (1) 55.81 54.65 56.22    
  Net interest spread (TE) 3.08 3.07 3.07    
  Net interest margin (TE) 3.14 3.13 3.13    
  Dividend payout ratio 57.47 58.20 60.13    
        
Capital ratio at period end       
  Consolidated equity to assets 8.98%8.89 8.88    
  Consolidated tangible equity to tangible assets (2) 8.97%8.88 8.87    
        
Asset quality analysis at period end       
  Nonperforming loans to total loans 0.77 0.73 0.92    
  Nonperforming assets to total assets 0.61 0.60 0.76    
  Allowance for loan losses to total loans 1.28 1.28 1.34    
  Coverage ratio (3) 1.7x1.8 1.5    
        
        
(1)  Non-GAAP measure; calculated as noninterest expense (excluding ORE income/expense)     
divided by taxable equivalent net interest income plus noninterest income.       
(2)  Non-GAAP measure; calculated as total equity less $553 of intangible assets divided by     
total assets less $553 of intangible assets.       
(3)  Calculated as allowance for loan losses divided by total nonperforming loans.       
        
        
TE = Taxable equivalent.       
        
        
CONSOLIDATED STATEMENTS OF INCOME       
        
(dollars in thousands, except per share data)       
(Unaudited)       
  Three Months Ended  
  3/31/201712/31/20169/30/20166/30/20163/31/2016 
Interest and dividend income:        
Interest and fees on loans$  36,044   36,251   36,171   35,652   35,605  
Interest and dividends on securities available for sale:        
 U. S. government sponsored enterprises   595   422   408   404   255  
 State and political subdivisions    12   12   13   13   14  
 Mortgage-backed securities and collateralized mortgage obligations-residential   1,958   1,849   1,829   2,169   2,116  
 Corporate bonds   151   149   97   -   -  
 Small Business Administration-guaranteed participation securities   415   430   445   450   476  
 Mortgage-backed securities and collateralized mortgage obligations-commercial   23   23   36   38   36  
 Other securities   4   4   4   4   4  
  Total interest and dividends on securities available for sale   3,158   2,889   2,832   3,078   2,901  
        
Interest on held to maturity securities:        
 Mortgage-backed securities and collateralized mortgage obligations-residential   316   331   347   374   402  
 Corporate bonds   154   153   156   154   154  
  Total interest on held to maturity securities   470   484   503   528   556  
        
 Federal Reserve Bank and Federal Home Loan Bank stock   134   133   131   118   120  
        
Interest on federal funds sold and other short-term investments   1,246   865   866   832   844  
  Total interest income   41,052   40,622   40,503   40,208   40,026  
        
Interest expense:        
 Interest on deposits:        
 Interest-bearing checking   124   123   120   116   114  
 Savings   430   436   504   604   604  
 Money market deposit accounts   466   459   463   467   496  
 Time deposits   2,283   2,406   2,468   2,460   2,373  
 Interest on short-term borrowings   349   291   281   262   257  
  Total interest expense   3,652   3,715   3,836   3,909   3,844  
        
  Net interest income   37,400   36,907   36,667   36,299   36,182  
        
Provision for loan losses   600   600   750   800   800  
Net interest income after provision for loan losses    36,800   36,307   35,917   35,499   35,382  
        
Noninterest income:       
 Trustco Financial Services income   1,858   1,422   1,347   1,512   1,605  
 Fees for services to customers   2,637   2,795   2,664   2,737   2,661  
 Net gain on securities transactions   -   -   -   668   -  
 Other   232   295   718   282   306  
  Total noninterest income   4,727   4,512   4,729   5,199   4,572  
        
Noninterest expenses:        
 Salaries and employee benefits   10,210   9,576   8,995   8,934   9,003  
 Net occupancy expense   4,109   4,185   3,887   3,918   4,088  
 Equipment expense   1,556   1,370   1,596   1,840   1,514  
 Professional services   1,928   1,997   1,959   2,098   2,146  
 Outsourced services   1,500   1,775   1,465   1,425   1,551  
 Advertising expense   713   727   489   570   729  
 FDIC and other insurance   1,047   901   1,127   1,949   1,990  
 Other real estate expense, net   499   721   895   423   519  
 Other   2,457   2,113   2,636   2,817   1,899  
  Total noninterest expenses   24,019   23,365   23,049   23,974   23,439  
        
Income before taxes   17,508   17,454   17,597   16,724   16,515  
Income taxes   6,561   6,656   6,667   6,260   6,106  
        
Net income$  10,947   10,798   10,930   10,464   10,409  
Net income per common share:        
  - Basic$0.114 0.113 0.114 0.110 0.109  
        
  - Diluted 0.114 0.113 0.114 0.109 0.109  
        
Average basic shares (in thousands)   95,879   95,732   95,603   95,487   95,365  
Average diluted shares (in thousands)   95,987   95,877   95,722   95,580   95,412  
        
Note:  Taxable equivalent net interest income$  37,413   36,921   36,681   36,311   36,196  
        
        
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION       
        
(dollars in thousands)       
(Unaudited)       
        
        
  3/31/201712/31/20169/30/20166/30/20163/31/2016 
  ASSETS:       
        
 Cash and due from banks$41,352 48,719 42,296 39,787 37,373  
 Federal funds sold and other short term investments   641,839 658,555 622,132 718,609 722,805  
  Total cash and cash equivalents   683,191 707,274 664,428 758,396 760,178  
       
 Securities available for sale:      
  U. S. government sponsored enterprises   162,341 117,266 116,327 116,595 66,920  
  States and political subdivisions   887 886 970 974 974  
  Mortgage-backed securities and collateralized mortgage obligations-residential   357,683 372,308 400,575 404,138 422,189  
  Small Business Administration-guaranteed participation securities 75,429 78,499 84,687 87,740 89,053  
  Mortgage-backed securities and collateralized mortgage obligations-commercial   9,923 10,011 10,233 10,374 10,307  
  Corporate bonds 40,612   40,705   41,025   -    -   
  Other securities   685 685 685 685 685  
   Total securities available for sale   647,560 620,360 654,502 620,506 590,128  
        
 Held to maturity securities:       
  Mortgage-backed securities and collateralized mortgage obligations-residential 33,276 35,500 38,044 40,702 43,595  
  Corporate bonds 9,994 9,990 9,986 9,982 9,979  
   Total held to maturity securities 43,270 45,490 48,030 50,684 53,574  
        
 Federal Reserve Bank and Federal Home Loan Bank stock 9,579 9,579 9,579 9,579 9,480  
       
 Loans:      
  Commercial   184,451 191,194 189,795 195,698 198,765  
  Residential mortgage loans   2,929,928 2,895,733 2,845,876 2,786,951 2,737,784  
  Home equity line of credit   326,280 334,841 343,445 352,069 356,163  
  Installment loans   8,277 8,818 8,515 8,476 8,667  
 Loans, net of deferred net costs   3,448,936 3,430,586 3,387,631 3,343,194 3,301,379  
 Less:      
  Allowance for loan losses   44,048 43,890 43,950 44,064 44,398  
  Net loans   3,404,888 3,386,696 3,343,681 3,299,130 3,256,981  
        
 Bank premises and equipment, net   35,175 35,466 36,110 36,793 37,360  
 Other assets   63,080 63,941 56,519 55,825 55,561  
       
  Total assets$4,886,743 4,868,806 4,812,849 4,830,913 4,763,262  
       
  LIABILITIES:      
 Deposits:      
  Demand$373,930 377,755 380,090 376,669 359,060  
  Interest-bearing checking   838,936 815,534 785,118 766,322 746,562  
  Savings accounts   1,287,802 1,271,449 1,277,734 1,282,006 1,272,394  
  Money market deposit accounts   583,909 571,962 566,097 577,063 595,585  
  Time deposits   1,113,892 1,159,463 1,159,199 1,178,567 1,168,887  
   Total deposits   4,198,469 4,196,163 4,168,238 4,180,627 4,142,488  
       
 Short-term borrowings   220,946 209,406 179,204 190,542 169,528  
 Accrued expenses and other liabilities   28,628 30,551 29,799 29,479 28,221  
       
  Total liabilities   4,448,043 4,436,120 4,377,241 4,400,648 4,340,237  
       
  SHAREHOLDERS' EQUITY:      
 Capital stock   99,493 99,214 99,121 99,071 98,973  
 Surplus   172,628 171,425 171,093 171,174 171,113  
 Undivided profits   206,173 201,517 197,013 192,356 188,159  
 Accumulated other comprehensive (loss) income, net of tax   (5,568)(6,251)2,328 2,395 73  
 Treasury stock at cost (34,026)(33,219)(33,947)(34,731)(35,293) 
       
  Total shareholders' equity 438,700 432,686 435,608 430,265 423,025  
        
  Total liabilities and shareholders' equity$4,886,743 4,868,806 4,812,849 4,830,913 4,763,262  
        
Outstanding shares (in thousands)   95,917   95,780   95,614   95,493   95,369  
        

 

NONPERFORMING ASSETS       
        
(dollars in thousands)       
(Unaudited)       
        
Nonperforming Assets       
  03/31/1712/31/1609/30/1606/30/1603/31/16 
New York and other states*       
Loans in nonaccrual status:       
  Commercial$  1,858   1,843   2,366   2,690   2,762  
  Real estate mortgage - 1 to 4 family   22,772   21,198   21,678   23,559   25,669  
  Installment   41   48   70   49   74  
Total non-accrual loans   24,671   23,089   24,114   26,298   28,505  
Other nonperforming real estate mortgages - 1 to 4 family   41   42   44   45   47  
Total nonperforming loans   24,712   23,131   24,158   26,343   28,552  
Other real estate owned   3,191   4,268   4,768   4,602   5,208  
Total nonperforming assets$  27,903   27,399   28,926   30,945   33,760  
        
Florida       
Loans in nonaccrual status:       
  Commercial$  -    -    -    -    -   
  Real estate mortgage - 1 to 4 family   1,712   1,929   1,844   1,900   1,802  
  Installment   -    -    -    -   -  
Total non-accrual loans   1,712   1,929   1,844   1,900   1,802  
Other nonperforming real estate mortgages - 1 to 4 family   -    -    -    -   -  
Total nonperforming loans   1,712   1,929   1,844   1,900   1,802  
Other real estate owned   -    -    -    -   476  
Total nonperforming assets$  1,712   1,929   1,844   1,900   2,278  
        
Total       
Loans in nonaccrual status:       
  Commercial$  1,858   1,843   2,366   2,690   2,762  
  Real estate mortgage - 1 to 4 family   24,484   23,127   23,522   25,459   27,471  
  Installment   41   48   70   49   74  
Total non-accrual loans   26,383   25,018   25,958   28,198   30,307  
Other nonperforming real estate mortgages - 1 to 4 family   41   42   44   45   47  
Total nonperforming loans   26,424   25,060   26,002   28,243   30,354  
Other real estate owned   3,191   4,268   4,768   4,602   5,684  
Total nonperforming assets$  29,615   29,328   30,770   32,845   36,038  
        
        
Quarterly Net Chargeoffs (Recoveries)       
  03/31/1712/31/1609/30/1606/30/1603/31/16 
New York and other states*       
Commercial$  64   (56)  353   67   224  
Real estate mortgage - 1 to 4 family   261   619   471   973   771  
Installment   31   55   37   77   70  
  Total net chargeoffs$  356   618   861   1,117   1,065  
        
Florida       
Commercial$  -    -    -    -    -   
Real estate mortgage - 1 to 4 family   84   23   -    16   83  
Installment   2   19   3   1   16  
  Total net chargeoffs$  86   42   3   17   99  
        
Total       
Commercial$  64   (56)  353   67   224  
Real estate mortgage - 1 to 4 family   345   642   471   989   854  
Installment   33   74   40   78   86  
  Total net chargeoffs$  442   660   864   1,134   1,164  
        
        
Asset Quality Ratios       
  03/31/1712/31/1609/30/1606/30/1603/31/16 
        
Total nonperforming loans(1)$  26,424   25,060   26,002   28,243   30,354  
Total nonperforming assets(1)   29,615   29,328   30,770   32,845   36,038  
Total net chargeoffs(2)   442   660   864   1,134   1,164  
        
Allowance for loan losses(1)   44,048 43,890 43,950 44,064 44,398  
        
Nonperforming loans to total loans 0.77%0.73%0.77%0.84%0.92% 
Nonperforming assets to total assets 0.61%0.60%0.64%0.68%0.76% 
Allowance for loan losses to total loans 1.28%1.28%1.30%1.32%1.34% 
Coverage ratio(1) 166.7%175.1%169.0%156.0%146.3% 
Annualized net chargeoffs to average loans(2) 0.05%0.08%0.10%0.14%0.14% 
Allowance for loan losses to annualized net chargeoffs(2) 24.9x16.6x12.7x9.7x9.5x 
        
* 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) Three months ended  Three months ended  
(Unaudited) March 31, 2017  March 31, 2016  
  Average InterestAverage  Average InterestAverage  
  Balance  Rate  Balance  Rate  
              
Assets             
              
Securities available for sale:             
U. S. government sponsored enterprises$142,495  595 1.67%$75,031  255 1.36% 
Mortgage backed securities and             
  collateralized mortgage obligations-residential 367,956  1,958 2.13  412,499  2,116 2.05  
State and political subdivisions 873  19 8.71  1,114  22 7.90  
Corporate bonds 41,580  151 1.45  -  - -  
Small Business Administration-guaranteed participation securities 78,591  415 2.11  90,611  476 2.10  
Mortgage backed securities and             
  collateralized mortgage obligations-commercial 10,089  23 0.91  10,394  36 1.40  
Other 685  4 2.34  685  4 2.34  
              
  Total securities available for sale 642,269  3,165 1.97  590,334  2,909 1.97  
              
Federal funds sold and other             
 short-term Investments 641,126  1,246 0.78  675,586  844 0.50  
              
Held to maturity securities:             
Corporate bonds 9,992  154 6.16  9,977  154 6.17  
Mortgage backed securities and             
  collateralized mortgage obligations-residential 34,303  316 3.68  45,112  402 3.56  
              
  Total held to maturity securities 44,295  470 4.24  55,089  556 4.03  
              
Federal Reserve Bank and Federal Home Loan Bank stock 9,579  134 5.60  9,480  120 5.06  
              
Commercial loans 187,590  2,429 5.18  201,367  2,617 5.20  
Residential mortgage loans 2,911,987  30,367 4.17  2,726,811  29,622 4.35  
Home equity lines of credit 330,338  3,085 3.74  358,817  3,179 3.56  
Installment loans 8,228  169 8.22  8,659  193 8.94  
              
Loans, net of unearned income 3,438,143  36,050 4.19  3,295,654  35,611 4.33  
              
  Total interest earning assets 4,775,412  41,065 3.44  4,626,143  40,040 3.47  
              
Allowance for loan losses (44,236)     (45,271)     
Cash & non-interest earning assets 130,186      135,532      
              
              
Total assets$4,861,362     $4,716,404      
              
              
Liabilities and shareholders' equity             
              
Deposits:             
Interest bearing checking accounts$809,039  124 0.06%$735,098  114 0.06% 
Money market accounts 580,006  466 0.32  603,774  496 0.33  
Savings 1,274,757  430 0.13  1,262,467  604 0.19  
Time deposits 1,133,942  2,283 0.81  1,134,459  2,373 0.84  
              
  Total interest bearing deposits 3,797,744  3,303 0.35  3,735,798  3,587 0.39  
Short-term borrowings 229,719  349 0.61  176,119  257 0.59  
              
  Total interest bearing liabilities 4,027,463  3,652 0.36  3,911,917  3,844 0.40  
              
Demand deposits 370,552      358,224      
Other liabilities 26,781      26,917      
Shareholders' equity 436,566      419,346      
              
Total liabilities and shareholders' equity$4,861,362     $4,716,404      
              
Net interest income, tax equivalent   37,413      36,196    
              
Net interest spread    3.08%    3.07% 
              
Net interest margin (net interest income             
to total interest earning assets)    3.14%    3.13% 
              
Tax equivalent adjustment   (13)     (14)   
              
              
  Net interest income    37,400      36,182    
                

Non-GAAP Financial Measures Reconciliation

Tangible equity as a percentage of tangible assets at period end is a non-GAAP financial measure 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 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 revenue from net interest income and fee income.  We calculate the efficiency ratio by dividing total noninterest expenses as determined under GAAP, but excluding other real estate expense, net, by net interest income (fully taxable equivalent) and total noninterest income as determined under GAAP, but excluding net gains on the sale of nonperforming loans and securities from this calculation.  We believe that this provides a reasonable measure of primary banking expenses relative to primary banking revenue. 

We believe that these non-GAAP financial measures provide information that is important to investors and that is useful in understanding our financial results. Our management internally assesses our performance based, in part, on these measures.  However, these non-GAAP financial measures are supplemental and 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, efficiency ratio, net income and net income per share to the underlying GAAP numbers is set forth below.

NON-GAAP FINANCIAL MEASURES RECONCILIATION      
       
(dollars in thousands, except per share amounts)      
(Unaudited)      
  03/31/1712/31/1603/31/16  
Tangible Equity to Tangible Assets      
Total Assets 4,886,743 4,868,806 4,763,262   
Less: Intangible assets   553   553   553   
  Tangible assets   4,886,190   4,868,253   4,762,709   
       
Equity$  438,700   432,686   423,025   
Less: Intangible assets   553   553   553   
  Tangible equity   438,147   432,133   422,472   
Tangible Equity to Tangible Assets 8.97%8.88%8.87%  
Equity to Assets 8.98%8.89%8.88%  
       
  3 Months Ended  
Efficiency Ratio 03/31/1712/31/1603/31/16  
       
Net interest income$  37,400   36,907   36,182   
Taxable equivalent adjustment   13   14   14   
Net interest income (fully taxable equivalent)   37,413   36,921   36,196   
Non-interest income   4,727   4,512   4,572   
  Revenue used for efficiency ratio   42,140   41,433   40,768   
       
Total noninterest expense   24,019   23,365   23,439   
Less:  Other real estate expense, net   499   721   519   
  Expense used for efficiency ratio   23,520   22,644   22,920   
       
Efficiency Ratio 55.81%54.65%56.22%  

 


            

Contact Data