NEW YORK
|
0-10592
|
14-1630287
|
State or Other Jurisdiction of Incorporation or Organization
|
Commission File No.
|
I.R.S. Employer Identification Number
|
☐ |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
☐ |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
☐ |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
☐ |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
Item 2.02. |
Results of Operations and Financial Condition
|
Item 9.01. |
Financial Statements and Exhibits
|
(c)
|
Exhibits
|
Reg S-K Exhibit No.
|
Description
|
Press release dated January 22, 2019 for the period ending December 31, 2018, regarding quarterly and year end results.
|
TrustCo Bank Corp NY
|
||
(Registrant)
|
||
By:
|
/s/ Michael M. Ozimek
|
|
Michael M. Ozimek
|
||
Executive Vice President and
|
||
Chief Financial Officer
|
News Release
|
Subsidiary:
|
TrustCo Bank
|
NASDAQ -- TRST
|
Contact:
|
Robert Leonard
|
Executive Vice President and
|
|
Chief Risk Officer
|
|
(518) 381-3693
|
· |
Continued solid financial results:
|
o |
Key metrics for fourth quarter 2018:
|
§ |
Net income of $16.0 million in the fourth quarter 2018 up 118% compared to $7.4 million in the fourth quarter 2017
|
§ |
Return on average assets (ROAA) of 1.30% compared to 0.60% in the fourth quarter of 2017
|
§ |
Return on average equity (ROAE) of 13.18% compared to 6.38% in the fourth quarter of 2017
|
§ |
Efficiency ratio of 55.06% compared to 53.13% in the fourth quarter of 2017 (Non-GAAP measure; see P. 14 for definition)
|
· |
Asset quality remains strong:
|
o |
Nonperforming assets (NPAs) fell by $962 thousand compared to December 31, 2017
|
o |
NPAs to total assets improved to 0.54% at December 31, 2018
|
o |
Quarterly net chargeoffs were $470 thousand in the fourth quarter 2018, compared to $212 thousand in the fourth quarter 2017
|
· |
Loan portfolio reaches all-time high:
|
o |
Average loans were up $244 million for the fourth quarter 2018 compared to fourth quarter of 2017
|
o |
At $3.9 billion as of December 31, 2018, loans continue to set new all-time highs
|
· |
Year over year deposit growth:
|
o |
Average Deposits balances reached $4.2 billion in fourth quarter 2018 up $77.1 million or 1.9% from fourth quarter 2017
|
o |
Time deposits increased $153.1 million or 14.3% compared to the fourth quarter 2017
|
o |
Average interest bearing checking and demand deposits are up $42.8 million or 3.4% in the fourth quarter 2018 compared to fourth quarter 2017
|
Three months ended
|
||||||||||||
12/31/2018
|
9/30/2018
|
12/31/2017
|
||||||||||
Summary of operations
|
||||||||||||
Net interest income (TE)
|
$
|
40,740
|
40,526
|
39,259
|
||||||||
Provision for loan losses
|
500
|
300
|
300
|
|||||||||
Noninterest income
|
4,452
|
4,455
|
4,288
|
|||||||||
Noninterest expense
|
24,919
|
24,544
|
23,536
|
|||||||||
Net income
|
16,033
|
15,199
|
7,362
|
|||||||||
Per common share
|
||||||||||||
Net income per share:
|
||||||||||||
- Basic
|
$
|
0.166
|
0.157
|
0.077
|
||||||||
- Diluted
|
0.166
|
0.157
|
0.076
|
|||||||||
Cash dividends
|
0.068
|
0.068
|
0.066
|
|||||||||
Book value at period end
|
5.06
|
4.93
|
4.75
|
|||||||||
Market price at period end
|
6.86
|
8.50
|
9.20
|
|||||||||
At period end
|
||||||||||||
Full time equivalent employees
|
854
|
807
|
846
|
|||||||||
Full service banking offices
|
148
|
148
|
145
|
|||||||||
Performance ratios
|
||||||||||||
Return on average assets
|
1.30
|
%
|
1.24
|
0.60
|
||||||||
Return on average equity
|
13.18
|
12.84
|
6.38
|
|||||||||
Efficiency (1)
|
55.06
|
53.39
|
53.13
|
|||||||||
Net interest spread (TE)
|
3.27
|
3.26
|
3.22
|
|||||||||
Net interest margin (TE)
|
3.38
|
3.35
|
3.29
|
|||||||||
Dividend payout ratio
|
41.07
|
43.29
|
85.81
|
|||||||||
Capital ratios at period end
|
||||||||||||
Consolidated tangible equity to tangible assets (2)
|
9.87
|
%
|
9.76
|
9.33
|
||||||||
Consolidated equity to assets
|
9.88
|
%
|
9.77
|
9.34
|
||||||||
Asset quality analysis at period end
|
||||||||||||
Nonperforming loans to total loans
|
0.64
|
0.62
|
0.67
|
|||||||||
Nonperforming assets to total assets
|
0.54
|
0.53
|
0.56
|
|||||||||
Allowance for loan losses to total loans
|
1.16
|
1.17
|
1.21
|
|||||||||
Coverage ratio (3)
|
1.8
|
x
|
1.9
|
x
|
1.8
|
x
|
(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.
|
Years ended
|
||||||||
12/31/2018
|
12/31/2017
|
|||||||
Summary of operations
|
||||||||
Net interest income (TE)
|
$
|
160,698
|
154,413
|
|||||
Provision for loan losses
|
1,400
|
2,000
|
||||||
Noninterest income
|
18,081
|
18,373
|
||||||
Noninterest expense
|
97,713
|
93,994
|
||||||
Net income
|
61,445
|
43,145
|
||||||
Per common share
|
||||||||
Net income per share:
|
||||||||
- Basic
|
$
|
0.637
|
0.449
|
|||||
- Diluted
|
0.636
|
0.448
|
||||||
Cash dividends
|
0.268
|
0.263
|
||||||
Tangible Book value at period end
|
5.06
|
4.75
|
||||||
Market price at period end
|
6.86
|
9.20
|
||||||
Performance ratios
|
||||||||
Return on average assets
|
1.25
|
%
|
0.88
|
|||||
Return on average equity
|
13.05
|
9.64
|
||||||
Efficiency (1)
|
53.97
|
53.75
|
||||||
Net interest spread (TE)
|
3.25
|
3.16
|
||||||
Net interest margin (TE)
|
3.33
|
3.22
|
||||||
Dividend payout ratio
|
42.02
|
58.44
|
(1)
|
Calculated as noninterest expense (excluding ORE income/expense) divided by taxable equivalent net interest income plus noninterest income
(excluding net securities transactions and gain on sale of building and nonperforming loans).
|
Three months ended
|
||||||||||||||||||||
12/31/2018
|
9/30/2018
|
6/30/2018
|
3/31/2018
|
12/31/2017
|
||||||||||||||||
Interest and dividend income:
|
||||||||||||||||||||
Interest and fees on loans
|
$
|
41,184
|
40,073
|
38,956
|
38,091
|
37,914
|
||||||||||||||
Interest and dividends on securities available for sale:
|
||||||||||||||||||||
U. S. government sponsored enterprises
|
788
|
787
|
787
|
750
|
614
|
|||||||||||||||
State and political subdivisions
|
2
|
7
|
6
|
7
|
10
|
|||||||||||||||
Mortgage-backed securities and collateralized mortgage obligations - residential
|
1,554
|
1,601
|
1,675
|
1,763
|
1,730
|
|||||||||||||||
Corporate bonds
|
202
|
202
|
150
|
133
|
148
|
|||||||||||||||
Small Business Administration - guaranteed participation securities
|
329
|
325
|
333
|
352
|
358
|
|||||||||||||||
Mortgage-backed securities and collateralized mortgage
obligations - commercial
|
-
|
-
|
(5
|
)
|
42
|
43
|
||||||||||||||
Other securities
|
5
|
4
|
4
|
5
|
4
|
|||||||||||||||
Total interest and dividends on securities available for sale
|
2,880
|
2,926
|
2,950
|
3,052
|
2,907
|
|||||||||||||||
Interest on held to maturity securities:
|
||||||||||||||||||||
Mortgage-backed securities and collateralized mortgage obligations - residential
|
226
|
232
|
244
|
260
|
261
|
|||||||||||||||
Total interest on held to maturity securities
|
226
|
232
|
244
|
260
|
261
|
|||||||||||||||
Federal Reserve Bank and Federal Home Loan Bank stock
|
207
|
82
|
198
|
77
|
151
|
|||||||||||||||
Interest on federal funds sold and other short-term investments
|
2,367
|
2,425
|
2,467
|
2,017
|
1,779
|
|||||||||||||||
Total interest income
|
46,864
|
45,738
|
44,815
|
43,497
|
43,012
|
|||||||||||||||
Interest expense:
|
||||||||||||||||||||
Interest on deposits:
|
||||||||||||||||||||
Interest-bearing checking
|
111
|
113
|
112
|
106
|
107
|
|||||||||||||||
Savings
|
401
|
417
|
420
|
419
|
429
|
|||||||||||||||
Money market deposit accounts
|
618
|
544
|
452
|
439
|
457
|
|||||||||||||||
Time deposits
|
4,643
|
3,864
|
3,439
|
2,860
|
2,412
|
|||||||||||||||
Interest on short-term borrowings
|
352
|
277
|
283
|
358
|
359
|
|||||||||||||||
Total interest expense
|
6,125
|
5,215
|
4,706
|
4,182
|
3,764
|
|||||||||||||||
Net interest income
|
40,739
|
40,523
|
40,109
|
39,315
|
39,248
|
|||||||||||||||
Less: Provision for loan losses
|
500
|
300
|
300
|
300
|
300
|
|||||||||||||||
Net interest income after provision for loan losses
|
40,239
|
40,223
|
39,809
|
39,015
|
38,948
|
|||||||||||||||
Noninterest income:
|
||||||||||||||||||||
Trustco Financial Services income
|
1,356
|
1,516
|
1,596
|
1,815
|
1,457
|
|||||||||||||||
Fees for services to customers
|
2,897
|
2,693
|
2,677
|
2,645
|
2,597
|
|||||||||||||||
Other
|
199
|
246
|
222
|
219
|
234
|
|||||||||||||||
Total noninterest income
|
4,452
|
4,455
|
4,495
|
4,679
|
4,288
|
|||||||||||||||
Noninterest expenses:
|
||||||||||||||||||||
Salaries and employee benefits
|
10,183
|
10,761
|
10,741
|
10,422
|
10,536
|
|||||||||||||||
Net occupancy expense
|
4,800
|
3,997
|
4,101
|
4,315
|
4,140
|
|||||||||||||||
Equipment expense
|
1,741
|
1,783
|
1,793
|
1,751
|
1,465
|
|||||||||||||||
Professional services
|
1,733
|
1,578
|
1,814
|
1,430
|
1,325
|
|||||||||||||||
Outsourced services
|
1,875
|
1,875
|
1,825
|
1,925
|
1,760
|
|||||||||||||||
Advertising expense
|
876
|
844
|
670
|
630
|
559
|
|||||||||||||||
FDIC and other insurance
|
522
|
682
|
514
|
1,023
|
1,102
|
|||||||||||||||
Other real estate expense, net
|
37
|
528
|
294
|
372
|
401
|
|||||||||||||||
Other
|
3,152
|
2,496
|
2,343
|
2,287
|
2,248
|
|||||||||||||||
Total noninterest expenses
|
24,919
|
24,544
|
24,095
|
24,155
|
23,536
|
|||||||||||||||
Income before taxes
|
19,772
|
20,134
|
20,209
|
19,539
|
19,700
|
|||||||||||||||
Income taxes
|
3,739
|
4,935
|
4,804
|
4,731
|
12,338
|
|||||||||||||||
Net income
|
$
|
16,033
|
15,199
|
15,405
|
14,808
|
7,362
|
||||||||||||||
Net income per common share:
|
||||||||||||||||||||
- Basic
|
$
|
0.166
|
0.157
|
0.160
|
0.154
|
0.077
|
||||||||||||||
- Diluted
|
0.166
|
0.157
|
0.160
|
0.153
|
0.076
|
|||||||||||||||
Average basic shares (in thousands)
|
96,555
|
96,555
|
96,449
|
96,353
|
96,230
|
|||||||||||||||
Average diluted shares (in thousands)
|
96,689
|
96,689
|
96,580
|
96,490
|
96,393
|
|||||||||||||||
Note: Taxable equivalent net interest income
|
$
|
40,740
|
40,526
|
40,119
|
39,319
|
39,259
|
Years ended
|
||||||||
12/31/2018
|
12/31/2017
|
|||||||
Interest and dividend income:
|
||||||||
Interest and fees on loans
|
$
|
158,304
|
148,133
|
|||||
Interest and dividends on securities available for sale:
|
||||||||
U. S. government sponsored enterprises
|
3,112
|
2,281
|
||||||
State and political subdivisions
|
22
|
39
|
||||||
Mortgage-backed securities and collateralized mortgage obligations - residential
|
6,593
|
7,447
|
||||||
Corporate bonds
|
687
|
606
|
||||||
Small Business Administration - guaranteed participation securities
|
1,339
|
1,547
|
||||||
Mortgage-backed securities and collateralized mortgage obligations - commercial
|
37
|
109
|
||||||
Other securities
|
18
|
16
|
||||||
Total interest and dividends on securities available for sale
|
11,808
|
12,045
|
||||||
Interest on held to maturity securities:
|
||||||||
Mortgage-backed securities-residential
|
962
|
1,149
|
||||||
Corporate bonds
|
-
|
410
|
||||||
Total interest on held to maturity securities
|
962
|
1,559
|
||||||
Federal Reserve Bank and Federal Home Loan Bank stock
|
564
|
544
|
||||||
Interest on federal funds sold and other short-term investments
|
9,276
|
6,679
|
||||||
Total interest income
|
180,914
|
168,960
|
||||||
Interest expense:
|
||||||||
Interest on deposits:
|
||||||||
Interest-bearing checking
|
442
|
478
|
||||||
Savings
|
1,657
|
1,729
|
||||||
Money market deposit accounts
|
2,053
|
1,860
|
||||||
Time deposits
|
14,806
|
9,123
|
||||||
Interest on short-term borrowings
|
1,270
|
1,402
|
||||||
Total interest expense
|
20,228
|
14,592
|
||||||
Net interest income
|
160,686
|
154,368
|
||||||
Less: Provision for loan losses
|
1,400
|
2,000
|
||||||
Net interest income after provision for loan losses
|
159,286
|
152,368
|
||||||
Noninterest income:
|
||||||||
Trustco Financial Services income
|
6,283
|
6,584
|
||||||
Fees for services to customers
|
10,912
|
10,798
|
||||||
Other
|
886
|
991
|
||||||
Total noninterest income
|
18,081
|
18,373
|
||||||
Noninterest expenses:
|
||||||||
Salaries and employee benefits
|
42,107
|
40,665
|
||||||
Net occupancy expense
|
17,213
|
16,543
|
||||||
Equipment expense
|
7,068
|
6,118
|
||||||
Professional services
|
6,555
|
6,895
|
||||||
Outsourced services
|
7,500
|
6,410
|
||||||
Advertising expense
|
3,020
|
2,578
|
||||||
FDIC and other insurance
|
2,741
|
4,179
|
||||||
Other real estate expense, net
|
1,231
|
1,171
|
||||||
Other
|
10,278
|
9,435
|
||||||
Total noninterest expenses
|
97,713
|
93,994
|
||||||
Income before taxes
|
79,654
|
76,747
|
||||||
Income taxes
|
18,209
|
33,602
|
||||||
Net income
|
$
|
61,445
|
43,145
|
|||||
Net income per common share:
|
||||||||
- Basic
|
$
|
0.637
|
0.449
|
|||||
- Diluted
|
0.636
|
0.448
|
||||||
Average basic shares (in thousands)
|
96,505
|
96,112
|
||||||
Average diluted shares (in thousands)
|
96,646
|
96,222
|
||||||
Note: Taxable equivalent net interest income
|
$
|
160,698
|
154,413
|
12/31/2018
|
9/30/2018
|
6/30/2018
|
3/31/2018
|
12/31/2017
|
||||||||||||||||
ASSETS:
|
||||||||||||||||||||
Cash and due from banks
|
$
|
49,260
|
42,195
|
40,567
|
39,373
|
44,125
|
||||||||||||||
Federal funds sold and other short term investments
|
454,449
|
423,254
|
546,049
|
577,797
|
568,615
|
|||||||||||||||
Total cash and cash equivalents
|
503,709
|
465,449
|
586,616
|
617,170
|
612,740
|
|||||||||||||||
Securities available for sale:
|
||||||||||||||||||||
U. S. government sponsored enterprises
|
152,160
|
150,053
|
150,704
|
151,327
|
137,994
|
|||||||||||||||
States and political subdivisions
|
173
|
180
|
524
|
525
|
525
|
|||||||||||||||
Mortgage-backed securities and collateralized mortgage obligations - residential
|
262,032
|
269,093
|
283,252
|
297,633
|
315,840
|
|||||||||||||||
Small Business Administration - guaranteed participation securities
|
56,475
|
57,894
|
61,876
|
64,113
|
67,059
|
|||||||||||||||
Mortgage-backed securities and collateralized mortgage obligations - commercial
|
-
|
-
|
-
|
9,573
|
9,700
|
|||||||||||||||
Corporate bonds
|
29,938
|
29,977
|
29,977
|
35,227
|
40,162
|
|||||||||||||||
Other securities
|
685
|
685
|
685
|
685
|
685
|
|||||||||||||||
Total securities available for sale
|
501,463
|
507,882
|
527,018
|
559,083
|
571,965
|
|||||||||||||||
Held to maturity securities:
|
||||||||||||||||||||
Mortgage-backed securities and collateralized mortgage obligations-residential
|
22,501
|
23,462
|
24,730
|
26,174
|
27,551
|
|||||||||||||||
Total held to maturity securities
|
22,501
|
23,462
|
24,730
|
26,174
|
27,551
|
|||||||||||||||
Federal Reserve Bank and Federal Home Loan Bank stock
|
8,953
|
8,953
|
8,953
|
8,779
|
8,779
|
|||||||||||||||
Loans:
|
||||||||||||||||||||
Commercial
|
196,146
|
190,987
|
190,904
|
185,129
|
186,207
|
|||||||||||||||
Residential mortgage loans
|
3,376,708
|
3,331,212
|
3,245,151
|
3,171,548
|
3,132,521
|
|||||||||||||||
Home equity line of credit
|
289,540
|
293,750
|
295,791
|
301,885
|
308,916
|
|||||||||||||||
Installment loans
|
11,702
|
9,967
|
9,309
|
8,413
|
8,763
|
|||||||||||||||
Loans, net of deferred net costs
|
3,874,096
|
3,825,916
|
3,741,155
|
3,666,975
|
3,636,407
|
|||||||||||||||
Less: Allowance for loan losses
|
44,766
|
44,736
|
44,503
|
44,379
|
44,170
|
|||||||||||||||
Net loans
|
3,829,330
|
3,781,180
|
3,696,652
|
3,622,596
|
3,592,237
|
|||||||||||||||
Bank premises and equipment, net
|
34,694
|
35,214
|
35,521
|
35,240
|
35,157
|
|||||||||||||||
Other assets
|
58,263
|
63,211
|
61,069
|
62,522
|
59,579
|
|||||||||||||||
Total assets
|
$
|
4,958,913
|
4,885,351
|
4,940,559
|
4,931,564
|
4,908,008
|
||||||||||||||
LIABILITIES:
|
||||||||||||||||||||
Deposits:
|
||||||||||||||||||||
Demand
|
$
|
405,069
|
403,047
|
404,564
|
403,782
|
398,399
|
||||||||||||||
Interest-bearing checking
|
904,678
|
918,486
|
925,295
|
915,163
|
891,052
|
|||||||||||||||
Savings accounts
|
1,182,683
|
1,221,127
|
1,257,744
|
1,266,852
|
1,260,447
|
|||||||||||||||
Money market deposit accounts
|
507,311
|
501,270
|
512,453
|
539,839
|
556,462
|
|||||||||||||||
Time deposits
|
1,274,506
|
1,155,994
|
1,155,214
|
1,109,444
|
1,066,966
|
|||||||||||||||
Total deposits
|
4,274,247
|
4,199,924
|
4,255,270
|
4,235,080
|
4,173,326
|
|||||||||||||||
Short-term borrowings
|
161,893
|
176,377
|
182,705
|
203,910
|
242,991
|
|||||||||||||||
Accrued expenses and other liabilities
|
32,902
|
31,932
|
31,769
|
30,477
|
33,383
|
|||||||||||||||
Total liabilities
|
4,469,042
|
4,408,233
|
4,469,744
|
4,469,467
|
4,449,700
|
|||||||||||||||
SHAREHOLDERS' EQUITY:
|
||||||||||||||||||||
Capital stock
|
100,175
|
100,175
|
100,093
|
100,002
|
99,998
|
|||||||||||||||
Surplus
|
176,710
|
176,764
|
176,243
|
175,674
|
175,651
|
|||||||||||||||
Undivided profits
|
256,397
|
246,965
|
238,342
|
229,267
|
219,436
|
|||||||||||||||
Accumulated other comprehensive loss, net of tax
|
(10,309
|
)
|
(13,000
|
)
|
(9,796
|
)
|
(8,490
|
)
|
(1,806
|
)
|
||||||||||
Treasury stock at cost
|
(33,102
|
)
|
(33,786
|
)
|
(34,067
|
)
|
(34,356
|
)
|
(34,971
|
)
|
||||||||||
Total shareholders' equity
|
489,871
|
477,118
|
470,815
|
462,097
|
458,308
|
|||||||||||||||
Total liabilities and shareholders' equity
|
$
|
4,958,913
|
4,885,351
|
4,940,559
|
4,931,564
|
4,908,008
|
||||||||||||||
Outstanding shares (in thousands)
|
96,659
|
96,586
|
96,475
|
96,359
|
96,289
|
12/31/2018
|
9/30/2018
|
6/30/2018
|
3/31/2018
|
12/31/2017
|
||||||||||||||||
Nonperforming Assets
|
||||||||||||||||||||
New York and other states*
|
||||||||||||||||||||
Loans in nonaccrual status:
|
||||||||||||||||||||
Commercial
|
$
|
645
|
928
|
767
|
1,213
|
1,543
|
||||||||||||||
Real estate mortgage - 1 to 4 family
|
22,373
|
20,750
|
21,209
|
21,424
|
20,350
|
|||||||||||||||
Installment
|
4
|
13
|
6
|
19
|
57
|
|||||||||||||||
Total non-accrual loans
|
23,022
|
21,691
|
21,982
|
22,656
|
21,950
|
|||||||||||||||
Other nonperforming real estate mortgages - 1 to 4 family
|
34
|
35
|
36
|
38
|
38
|
|||||||||||||||
Total nonperforming loans
|
23,056
|
21,726
|
22,018
|
22,694
|
21,988
|
|||||||||||||||
Other real estate owned
|
1,675
|
2,306
|
2,569
|
2,190
|
3,246
|
|||||||||||||||
Total nonperforming assets
|
$
|
24,731
|
24,032
|
24,587
|
24,884
|
25,234
|
||||||||||||||
Florida
|
||||||||||||||||||||
Loans in nonaccrual status:
|
||||||||||||||||||||
Commercial
|
$
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||
Real estate mortgage - 1 to 4 family
|
1,915
|
2,054
|
2,143
|
2,154
|
2,389
|
|||||||||||||||
Installment
|
15
|
13
|
-
|
4
|
-
|
|||||||||||||||
Total non-accrual loans
|
1,930
|
2,067
|
2,143
|
2,158
|
2,389
|
|||||||||||||||
Other nonperforming real estate mortgages - 1 to 4 family
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Total nonperforming loans
|
1,930
|
2,067
|
2,143
|
2,158
|
2,389
|
|||||||||||||||
Other real estate owned
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Total nonperforming assets
|
$
|
1,930
|
2,067
|
2,143
|
2,158
|
2,389
|
||||||||||||||
Total
|
||||||||||||||||||||
Loans in nonaccrual status:
|
||||||||||||||||||||
Commercial
|
$
|
645
|
928
|
767
|
1,213
|
1,543
|
||||||||||||||
Real estate mortgage - 1 to 4 family
|
24,288
|
22,804
|
23,352
|
23,578
|
22,739
|
|||||||||||||||
Installment
|
19
|
26
|
6
|
23
|
57
|
|||||||||||||||
Total non-accrual loans
|
24,952
|
23,758
|
24,125
|
24,814
|
24,339
|
|||||||||||||||
Other nonperforming real estate mortgages - 1 to 4 family
|
34
|
35
|
36
|
38
|
38
|
|||||||||||||||
Total nonperforming loans
|
24,986
|
23,793
|
24,161
|
24,852
|
24,377
|
|||||||||||||||
Other real estate owned
|
1,675
|
2,306
|
2,569
|
2,190
|
3,246
|
|||||||||||||||
Total nonperforming assets
|
$
|
26,661
|
26,099
|
26,730
|
27,042
|
27,623
|
||||||||||||||
Quarterly Net Chargeoffs (Recoveries)
|
||||||||||||||||||||
New York and other states*
|
||||||||||||||||||||
Commercial
|
$
|
99
|
(2
|
)
|
(1
|
)
|
(6
|
)
|
(86
|
)
|
||||||||||
Real estate mortgage - 1 to 4 family
|
323
|
(3
|
)
|
150
|
28
|
249
|
||||||||||||||
Installment
|
35
|
64
|
27
|
66
|
50
|
|||||||||||||||
Total net chargeoffs
|
$
|
457
|
59
|
176
|
88
|
213
|
||||||||||||||
Florida
|
||||||||||||||||||||
Commercial
|
$
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||
Real estate mortgage - 1 to 4 family
|
(3
|
)
|
-
|
-
|
-
|
(1
|
)
|
|||||||||||||
Installment
|
16
|
8
|
-
|
2
|
-
|
|||||||||||||||
Total net chargeoffs
|
$
|
13
|
8
|
-
|
2
|
(1
|
)
|
|||||||||||||
Total
|
||||||||||||||||||||
Commercial
|
$
|
99
|
(2
|
)
|
(1
|
)
|
(6
|
)
|
(86
|
)
|
||||||||||
Real estate mortgage - 1 to 4 family
|
320
|
(3
|
)
|
150
|
28
|
248
|
||||||||||||||
Installment
|
51
|
72
|
27
|
68
|
50
|
|||||||||||||||
Total net chargeoffs
|
$
|
470
|
67
|
176
|
90
|
212
|
||||||||||||||
Asset Quality Ratios
|
||||||||||||||||||||
Total nonperforming loans (1)
|
$
|
24,986
|
23,793
|
24,161
|
24,852
|
24,377
|
||||||||||||||
Total nonperforming assets (1)
|
26,661
|
26,099
|
26,730
|
27,042
|
27,623
|
|||||||||||||||
Total net chargeoffs (2)
|
470
|
67
|
176
|
90
|
212
|
|||||||||||||||
Allowance for loan losses (1)
|
44,766
|
44,736
|
44,503
|
44,379
|
44,170
|
|||||||||||||||
Nonperforming loans to total loans
|
0.64
|
%
|
0.62
|
%
|
0.65
|
%
|
0.68
|
%
|
0.67
|
%
|
||||||||||
Nonperforming assets to total assets
|
0.54
|
%
|
0.53
|
%
|
0.54
|
%
|
0.55
|
%
|
0.56
|
%
|
||||||||||
Allowance for loan losses to total loans
|
1.16
|
%
|
1.17
|
%
|
1.19
|
%
|
1.21
|
%
|
1.21
|
%
|
||||||||||
Coverage ratio (1)
|
179.2
|
%
|
188.0
|
%
|
184.2
|
%
|
178.6
|
%
|
181.2
|
%
|
||||||||||
Annualized net chargeoffs to average loans (2)
|
0.05
|
%
|
0.01
|
%
|
0.02
|
%
|
0.01
|
%
|
0.02
|
%
|
||||||||||
Allowance for loan losses to annualized net chargeoffs (2)
|
23.8
|
x
|
166.9
|
x
|
63.2
|
x
|
123.3
|
x
|
52.1
|
x
|
* |
Includes New York, New Jersey, Vermont and Massachusetts.
|
(1) |
At period-end
|
(2) |
For the period ended
|
(dollars in thousands)
|
||||||||||||||||||||||||
(Unaudited)
|
Three months ended
|
Three months ended
|
||||||||||||||||||||||
December 31, 2018
|
December 31, 2017
|
|||||||||||||||||||||||
Average
Balance
|
Interest
|
Average
Rate
|
Average
Balance
|
Interest
|
Average
Rate
|
|||||||||||||||||||
Assets
|
||||||||||||||||||||||||
Securities available for sale:
|
||||||||||||||||||||||||
U. S. government sponsored enterprises
|
$
|
154,867
|
788
|
2.03
|
%
|
$
|
139,565
|
614
|
1.76
|
%
|
||||||||||||||
Mortgage backed securities
and collateralized mortgage obligations - residential
|
276,747
|
1,554
|
2.25
|
328,826
|
1,730
|
2.10
|
||||||||||||||||||
State and political subdivisions
|
172
|
3
|
7.82
|
519
|
10
|
7.71
|
||||||||||||||||||
Corporate bonds
|
30,068
|
202
|
2.68
|
41,006
|
148
|
1.44
|
||||||||||||||||||
Small Business Administration - guaranteed
|
||||||||||||||||||||||||
participation securities
|
59,363
|
329
|
2.21
|
69,643
|
358
|
2.06
|
||||||||||||||||||
Mortgage backed securities
and collateralized mortgage obligations - commercial
|
-
|
-
|
-
|
9,843
|
43
|
1.75
|
||||||||||||||||||
Other
|
684
|
5
|
2.92
|
685
|
4
|
2.34
|
||||||||||||||||||
Total securities available for sale
|
521,901
|
2,881
|
2.21
|
590,087
|
2,907
|
1.97
|
||||||||||||||||||
Federal funds sold and other short-term Investments
|
416,765
|
2,367
|
2.25
|
539,700
|
1,779
|
1.32
|
||||||||||||||||||
Held to maturity securities:
|
||||||||||||||||||||||||
Corporate bonds
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
Mortgage backed securities
and collateralized mortgage obligations - residential
|
22,947
|
226
|
3.93
|
28,418
|
261
|
3.67
|
||||||||||||||||||
Total held to maturity securities
|
22,947
|
226
|
3.93
|
28,418
|
261
|
3.67
|
||||||||||||||||||
Federal Reserve Bank and Federal Home Loan Bank stock
|
8,953
|
207
|
9.25
|
8,779
|
151
|
6.88
|
||||||||||||||||||
Commercial loans
|
191,899
|
2,577
|
5.37
|
186,655
|
2,429
|
5.21
|
||||||||||||||||||
Residential mortgage loans
|
3,359,540
|
34,808
|
4.14
|
3,103,792
|
32,051
|
4.13
|
||||||||||||||||||
Home equity lines of credit
|
291,411
|
3,544
|
4.82
|
310,626
|
3,240
|
4.17
|
||||||||||||||||||
Installment loans
|
10,486
|
255
|
9.65
|
8,276
|
205
|
9.91
|
||||||||||||||||||
Loans, net of unearned income
|
3,853,336
|
41,184
|
4.27
|
3,609,349
|
37,925
|
4.20
|
||||||||||||||||||
Total interest earning assets
|
4,823,902
|
46,865
|
3.88
|
4,776,333
|
43,023
|
3.60
|
||||||||||||||||||
Allowance for loan losses
|
(44,887
|
)
|
(44,322
|
)
|
||||||||||||||||||||
Cash & non-interest earning assets
|
120,646
|
128,340
|
||||||||||||||||||||||
Total assets
|
$
|
4,899,661
|
$
|
4,860,351
|
||||||||||||||||||||
Liabilities and shareholders' equity
|
||||||||||||||||||||||||
Deposits:
|
||||||||||||||||||||||||
Interest bearing checking accounts
|
$
|
892,241
|
111
|
0.05
|
%
|
$
|
856,031
|
107
|
0.05
|
%
|
||||||||||||||
Money market accounts
|
499,771
|
618
|
0.49
|
559,463
|
457
|
0.33
|
||||||||||||||||||
Savings
|
1,200,864
|
401
|
0.13
|
1,259,938
|
429
|
0.14
|
||||||||||||||||||
Time deposits
|
1,227,034
|
4,643
|
1.50
|
1,073,956
|
2,412
|
0.90
|
||||||||||||||||||
Total interest bearing deposits
|
3,819,910
|
5,773
|
0.60
|
3,749,388
|
3,405
|
0.36
|
||||||||||||||||||
Short-term borrowings
|
171,247
|
352
|
0.82
|
232,207
|
359
|
0.62
|
||||||||||||||||||
Total interest bearing liabilities
|
3,991,157
|
6,125
|
0.61
|
3,981,595
|
3,764
|
0.38
|
||||||||||||||||||
Demand deposits
|
396,959
|
390,343
|
||||||||||||||||||||||
Other liabilities
|
28,748
|
30,392
|
||||||||||||||||||||||
Shareholders' equity
|
482,797
|
458,021
|
||||||||||||||||||||||
Total liabilities and shareholders' equity
|
$
|
4,899,661
|
$
|
4,860,351
|
||||||||||||||||||||
Net interest income, tax equivalent
|
40,740
|
39,259
|
||||||||||||||||||||||
Net interest spread
|
3.27
|
%
|
3.22
|
%
|
||||||||||||||||||||
Net interest margin (net interest income to total interest earning assets)
|
3.38
|
%
|
3.29
|
%
|
||||||||||||||||||||
Tax equivalent adjustment
|
(1
|
)
|
(11
|
)
|
||||||||||||||||||||
Net interest income
|
40,739
|
39,248
|
(dollars in thousands)
|
||||||||||||||||||||||||
(Unaudited)
|
Year ended
December 31, 2018
|
Year ended
December 31, 2017
|
||||||||||||||||||||||
Average
Balance
|
Interest
|
Average
Rate
|
Average
Balance
|
Interest
|
Average
Rate
|
|||||||||||||||||||
Assets
|
||||||||||||||||||||||||
Securities available for sale:
|
||||||||||||||||||||||||
U. S. government sponsored enterprises
|
$
|
155,381
|
3,112
|
2.00
|
%
|
$
|
139,652
|
2,281
|
1.63
|
%
|
||||||||||||||
Mortgage backed securities
and collateralized mortgage obligations - residential
|
294,732
|
6,593
|
2.24
|
350,256
|
7,447
|
2.13
|
||||||||||||||||||
State and political subdivisions
|
414
|
34
|
8.11
|
682
|
55
|
8.06
|
||||||||||||||||||
Corporate bonds
|
30,310
|
687
|
2.27
|
41,946
|
606
|
1.44
|
||||||||||||||||||
Small Business Administration - guaranteed participation securities
|
63,430
|
1,339
|
2.11
|
73,996
|
1,547
|
2.09
|
||||||||||||||||||
Mortgage backed securities
and collateralized mortgage obligations - commercial
|
2,769
|
37
|
1.33
|
9,963
|
109
|
1.09
|
||||||||||||||||||
Other
|
685
|
18
|
3.50
|
685
|
16
|
2.34
|
||||||||||||||||||
Total securities available for sale
|
547,721
|
11,820
|
2.88
|
617,180
|
12,061
|
1.95
|
||||||||||||||||||
Federal funds sold and other short-term Investments
|
495,066
|
9,276
|
1.87
|
611,586
|
6,679
|
1.09
|
||||||||||||||||||
Held to maturity securities:
|
||||||||||||||||||||||||
Corporate bonds
|
-
|
-
|
-
|
6,663
|
410
|
6.15
|
||||||||||||||||||
Mortgage backed securities
and collateralized mortgage obligations - residential
|
24,801
|
962
|
3.88
|
31,266
|
1,149
|
3.67
|
||||||||||||||||||
Total held to maturity securities
|
24,801
|
962
|
3.88
|
37,929
|
1,559
|
4.11
|
||||||||||||||||||
Federal Reserve Bank and Federal Home Loan Bank stock
|
8,907
|
564
|
8.44
|
9,295
|
544
|
5.85
|
||||||||||||||||||
Commercial loans
|
188,362
|
9,913
|
5.26
|
185,376
|
9,741
|
5.25
|
||||||||||||||||||
Residential mortgage loans
|
3,250,800
|
133,930
|
4.12
|
3,002,706
|
124,961
|
4.16
|
||||||||||||||||||
Home equity lines of credit
|
297,678
|
13,562
|
4.56
|
318,660
|
12,692
|
3.98
|
||||||||||||||||||
Installment loans
|
9,242
|
899
|
9.73
|
8,158
|
768
|
9.41
|
||||||||||||||||||
Loans, net of unearned income
|
3,746,082
|
158,304
|
4.23
|
3,514,900
|
148,162
|
4.22
|
||||||||||||||||||
Total interest earning assets
|
4,822,577
|
180,926
|
3.75
|
4,790,890
|
169,005
|
3.53
|
||||||||||||||||||
Allowance for loan losses
|
(44,651
|
)
|
(44,319
|
)
|
||||||||||||||||||||
Cash & non-interest earning assets
|
122,524
|
129,097
|
||||||||||||||||||||||
Total assets
|
$
|
4,900,450
|
$
|
4,875,668
|
||||||||||||||||||||
Liabilities and shareholders' equity
|
||||||||||||||||||||||||
Deposits:
|
||||||||||||||||||||||||
Interest bearing checking accounts
|
$
|
897,378
|
442
|
0.05
|
%
|
$
|
844,010
|
478
|
0.06
|
%
|
||||||||||||||
Money market accounts
|
521,233
|
2,053
|
0.39
|
572,270
|
1,860
|
0.33
|
||||||||||||||||||
Savings
|
1,241,619
|
1,657
|
0.13
|
1,275,268
|
1,729
|
0.14
|
||||||||||||||||||
Time deposits
|
1,149,980
|
14,806
|
1.29
|
1,097,190
|
9,123
|
0.83
|
||||||||||||||||||
Total interest bearing deposits
|
3,810,210
|
18,958
|
0.50
|
3,788,738
|
13,190
|
0.35
|
||||||||||||||||||
Short-term borrowings
|
194,810
|
1,270
|
0.65
|
228,086
|
1,402
|
0.61
|
||||||||||||||||||
Total interest bearing liabilities
|
4,005,020
|
20,228
|
0.51
|
4,016,824
|
14,592
|
0.36
|
||||||||||||||||||
Demand deposits
|
396,367
|
382,658
|
||||||||||||||||||||||
Other liabilities
|
28,249
|
28,506
|
||||||||||||||||||||||
Shareholders' equity
|
470,814
|
447,680
|
||||||||||||||||||||||
Total liabilities and shareholders' equity
|
$
|
4,900,450
|
4,875,668
|
|||||||||||||||||||||
Net interest income, tax equivalent
|
160,698
|
154,413
|
||||||||||||||||||||||
Net interest spread
|
3.25
|
%
|
3.16
|
%
|
||||||||||||||||||||
Net interest margin (net interest income to total interest earning assets)
|
3.33
|
%
|
3.22
|
%
|
||||||||||||||||||||
Tax equivalent adjustment
|
(12
|
)
|
(45
|
)
|
||||||||||||||||||||
Net interest income
|
160,686
|
154,368
|
Tangible Book Value Per Share
|
12/31/2018
|
9/30/2018
|
12/31/2017
|
|||||||||
Equity
|
489,871
|
477,118
|
458,308
|
|||||||||
Less: Intangible assets
|
553
|
553
|
553
|
|||||||||
Tangible equity
|
489,318
|
476,565
|
457,755
|
|||||||||
Shares outstanding
|
96,659
|
96,586
|
96,289
|
|||||||||
Tangible book value per share
|
5.06
|
4.93
|
4.75
|
|||||||||
Book value per share
|
5.07
|
4.94
|
4.76
|
|||||||||
Tangible Equity to Tangible Assets
|
||||||||||||
Total Assets
|
$
|
4,958,913
|
4,885,351
|
4,908,008
|
||||||||
Less: Intangible assets
|
553
|
553
|
553
|
|||||||||
Tangible assets
|
4,958,360
|
4,884,798
|
4,907,455
|
|||||||||
Tangible Equity to Tangible Assets
|
9.87
|
%
|
9.76
|
%
|
9.33
|
%
|
||||||
Equity to Assets
|
9.88
|
%
|
9.77
|
%
|
9.34
|
%
|
Three months ended
|
Years ended
|
|||||||||||||||||||
Efficiency Ratio
|
12/31/2018
|
9/30/2018
|
12/31/2017
|
12/31/2018
|
12/31/2017
|
|||||||||||||||
Net interest income
|
$
|
40,739
|
40,523
|
39,248
|
160,686
|
154,368
|
||||||||||||||
Taxable equivalent adjustment
|
1
|
3
|
11
|
12
|
45
|
|||||||||||||||
Net interest income (fully taxable equivalent)
|
40,740
|
40,526
|
39,259
|
160,698
|
154,413
|
|||||||||||||||
Non-interest income
|
4,452
|
4,455
|
4,288
|
18,081
|
18,373
|
|||||||||||||||
Less: Net gain on sale of nonperforming loans
|
-
|
-
|
-
|
-
|
84
|
|||||||||||||||
Revenue used for efficiency ratio
|
45,192
|
44,981
|
43,547
|
178,779
|
172,702
|
|||||||||||||||
Total noninterest expense
|
24,919
|
24,544
|
23,536
|
97,713
|
93,994
|
|||||||||||||||
Less: Other real estate expense, net
|
37
|
528
|
401
|
1,231
|
1,171
|
|||||||||||||||
Expense used for efficiency ratio
|
24,882
|
24,016
|
23,135
|
96,482
|
92,823
|
|||||||||||||||
Efficiency Ratio
|
55.06
|
%
|
53.39
|
%
|
53.13
|
%
|
53.97
|
%
|
53.75
|
%
|
Z%J7Q#^(WA_5/[0O=%TN2T@M[2:^EV$;'P6PP+$++5KWXU_%5M M"UR/37CN;421RVBW*2@H^#C7N/8#'X@GO6_JVF6>L_&J\T[5+>.YLKKPKY4T4@R'4W1X_^ MO74>"?"5KX5M;TI<37NHZA<-=WU]. 'N)3WP.%4#@*. /Q-9*^"]7'Q%_P"$ MK/B12WV;[#]C^P+L^S^9OVYWYW9_B_3M0!XP;R_^"%YJ_@W79I;CP1K%M<'2 M+^0$_9I&0_NVQ[D ^Y##&6Q[S\-(ED^%_A6*9%=&T>T1T89!'D*""*L>._"> MF>-O#-WHFM1;[:= S#_$'@FKOAW2SHOAG3-)CG\UK&TBM5F9, M;]B!=Q7/?&<9H ^<_"OA*'3_ ([ZW\/8;N;_ (0WY->;3",H\B["L1/]P,ZD MC^(1J#FOI^O*[7X8:Q;_ !*G\;#Q7$VJ3P?9I(CI8\DQ84;0/,S_ @YSU_* MO5* "BBB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH **** "BBB@ HH MHH **** @$$'D'@U@:;X,\-:9J OM-T'3+2]!)\^"V5')/7+ 9/XUOT4 %% 5%% !1110 4444 %%%% !1110!__9 end