Attached files
| file | filename |
|---|---|
| 8-K - TRUSTCO BANK CORP NY 8-K 1-22-2013 - TRUSTCO BANK CORP N Y | form8k.htm |
Exhibit 99(a)
 |
News Release
|
5 Sarnowski Drive, Glenville, New York, 12302
(518) 377-3311 Fax: (518) 381-3668
|
Subsidiary: Trustco Bank
|
NASDAQ -- TRST
|
Contact: Kevin T. Timmons
Vice President/Treasurer
(518) 381-3607
FOR IMMEDIATE RELEASE:
TrustCo Announces 2012 Earnings Up 13%
Glenville, New York –January 22, 2013
TrustCo Bank Corp NY (TrustCo, Nasdaq: TRST) today announced that net income was up 13.4% from $33.1 million in the year ended December 31, 2011 to $37.5 million for the year ended December 31, 2012. Net income for the fourth quarter of 2012 was $9.8 million, up 12.5% over the prior-year period and equal to diluted earnings per share of $0.104, compared to net income of $8.7 million and diluted earnings per share of $0.093 for the fourth quarter of 2011.
TrustCo saw continued balance sheet growth in 2012 in both loans and deposits. Robert J. McCormick, President and Chief Executive Officer noted, “We are pleased that 2012 resulted in continued solid earnings growth. We continue to add profitable customer relationships on both the deposit and loan side, which helped our bottom line grow in 2012 and we believe will continue to do so into 2013. Our highly liquid balance sheet allows us to fund loan growth without having to overpay for deposits, which enabled us to significantly restructure our deposit mix during 2012, and should be of additional benefit when interest rates eventually begin to rise. We look forward to 2013 with optimism, though we note that our industry continues to face challenges as the economy remains fragile and interest rates remain at unprecedented levels. We will continue to take advantage of opportunities that are presented.” Return on average equity and return on average assets were 10.70% and 0.87%, respectively, for 2012, compared to 11.04% and 0.81% for 2011. The efficiency ratio was 52.28% for 2012, compared to 49.95% for 2011. The ratios for both years rank TrustCo among industry leaders, a continuation of longer term trends. TrustCo’s efficiency ratio and return on average equity, for example, have ranked in the top ten in its peer group in 10 of the last 15 years for the former and in 12 of the last 15 years for the latter. Results for 2012 include the full year effect of the common stock offering completed on July 6, 2011.
Page | 1
Mr. McCormick also noted “We continue to see some signs of economic improvement in the markets in which we operate, although high levels of unemployment and other persistent issues continue to constrain any significant economic growth. We believe our long-term focus on traditional lending criteria and conservative balance sheet management has enabled us to maintain a strong balance sheet and continued profitability. As a result, we have been able to focus on conducting business, which has put us in a position to take advantage of changes in market and competitive conditions.”
TrustCo continued to report solid growth in loans and deposits on a year-over-year basis. For the full year ended December 31, 2012, average loans were up $149.6 million or 6.2% compared to the same period in 2011, while average deposits increased $172.1 million or 4.7% over the same period. Mr. McCormick noted that, “The year-over-year growth of our loans and deposits reflects the long term strategic focus of the Bank. The growth in deposits came despite a tactical decision earlier in the year to intensify our focus on enhancing our mix of deposits and growing our core customer base, which resulted in the planned loss of higher costing certificate of deposit balances and an improvement of our net interest margin.
Our branch franchise continues to be the key to our long term plans. We have made significant progress in expanding our loans and deposits through our branches, and expect that to continue as the new branches grow. We remain mindful that fully achieving our goals for our newer branches will take time and continued hard work. We believe our success in growing customer relationships provides the basic building blocks that will help drive profit growth over the coming years.”
For the three months ended December 31, 2012 net income was $9.8 million compared to net income of $8.7 million for the fourth quarter of 2011. Return on average equity and return on average assets were 10.88% and 0.91%, respectively, for the fourth quarter of 2012 and 10.15% and 0.83% for the comparable period in 2011.
Reported credit results for the year were affected by the implementation in the third quarter of new OCC guidance which affected consumer loans where the borrower's obligation to TrustCo has been discharged in bankruptcy and the borrower has not reaffirmed the debt. Implementation of this new OCC guidance affected third quarter results as follows:
|
|
·
|
Net $4.0 million of performing consumer loans were reclassified to nonaccrual status, and
|
|
|
·
|
$804 thousand increase in net charge offs, which was covered by the reserve.
|
Nonperforming loans were $52.7 million as of December 31, 2012, compared to $48.8 million at December 31, 2011. This includes the NPLs added as a result of the OCC guidance noted above. Care should be taken in examining NPL numbers across banking institutions as not all regulators provided this guidance to the institutions they regulate. Nonperforming assets were $61.4 million at December 31, 2012, compared to $54.0 million at December 31, 2011. At December 31, 2012, nonperforming loans were equal to 1.96% of total loans, compared to 1.93% at December 31, 2011. Nonperforming assets to total assets were 1.41% at December 31, 2012, compared to 1.27% at December 31, 2011. The allowance for loan losses as a percentage of gross loans and as a multiple of net charge-offs remains strong. The allowance to total loans was 1.79% at December 31, 2012 and 1.93% at December 31, 2011. For the fourth quarter of 2012 the allowance covered annualized fourth quarter net charge-offs by 4.9 times, compared to an annualized 3.7 times for the fourth quarter of 2011. The coverage ratio, or allowance for loan losses to nonperforming loans was 91.0% at December 31, 2012, compared to 99.9% at December 31, 2011
Page | 2
Net interest margin for the fourth quarter of 2012 was 3.21%, equal to the third quarter level and down from 3.35% in the fourth quarter of 2011.
At December 31, 2012 the tangible equity ratio was 8.24% compared to 7.97% at December 31, 2011. Tangible book value per share ended the fourth quarter at $3.81 compared to $3.62 in the year-ago period.
TrustCo Bank Corp NY is a $4.3 billion savings and loan holding company and through its subsidiary, Trustco Bank, operated 138 offices in New York, New Jersey, Vermont, Massachusetts, and Florida at December 31, 2012.
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 2012 results will be held at 9:00 a.m. Eastern Time on January 23, 2013. Those wishing to participate in the call may dial toll-free 1-888-317-6016. International callers must dial + 1-412-317-6016. A replay of the call will be available until April 24, 2013 by dialing 1-877-344-7529 (1-412-317-0088 for international callers), Conference Number 10023478. The call will also be audio webcast at: http://services.choruscall.com/links/trst130123.html, and will be available until January 23, 2014.
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. The “forward-looking statements” may include statements regarding future events or performance and statements regarding TrustCo’s ability to offer and sell securities under its shelf registration statement. 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: credit risk, the effects of and changes in, trade, monetary and fiscal policies and laws, including interest rate policies of the Board of Governors of the Federal Reserve System, inflation, interest rates, market and monetary fluctuations, competition, the effect of changes in financial services laws and regulations (including laws concerning taxation, banking and securities), real estate and collateral values, changes in accounting policies and practices, as may be adopted by the bank regulatory agencies, the Financial Accounting Standards Board (“FASB”) or the Public Company Accounting Oversight Board; changes in local market areas and general business and economic trends and the matters described under the heading “Risk Factors” in our annual report on Form 10-K for the year ended December 31, 2011, as amended, and in our subsequent securities filings.
Page | 3
TRUSTCO BANK CORP NY
GLENVILLE, NY
FINANCIAL HIGHLIGHTS
(dollars in thousands, except per share data)
(Unaudited)
|
Three Months Ended
|
||||||||||||
|
12/31/12
|
09/30/12
|
12/31/11
|
||||||||||
|
Summary of operations
|
||||||||||||
|
Net interest income (TE)
|
$ | 33,718 | 34,321 | 34,220 | ||||||||
|
Provision for loan losses
|
3,000 | 2,900 | 4,200 | |||||||||
|
Net securities transactions
|
763 | 666 | 132 | |||||||||
|
Noninterest income
|
5,398 | 4,551 | 4,219 | |||||||||
|
Noninterest expense
|
21,150 | 20,643 | 19,524 | |||||||||
|
Net income
|
9,806 | 9,753 | 8,714 | |||||||||
|
Per common share
|
||||||||||||
|
Net income per share:
|
||||||||||||
|
- Basic
|
$ | 0.104 | 0.104 | 0.093 | ||||||||
|
- Diluted
|
$ | 0.104 | 0.104 | 0.093 | ||||||||
|
Cash dividends
|
0.066 | 0.066 | 0.066 | |||||||||
|
Tangible Book value at period end
|
3.81 | 3.81 | 3.62 | |||||||||
|
Market price at period end
|
5.28 | 5.71 | 5.61 | |||||||||
|
At period end
|
||||||||||||
|
Full time equivalent employees
|
759 | 760 | 726 | |||||||||
|
Full service banking offices
|
138 | 138 | 136 | |||||||||
|
Performance ratios
|
||||||||||||
|
Return on average assets
|
0.91 | % | 0.89 | 0.83 | ||||||||
|
Return on average equity
|
10.88 | 10.97 | 10.15 | |||||||||
|
Efficiency (1)
|
53.11 | 49.99 | 47.53 | |||||||||
|
Net interest spread (TE)
|
3.15 | 3.15 | 3.26 | |||||||||
|
Net interest margin (TE)
|
3.21 | 3.21 | 3.35 | |||||||||
|
Dividend payout ratio
|
63.00 | 63.13 | 70.50 | |||||||||
|
Capital ratio at period end
|
||||||||||||
|
Consolidated tangible equity to tangible assets (2)
|
8.24 | 8.27 | 7.97 | |||||||||
|
Asset quality analysis at period end
|
||||||||||||
|
Nonperforming loans to total loans (4)
|
1.96 | 1.92 | 1.93 | |||||||||
|
Nonperforming assets to total assets
|
1.41 | 1.36 | 1.27 | |||||||||
|
Allowance for loan losses to total loans
|
1.79 | 1.82 | 1.93 | |||||||||
|
Coverage ratio (3)
|
0.9 | x | 0.9 | 1.0 | ||||||||
|
(1)
|
Calculated as noninterest expense (excluding ORE income/expense) divided by taxable equivalent net interest income plus noninterest income (excluding net securities transactions).
|
|
(2)
|
The tangible equity ratio excludes $553,000 of intangibles from both equity and assets.
|
|
(3)
|
Calculated as allowance for loan losses divided by total nonperforming loans.
|
|
(4)
|
Included in the September 30, 2012 balance of nonperforming loans is net $4.0 of perfoming loans that have been reclassified to nonaccrual status as a result of recent OCC guidance.
|
TE = Taxable equivalent.
Page | 4
FINANCIAL HIGHLIGHTS, Continued
(dollars in thousands, except per share data)
(Unaudited)
|
Year Ended
|
||||||||
|
12/31/12
|
12/31/11
|
|||||||
|
Summary of operations
|
||||||||
|
Net interest income (TE)
|
$ | 135,669 | 135,717 | |||||
|
Provision for loan losses
|
12,000 | 18,750 | ||||||
|
Net securities transactions
|
2,161 | 1,428 | ||||||
|
Noninterest income
|
18,803 | 17,345 | ||||||
|
Noninterest expense
|
83,977 | 82,142 | ||||||
|
Net income
|
37,534 | 33,087 | ||||||
|
Per common share
|
||||||||
|
Net income per share:
|
||||||||
|
- Basic
|
$ | 0.400 | 0.389 | |||||
|
- Diluted
|
0.400 | 0.389 | ||||||
|
Cash dividends
|
0.263 | 0.263 | ||||||
|
Tangible Book value at period end
|
3.81 | 3.62 | ||||||
|
Market price at period end
|
5.28 | 5.61 | ||||||
|
Performance ratios
|
||||||||
|
Return on average assets
|
0.87 | % | 0.81 | |||||
|
Return on average equity
|
10.70 | 11.04 | ||||||
|
Efficiency (1)
|
52.28 | 49.95 | ||||||
|
Net interest spread (TE)
|
3.13 | 3.31 | ||||||
|
Net interest margin (TE)
|
3.20 | 3.40 | ||||||
|
Dividend payout ratio
|
65.60 | 67.71 | ||||||
|
(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.
Page | 5
CONSOLIDATED STATEMENTS OF INCOME
(dollars in thousands, except per share data)
(Unaudited)
|
Three Months Ended
|
||||||||||||||||||||
|
12/31/2012
|
9/30/2012
|
6/30/2012
|
3/31/2012
|
12/31/2011
|
||||||||||||||||
|
Interest and dividend income:
|
||||||||||||||||||||
|
Interest and fees on loans
|
$ | 31,776 | 32,103 | 32,277 | 32,425 | 32,711 | ||||||||||||||
|
Interest and dividends on securities available for sale:
|
||||||||||||||||||||
|
U. S. government sponsored enterprises
|
1,191 | 1,996 | 2,606 | 2,304 | 2,661 | |||||||||||||||
|
State and political subdivisions
|
295 | 340 | 368 | 410 | 490 | |||||||||||||||
|
Mortgage-backed securities and collateralized mortgage obligations-residential
|
2,237 | 2,003 | 1,364 | 1,093 | 1,083 | |||||||||||||||
|
Corporate bonds
|
232 | 529 | 648 | 822 | 886 | |||||||||||||||
|
Small Business Administration-guaranteed participation securities
|
276 | 43 | - | - | - | |||||||||||||||
|
Other securities
|
5 | 4 | 5 | 5 | 5 | |||||||||||||||
|
Total interest and dividends on securities available for sale
|
4,236 | 4,915 | 4,991 | 4,634 | 5,125 | |||||||||||||||
|
Interest on held to maturity securities:
|
||||||||||||||||||||
|
U. S. government sponsored enterprises
|
- | - | - | 25 | 97 | |||||||||||||||
|
Mortgage-backed securities and collateralized mortgage obligations-residential
|
823 | 976 | 1,198 | 1,290 | 1,151 | |||||||||||||||
|
Corporate bonds
|
385 | 385 | 387 | 509 | 590 | |||||||||||||||
|
Total interest on held to maturity securities
|
1,208 | 1,361 | 1,585 | 1,824 | 1,838 | |||||||||||||||
|
Federal Reserve Bank and Federal Home Loan Bank stock
|
127 | 120 | 149 | 90 | 80 | |||||||||||||||
|
Interest on federal funds sold and other short-term investments
|
265 | 258 | 299 | 320 | 284 | |||||||||||||||
|
Total interest income
|
37,612 | 38,757 | 39,301 | 39,293 | 40,038 | |||||||||||||||
|
Interest expense:
|
||||||||||||||||||||
|
Interest on deposits:
|
||||||||||||||||||||
|
Interest-bearing checking
|
80 | 79 | 78 | 78 | 76 | |||||||||||||||
|
Savings
|
921 | 870 | 979 | 1,102 | 1,018 | |||||||||||||||
|
Money market deposit accounts
|
703 | 673 | 770 | 923 | 1,030 | |||||||||||||||
|
Time deposits
|
1,967 | 2,629 | 3,230 | 3,418 | 3,552 | |||||||||||||||
|
Interest on short-term borrowings
|
361 | 348 | 378 | 388 | 401 | |||||||||||||||
|
Total interest expense
|
4,032 | 4,599 | 5,435 | 5,909 | 6,077 | |||||||||||||||
|
Net interest income
|
33,580 | 34,158 | 33,866 | 33,384 | 33,961 | |||||||||||||||
|
Provision for loan losses
|
3,000 | 2,900 | 3,000 | 3,100 | 4,200 | |||||||||||||||
|
Net interest income after provision for loan losses
|
30,580 | 31,258 | 30,866 | 30,284 | 29,761 | |||||||||||||||
|
Noninterest income:
|
||||||||||||||||||||
|
Trust department income
|
1,815 | 1,145 | 1,407 | 1,394 | 1,086 | |||||||||||||||
|
Fees for services to customers
|
3,386 | 3,234 | 2,939 | 2,732 | 2,920 | |||||||||||||||
|
Net gain on securities transactions
|
763 | 666 | 55 | 677 | 132 | |||||||||||||||
|
Other
|
197 | 172 | 176 | 207 | 213 | |||||||||||||||
|
Total noninterest income
|
6,161 | 5,217 | 4,577 | 5,010 | 4,351 | |||||||||||||||
|
Noninterest expenses:
|
||||||||||||||||||||
|
Salaries and employee benefits
|
8,427 | 7,587 | 7,519 | 7,743 | 7,638 | |||||||||||||||
|
Net occupancy expense
|
3,889 | 3,756 | 3,817 | 3,795 | 3,664 | |||||||||||||||
|
Equipment expense
|
1,637 | 1,316 | 1,600 | 1,520 | 1,200 | |||||||||||||||
|
Professional services
|
1,458 | 1,657 | 1,489 | 1,436 | 1,411 | |||||||||||||||
|
Outsourced services
|
1,175 | 1,350 | 1,347 | 1,250 | 1,050 | |||||||||||||||
|
Advertising expense
|
1,037 | 935 | 1,060 | 809 | 607 | |||||||||||||||
|
FDIC and other insurance
|
1,007 | 983 | 953 | 880 | 577 | |||||||||||||||
|
Other real estate expense, net
|
375 | 1,210 | 665 | 966 | 1,254 | |||||||||||||||
|
Other
|
2,145 | 1,849 | 2,599 | 2,737 | 2,123 | |||||||||||||||
|
Total noninterest expenses
|
21,150 | 20,643 | 21,049 | 21,136 | 19,524 | |||||||||||||||
|
Income before taxes
|
15,591 | 15,832 | 14,394 | 14,158 | 14,588 | |||||||||||||||
|
Income taxes
|
5,785 | 6,079 | 5,328 | 5,249 | 5,874 | |||||||||||||||
|
Net income
|
$ | 9,806 | 9,753 | 9,066 | 8,909 | 8,714 | ||||||||||||||
|
Net income per Common Share:
|
||||||||||||||||||||
|
- Basic
|
$ | 0.104 | 0.104 | 0.097 | 0.095 | 0.093 | ||||||||||||||
|
- Diluted
|
0.104 | 0.104 | 0.097 | 0.095 | 0.093 | |||||||||||||||
|
Average basic shares (thousands)
|
93,824 | 93,692 | 93,561 | 93,546 | 93,308 | |||||||||||||||
|
Average diluted shares (thousands)
|
93,828 | 93,700 | 93,562 | 93,546 | 93,308 | |||||||||||||||
|
Note: Taxable equivalent net interest income
|
$ | 33,718 | 34,321 | 33,993 | 33,637 | 34,220 | ||||||||||||||
Page | 6
CONSOLIDATED STATEMENTS OF INCOME
(dollars in thousands, except per share data)
(Unaudited)
|
Year Ended
|
||||||||
|
12/31/2012
|
12/31/2011
|
|||||||
|
|
||||||||
|
Interest an d dividend income:
|
||||||||
|
Interest and fees on loans
|
$ | 128,581 | 129,212 | |||||
|
Interest and dividends on securities available for sale:
|
||||||||
|
U. S. government sponsored enterprises
|
8,097 | 12,998 | ||||||
|
State and political subdivisions
|
1,413 | 2,471 | ||||||
|
Mortgage-backed securities and collateralized mortgage obligations-residential
|
6,697 | 3,091 | ||||||
|
Corporate bonds
|
2,231 | 4,059 | ||||||
|
Small Business Administration-guaranteed participation securities
|
319 | - | ||||||
|
Other securities
|
19 | 20 | ||||||
|
Total interest and dividends on securities available for sale
|
18,776 | 22,639 | ||||||
|
Interest on held to maturity securities:
|
||||||||
|
U. S. government sponsored enterprises
|
25 | 261 | ||||||
|
Mortgage-backed securities-residential
|
4,287 | 4,765 | ||||||
|
Corporate bonds
|
1,666 | 2,465 | ||||||
|
Total interest on held to maturity securities
|
5,978 | 7,491 | ||||||
|
Federal Reserve Bank and Federal Home Loan Bank stock
|
486 | 304 | ||||||
|
Interest on federal funds sold and other short-term investments
|
1,142 | 1,102 | ||||||
|
Total interest income
|
154,963 | 160,748 | ||||||
|
Interest expense:
|
||||||||
|
Interest on deposits:
|
||||||||
|
Interest-bearing checking
|
315 | 285 | ||||||
|
Savings
|
3,872 | 3,788 | ||||||
|
Money market deposit accounts
|
3,069 | 4,599 | ||||||
|
Time deposits
|
11,244 | 15,998 | ||||||
|
Interest on short-term borrowings
|
1,475 | 1,574 | ||||||
|
Total interest expense
|
19,975 | 26,244 | ||||||
|
Net interest income
|
134,988 | 134,504 | ||||||
|
Provision for loan losses
|
12,000 | 18,750 | ||||||
|
Net interest income after provision for loan losses
|
122,988 | 115,754 | ||||||
|
Noninterest income:
|
||||||||
|
Trust department income
|
5,761 | 5,088 | ||||||
|
Fees for services to customers
|
12,290 | 11,305 | ||||||
|
Net gain on securities transactions
|
2,161 | 1,428 | ||||||
|
Other
|
752 | 952 | ||||||
|
Total noninterest income
|
20,964 | 18,773 | ||||||
|
Noninterest expenses:
|
||||||||
|
Salaries and employee benefits
|
31,276 | 28,751 | ||||||
|
Net occupancy expense
|
15,257 | 14,687 | ||||||
|
Equipment expense
|
6,073 | 5,652 | ||||||
|
Professional services
|
6,040 | 5,729 | ||||||
|
Outsourced services
|
5,122 | 5,100 | ||||||
|
Advertising expense
|
3,841 | 2,784 | ||||||
|
FDIC and other insurance
|
3,823 | 4,655 | ||||||
|
Other real estate expense, net
|
3,216 | 5,693 | ||||||
|
Other
|
9,329 | 9,091 | ||||||
|
Total noninterest expenses
|
83,977 | 82,142 | ||||||
|
Income before taxes
|
59,975 | 52,385 | ||||||
|
Income taxes
|
22,441 | 19,298 | ||||||
|
Net income
|
$ | 37,534 | 33,087 | |||||
|
Net income per Common Share:
|
||||||||
|
- Basic
|
$ | 0.400 | 0.389 | |||||
|
- Diluted
|
0.400 | 0.389 | ||||||
|
Average basic shares (thousands)
|
93,633 | 85,073 | ||||||
|
Average diluted shares (thousands)
|
93,637 | 85,073 | ||||||
|
Note: Taxable equivalent net interest income
|
$ | 135,669 | 135,717 | |||||
Page | 7
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
(dollars in thousands)
(Unaudited)
|
12/31/2012
|
9/30/2012
|
6/30/2012
|
3/31/2012
|
12/31/2011
|
||||||||||||||||
|
ASSETS:
|
||||||||||||||||||||
|
Cash and due from banks
|
$ | 55,789 | 40,354 | 36,589 | 39,426 | 44,395 | ||||||||||||||
|
Federal funds sold and other short term investments
|
488,227 | 402,290 | 486,049 | 486,055 | 488,548 | |||||||||||||||
|
Total cash and cash equivalents
|
544,016 | 442,644 | 522,638 | 525,481 | 532,943 | |||||||||||||||
|
Securities available for sale:
|
||||||||||||||||||||
|
U. S. government sponsored enterprises
|
263,108 | 427,798 | 643,189 | 744,725 | 563,460 | |||||||||||||||
|
States and political subdivisions
|
26,457 | 33,857 | 36,978 | 38,367 | 43,968 | |||||||||||||||
|
Mortgage-backed securities and collateralized mortgage obligations-residential
|
518,776 | 515,879 | 354,285 | 219,301 | 204,022 | |||||||||||||||
|
Corporate bonds
|
26,529 | 49,296 | 73,311 | 81,654 | 96,608 | |||||||||||||||
|
Small Business Administration-guaranteed participation securities
|
76,562 | 25,338 | - | - | - | |||||||||||||||
|
Other securities
|
660 | 660 | 660 | 660 | 660 | |||||||||||||||
|
Total securities available for sale
|
912,092 | 1,052,828 | 1,108,423 | 1,084,707 | 908,718 | |||||||||||||||
|
Held to maturity securities:
|
||||||||||||||||||||
|
U. S. government sponsored enterprises
|
- | - | - | - | 15,000 | |||||||||||||||
|
Mortgage-backed securities and collateralized mortgage obligations-residential
|
108,471 | 120,877 | 133,562 | 143,629 | 141,857 | |||||||||||||||
|
Corporate bonds
|
34,955 | 35,074 | 35,193 | 35,312 | 59,431 | |||||||||||||||
|
Total held to maturity securities
|
143,426 | 155,951 | 168,755 | 178,941 | 216,288 | |||||||||||||||
|
Federal Reserve Bank and Federal Home Loan Bank stock
|
9,632 | 9,632 | 9,632 | 9,004 | 9,004 | |||||||||||||||
|
Loans:
|
||||||||||||||||||||
|
Commercial
|
219,577 | 217,431 | 235,347 | 235,513 | 248,163 | |||||||||||||||
|
Residential mortgage loans
|
2,126,668 | 2,056,972 | 2,003,046 | 1,970,278 | 1,955,951 | |||||||||||||||
|
Home equity line of credit
|
333,909 | 327,083 | 317,157 | 314,668 | 313,038 | |||||||||||||||
|
Installment loans
|
4,579 | 4,455 | 4,071 | 3,855 | 4,151 | |||||||||||||||
|
Loans, net of deferred fees and costs
|
2,684,733 | 2,605,941 | 2,559,621 | 2,524,314 | 2,521,303 | |||||||||||||||
|
Less:
|
||||||||||||||||||||
|
Allowance for loan losses
|
47,927 | 47,364 | 48,018 | 48,535 | 48,717 | |||||||||||||||
|
Net loans
|
2,636,806 | 2,558,577 | 2,511,603 | 2,475,779 | 2,472,586 | |||||||||||||||
|
Bank premises and equipment, net
|
36,239 | 37,251 | 37,868 | 37,099 | 37,006 | |||||||||||||||
|
Other assets
|
64,402 | 61,290 | 62,480 | 63,432 | 67,099 | |||||||||||||||
|
Total assets
|
$ | 4,346,613 | 4,318,173 | 4,421,399 | 4,374,443 | 4,243,644 | ||||||||||||||
|
LIABILITIES:
|
||||||||||||||||||||
|
Deposits:
|
||||||||||||||||||||
|
Demand
|
$ | 300,544 | 292,350 | 283,873 | 281,628 | 267,776 | ||||||||||||||
|
Interest-bearing checking
|
560,064 | 536,892 | 528,101 | 507,510 | 489,227 | |||||||||||||||
|
Savings accounts
|
1,198,517 | 1,167,927 | 1,122,208 | 1,068,058 | 978,819 | |||||||||||||||
|
Money market deposit accounts
|
667,589 | 668,064 | 644,627 | 631,761 | 635,434 | |||||||||||||||
|
Certificates of deposit (in denominations of $100,000 or more)
|
352,734 | 359,246 | 452,043 | 467,447 | 460,971 | |||||||||||||||
|
Other time accounts
|
724,745 | 751,974 | 867,798 | 894,946 | 903,746 | |||||||||||||||
|
Total deposits
|
3,804,193 | 3,776,453 | 3,898,650 | 3,851,350 | 3,735,973 | |||||||||||||||
|
Short-term borrowings
|
159,846 | 161,751 | 150,718 | 159,002 | 147,563 | |||||||||||||||
|
Accrued expenses and other liabilities
|
23,776 | 22,352 | 22,124 | 19,445 | 21,592 | |||||||||||||||
|
Total liabilities
|
3,987,815 | 3,960,556 | 4,071,492 | 4,029,797 | 3,905,128 | |||||||||||||||
|
SHAREHOLDERS' EQUITY:
|
||||||||||||||||||||
|
Capital stock
|
98,912 | 98,912 | 98,912 | 98,912 | 98,912 | |||||||||||||||
|
Surplus
|
174,899 | 175,284 | 175,773 | 176,199 | 176,638 | |||||||||||||||
|
Undivided profits
|
132,378 | 128,750 | 125,153 | 122,235 | 119,465 | |||||||||||||||
|
Accumulated other comprehensive income (loss), net of tax
|
1,558 | 4,879 | 1,585 | 53 | (2,493 | ) | ||||||||||||||
|
Treasury stock at cost
|
(48,949 | ) | (50,208 | ) | (51,516 | ) | (52,753 | ) | (54,006 | ) | ||||||||||
|
Total shareholders' equity
|
358,798 | 357,617 | 349,907 | 344,646 | 338,516 | |||||||||||||||
|
Total liabilities and shareholders' equity
|
$ | 4,346,613 | 4,318,173 | 4,421,399 | 4,374,443 | 4,243,644 | ||||||||||||||
|
Outstanding shares (thousands)
|
93,935 | 93,807 | 93,674 | 93,549 | 93,315 | |||||||||||||||
Page | 8
(dollars in thousands)
(Unaudited)
Nonperforming Assets
|
12/31/12
|
09/30/12
|
06/30/12
|
03/31/12
|
12/31/11
|
||||||||||||||||
|
New York and other states*
|
||||||||||||||||||||
|
Loans in nonaccrual status:
|
||||||||||||||||||||
|
Commercial
|
$ | 6,635 | 5,880 | 5,656 | 5,667 | 4,981 | ||||||||||||||
|
Real estate mortgage - 1 to 4 family
|
35,286 | 32,593 | 29,167 | 29,894 | 27,820 | |||||||||||||||
|
Installment
|
6 | 71 | 1 | 9 | 3 | |||||||||||||||
|
Total non-accrual loans
|
41,927 | 38,544 | 34,824 | 35,570 | 32,804 | |||||||||||||||
|
Other nonperforming real estate mortgages - 1 to 4 family
|
231 | 238 | 243 | 306 | 312 | |||||||||||||||
|
Total nonperforming loans
|
42,158 | 38,782 | 35,067 | 35,876 | 33,116 | |||||||||||||||
|
Other real estate owned
|
2,979 | 2,716 | 2,787 | 2,411 | 2,382 | |||||||||||||||
|
Total nonperforming assets
|
$ | 45,137 | 41,498 | 37,854 | 38,287 | 35,498 | ||||||||||||||
|
Florida
|
||||||||||||||||||||
|
Loans in nonaccrual status:
|
||||||||||||||||||||
|
Commercial
|
$ | 2,698 | 2,698 | 8,435 | 5,874 | 5,000 | ||||||||||||||
|
Real estate mortgage - 1 to 4 family
|
7,820 | 8,438 | 7,954 | 9,404 | 10,662 | |||||||||||||||
|
Installment
|
1 | 7 | 1 | - | - | |||||||||||||||
|
Total non-accrual loans
|
10,519 | 11,143 | 16,390 | 15,278 | 15,662 | |||||||||||||||
|
Other nonperforming real estate mortgages - 1 to 4 family
|
- | - | - | - | - | |||||||||||||||
|
Total nonperforming loans
|
10,519 | 11,143 | 16,390 | 15,278 | 15,662 | |||||||||||||||
|
Other real estate owned
|
5,726 | 5,975 | 1,083 | 1,293 | 2,883 | |||||||||||||||
|
Total nonperforming assets
|
$ | 16,245 | 17,118 | 17,473 | 16,571 | 18,545 | ||||||||||||||
|
Total
|
||||||||||||||||||||
|
Loans in nonaccrual status:
|
||||||||||||||||||||
|
Commercial
|
$ | 9,333 | 8,578 | 14,091 | 11,541 | 9,981 | ||||||||||||||
|
Real estate mortgage - 1 to 4 family
|
43,106 | 41,031 | 37,121 | 39,298 | 38,482 | |||||||||||||||
|
Installment
|
7 | 78 | 2 | 9 | 3 | |||||||||||||||
|
Total non-accrual loans
|
52,446 | 49,687 | 51,214 | 50,848 | 48,466 | |||||||||||||||
|
Other nonperforming real estate mortgages - 1 to 4 family
|
231 | 238 | 243 | 306 | 312 | |||||||||||||||
|
Total nonperforming loans
|
52,677 | 49,925 | 51,457 | 51,154 | 48,778 | |||||||||||||||
|
Other real estate owned
|
8,705 | 8,691 | 3,870 | 3,704 | 5,265 | |||||||||||||||
|
Total nonperforming assets
|
$ | 61,382 | 58,616 | 55,327 | 54,858 | 54,043 | ||||||||||||||
|
|
||||||||||||||||||||
|
Quarterly Net Chargeoffs
|
||||||||||||||||||||
|
12/31/12
|
09/30/12
|
06/30/12
|
03/31/12
|
12/31/11
|
||||||||||||||||
|
New York and other states*
|
||||||||||||||||||||
|
Commercial
|
$ | 152 | 9 | 713 | 321 | 99 | ||||||||||||||
|
Real estate mortgage - 1 to 4 family
|
1,410 | 2,157 | 1,844 | 1,136 | 1,404 | |||||||||||||||
|
Installment
|
72 | 7 | 7 | (8 | ) | 5 | ||||||||||||||
|
Total net chargeoffs
|
$ | 1,634 | 2,173 | 2,564 | 1,449 | 1,508 | ||||||||||||||
|
Florida
|
||||||||||||||||||||
|
Commercial
|
$ | (18 | ) | 736 | 288 | 160 | 400 | |||||||||||||
|
Real estate mortgage - 1 to 4 family
|
810 | 644 | 665 | 1,673 | 1,359 | |||||||||||||||
|
Installment
|
12 | 1 | - | - | (2 | ) | ||||||||||||||
|
Total net chargeoffs
|
$ | 804 | 1,381 | 953 | 1,833 | 1,757 | ||||||||||||||
|
Total
|
||||||||||||||||||||
|
Commercial
|
$ | 134 | 745 | 1,001 | 481 | 499 | ||||||||||||||
|
Real estate mortgage - 1 to 4 family
|
2,220 | 2,801 | 2,509 | 2,809 | 2,763 | |||||||||||||||
|
Installment
|
84 | 8 | 7 | (8 | ) | 3 | ||||||||||||||
|
Total net chargeoffs
|
$ | 2,438 | 3,554 | 3,517 | 3,282 | 3,265 | ||||||||||||||
|
|
||||||||||||||||||||
|
Asset Quality Ratios
|
||||||||||||||||||||
|
12/31/12
|
09/30/12
|
06/30/12
|
03/31/12
|
12/31/11
|
||||||||||||||||
|
Total nonperforming loans(1)
|
$ | 52,677 | 49,925 | 51,457 | 51,154 | 48,778 | ||||||||||||||
|
Total nonperforming assets(1)
|
61,382 | 58,616 | 55,327 | 54,858 | 54,043 | |||||||||||||||
|
Total net chargeoffs(2)
|
2,438 | 3,554 | 3,517 | 3,282 | 3,265 | |||||||||||||||
|
Allowance for loan losses(1)
|
47,927 | 47,364 | 48,018 | 48,535 | 48,717 | |||||||||||||||
|
Nonperforming loans to total loans(1)
|
1.96 | % | 1.92 | % | 2.01 | % | 2.03 | % | 1.93 | % | ||||||||||
|
Nonperforming assets to total assets(1)
|
1.41 | % | 1.36 | % | 1.25 | % | 1.25 | % | 1.27 | % | ||||||||||
|
Allowance for loan losses to total loans(1)
|
1.79 | % | 1.82 | % | 1.88 | % | 1.92 | % | 1.93 | % | ||||||||||
|
Coverage ratio(1)
|
91.0 | % | 94.9 | % | 93.3 | % | 94.9 | % | 99.9 | % | ||||||||||
|
Annualized net chargeoffs to average loans(2)
|
0.37 | % | 0.55 | % | 0.55 | % | 0.52 | % | 0.52 | % | ||||||||||
|
Allowance for loan losses to annualized net chargeoffs(2)
|
4.9 | x | 3.3 | x | 3.4 | x | 3.7 | x | 3.7 | x | ||||||||||
* Includes New York, New Jersey, Vermont and Massachusetts.
(1) At period-end
(2) For the period ended
Page | 9
DISTRIBUTION OF ASSETS, LIABILITIES AND SHAREHOLDERS' EQUITY- INTEREST RATES AND INTEREST DIFFERENTIAL
|
(dollars in thousands)
|
Three months ended
|
Three months ended
|
||||||||||||||||||||||
|
(Unaudited)
|
December 31, 2012
|
December 31, 2011
|
||||||||||||||||||||||
|
Average
|
Interest
|
Average
|
Average
|
Interest
|
Average
|
|||||||||||||||||||
|
Balance
|
|
Rate
|
Balance
|
|
Rate
|
|||||||||||||||||||
|
Assets
|
|
|
|
|
|
|
||||||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||||||
|
Securities available for sale:
|
||||||||||||||||||||||||
|
U. S. government sponsored enterprises
|
$ | 370,086 | 1,191 | 1.29 | % | $ | 592,488 | 2,661 | 1.80 | % | ||||||||||||||
|
Mortgage backed securities and collateralized mortgage obligations-residential
|
480,382 | 2,237 | 1.86 | 199,155 | 1,083 | 2.18 | ||||||||||||||||||
|
State and political subdivisions
|
30,619 | 425 | 5.55 | 47,373 | 712 | 6.01 | ||||||||||||||||||
|
Corporate bonds
|
35,640 | 232 | 2.59 | 102,532 | 886 | 3.46 | ||||||||||||||||||
|
Small Business Administration-guaranteed participation securities
|
54,678 | 276 | 2.02 | - | - | 0.00 | ||||||||||||||||||
|
Other
|
660 | 5 | 3.03 | 660 | 5 | 3.03 | ||||||||||||||||||
|
Total securities available for sale
|
972,065 | 4,366 | 1.80 | 942,208 | 5,347 | 2.27 | ||||||||||||||||||
|
Federal funds sold and other short-term Investments
|
427,298 | 265 | 0.25 | 444,599 | 284 | 0.25 | ||||||||||||||||||
|
Held to maturity securities:
|
||||||||||||||||||||||||
|
U. S. government sponsored enterprises
|
- | - | 0.00 | 16,413 | 97 | 2.37 | ||||||||||||||||||
|
Corporate bonds
|
35,013 | 385 | 4.40 | 59,491 | 590 | 3.96 | ||||||||||||||||||
|
Mortgage backed securities and collateralized mortgage obligations-residential
|
114,647 | 823 | 2.87 | 119,739 | 1,151 | 3.85 | ||||||||||||||||||
|
Total held to maturity securities
|
149,660 | 1,208 | 3.23 | 195,643 | 1,838 | 3.76 | ||||||||||||||||||
|
Federal Reserve Bank and Federal Home Loan Bank stock
|
9,632 | 127 | 5.27 | 6,954 | 80 | 4.60 | ||||||||||||||||||
|
Commercial loans
|
216,787 | 2,917 | 5.38 | 239,680 | 3,401 | 5.67 | ||||||||||||||||||
|
Residential mortgage loans
|
2,087,003 | 25,804 | 4.95 | 1,945,375 | 26,331 | 5.41 | ||||||||||||||||||
|
Home equity lines of credit
|
331,441 | 2,905 | 3.49 | 310,052 | 2,870 | 3.67 | ||||||||||||||||||
|
Installment loans
|
4,274 | 158 | 14.68 | 3,532 | 146 | 16.37 | ||||||||||||||||||
|
Loans, net of unearned income
|
2,639,505 | 31,784 | 4.81 | 2,498,639 | 32,748 | 5.24 | ||||||||||||||||||
|
Total interest earning assets
|
4,198,160 | 37,750 | 3.59 | 4,088,043 | 40,297 | 3.94 | ||||||||||||||||||
|
Allowance for loan losses
|
(48,312 | ) | (49,250 | ) | ||||||||||||||||||||
|
Cash & non-interest earning assets
|
146,482 | 143,121 | ||||||||||||||||||||||
|
Total assets
|
$ | 4,296,330 | $ | 4,181,914 | ||||||||||||||||||||
|
Liabilities and shareholders' equity
|
||||||||||||||||||||||||
|
Deposits:
|
||||||||||||||||||||||||
|
Interest bearing checking accounts
|
$ | 532,579 | 80 | 0.06 | % | $ | 467,418 | 76 | 0.07 | % | ||||||||||||||
|
Money market accounts
|
669,201 | 703 | 0.42 | 639,365 | 1,030 | 0.64 | ||||||||||||||||||
|
Savings
|
1,184,601 | 921 | 0.31 | 951,562 | 1,018 | 0.42 | ||||||||||||||||||
|
Time deposits
|
1,085,054 | 1,967 | 0.72 | 1,360,979 | 3,552 | 1.04 | ||||||||||||||||||
|
Total interest bearing deposits
|
3,471,435 | 3,671 | 0.42 | 3,419,324 | 5,676 | 0.66 | ||||||||||||||||||
|
Short-term borrowings
|
161,816 | 361 | 0.89 | 142,443 | 401 | 1.12 | ||||||||||||||||||
|
Total interest bearing liabilities
|
3,633,251 | 4,032 | 0.44 | 3,561,767 | 6,077 | 0.68 | ||||||||||||||||||
|
Demand deposits
|
283,528 | 258,980 | ||||||||||||||||||||||
|
Other liabilities
|
21,006 | 20,423 | ||||||||||||||||||||||
|
Shareholders' equity
|
358,545 | 340,744 | ||||||||||||||||||||||
|
Total liabilities and shareholders' equity
|
$ | 4,296,330 | $ | 4,181,914 | ||||||||||||||||||||
|
Net interest income , tax equivalent
|
33,718 | 34,220 | ||||||||||||||||||||||
|
Net interest spread
|
3.15 | % | 3.26 | % | ||||||||||||||||||||
|
Net interest margin (net interest income to total interest earning assets)
|
3.21 | % | 3.35 | % | ||||||||||||||||||||
|
Tax equivalent adjustment
|
(138 | ) | (259 | ) | ||||||||||||||||||||
|
Net interest income
|
33,580 | 33,961 | ||||||||||||||||||||||
Page | 10
|
(dollars in thousands)
|
Year ended
|
Year ended
|
||||||||||||||||||||||
|
(Unaudited)
|
December 31, 2012
|
December 31, 2011
|
||||||||||||||||||||||
|
Average
|
Interest
|
Average
|
Average
|
Interest
|
Average
|
|||||||||||||||||||
|
Balance
|
|
Rate
|
Balance
|
|
Rate
|
|||||||||||||||||||
|
Assets
|
|
|
|
|
|
|
||||||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||||||
|
Securities available for sale:
|
||||||||||||||||||||||||
|
U. S. government sponsored enterprises
|
$ | 568,425 | 8,097 | 1.42 | % | $ | 667,037 | 12,998 | 1.95 | % | ||||||||||||||
|
Mortgage backed securities and collateralized mortgage obligations-residential
|
334,616 | 6,697 | 2.00 | 112,504 | 3,091 | 2.75 | ||||||||||||||||||
|
State and political subdivisions
|
35,435 | 2,012 | 5.68 | 58,725 | 3,625 | 6.17 | ||||||||||||||||||
|
Corporate bonds
|
68,182 | 2,231 | 3.27 | 108,513 | 4,059 | 3.74 | ||||||||||||||||||
|
Small Business Administration-guaranteed participation securities
|
15,707 | 319 | 2.03 | - | - | 0.00 | ||||||||||||||||||
|
Other
|
660 | 19 | 2.88 | 703 | 20 | 2.84 | ||||||||||||||||||
|
Total securities available for sale
|
1,023,025 | 19,375 | 1.89 | 947,482 | 23,793 | 2.51 | ||||||||||||||||||
|
Federal funds sold and other short-term Investments
|
461,495 | 1,142 | 0.25 | 432,631 | 1,102 | 0.25 | ||||||||||||||||||
|
Held to maturity securities:
|
||||||||||||||||||||||||
|
U. S. government sponsored enterprises
|
1,048 | 25 | 2.43 | 11,035 | 261 | 2.36 | ||||||||||||||||||
|
Corporate bonds
|
39,570 | 1,666 | 4.21 | 56,253 | 2,465 | 4.38 | ||||||||||||||||||
|
Mortgage backed securities and collateralized mortgage obligations-residential
|
131,092 | 4,287 | 3.27 | 114,296 | 4,765 | 4.17 | ||||||||||||||||||
|
Total held to maturity securities
|
171,710 | 5,978 | 3.48 | 181,584 | 7,491 | 4.13 | ||||||||||||||||||
|
Federal Reserve Bank and Federal Home Loan Bank stock
|
9,425 | 486 | 5.16 | 6,898 | 304 | 4.41 | ||||||||||||||||||
|
Commercial loans
|
230,539 | 12,486 | 5.42 | 247,691 | 14,285 | 5.77 | ||||||||||||||||||
|
Residential mortgage loans
|
2,017,230 | 104,028 | 5.16 | 1,873,028 | 103,281 | 5.51 | ||||||||||||||||||
|
Home equity lines of credit
|
321,299 | 11,551 | 3.60 | 298,996 | 11,117 | 3.72 | ||||||||||||||||||
|
Installment loans
|
3,915 | 598 | 15.28 | 3,622 | 588 | 16.23 | ||||||||||||||||||
|
Loans, net of unearned income
|
2,572,983 | 128,663 | 5.00 | 2,423,337 | 129,271 | 5.33 | ||||||||||||||||||
|
Total interest earning assets
|
4,238,638 | 155,644 | 3.67 | 3,991,932 | 161,961 | 4.06 | ||||||||||||||||||
|
Allowance for loan losses
|
(49,148 | ) | (46,210 | ) | ||||||||||||||||||||
|
Cash & non-interest earning assets
|
143,303 | 144,068 | ||||||||||||||||||||||
|
Total assets
|
$ | 4,332,793 | $ | 4,089,790 | ||||||||||||||||||||
|
Liabilities and shareholders' equity
|
||||||||||||||||||||||||
|
Deposits:
|
||||||||||||||||||||||||
|
Interest bearing checking accounts
|
$ | 515,062 | 315 | 0.06 | % | $ | 456,397 | 285 | 0.06 | % | ||||||||||||||
|
Money market accounts
|
649,452 | 3,069 | 0.47 | 632,786 | 4,599 | 0.73 | ||||||||||||||||||
|
Savings
|
1,115,151 | 3,872 | 0.35 | 889,773 | 3,788 | 0.43 | ||||||||||||||||||
|
Time deposits
|
1,251,846 | 11,244 | 0.90 | 1,403,312 | 15,998 | 1.14 | ||||||||||||||||||
|
Total interest bearing deposits
|
3,531,511 | 18,500 | 0.52 | 3,382,268 | 24,670 | 0.73 | ||||||||||||||||||
|
Short-term borrowings
|
152,982 | 1,475 | 0.96 | 133,803 | 1,574 | 1.18 | ||||||||||||||||||
|
Total interest bearing liabilities
|
3,684,493 | 19,975 | 0.54 | 3,516,071 | 26,244 | 0.75 | ||||||||||||||||||
|
Demand deposits
|
278,179 | 255,327 | ||||||||||||||||||||||
|
Other liabilities
|
19,441 | 18,653 | ||||||||||||||||||||||
|
Shareholders' equity
|
350,680 | 299,739 | ||||||||||||||||||||||
|
Total liabilities and shareholders' equity
|
$ | 4,332,793 | $ | 4,089,790 | ||||||||||||||||||||
|
Net interest income , tax equivalent
|
135,669 | 135,717 | ||||||||||||||||||||||
|
Net interest spread
|
3.13 | % | 3.31 | % | ||||||||||||||||||||
|
Net interest margin (net interest income to total interest earning assets)
|
3.20 | % | 3.40 | % | ||||||||||||||||||||
|
Tax equivalent adjustment
|
(681 | ) | (1,213 | ) | ||||||||||||||||||||
|
Net interest income
|
134,988 | 134,504 | ||||||||||||||||||||||
Page | 11
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)
|
12/31/12
|
09/30/12
|
06/30/12
|
03/31/12
|
12/31/11
|
||||||||||||||||
|
Tangible Book Value Per Share
|
||||||||||||||||||||
|
Equity
|
$ | 358,798 | 357,617 | 349,907 | 344,646 | 338,516 | ||||||||||||||
|
Less: Intangible assets
|
553 | 553 | 553 | 553 | 553 | |||||||||||||||
|
Tangible equity
|
358,245 | 357,064 | 349,354 | 344,093 | 337,963 | |||||||||||||||
|
Shares outstanding
|
93,935 | 93,807 | 93,674 | 93,549 | 93,315 | |||||||||||||||
|
Tangible book value per share
|
3.81 | 3.81 | 3.73 | 3.68 | 3.62 | |||||||||||||||
|
Book value per share
|
3.82 | 3.81 | 3.74 | 3.68 | 3.63 | |||||||||||||||
|
Tangible Equity to Tangible Assets
|
||||||||||||||||||||
|
Total Assets
|
4,346,613 | 4,318,173 | 4,421,399 | 4,374,443 | 4,243,644 | |||||||||||||||
|
Less: Intangible assets
|
553 | 553 | 553 | 553 | 553 | |||||||||||||||
|
Tangible assets
|
4,346,060 | 4,317,620 | 4,420,846 | 4,373,890 | 4,243,091 | |||||||||||||||
|
Tangible Equity to Tangible Assets
|
8.24 | % | 8.27 | % | 7.90 | % | 7.87 | % | 7.97 | % | ||||||||||
|
Equity to Assets
|
8.25 | % | 8.28 | % | 7.91 | % | 7.88 | % | 7.98 | % | ||||||||||
|
3 Months Ended
|
Year Ended
|
|||||||||||||||||||||||||||
|
Efficiency Ratio
|
12/31/12
|
09/30/12
|
06/30/12
|
03/31/12
|
12/31/11
|
12/31/12
|
12/31/11
|
|||||||||||||||||||||
|
Net interest income (fully taxable equivalent)
|
$ | 33,718 | 34,321 | 33,993 | 33,637 | 34,220 | 135,669 | 135,717 | ||||||||||||||||||||
|
Non-interest income
|
6,161 | 5,217 | 4,577 | 5,010 | 4,351 | 20,964 | 18,773 | |||||||||||||||||||||
|
Less: Net gain on securities
|
763 | 666 | 55 | 677 | 132 | 2,161 | 1,428 | |||||||||||||||||||||
|
Recurring revenue
|
39,116 | 38,872 | 38,515 | 37,970 | 38,439 | 154,472 | 153,062 | |||||||||||||||||||||
|
Total Noninterest expense
|
21,150 | 20,643 | 21,049 | 21,136 | 19,524 | 83,977 | 82,142 | |||||||||||||||||||||
|
Less: Other real estate expense, net
|
375 | 1,210 | 665 | 966 | 1,254 | 3,216 | 5,693 | |||||||||||||||||||||
|
Recurring expense
|
20,775 | 19,433 | 20,384 | 20,170 | 18,270 | 80,761 | 76,449 | |||||||||||||||||||||
|
Efficiency Ratio
|
53.11 | % | 49.99 | % | 52.92 | % | 53.12 | % | 47.53 | % | 52.28 | % | 49.95 | % | ||||||||||||||
Page | 12