Attached files

file filename
8-K - TRUSTCO BANK CORP NY 8-K 1-23-2017 - TRUSTCO BANK CORP N Yform8k.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
 
TrustCo Announces Increased Fourth Quarter and Full Year 2016 Earnings

Executive Snapshot:

·
Continued solid financial results:
o
Key metrics for fourth quarter of 2016 results:
§
Net income of $10.8 million in the fourth quarter of 2016 compared to $10.2 million in the fourth quarter of 2015
§
Return on average assets (ROA) of 0.89% compared to 0.86% in Q4/2015
§
Return on average equity (ROE) of 9.87% compared to 9.75% in Q4/2015
§
Efficiency ratio of 54.65% compared to 55.37% in Q4/2015 (Non-GAAP measure; see P. 13 for definition)

·
Asset quality remains solid:
o
Asset quality measures improved compared to the fourth quarter of 2015
o
Nonperforming assets (NPAs) fell by $5.4 million compared to December 31, 2015
o
NPAs to total assets improved to 0.60%, compared to 0.73% at December 31, 2015
o
Quarterly net chargeoffs decreased to 0.08% of average loans on an annualized basis, compared to 0.21% for the fourth quarter of 2015, the lowest level since 2008

·
Continued expansion of customer base:
o
Focus on capitalizing on opportunities presented by expanded branch network
o
Average deposits per branch grew $661 thousand from December 31, 2015 to December 31, 2016 on a same store basis
o
Average deposits per branch were $28.9 million at December 31, 2016
o
Average core deposits were $41 million higher in the fourth quarter of 2016 compared to the fourth quarter of 2015

·
Loan portfolio reaches all-time high:
o
Average loans were up $123 million for the fourth quarter of 2016 compared to fourth quarter of 2015
o
At $3.43 billion as of December 31, 2016, loans reached an all-time high
 
Page | 1
FOR IMMEDIATE RELEASE:

TrustCo Announces Increased Fourth Quarter and Full Year 2016 Earnings

Glenville, New York – January 23, 2017

TrustCo Bank Corp NY (TrustCo, Nasdaq: TRST) today announced fourth quarter of 2016 net income of $10.8 million compared to $10.2 million for the fourth quarter of 2015, an increase of 6.1%.

Robert J. McCormick, President and Chief Executive Officer noted, “We are pleased to be able to report an increase in earnings in the fourth quarter of 2016 as compared to the fourth quarter of 2015.  Continued revenue growth coupled with moderating expense increases provided an encouraging end to the year.  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 2017 and beyond.  Recent merger activity between our competitors, primarily the Key – First Niagara merger, provided us additional opportunities to add customers.”

TrustCo saw continued solid loan growth in the fourth quarter of 2016 compared to the prior year, led by an increase in residential mortgages.  Loan portfolio expansion was funded primarily by 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 move by the Federal Reserve to raise rates late in the fourth quarter will provide a benefit in the first quarter of 2017.  The growth in average deposits in the fourth quarter of 2016 versus the prior year was led by lower cost checking and savings deposits.  TrustCo’s strong liquidity position continues to allow the Company to take advantage of opportunities when interest rate conditions change.

For the fourth quarter of 2016, return on average assets and return on average equity were 0.89% and 9.87%, respectively, compared to 0.86% and 9.75% for the fourth quarter of 2015.  Diluted earnings per share were $0.113 for the fourth quarter of 2016, compared to $0.107 for the fourth quarter of 2015.  As discussed in recent quarters, increased operating costs in response to regulatory concerns have pushed overall expense levels higher.  However costs actually declined modestly in the second half of 2016 as compared to the first half and 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.

For the full year 2016, diluted net income per share was $0.445, compared to $0.444 for the full year 2015.  Return on average assets and equity were 0.89% and 9.94% for 2016, compared to 0.89% and 10.41% for 2015.  The decline in return on equity was attributable to the 4.7% increase in shareholders’ equity from December 31, 2015 to December 31, 2016.
 
Page | 2

Average loans were up $122.8 million or 3.7% in the fourth quarter of 2016, over the same period in 2015.  Average residential loans, our primary lending focus, were up $155.7 million or 5.7% in the fourth quarter of 2016, over the same period in 2015.  Overall loan growth was constrained by a $13.8 million decline in commercial loans, which have become less attractive on a risk adjusted basis, and an $18.4 million decline in outstandings on home equity lines of credit, as well as a small decline in installment loans.  Average deposits were up $71.1 million or 1.7% for the fourth quarter of 2016 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 $40.7 million from the fourth quarter of 2015 to the fourth quarter of 2016, while average time deposit balances contributed $30.4 million of growth.  Within core, money market balances were actually down $50.5 million, while checking was up $73.7 million (including interest bearing and non-interest bearing balances) and savings were up $17.4 million.  Core deposits typically represent longer term customer relationships and are generally lower cost than time deposits.  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.”

“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 December 31, 2016, our average deposits per branch were $28.9 million, compared to $28.1 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 December 31, 2015.  Nonperforming loans (NPLs) were $25.1 million at December 31, 2016, compared to $28.3 million at December 31, 2015.  NPLs were equal to 0.73% of total loans at December 31, 2016, compared to 0.86% at December 31, 2015.  The coverage ratio, or allowance for loan losses to NPLs, was 175.1% at December 31, 2016, compared to 158.4% at December 31, 2015.  Nonperforming assets (NPAs) were $29.3 million at December 31, 2016 compared to $34.7 million at December 31, 2015.  The ratio of loan loss allowance to total loans was 1.28% as of December 31, 2016, compared to 1.36% at December 31, 2015 and reflects both the improvement in asset quality and economic conditions in our lending areas.  The allowance for loan losses was $43.9 million at December 31, 2016 compared to $44.8 million at December 31, 2015.  Net chargeoffs for the fourth quarter of 2016 decreased versus the fourth quarter of 2015, falling to $660 thousand from $1.7 million in the year earlier period.  The annualized net chargeoff ratio was 0.08% for the fourth quarter of 2016, compared to 0.21% in the fourth quarter of 2015 and was at the lowest level since the first quarter of 2008.  The provision for loan losses was $600 thousand, compared to $1.3 million in the fourth quarter of 2015.

The net interest margin for the fourth quarter of 2016 was 3.13%, up four basis points from the third quarter of 2016 and down a basis point versus the fourth quarter of 2015.

At December 31, 2016 the equity to asset ratio was 8.89%, compared to 8.73% at December 31, 2015.  The tangible equity ratio was 8.88% compared to 8.72% at December 31, 2015.  GAAP book value per share at December 31, 2016 was $4.52 compared to $4.34 a year earlier and tangible book value per share was $4.51 and $4.33, respectively.  Tangible equity ratio and tangible book value per share are non-GAAP measures and are discussed on page 13.

TrustCo Bank Corp NY is a $4.9 billion savings and loan holding company and through its subsidiary, Trustco Bank, operated 145 offices in New York, New Jersey, Vermont, Massachusetts, and Florida at December 31, 2016.

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.
 
Page | 3

A conference call to discuss Fourth Quarter 2016 results will be held at 9:00 a.m. Eastern Time on January 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 10099604. The call will also be audio webcast at: http://services.choruscall.com/links/trst170124.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 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; the perceived overall value of our products and services by users, including in comparison to competitors’ products and services and the willingness of current and prospective customers to substitute competitors’ products and services for our products and services; real estate and collateral values; changes in accounting policies and practices, as may be adopted by the bank regulatory agencies, the FASB or PCAOB; changes in local market areas and general business and economic trends, as well as changes in consumer spending and saving habits; our success at managing the risks involved in the foregoing and managing our business; and other risks and uncertainties under the heading “Risk Factors” in our most recent annual report on Form 10-K and in our subsequent quarterly reports on Form 10-Q or other securities filings.
 
Page | 4

TRUSTCO BANK CORP NY
GLENVILLE, NY

FINANCIAL HIGHLIGHTS

(dollars in thousands, except per share data)
(Unaudited)

   
Three Months Ended
 
   
12/31/16
   
09/30/16
   
12/31/15
 
Summary of operations
                 
Net interest income (TE)
 
$
36,921
     
36,681
     
36,278
 
Provision for loan losses
   
600
     
750
     
1,300
 
Net gain on securities transactions
   
-
     
-
     
2
 
Noninterest income, excluding net gain on securities transactions
   
4,512
     
4,729
     
4,428
 
Noninterest expense
   
23,365
     
23,049
     
23,108
 
Net income
   
10,798
     
10,930
     
10,180
 
                         
Per common share
                       
Net income per share:
                       
- Basic
 
$
0.113
     
0.114
     
0.107
 
- Diluted
   
0.113
     
0.114
     
0.107
 
Cash dividends
   
0.066
     
0.066
     
0.066
 
Tangible Book value at period end
   
4.51
     
4.55
     
4.33
 
Market price at period end
   
8.75
     
7.09
     
6.14
 
                         
At period end
                       
Full time equivalent employees
   
808
     
790
     
787
 
Full service banking offices
   
145
     
145
     
146
 
                         
Performance ratios
                       
Return on average assets
   
0.89
%
   
0.90
     
0.86
 
Return on average equity
   
9.87
     
10.05
     
9.75
 
Efficiency (1)
   
54.65
     
54.11
     
55.37
 
Net interest spread (TE)
   
3.07
     
3.03
     
3.08
 
Net interest margin (TE)
   
3.13
     
3.09
     
3.14
 
Dividend payout ratio
   
58.20
     
57.40
     
61.54
 
 
                       
Capital ratio at period end
                       
Consolidated tangible equity to tangible assets (2)
   
8.88
     
9.04
     
8.72
 
                         
Asset quality analysis at period end
                       
Nonperforming loans to total loans
   
0.73
     
0.77
     
0.86
 
Nonperforming assets to total assets
   
0.60
     
0.64
     
0.73
 
Allowance for loan losses to total loans
   
1.28
     
1.30
     
1.36
 
Coverage ratio (3)
   
1.8x
 
   
1.6
 
   
1.6
 

(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).
(2)
The tangible equity ratio excludes $553 of intangibles from both equity and assets.
(3)
Calculated as allowance for loan losses divided by total nonperforming loans.

TE = Taxable equivalent.
 
Page | 5

FINANCIAL HIGHLIGHTS, Continued

(dollars in thousands, except per share data)
(Unaudited)

   
Years Ended
 
   
12/31/16
   
12/31/15
 
Summary of operations
           
Net interest income (TE)
 
$
146,109
     
143,222
 
Provision for loan losses
   
2,950
     
3,700
 
Net gain on securities transactions
   
668
     
251
 
Noninterest income, excluding net gain on securities transactions
   
18,344
     
17,621
 
Noninterest expense
   
93,827
     
90,560
 
Net income
   
42,601
     
42,238
 
                 
Per common share
               
Net income per share:
               
- Basic
 
$
0.446
     
0.444
 
- Diluted
   
0.445
     
0.444
 
Cash dividends
   
0.263
     
0.263
 
Tangible Book value at period end
   
4.51
     
4.33
 
Market price at period end
   
8.75
     
6.14
 
                 
Performance ratios
               
Return on average assets
   
0.89
%
   
0.89
 
Return on average equity
   
9.94
     
10.41
 
Efficiency (1)
   
55.67
     
55.08
 
Net interest spread (TE)
   
3.05
     
3.03
 
Net interest margin (TE)
   
3.11
     
3.09
 
Dividend payout ratio
   
58.88
     
59.13
 

(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).
 
TE = Taxable equivalent.
 
Page | 6

CONSOLIDATED STATEMENTS OF INCOME

(dollars in thousands, except per share data)
(Unaudited)

   
Three Months Ended
 
   
12/31/2016
   
9/30/2016
   
6/30/2016
   
3/31/2016
   
12/31/2015
 
Interest and dividend income:
                             
Interest and fees on loans
 
$
36,251
     
36,171
     
35,652
     
35,605
     
35,930
 
Interest and dividends on securities available for sale:
                                       
U. S. government sponsored enterprises
   
422
     
408
     
404
     
255
     
256
 
State and political subdivisions
   
12
     
13
     
13
     
14
     
16
 
Mortgage-backed securities and collateralized mortgage obligations-residential
   
1,849
     
1,829
     
2,169
     
2,116
     
2,233
 
Corporate bonds
   
149
     
97
     
-
     
-
     
-
 
Small Business Administration-guaranteed participation securities
   
430
     
445
     
450
     
476
     
482
 
Mortgage-backed securities and collateralized mortgage obligations-commercial
   
23
     
36
     
38
     
36
     
37
 
Other securities
   
4
     
4
     
4
     
4
     
4
 
Total interest and dividends on securities available for sale
   
2,889
     
2,832
     
3,078
     
2,901
     
3,028
 
                                         
Interest on held to maturity securities:
                                       
Mortgage-backed securities and collateralized mortgage obligations-residential
   
331
     
347
     
374
     
402
     
425
 
Corporate bonds
   
153
     
156
     
154
     
154
     
154
 
Total interest on held to maturity securities
   
484
     
503
     
528
     
556
     
579
 
                                         
Federal Reserve Bank and Federal Home Loan Bank stock
   
133
     
131
     
118
     
120
     
120
 
                                         
Interest on federal funds sold and other short-term investments
   
865
     
866
     
832
     
844
     
494
 
Total interest income
   
40,622
     
40,503
     
40,208
     
40,026
     
40,151
 
                                         
Interest expense:
                                       
Interest on deposits:
                                       
Interest-bearing checking
   
123
     
120
     
116
     
114
     
115
 
Savings
   
436
     
504
     
604
     
604
     
608
 
Money market deposit accounts
   
459
     
463
     
467
     
496
     
513
 
Time deposits
   
2,406
     
2,468
     
2,460
     
2,373
     
2,375
 
Interest on short-term borrowings
   
291
     
281
     
262
     
257
     
278
 
Total interest expense
   
3,715
     
3,836
     
3,909
     
3,844
     
3,889
 
                                         
Net interest income
   
36,907
     
36,667
     
36,299
     
36,182
     
36,262
 
                                         
Provision for loan losses
   
600
     
750
     
800
     
800
     
1,300
 
Net interest income after provision for loan losses
   
36,307
     
35,917
     
35,499
     
35,382
     
34,962
 
                                         
Noninterest income:
                                       
Trustco Financial Services income
   
1,422
     
1,347
     
1,512
     
1,605
     
1,489
 
Fees for services to customers
   
2,795
     
2,664
     
2,737
     
2,661
     
2,704
 
Net gain on securities transactions
   
-
     
-
     
668
     
-
     
2
 
Other
   
295
     
718
     
282
     
306
     
235
 
Total noninterest income
   
4,512
     
4,729
     
5,199
     
4,572
     
4,430
 
                                         
Noninterest expenses:
                                       
Salaries and employee benefits
   
9,576
     
8,995
     
8,934
     
9,003
     
8,042
 
Net occupancy expense
   
4,185
     
3,887
     
3,918
     
4,088
     
3,884
 
Equipment expense
   
1,370
     
1,596
     
1,840
     
1,514
     
1,530
 
Professional services
   
1,997
     
1,959
     
2,098
     
2,146
     
2,067
 
Outsourced services
   
1,775
     
1,465
     
1,425
     
1,551
     
1,585
 
Advertising expense
   
727
     
489
     
570
     
729
     
592
 
FDIC and other insurance
   
901
     
1,127
     
1,949
     
1,990
     
2,055
 
Other real estate expense, net
   
721
     
895
     
423
     
519
     
570
 
Other
   
2,113
     
2,636
     
2,817
     
1,899
     
2,783
 
Total noninterest expenses
   
23,365
     
23,049
     
23,974
     
23,439
     
23,108
 
                                         
Income before taxes
   
17,454
     
17,597
     
16,724
     
16,515
     
16,284
 
Income taxes
   
6,656
     
6,667
     
6,260
     
6,106
     
6,104
 
                                         
Net income
 
$
10,798
     
10,930
     
10,464
     
10,409
     
10,180
 
Net income per common share:
                                       
- Basic
 
$
0.113
     
0.114
     
0.110
     
0.109
     
0.107
 
                                         
- Diluted
   
0.113
     
0.114
     
0.109
     
0.109
     
0.107
 
                                         
Average basic shares (in thousands)
   
95,732
     
95,603
     
95,487
     
95,365
     
95,256
 
Average diluted shares (in thousands)
   
95,877
     
95,722
     
95,580
     
95,412
     
95,349
 
                                         
Note:  Taxable equivalent net interest income
 
$
36,921
     
36,681
     
36,311
     
36,196
     
36,278
 
 
Page | 7

CONSOLIDATED STATEMENTS OF INCOME

(dollars in thousands, except per share data)
(Unaudited)

   
Years Ended
 
   
12/31/2016
   
12/31/2015
 
             
Interest and dividend income:
           
Interest and fees on loans
 
$
143,679
     
141,887
 
Interest and dividends on securities available for sale:
               
U. S. government sponsored enterprises
   
1,489
     
1,418
 
State and political subdivisions
   
52
     
87
 
Mortgage-backed securities and collateralized mortgage obligations-residential
   
7,963
     
9,132
 
Corporate bonds
   
246
     
1
 
Small Business Administration-guaranteed participation securities
   
1,801
     
2,004
 
Mortgage-backed securities and collateralized mortgage obligations-commercial
   
133
     
149
 
Other securities
   
16
     
16
 
Total interest and dividends on securities available for sale
   
11,700
     
12,807
 
                 
Interest on held to maturity securities:
               
Mortgage-backed securities-residential
   
1,454
     
1,844
 
Corporate bonds
   
617
     
615
 
Total interest on held to maturity securities
   
2,071
     
2,459
 
                 
Federal Reserve Bank and Federal Home Loan Bank stock
   
502
     
467
 
                 
Interest on federal funds sold and other short-term investments
   
3,407
     
1,725
 
Total interest income
   
161,359
     
159,345
 
                 
Interest expense:
               
Interest on deposits:
               
Interest-bearing checking
   
473
     
448
 
Savings
   
2,148
     
2,468
 
Money market deposit accounts
   
1,885
     
2,214
 
Time deposits
   
9,707
     
9,853
 
Interest on short-term borrowings
   
1,091
     
1,214
 
Total interest expense
   
15,304
     
16,197
 
                 
Net interest income
   
146,055
     
143,148
 
                 
Provision for loan losses
   
2,950
     
3,700
 
Net interest income after provision for loan losses
   
143,105
     
139,448
 
                 
Noninterest income:
               
Trust department income
   
5,886
     
5,971
 
Fees for services to customers
   
10,857
     
10,689
 
Net gain on securities transactions
   
668
     
251
 
Other
   
1,601
     
961
 
Total noninterest income
   
19,012
     
17,872
 
                 
Noninterest expenses:
               
Salaries and employee benefits
   
36,508
     
32,521
 
Net occupancy expense
   
16,078
     
15,799
 
Equipment expense
   
6,320
     
6,871
 
Professional services
   
8,200
     
7,878
 
Outsourced services
   
6,216
     
5,860
 
Advertising expense
   
2,515
     
2,593
 
FDIC and other insurance
   
5,967
     
6,339
 
Other real estate (income) expense, net
   
2,558
     
2,001
 
Other
   
9,465
     
10,698
 
Total noninterest expenses
   
93,827
     
90,560
 
                 
Income before taxes
   
68,290
     
66,760
 
Income taxes
   
25,689
     
24,522
 
                 
Net income
 
$
42,601
     
42,238
 
                 
Net income per Common Share:
               
- Basic
 
$
0.446
     
0.444
 
                 
- Diluted
   
0.445
     
0.444
 
                 
Average basic shares (thousands)
   
95,548
     
95,103
 
Average diluted shares (thousands)
   
95,648
     
95,213
 
                 
Note:  Taxable equivalent net interest income
 
$
146,109
     
143,222
 
 
Page | 8

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

(dollars in thousands)
(Unaudited)

   
12/31/2016
   
9/30/2016
   
6/30/2016
   
3/31/2016
   
12/31/2015
 
ASSETS:
                             
                               
Cash and due from banks
 
$
48,719
     
42,296
     
39,787
     
37,373
     
41,698
 
Federal funds sold and other short term investments
   
658,555
     
622,132
     
718,609
     
722,805
     
676,458
 
Total cash and cash equivalents
   
707,274
     
664,428
     
758,396
     
760,178
     
718,156
 
                                       
Securities available for sale:
                                     
U. S. government sponsored enterprises
   
117,266
     
116,327
     
116,595
     
66,920
     
86,737
 
States and political subdivisions
   
886
     
970
     
974
     
974
     
1,290
 
Mortgage-backed securities and collateralized mortgage obligations-residential
   
372,308
     
400,575
     
404,138
     
422,189
     
411,729
 
Small Business Administration-guaranteed participation securities
   
78,499
     
84,687
     
87,740
     
89,053
     
90,416
 
Mortgage-backed securities and collateralized mortgage obligations-commercial
   
10,011
     
10,233
     
10,374
     
10,307
     
10,180
 
Corporate bonds
   
40,705
     
41,025
     
-
     
-
     
-
 
Other securities
   
685
     
685
     
685
     
685
     
685
 
Total securities available for sale
   
620,360
     
654,502
     
620,506
     
590,128
     
601,037
 
                                         
Held to maturity securities:
                                       
Mortgage-backed securities and collateralized mortgage obligations-residential
   
35,500
     
38,044
     
40,702
     
43,595
     
46,490
 
Corporate bonds
   
9,990
     
9,986
     
9,982
     
9,979
     
9,975
 
Total held to maturity securities
   
45,490
     
48,030
     
50,684
     
53,574
     
56,465
 
                                         
Federal Reserve Bank and Federal Home Loan Bank stock
   
9,579
     
9,579
     
9,579
     
9,480
     
9,480
 
                                       
Loans:
                                     
Commercial
   
191,194
     
189,795
     
195,698
     
198,765
     
203,415
 
Residential mortgage loans
   
2,895,733
     
2,845,876
     
2,786,951
     
2,737,784
     
2,721,173
 
Home equity line of credit
   
334,841
     
343,445
     
352,069
     
356,163
     
359,325
 
Installment loans
   
8,818
     
8,515
     
8,476
     
8,667
     
9,391
 
Loans, net of deferred fees and costs
   
3,430,586
     
3,387,631
     
3,343,194
     
3,301,379
     
3,293,304
 
Less:
                                     
Allowance for loan losses
   
43,890
     
43,950
     
44,064
     
44,398
     
44,762
 
Net loans
   
3,386,696
     
3,343,681
     
3,299,130
     
3,256,981
     
3,248,542
 
                                         
Bank premises and equipment, net
   
35,466
     
36,110
     
36,793
     
37,360
     
37,643
 
Other assets
   
63,941
     
56,519
     
55,825
     
55,561
     
63,669
 
                                       
Total assets
 
$
4,868,806
     
4,812,849
     
4,830,913
     
4,763,262
     
4,734,992
 
                                       
LIABILITIES:
                                     
Deposits:
                                     
Demand
 
$
377,755
     
380,090
     
376,669
     
359,060
     
365,081
 
Interest-bearing checking
   
815,534
     
785,118
     
766,322
     
746,562
     
754,347
 
Savings accounts
   
1,271,449
     
1,277,734
     
1,282,006
     
1,272,394
     
1,262,194
 
Money market deposit accounts
   
571,962
     
566,097
     
577,063
     
595,585
     
610,826
 
Time deposits
   
1,159,463
     
1,159,199
     
1,178,567
     
1,168,887
     
1,107,930
 
Total deposits
   
4,196,163
     
4,168,238
     
4,180,627
     
4,142,488
     
4,100,378
 
                                       
Short-term borrowings
   
209,406
     
179,204
     
190,542
     
169,528
     
191,226
 
Accrued expenses and other liabilities
   
30,551
     
29,799
     
29,479
     
28,221
     
30,078
 
                                       
Total liabilities
   
4,436,120
     
4,377,241
     
4,400,648
     
4,340,237
     
4,321,682
 
                                       
SHAREHOLDERS' EQUITY:
                                     
Capital stock
   
99,214
     
99,121
     
99,071
     
98,973
     
98,973
 
Surplus
   
171,425
     
171,093
     
171,174
     
171,113
     
171,443
 
Undivided profits
   
201,517
     
197,013
     
192,356
     
188,159
     
184,009
 
Accumulated other comprehensive income (loss), net of tax
   
(6,251
)
   
2,328
     
2,395
     
73
     
(4,781
)
Treasury stock at cost
   
(33,219
)
   
(33,947
)
   
(34,731
)
   
(35,293
)
   
(36,334
)
                                       
Total shareholders' equity
   
432,686
     
435,608
     
430,265
     
423,025
     
413,310
 
                                         
Total liabilities and shareholders' equity
 
$
4,868,806
     
4,812,849
     
4,830,913
     
4,763,262
     
4,734,992
 
                                         
Outstanding shares (in thousands)
   
95,780
     
95,614
     
95,493
     
95,369
     
95,262
 
 
Page | 9

NONPERFORMING ASSETS

(dollars in thousands)
(Unaudited)

Nonperforming Assets

   
12/31/16
   
09/30/16
   
06/30/16
   
03/31/16
   
12/31/15
 
New York and other states*
                             
Loans in nonaccrual status:
                             
Commercial
 
$
1,843
     
2,366
     
2,690
     
2,762
     
3,024
 
Real estate mortgage - 1 to 4 family
   
21,198
     
21,678
     
23,559
     
25,669
     
23,273
 
Installment
   
48
     
70
     
49
     
74
     
90
 
Total non-accrual loans
   
23,089
     
24,114
     
26,298
     
28,505
     
26,387
 
Other nonperforming real estate mortgages - 1 to 4 family
   
42
     
44
     
45
     
47
     
48
 
Total nonperforming loans
   
23,131
     
24,158
     
26,343
     
28,552
     
26,435
 
Other real estate owned
   
4,268
     
4,768
     
4,602
     
5,208
     
6,120
 
Total nonperforming assets
 
$
27,399
     
28,926
     
30,945
     
33,760
     
32,555
 
                                         
Florida
                                       
Loans in nonaccrual status:
                                       
Commercial
 
$
-
     
-
     
-
     
-
     
-
 
Real estate mortgage - 1 to 4 family
   
1,929
     
1,844
     
1,900
     
1,802
     
1,817
 
Installment
   
-
     
-
     
-
     
-
     
8
 
Total non-accrual loans
   
1,929
     
1,844
     
1,900
     
1,802
     
1,825
 
Other nonperforming real estate mortgages - 1 to 4 family
   
-
     
-
     
-
     
-
     
-
 
Total nonperforming loans
   
1,929
     
1,844
     
1,900
     
1,802
     
1,825
 
Other real estate owned
   
-
     
-
     
-
     
476
     
335
 
Total nonperforming assets
 
$
1,929
     
1,844
     
1,900
     
2,278
     
2,160
 
                                         
Total
                                       
Loans in nonaccrual status:
                                       
Commercial
 
$
1,843
     
2,366
     
2,690
     
2,762
     
3,024
 
Real estate mortgage - 1 to 4 family
   
23,127
     
23,522
     
25,459
     
27,471
     
25,090
 
Installment
   
48
     
70
     
49
     
74
     
98
 
Total non-accrual loans
   
25,018
     
25,958
     
28,198
     
30,307
     
28,212
 
Other nonperforming real estate mortgages - 1 to 4 family
   
42
     
44
     
45
     
47
     
48
 
Total nonperforming loans
   
25,060
     
26,002
     
28,243
     
30,354
     
28,260
 
Other real estate owned
   
4,268
     
4,768
     
4,602
     
5,684
     
6,455
 
Total nonperforming assets
 
$
29,328
     
30,770
     
32,845
     
36,038
     
34,715
 
                                         
                                         
Quarterly Net Chargeoffs (Recoveries)
                                       
   
12/31/16
   
09/30/16
   
06/30/16
   
03/31/16
   
12/31/15
 
New York and other states*
                                       
Commercial
 
$
(56
)
   
353
     
67
     
224
     
672
 
Real estate mortgage - 1 to 4 family
   
619
     
471
     
973
     
771
     
963
 
Installment
   
55
     
37
     
77
     
70
     
35
 
Total net chargeoffs
 
$
618
     
861
     
1,117
     
1,065
     
1,670
 
                                         
Florida
                                       
Commercial
 
$
-
     
-
     
-
     
-
     
(2
)
Real estate mortgage - 1 to 4 family
   
23
     
-
     
16
     
83
     
6
 
Installment
   
19
     
3
     
1
     
16
     
13
 
Total net chargeoffs
 
$
42
     
3
     
17
     
99
     
17
 
                                         
Total
                                       
Commercial
 
$
(56
)
   
353
     
67
     
224
     
670
 
Real estate mortgage - 1 to 4 family
   
642
     
471
     
989
     
854
     
969
 
Installment
   
74
     
40
     
78
     
86
     
48
 
Total net chargeoffs
 
$
660
     
864
     
1,134
     
1,164
     
1,687
 
                                         
                                         
Asset Quality Ratios
                                       
   
12/31/16
   
09/30/16
   
06/30/16
   
03/31/16
   
12/31/15
 
                                         
Total nonperforming loans(1)
 
$
25,060
     
26,002
     
28,243
     
30,354
     
28,260
 
Total nonperforming assets(1)
   
29,328
     
30,770
     
32,845
     
36,038
     
34,715
 
Total net chargeoffs(2)
   
660
     
864
     
1,134
     
1,164
     
1,687
 
                                         
Allowance for loan losses(1)
   
43,890
     
43,950
     
44,064
     
44,398
     
44,762
 
                                         
Nonperforming loans to total loans
   
0.73
%
   
0.77
%
   
0.84
%
   
0.92
%
   
0.86
%
Nonperforming assets to total assets
   
0.60
%
   
0.64
%
   
0.68
%
   
0.76
%
   
0.73
%
Allowance for loan losses to total loans
   
1.28
%
   
1.30
%
   
1.32
%
   
1.34
%
   
1.36
%
Coverage ratio(1)
   
175.1
%
   
169.0
%
   
156.0
%
   
146.3
%
   
158.4
%
Annualized net chargeoffs to average loans(2)
   
0.08
%
   
0.10
%
   
0.14
%
   
0.14
%
   
0.21
%
Allowance for loan losses to annualized net chargeoffs(2)
   
16.6x
 
   
12.7x
 
   
9.7x
 
   
9.5x
 
   
6.6x
 

* Includes New York, New Jersey, Vermont and Massachusetts.
(1)
At period-end
(2)
For the period ended
 
Page | 10

DISTRIBUTION OF ASSETS, LIABILITIES AND SHAREHOLDERS' EQUITY-
INTEREST RATES AND INTEREST DIFFERENTIAL

(dollars in thousands)
(Unaudited)
 
Three months ended
December 31, 2016
   
Three months ended
December 31, 2015
 
 
Average
Balance
   
Interest
   
Average
Rate
   
Average
Balance
   
Interest
   
Average
Rate
 
                                     
Assets
                                   
                                     
Securities available for sale:
                                   
U. S. government sponsored enterprises
 
$
113,158
     
422
     
1.49
%
 
$
80,605
     
256
     
1.27
%
Mortgage backed securities and collateralized mortgage obligations-residential
   
384,973
     
1,849
     
1.92
     
412,193
     
2,233
     
2.17
 
State and political subdivisions
   
943
     
19
     
8.06
     
1,280
     
25
     
7.78
 
Corporate bonds
   
41,039
     
149
     
1.45
     
-
     
-
     
-
 
Small Business Administration-guaranteed participation securities
   
81,922
     
430
     
2.10
     
93,329
     
482
     
2.07
 
Mortgage backed securities and
                                               
collateralized mortgage obligations-commercial
   
10,173
     
23
     
0.90
     
10,464
     
37
     
1.41
 
Other
   
685
     
4
     
2.34
     
685
     
4
     
2.34
 
                                                 
Total securities available for sale
   
632,893
     
2,896
     
1.83
     
598,556
     
3,037
     
2.03
 
                                                 
Federal funds sold and other
                                               
short-term Investments
   
622,578
     
865
     
0.50
     
669,545
     
494
     
0.29
 
                                                 
Held to maturity securities:
                                               
Corporate bonds
   
9,988
     
153
     
6.13
     
9,973
     
154
     
6.17
 
Mortgage backed securities and collateralized mortgage obligations-residential
   
36,723
     
331
     
3.61
     
48,275
     
425
     
3.52
 
                                                 
Total held to maturity securities
   
46,711
     
484
     
4.14
     
58,248
     
579
     
3.97
 
                                                 
Federal Reserve Bank and Federal Home Loan Bank stock
   
9,579
     
133
     
5.55
     
9,480
     
120
     
5.06
 
                                                 
Commercial loans
   
189,058
     
2,557
     
5.41
     
202,854
     
2,667
     
5.26
 
Residential mortgage loans
   
2,869,757
     
30,294
     
4.22
     
2,714,016
     
29,874
     
4.40
 
Home equity lines of credit
   
339,591
     
3,209
     
3.78
     
357,990
     
3,204
     
3.55
 
Installment loans
   
8,391
     
198
     
9.44
     
9,126
     
192
     
8.37
 
                                                 
Loans, net of unearned income
   
3,406,797
     
36,258
     
4.26
     
3,283,986
     
35,937
     
4.37
 
                                                 
Total interest earning assets
   
4,718,558
     
40,636
     
3.44
     
4,619,815
     
40,167
     
3.47
 
                                                 
Allowance for loan losses
   
(44,368
)
                   
(45,467
)
               
Cash & non-interest earning assets
   
137,372
                     
136,209
                 
                                                 
                                                 
Total assets
 
$
4,811,562
                   
$
4,710,557
                 
                                                 
                                                 
Liabilities and shareholders' equity
                                               
                                                 
Deposits:
                                               
Interest bearing checking accounts
 
$
782,979
     
123
     
0.06
%
 
$
721,150
     
115
     
0.06
%
Money market accounts
   
565,335
     
459
     
0.32
     
615,815
     
513
     
0.33
 
Savings
   
1,267,551
     
436
     
0.14
     
1,250,127
     
608
     
0.19
 
Time deposits
   
1,163,820
     
2,406
     
0.83
     
1,133,396
     
2,375
     
0.83
 
                                                 
Total interest bearing deposits
   
3,779,685
     
3,424
     
0.36
     
3,720,488
     
3,611
     
0.39
 
Short-term borrowings
   
195,526
     
291
     
0.60
     
186,462
     
278
     
0.59
 
                                                 
Total interest bearing liabilities
   
3,975,211
     
3,715
     
0.37
     
3,906,950
     
3,889
     
0.39
 
                                                 
Demand deposits
   
372,801
                     
360,916
                 
Other liabilities
   
28,198
                     
28,570
                 
Shareholders' equity
   
435,352
                     
414,121
                 
                                                 
Total liabilities and shareholders' equity
 
$
4,811,562
                   
$
4,710,557
                 
                                                 
Net interest income, tax equivalent
           
36,921
                     
36,278
         
                                                 
Net interest spread
                   
3.07
%
                   
3.08
%
                                                 
Net interest margin (net interest income to total interest earning assets)
                   
3.13
%
                   
3.14
%
                                                 
Tax equivalent adjustment
           
(14
)
                   
(16
)
       
                                                 
                                                 
Net interest income
           
36,907
                     
36,262
         
 
Page | 11

DISTRIBUTION OF ASSETS, LIABILITIES AND SHAREHOLDERS' EQUITY-
INTEREST RATES AND INTEREST DIFFERENTIAL

(dollars in thousands)
(Unaudited)
 
Year ended
December 31, 2016
   
Year ended
December 31, 2015
 
   
Average
Balance
   
Interest
   
Average
Rate
   
Average
Balance
   
Interest
   
Average
Rate
 
                                     
Assets
                                   
                                     
Securities available for sale:
                                   
U. S. government sponsored enterprises
 
$
101,242
     
1,489
     
1.47
%
 
$
107,436
     
1,418
     
1.32
%
Mortgage backed securities and collateralized mortgage obligations-residential
   
410,646
     
7,963
     
1.94
     
439,343
     
9,132
     
2.08
 
State and political subdivisions
   
991
     
80
     
8.07
     
1,812
     
133
     
7.40
 
Corporate bonds
   
17,088
     
246
     
1.44
     
613
     
1
     
0.16
 
Small Business Administration-guaranteed participation securities
   
86,407
     
1,801
     
2.08
     
97,496
     
2,004
     
2.06
 
Mortgage backed securities and collateralized mortgage obligations-commercial
   
10,284
     
133
     
1.29
     
10,566
     
149
     
1.41
 
Other
   
683
     
16
     
2.34
     
685
     
16
     
2.34
 
                                                 
Total securities available for sale
   
627,341
     
11,728
     
1.87
     
657,951
     
12,853
     
1.95
 
                                                 
Federal funds sold and other short-term Investments
   
662,436
     
3,407
     
0.50
     
664,516
     
1,725
     
0.26
 
                                                 
Held to maturity securities:
                                               
Corporate bonds
   
10,145
     
617
     
6.08
     
9,967
     
615
     
6.17
 
Mortgage backed securities and collateralized mortgage obligations-residential
   
40,830
     
1,454
     
3.56
     
53,763
     
1,844
     
3.43
 
                                                 
Total held to maturity securities
   
50,975
     
2,071
     
4.06
     
63,730
     
2,459
     
3.86
 
                                                 
Federal Reserve Bank and Federal Home Loan Bank stock
   
9,554
     
502
     
5.25
     
9,414
     
467
     
4.96
 
                                                 
Commercial loans
   
196,116
     
10,331
     
5.27
     
210,210
     
10,861
     
5.17
 
Residential mortgage loans
   
2,793,780
     
119,817
     
4.29
     
2,661,421
     
117,820
     
4.43
 
Home equity lines of credit
   
350,004
     
12,779
     
3.65
     
354,718
     
12,508
     
3.53
 
Installment loans
   
8,424
     
778
     
9.24
     
8,457
     
726
     
8.59
 
                                                 
Loans, net of unearned income
   
3,348,324
     
143,705
     
4.29
     
3,234,806
     
141,915
     
4.39
 
                                                 
Total interest earning assets
   
4,698,630
     
161,413
     
3.44
     
4,630,417
     
159,419
     
3.44
 
                                                 
Allowance for loan losses
   
(44,718
)
                   
(46,023
)
               
Cash & non-interest earning assets
   
136,789
                     
136,752
                 
                                                 
                                                 
Total assets
 
$
4,790,701
                   
$
4,721,146
                 
                                                 
                                                 
Liabilities and shareholders' equity
                                               
                                                 
Deposits:
                                               
Interest bearing checking accounts
 
$
764,399
     
473
     
0.06
%
 
$
708,331
     
448
     
0.06
%
Money market accounts
   
580,125
     
1,885
     
0.32
     
628,096
     
2,214
     
0.35
 
Savings
   
1,272,015
     
2,148
     
0.17
     
1,245,100
     
2,468
     
0.20
 
Time deposits
   
1,162,842
     
9,707
     
0.83
     
1,173,426
     
9,853
     
0.84
 
                                                 
Total interest bearing deposits
   
3,779,381
     
14,213
     
0.38
     
3,754,953
     
14,983
     
0.40
 
Short-term borrowings
   
185,672
     
1,091
     
0.59
     
184,725
     
1,214
     
0.66
 
                                                 
Total interest bearing liabilities
   
3,965,053
     
15,304
     
0.39
     
3,939,678
     
16,197
     
0.41
 
                                                 
Demand deposits
   
369,820
                     
348,552
                 
Other liabilities
   
27,439
                     
27,155
                 
Shareholders' equity
   
428,389
                     
405,761
                 
                                                 
Total liabilities and shareholders' equity
 
$
4,790,701
                   
$
4,721,146
                 
                                                 
Net interest income, tax equivalent
           
146,109
                     
143,222
         
                                                 
Net interest spread
                   
3.05
%
                   
3.03
%
                                                 
Net interest margin (net interest income to total interest earning assets)
                   
3.11
%
                   
3.09
%
                                                 
Tax equivalent adjustment
           
(54
)
                   
(74
)
       
                                                 
                                                 
Net interest income
           
146,055
                     
143,148
         
 
Page | 12

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 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 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, 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)
                 
   
12/31/16
   
09/30/16
   
12/31/15
 
Tangible Book Value Per Share
                 
                   
Equity
 
$
432,686
     
435,608
     
413,310
 
Less: Intangible assets
   
553
     
553
     
553
 
Tangible equity
   
432,133
     
435,055
     
412,757
 
                         
Shares outstanding
   
95,780
     
95,614
     
95,262
 
Tangible book value per share
   
4.51
     
4.55
     
4.33
 
Book value per share
   
4.52
     
4.56
     
4.34
 
                         
Tangible Equity to Tangible Assets
                       
Total Assets
   
4,868,806
     
4,812,849
     
4,734,992
 
Less: Intangible assets
   
553
     
553
     
553
 
Tangible assets
   
4,868,253
     
4,812,296
     
4,734,439
 
                         
Tangible Equity to Tangible Assets
   
8.88
%
   
9.04
%
   
8.72
%
Equity to Assets
   
8.89
%
   
9.05
%
   
8.73
%
 
   
3 Months Ended
   
Years Ended
 
Efficiency Ratio
 
12/31/16
   
09/30/16
   
12/31/15
   
12/31/16
   
12/31/15
 
                                     
Net interest income
 
$
36,907
     
36,667
     
36,262
     
146,055
     
143,148
 
Taxable equivalent adjustment
   
14
     
14
     
16
     
54
     
74
 
Net interest income (fully taxable equivalent)
   
36,921
     
36,681
     
36,278
     
146,109
     
143,222
 
Non-interest income
   
4,512
     
4,729
     
4,430
     
19,012
     
17,872
 
Less:  Net gain on sale of building
   
-
     
469
     
-
     
469
     
-
 
Less:  Net gain on sale of nonperforming loans
   
-
     
-
     
-
     
24
     
60
 
Less:  Net gain on securities
   
-
     
-
     
2
     
668
     
251
 
Revenue used for efficiency ratio
   
41,433
     
40,941
     
40,706
     
163,960
     
160,783
 
                                         
Total noninterest expense
   
23,365
     
23,049
     
23,108
     
93,827
     
90,560
 
Less:  Other real estate expense, net
   
721
     
895
     
570
     
2,558
     
2,001
 
Expense used for efficiency ratio
   
22,644
     
22,154
     
22,538
     
91,269
     
88,559
 
                                         
Efficiency Ratio
   
54.65
%
   
54.11
%
   
55.37
%
   
55.67
%
   
55.08
%
 
 
Page | 13