Attached files

file filename
8-K - 8-K - TRUSTCO BANK CORP N Ybrhc10013623_8k.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:
Robert Leonard
 
Executive Vice President and
 
Chief Risk Officer
 
(518) 381-3693

FOR IMMEDIATE RELEASE:

TrustCo is Pleased to Report Second Quarter 2020 Results;
Net Income of $11.3 Million and 7.6% Average Residential Loan Growth Year over Year

Glenville, New York – July 21, 2020
 
TrustCo Bank Corp NY (TrustCo, NASDAQ: TRST) • TrustCo Bank Corp NY today announced second quarter 2020 net income of $11.3 million or $0.117 diluted earnings per share, and $24.6 million or $0.254 diluted earnings per share for the six months ended June 30, 2020.

Summary

Robert J. McCormick, Chairman, President and Chief Executive Officer noted, “As we continue to navigate COVID-19 and its effects on our families and neighbors, I’d like to reaffirm Trustco Bank’s commitment to serving our communities through careful financial management and high-quality service. This enduring mission guides us as we respond to this situation by providing you with the information, support, and advice you need to manage your finances in this market and plan for your future. We continue to remain thankful to those on the front lines from medical centers to food banks that are providing the essential services for those affected physically, emotionally, and financially by COVID-19.”

TrustCo’s designated Coronavirus (“COVID-19”) Fund, donating time and financial support to front line organizations across the communities, and the COVID-19 Financial Relief Program, providing support to our borrowers experiencing economic hardships by offering loan deferrals, continues to be an asset for our customers experiencing financial challenges during this time.

TrustCo is taking every precaution possible to keep our employees and customers safe during this time.  The bank continues to implement important policies, including minimizing contact between employees and customers by requiring face masks, installing clear barriers, and separating banking departments from one another. As recommended by the CDC, cleaning procedures continue to be augmented and protective sanitation items are always available.


Page 1

We also continue to closely monitor the impact of the pandemic on our business and results of operations.    As of June 30, 2020, we had 668 residential loans in deferral totaling $145 million, and 90 commercial loans in deferral totaling $45 million.  This represents 4.5% of total outstanding loans.  We are encouraged to see that a number of residential and commercial loans had already re-started making regular loan payments prior to the end of the quarter.  Additionally, the bank has funded 663 Paycheck Protection Program (“PPP”) loans totaling $46 million.

The second quarter of 2020 saw continued loan and deposit growth. Our focus on traditional lending criteria and conservative balance sheet management has produced consistent earnings while maintaining strong liquidity and growing capital. This approach allowed us to continue to expand our business and take advantage of changes in market and competitive conditions.  As mentioned last quarter, the pandemic has created an uncertain future, and we believe we continue to be well-positioned to help our customers through this economic disruption and turmoil.  We also continue to hire across our locations for all levels of staff.  As we enter the second half of 2020 and beyond, management views the Bank as well-positioned to deploy its existing liquidity into our residential loan portfolio and we will continue to closely monitor how the current market conditions change.

TrustCo saw average loans grow 7.0% in the second quarter of 2020 compared to the second quarter of 2019.  Year over year, loan portfolio expansion was funded by a combination of utilizing a portion of our strong cash balances, cash flow from investments, and the  growth in funding from customer deposits.  Total average deposits are up $276.2 million or 6.2% in the second quarter 2020 compared to the prior year.

Details

Average loans were up $270.5 million or 7.0% in the second quarter 2020 over the same period in 2019.  Average residential loans, our primary lending focus, were up $257.2 million or 7.6% in the second quarter 2020, over the same period in 2019.  Average deposits are up $276.2 million or 6.2% for the second quarter 2020 over the same period a year earlier.  The increase in deposits was the result of a $321.2 million or 10.7% increase total average core deposit accounts, which consist of interest bearing and non-interest bearing checking, savings and money market deposits, for the second quarter 2020 compared to the second quarter 2019.  Within core, checking balances were up $203.5 million or 15.7% (including interest bearing checking and non-interest bearing balances).  Average time deposits decreased $45.0 million or 3.1% for the second quarter 2020 compared to the second quarter 2019.

The cost of interest bearing liabilities decreased to 0.64% in the second quarter 2020 from 0.91% in the second quarter 2019.  A significant portion of our CD portfolio repriced during the last half of 2019 and the first half of 2020, which resulted in lower rates due to market conditions. The net interest margin for the second quarter 2020 was 2.81%, down 30 basis points from 3.11% in the second quarter of 2019 primarily due to federal interest rate cuts over the same period resulting in less interest earned on our short-term funds and variable rate loans.  Additionally, because we offered competitive shorter term rates on our time deposits in the past, we expect cost of interest bearing liabilities to continue to decrease as these reprice at lower rates.


Page 2

The Bank continued to demonstrate its ability to grow shareholders’ equity as average equity was up $44.1 million or 8.7% in the second quarter of 2020 compared to the same period in 2019.  Return on average assets and return on average equity for the second quarter 2020 were .82% and 8.21%, respectively, compared to 1.14% and 11.60% for the second quarter 2019.  Improving efficiencies to reduce costs continues to remain a key area of focus.  Total operating expenses decreased by $970 thousand or 3.9% in the second quarter 2020 as compared to the second quarter 2019, driven by decreases in almost all expense categories, with the exception of an increase in occupancy expense.

Asset quality and loan loss reserve measures continued to improve.  Nonperforming loans (NPLs) were $21.9 million at June 30, 2020, compared to $22.1 million at June 30, 2019.  NPLs were 0.52% of total loans at June 30, 2020, compared to 0.57% at June 30, 2019.  The coverage ratio, or allowance for loan losses to NPLs, was 219.5% at June 30, 2020, compared to 200.4% at June 30, 2019.  Nonperforming assets (NPAs) were $22.8 million at June 30, 2020 compared to $24.8 million at June 30, 2019.  The ratio of allowance for loan losses to total loans was 1.15% as of June 30, 2020, compared to 1.14% at June 30, 2019.  The allowance for loan losses was $48.1 million at June 30, 2020 compared to $44.4 million at June 30, 2019.  The provision for loan losses increased to $2.0 million for the second quarter 2020 compared to a credit of $341 thousand in the same period in the prior year, primarily driven by the uncertainty in the current economic environment resulting from COVID-19.  Additionally, in the second quarter of 2019 there was a credit to the provision of loan losses of $541 thousand related to the sale of our credit card portfolio.  The Bank did not adopt “FASB Accounting Standards Update 2016-13, Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments” (“CECL”) as of January 1, 2020 as allowed by the Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”).  The Bank will adopt CECL as required by the CARES Act at the earlier of the termination of the National Emergency concerning COVID-19 or December 31, 2020.  Net chargeoffs for the second quarter 2020 were $11 thousand versus net recoveries in the second quarter 2019 of $35 thousand.  The annualized net chargeoffs ratio was 0.00% for the second quarter 2020 and 2019.

At June 30, 2020 the tangible equity to tangible asset ratio was 9.74%, compared to 9.85% at June 30, 2019.  Book value per share at June 30, 2020 was $5.73, up 7.7% compared to $5.32 a year earlier.

TrustCo Bank Corp NY is a $5.7 billion savings and loan holding company and through its subsidiary, Trustco Bank, operated 148 offices in New York, New Jersey, Vermont, Massachusetts, and Florida at June 30, 2020.

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 second quarter 2020 results will be held at 9:00 a.m. Eastern Time on July 22, 2020.  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 10146338.  The call will also be audio webcast at: https://services.choruscall.com/links/trst200722.html, and will be available for one year.
 

Page 3

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 2020, including our expectations regarding the effects of COVID-19 on our financial results and our ability to assist our customers in addressing the effects of COVID-19, our expectations for the repricing of our CD portfolio and the stabilizing of our net interest margin, the impact of Federal Reserve actions regarding interest rates and 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, and many of the risks and uncertainties are heightened by or may, in the future, be heightened by the effects of the COVID-19 pandemic. 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:  the effect of the COVID-19 pandemic on our business, financial condition, liquidity and results of operations; the impact of the actions taken by governmental authorities to contain COVID-19 or address the impact of COVID-19 on the economy, and the effect of all of such items on our operations, liquidity and capital position, and on the financial condition of our borrowers and other customers; 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 make accurate assumptions and judgments regarding the credit risks associated with lending and investing activities; 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; 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 us and Trustco Bank and the continued receipt of approvals from our primary federal banking regulators under regulatory rules to distribute capital to TrustCo, which could affect our ability to pay dividends; results of supervisory monitoring or examinations of Trustco Bank and TrustCo by our respective regulators; adverse conditions in the securities markets that lead to impairment in the value of securities in our investment portfolio; unanticipated effects from the Tax Cut and Jobs Act that may limit its benefits or adversely impact our business;  the perceived overall value of our products and services by users, including in comparison to competitors’ products and services and the willingness of current and prospective customers to substitute competitors’ products and services for our products and services; changes in consumer spending, borrowing and saving habits; the effect of changes in financial services laws and regulations and the impact of other governmental initiatives affecting the financial services industry; changes in management personnel; real estate and collateral values; changes in accounting policies and practices, as may be adopted by the bank regulatory agencies, the FASB or PCAOB; disruptions, security breaches, or other adverse events affecting the third-party vendors who perform several of our critical processing functions; technological changes and electronic, cyber and physical security breaches; changes in local market areas and general business and economic trends, as well as changes in consumer spending and saving habits; our success at managing the risks involved in the foregoing and managing our business; and other risks and uncertainties under the heading “Risk Factors” in our most recent annual report on Form 10-K and, if any, in our subsequent quarterly reports on Form 10-Q or other securities filings.


Page 4

TRUSTCO BANK CORP NY
GLENVILLE, NY

FINANCIAL HIGHLIGHTS

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

   
Three months ended
 
   
6/30/2020
   
3/31/2020
   
6/30/2019
 
Summary of operations
                 
Net interest income (TE)
 
$
37,681
     
38,554
     
39,192
 
Provision (Credit) for loan losses
   
2,000
     
2,000
     
(341
)
Net gain on securities transactions
   
-
     
1,155
     
-
 
Noninterest income, excluding net gain on securities transactions
   
3,426
     
4,179
     
4,914
 
Noninterest expense
   
23,932
     
24,268
     
24,902
 
Net income
   
11,254
     
13,313
     
14,667
 
                         
Per common share
                       
Net income per share:
                       
- Basic
 
$
0.117
     
0.138
     
0.152
 
- Diluted
   
0.117
     
0.138
     
0.151
 
Cash dividends
   
0.068
     
0.068
     
0.068
 
Book value at period end
   
5.73
     
5.68
     
5.32
 
Market price at period end
   
6.33
     
5.41
     
7.92
 
                         
At period end
                       
Full time equivalent employees
   
806
     
813
     
858
 
Full service banking offices
   
148
     
148
     
148
 
                         
Performance ratios
                       
Return on average assets
   
0.82
%
   
1.03
     
1.14
 
Return on average equity
   
8.21
     
9.87
     
11.60
 
Efficiency (1)
   
58.30
     
56.34
     
55.98
 
Net interest spread (TE)
   
2.69
     
2.91
     
2.95
 
Net interest margin (TE)
   
2.81
     
3.05
     
3.11
 
Dividend payout ratio
   
58.37
     
49.41
     
44.94
 
                         
Capital ratios at period end
                       
Consolidated tangible equity to tangible assets (2)
   
9.74
%
   
10.42
     
9.85
 
Consolidated equity to assets
   
9.75
%
   
10.43
     
9.86
 
                         
Asset quality analysis at period end
                       
Nonperforming loans to total loans
   
0.52
     
0.51
     
0.57
 
Nonperforming assets to total assets
   
0.40
     
0.42
     
0.47
 
Allowance for loan losses to total loans
   
1.15
     
1.13
     
1.14
 
Coverage ratio (3)
   
2.2
x
   
2.2
x
   
2.0
x

(1)
Non-GAAP measure; calculated as noninterest expense (excluding ORE income/expense) divided by taxable equivalent net interest income plus noninterest income.
(2)
Non-GAAP measure; calculated as total equity less $553 of intangible assets divided by total assets less $553 of intangible assets.
(3)
Calculated as allowance for loan losses divided by total nonperforming loans.

TE = Taxable equivalent


Page 5

FINANCIAL HIGHLIGHTS, Continued

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

   
Six months ended
 
   
06/30/20
   
06/30/19
 
Summary of operations
           
Net interest income (TE)
 
$
76,235
     
78,925
 
Provision (Credit) for loan losses
   
4,000
     
(41
)
Net gain on securities transactions
   
1,155
     
-
 
Noninterest income, excluding net gain on securities transactions
   
7,605
     
9,551
 
Noninterest expense
   
48,200
     
49,769
 
Net income
   
24,567
     
29,225
 
                 
Per common share
               
Net income per share:
               
- Basic
 
$
0.254
     
0.302
 
- Diluted
   
0.254
     
0.302
 
Cash dividends
   
0.136
     
0.136
 
Tangible Book value at period end
   
5.73
     
5.32
 
Market price at period end
   
6.33
     
7.92
 
                 
Performance ratios
               
Return on average assets
   
0.92
     
1.15
 
Return on average equity
   
9.04
     
11.76
 
Efficiency (1)
   
57.30
     
56.04
 
Net interest spread (TE)
   
2.80
     
3.03
 
Net interest margin (TE)
   
2.93
     
3.17
 
Dividend payout ratio
   
53.52
     
45.08
 

(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
 
   
6/30/2020
   
3/31/2020
   
12/31/2019
   
9/30/2019
   
6/30/2019
 
Interest and dividend income:
                             
Interest and fees on loans
 
$
41,665
     
42,063
     
42,002
     
41,923
     
41,432
 
Interest and dividends on securities available for sale:
                                       
U. S. government sponsored enterprises
   
106
     
421
     
609
     
996
     
821
 
State and political subdivisions
   
2
     
1
     
2
     
2
     
3
 
Mortgage-backed securities and collateralized mortgage obligations - residential
   
1,527
     
2,113
     
2,334
     
2,178
     
2,152
 
Corporate bonds
   
488
     
238
     
295
     
321
     
272
 
Small Business Administration - guaranteed participation securities
   
229
     
245
     
253
     
282
     
289
 
Other securities
   
5
     
6
     
6
     
6
     
5
 
Total interest and dividends on securities available for sale
   
2,357
     
3,024
     
3,499
     
3,785
     
3,542
 
                                         
Interest on held to maturity securities:
                                       
Mortgage-backed securities and collateralized mortgage obligations - residential
   
162
     
175
     
184
     
187
     
209
 
Total interest on held to maturity securities
   
162
     
175
     
184
     
187
     
209
 
                                         
Federal Reserve Bank and Federal Home Loan Bank stock
   
192
     
82
     
203
     
81
     
199
 
                                         
Interest on federal funds sold and other short-term investments
   
193
     
1,267
     
1,635
     
2,552
     
3,282
 
Total interest income
   
44,569
     
46,611
     
47,523
     
48,528
     
48,664
 
                                         
Interest expense:
                                       
Interest on deposits:
                                       
Interest-bearing checking
   
26
     
16
     
21
     
52
     
94
 
Savings
   
166
     
233
     
271
     
323
     
367
 
Money market deposit accounts
   
862
     
1,096
     
1,175
     
1,177
     
1,119
 
Time deposits
   
5,599
     
6,391
     
7,468
     
7,974
     
7,512
 
Interest on short-term borrowings
   
235
     
322
     
347
     
359
     
381
 
Total interest expense
   
6,888
     
8,058
     
9,282
     
9,885
     
9,473
 
                                         
Net interest income
   
37,681
     
38,553
     
38,241
     
38,643
     
39,191
 
                                         
Less: Provision (Credit) for loan losses
   
2,000
     
2,000
     
200
     
-
     
(341
)
Net interest income after provision for loan losses
   
35,681
     
36,553
     
38,041
     
38,643
     
39,532
 
                                         
Noninterest income:
                                       
Trustco Financial Services income
   
1,368
     
1,600
     
1,454
     
1,517
     
1,683
 
Fees for services to customers
   
1,807
     
2,315
     
2,377
     
2,602
     
2,611
 
Net gain on securities transactions
   
-
     
1,155
     
-
     
-
     
-
 
Other
   
251
     
264
     
284
     
806
     
620
 
Total noninterest income
   
3,426
     
5,334
     
4,115
     
4,925
     
4,914
 
                                         
Noninterest expenses:
                                       
Salaries and employee benefits
   
11,648
     
11,373
     
11,743
     
11,725
     
11,711
 
Net occupancy expense
   
4,385
     
4,306
     
4,399
     
4,094
     
4,006
 
Equipment expense
   
1,606
     
1,802
     
1,768
     
1,689
     
1,709
 
Professional services
   
1,182
     
1,481
     
1,449
     
1,507
     
1,568
 
Outsourced services
   
1,875
     
2,075
     
1,925
     
1,875
     
1,875
 
Advertising expense
   
601
     
488
     
464
     
494
     
778
 
FDIC and other insurance
   
609
     
294
     
259
     
282
     
598
 
Other real estate (income) expense, net
   
(32
)
   
194
     
(385
)
   
33
     
210
 
Other
   
2,058
     
2,255
     
2,269
     
2,371
     
2,447
 
Total noninterest expenses
   
23,932
     
24,268
     
23,891
     
24,070
     
24,902
 
                                         
Income before taxes
   
15,175
     
17,619
     
18,265
     
19,498
     
19,544
 
Income taxes
   
3,921
     
4,306
     
4,358
     
4,790
     
4,877
 
                                         
Net income
 
$
11,254
     
13,313
     
13,907
     
14,708
     
14,667
 
                                         
Net income per common share:
                                       
- Basic
 
$
0.117
     
0.138
     
0.143
     
0.152
     
0.152
 
                                         
- Diluted
   
0.117
     
0.138
     
0.143
     
0.152
     
0.151
 
                                         
Average basic shares (in thousands)
   
96,433
     
96,727
     
96,919
     
96,907
     
96,822
 
Average diluted shares (in thousands)
   
96,437
     
96,750
     
97,015
     
96,977
     
96,891
 
                                         
Note:  Taxable equivalent net interest income
 
$
37,681
     
38,554
     
38,243
     
38,644
     
39,192
 


Page 7

CONSOLIDATED STATEMENTS OF INCOME, Continued

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

   
Six months ended
 
   
06/30/20
   
06/30/19
 
Interest and dividend income:
           
Interest and fees on loans
 
$
83,728
     
82,685
 
Interest and dividends on securities available for sale:
               
U. S. government sponsored enterprises
   
527
     
1,604
 
State and political subdivisions
   
3
     
4
 
Mortgage-backed securities and collateralized mortgage obligations - residential
   
3,640
     
3,707
 
Corporate bonds
   
726
     
480
 
Small Business Administration - guaranteed
               
participation securities
   
474
     
586
 
Other securities
   
11
     
10
 
Total interest and dividends on securities available for sale
   
5,381
     
6,391
 
                 
Interest on held to maturity securities:
               
Mortgage-backed securities-residential
   
337
     
426
 
Total interest on held to maturity securities
   
337
     
426
 
                 
Federal Reserve Bank and Federal Home Loan Bank stock
   
274
     
284
 
                 
Interest on federal funds sold and other short-term investments
   
1,460
     
6,291
 
Total interest income
   
91,180
     
96,077
 
                 
Interest expense:
               
Interest on deposits:
               
Interest-bearing checking
   
42
     
215
 
Savings
   
399
     
744
 
Money market deposit accounts
   
1,958
     
1,945
 
Time deposits
   
11,990
     
13,488
 
Interest on short-term borrowings
   
557
     
762
 
Total interest expense
   
14,946
     
17,154
 
                 
Net interest income
   
76,234
     
78,923
 
                 
Less: (Credit) Provision for loan losses
   
4,000
     
(41
)
Net interest income after provision for loan losses
   
72,234
     
78,964
 
                 
Noninterest income:
               
Trustco Financial Services income
   
2,968
     
3,416
 
Fees for services to customers
   
4,122
     
5,131
 
Net gain on securities transactions
   
1,155
     
-
 
Other
   
515
     
1,004
 
Total noninterest income
   
8,760
     
9,551
 
                 
Noninterest expenses:
               
Salaries and employee benefits
   
23,021
     
23,162
 
Net occupancy expense
   
8,691
     
8,173
 
Equipment expense
   
3,408
     
3,611
 
Professional services
   
2,663
     
3,218
 
Outsourced services
   
3,950
     
3,800
 
Advertising expense
   
1,089
     
1,563
 
FDIC and other insurance
   
903
     
1,246
 
Other real estate expense, net
   
162
     
186
 
Other
   
4,313
     
4,810
 
Total noninterest expenses
   
48,200
     
49,769
 
                 
Income before taxes
   
32,794
     
38,746
 
Income taxes
   
8,227
     
9,521
 
                 
Net income
 
$
24,567
     
29,225
 
                 
Net income per common share:
               
- Basic
 
$
0.254
     
0.302
 
                 
- Diluted
   
0.254
     
0.302
 
                 
Average basic shares (in thousands)
   
96,580
     
96,784
 
Average diluted shares (in thousands)
   
96,593
     
96,857
 
                 
Note:  Taxable equivalent net interest income
 
$
76,235
     
78,925
 


Page 8

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

(dollars in thousands)
(Unaudited)

   
6/30/2020
   
3/31/2020
   
12/31/2019
   
9/30/2019
   
6/30/2019
 
ASSETS:
                             
                               
Cash and due from banks
 
$
44,726
     
43,362
     
48,198
     
49,526
     
42,471
 
Federal funds sold and other short term investments
   
908,110
     
492,691
     
408,648
     
401,151
     
517,684
 
Total cash and cash equivalents
   
952,836
     
536,053
     
456,846
     
450,677
     
560,155
 
                                         
Securities available for sale:
                                       
U. S. government sponsored enterprises
   
-
     
54,970
     
104,512
     
164,490
     
184,448
 
States and political subdivisions
   
111
     
112
     
162
     
169
     
170
 
Mortgage-backed securities and collateralized mortgage obligations - residential
   
331,469
     
352,067
     
389,517
     
406,166
     
354,679
 
Small Business Administration - guaranteed
                                       
participation securities
   
45,998
     
46,768
     
48,511
     
50,970
     
53,091
 
Corporate bonds
   
54,439
     
48,564
     
30,436
     
40,281
     
40,467
 
Other securities
   
685
     
685
     
685
     
683
     
685
 
Total securities available for sale
   
432,702
     
503,166
     
573,823
     
662,759
     
633,540
 
                                         
Held to maturity securities:
                                       
Mortgage-backed securities and collateralized mortgage obligations-residential
   
16,633
     
17,720
     
18,618
     
19,705
     
20,667
 
Total held to maturity securities
   
16,633
     
17,720
     
18,618
     
19,705
     
20,667
 
                                         
Federal Reserve Bank and Federal Home Loan Bank stock
   
5,506
     
9,183
     
9,183
     
9,183
     
9,183
 
                                         
Loans:
                                       
Commercial
   
231,212
     
195,805
     
199,499
     
192,443
     
190,507
 
Residential mortgage loans
   
3,681,898
     
3,627,121
     
3,583,774
     
3,508,647
     
3,428,829
 
Home equity line of credit
   
254,445
     
265,753
     
267,922
     
273,526
     
277,559
 
Installment loans
   
10,006
     
10,713
     
11,001
     
10,703
     
9,514
 
Loans, net of deferred net costs
   
4,177,561
     
4,099,392
     
4,062,196
     
3,985,319
     
3,906,409
 
                                         
Less: Allowance for loan losses
   
48,144
     
46,155
     
44,317
     
44,329
     
44,365
 
Net loans
   
4,129,417
     
4,053,237
     
4,017,879
     
3,940,990
     
3,862,044
 
                                         
Bank premises and equipment, net
   
34,042
     
34,428
     
34,622
     
34,168
     
34,058
 
Operating lease right-of-use assets
   
48,712
     
49,955
     
51,475
     
49,618
     
51,097
 
Other assets
   
57,155
     
52,905
     
58,876
     
55,369
     
56,926
 
                                         
Total assets
 
$
5,677,003
     
5,256,647
     
5,221,322
     
5,222,469
     
5,227,670
 
                                         
LIABILITIES:
                                       
Deposits:
                                       
Demand
 
$
612,960
     
480,255
     
463,858
     
453,439
     
432,780
 
Interest-bearing checking
   
1,001,592
     
895,254
     
875,672
     
869,101
     
888,433
 
Savings accounts
   
1,191,682
     
1,122,116
     
1,113,146
     
1,110,947
     
1,132,308
 
Money market deposit accounts
   
666,304
     
617,198
     
599,163
     
570,457
     
562,318
 
Time deposits
   
1,392,769
     
1,367,005
     
1,398,177
     
1,457,223
     
1,446,428
 
Total deposits
   
4,865,307
     
4,481,828
     
4,450,016
     
4,461,167
     
4,462,267
 
                                         
Short-term borrowings
   
177,278
     
148,090
     
148,666
     
151,095
     
166,746
 
Operating lease liabilities
   
53,710
     
54,998
     
56,553
     
54,731
     
56,237
 
Accrued expenses and other liabilities
   
27,287
     
23,546
     
27,830
     
29,313
     
26,790
 
                                         
Total liabilities
   
5,123,582
     
4,708,462
     
4,683,065
     
4,696,306
     
4,712,040
 
                                         
SHAREHOLDERS' EQUITY:
                                       
Capital stock
   
100,205
     
100,205
     
100,205
     
100,200
     
100,180
 
Surplus
   
176,437
     
176,431
     
176,427
     
176,395
     
176,396
 
Undivided profits
   
299,239
     
294,553
     
288,067
     
280,542
     
272,433
 
Accumulated other comprehensive loss, net of tax
   
11,936
     
11,392
     
4,461
     
(71
)
   
(1,774
)
Treasury stock at cost
   
(34,396
)
   
(34,396
)
   
(30,903
)
   
(30,903
)
   
(31,605
)
                                         
Total shareholders' equity
   
553,421
     
548,185
     
538,257
     
526,163
     
515,630
 
                                         
Total liabilities and shareholders' equity
 
$
5,677,003
     
5,256,647
     
5,221,322
     
5,222,469
     
5,227,670
 
                                         
Outstanding shares (in thousands)
   
96,433
     
96,433
     
96,922
     
96,917
     
96,822
 


Page 9

NONPERFORMING ASSETS

(dollars in thousands)
(Unaudited)

   
6/30/2020
   
3/31/2020
   
12/31/2019
   
9/30/2019
   
6/30/2019
 
Nonperforming Assets
                             
                               
New York and other states*
                             
Loans in nonaccrual status:
                             
Commercial
 
$
571
     
630
     
816
     
888
     
905
 
Real estate mortgage - 1 to 4 family
   
20,215
     
18,570
     
18,407
     
18,275
     
19,633
 
Installment
   
6
     
24
     
3
     
13
     
1
 
Total non-accrual loans
   
20,792
     
19,224
     
19,226
     
19,176
     
20,539
 
Other nonperforming real estate mortgages - 1 to 4 family
   
26
     
27
     
29
     
30
     
31
 
Total nonperforming loans
   
20,818
     
19,251
     
19,255
     
19,206
     
20,570
 
Other real estate owned
   
830
     
1,284
     
1,579
     
2,409
     
2,625
 
Total nonperforming assets
 
$
21,648
     
20,535
     
20,834
     
21,615
     
23,195
 
                                         
Florida
                                       
Loans in nonaccrual status:
                                       
Commercial
 
$
-
     
-
     
-
     
-
     
-
 
Real estate mortgage - 1 to 4 family
   
1,111
     
1,492
     
1,614
     
1,809
     
1,564
 
Installment
   
-
     
-
     
-
     
-
     
-
 
Total non-accrual loans
   
1,111
     
1,492
     
1,614
     
1,809
     
1,564
 
Other nonperforming real estate mortgages - 1 to 4 family
   
-
     
-
     
-
     
-
     
-
 
Total nonperforming loans
   
1,111
     
1,492
     
1,614
     
1,809
     
1,564
 
Other real estate owned
   
-
     
-
     
-
     
-
     
-
 
Total nonperforming assets
 
$
1,111
     
1,492
     
1,614
     
1,809
     
1,564
 
                                         
Total
                                       
Loans in nonaccrual status:
                                       
Commercial
 
$
571
     
630
     
816
     
888
     
905
 
Real estate mortgage - 1 to 4 family
   
21,326
     
20,062
     
20,021
     
20,084
     
21,197
 
Installment
   
6
     
24
     
3
     
13
     
1
 
Total non-accrual loans
   
21,903
     
20,716
     
20,840
     
20,985
     
22,103
 
Other nonperforming real estate mortgages - 1 to 4 family
   
26
     
27
     
29
     
30
     
31
 
Total nonperforming loans
   
21,929
     
20,743
     
20,869
     
21,015
     
22,134
 
Other real estate owned
   
830
     
1,284
     
1,579
     
2,409
     
2,625
 
Total nonperforming assets
 
$
22,759
     
22,027
     
22,448
     
23,424
     
24,759
 
                                         
Quarterly Net (Recoveries) Chargeoffs
                                       
                                         
New York and other states*
                                       
Commercial
 
$
(6
)
   
1
     
(1
)
   
(28
)
   
(1
)
Real estate mortgage - 1 to 4 family
   
(27
)
   
140
     
146
     
39
     
(54
)
Installment
   
44
     
4
     
67
     
9
     
45
 
Total net (recoveries) chargeoffs
 
$
11
     
145
     
212
     
20
     
(10
)
                                         
Florida
                                       
Commercial
 
$
-
     
-
     
-
     
-
     
-
 
Real estate mortgage - 1 to 4 family
   
-
     
(2
)
   
(1
)
   
-
     
(25
)
Installment
   
-
     
19
     
1
     
16
     
-
 
Total net (recoveries) chargeoffs
 
$
-
     
17
     
-
     
16
     
(25
)
                                         
Total
                                       
Commercial
 
$
(6
)
   
1
     
(1
)
   
(28
)
   
(1
)
Real estate mortgage - 1 to 4 family
   
(27
)
   
138
     
145
     
39
     
(79
)
Installment
   
44
     
23
     
68
     
25
     
45
 
Total net (recoveries) chargeoffs
 
$
11
     
162
     
212
     
36
     
(35
)
                                         
Asset Quality Ratios
                                       
                                         
Total nonperforming loans (1)
 
$
21,929
     
20,743
     
20,869
     
21,015
     
22,134
 
Total nonperforming assets (1)
   
22,759
     
22,027
     
22,448
     
23,424
     
24,759
 
Total net (recoveries) chargeoffs (2)
   
11
     
162
     
212
     
36
     
(35
)
                                         
Allowance for loan losses (1)
   
48,144
     
46,155
     
44,317
     
44,329
     
44,365
 
                                         
Nonperforming loans to total loans
   
0.52
%
   
0.51
%
   
0.51
%
   
0.53
%
   
0.57
%
Nonperforming assets to total assets
   
0.40
%
   
0.42
%
   
0.43
%
   
0.45
%
   
0.47
%
Allowance for loan losses to total loans
   
1.15
%
   
1.13
%
   
1.09
%
   
1.11
%
   
1.14
%
Coverage ratio (1)
   
219.5
%
   
222.5
%
   
212.4
%
   
210.9
%
   
200.4
%
Annualized net chargeoffs to average loans (2)
   
0.00
%
   
0.02
%
   
0.02
%
   
0.00
%
   
0.00
%
Allowance for loan losses to annualized net chargeoffs (2)
   
1094.2
x
   
71.2
x
   
52.3
x
   
307.8
x
   
-316.9
x

* 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
June 30, 2020
   
Three months ended
June 30, 2019
 
   
Average
Balance
   
Interest
   
Average
Rate
   
Average
Balance
   
Interest
   
Average
Rate
 
Assets
                                   
                                     
Securities available for sale:
                                   
U. S. government sponsored enterprises
 
$
23,291
     
106
     
1.83
%
 
$
160,197
     
821
     
2.05
%
Mortgage backed securities and collateralized mortgage obligations - residential
   
333,122
     
1,527
     
1.83
     
342,678
     
2,152
     
2.51
 
State and political subdivisions
   
110
     
2
     
7.90
     
168
     
4
     
9.52
 
Corporate bonds
   
51,494
     
488
     
3.79
     
33,793
     
272
     
3.22
 
Small Business Administration - guaranteed participation securities
   
45,260
     
229
     
2.03
     
54,254
     
289
     
2.13
 
Other
   
685
     
5
     
2.92
     
686
     
5
     
2.92
 
                                                 
Total securities available for sale
   
453,962
     
2,357
     
2.08
     
591,776
     
3,543
     
2.39
 
                                                 
Federal funds sold and other short-term Investments
   
727,006
     
193
     
0.11
     
545,724
     
3,282
     
2.41
 
                                                 
Held to maturity securities:
                                               
Mortgage backed securities and collateralized mortgage obligations - residential
   
17,199
     
162
     
3.75
     
21,155
     
209
     
3.95
 
                                                 
Total held to maturity securities
   
17,199
     
162
     
3.75
     
21,155
     
209
     
3.95
 
                                                 
Federal Reserve Bank and Federal Home Loan Bank stock
   
9,332
     
192
     
8.23
     
9,173
     
199
     
8.68
 
                                                 
Commercial loans
   
223,002
     
2,610
     
4.68
     
189,870
     
2,546
     
5.36
 
Residential mortgage loans
   
3,653,342
     
36,365
     
3.98
     
3,396,149
     
35,179
     
4.14
 
Home equity lines of credit
   
260,029
     
2,515
     
3.89
     
279,622
     
3,503
     
5.01
 
Installment loans
   
10,044
     
175
     
7.02
     
10,310
     
204
     
7.91
 
                                                 
Loans, net of unearned income
   
4,146,417
     
41,665
     
4.02
     
3,875,951
     
41,432
     
4.28
 
                                                 
Total interest earning assets
   
5,353,916
     
44,569
     
3.33
     
5,043,779
     
48,665
     
3.86
 
                                                 
Allowance for loan losses
   
(46,832
)
                   
(44,841
)
               
Cash & non-interest earning assets
   
195,815
                     
177,019
                 
                                                 
                                                 
Total assets
 
$
5,502,899
                   
$
5,175,957
                 
                                                 
                                                 
Liabilities and shareholders' equity
                                               
                                                 
Deposits:
                                               
Interest bearing checking accounts
 
$
953,299
     
26
     
0.01
%
 
$
879,732
     
94
     
0.04
%
Money market accounts
   
641,593
     
862
     
0.54
     
553,708
     
1,119
     
0.81
 
Savings
   
1,167,844
     
166
     
0.06
     
1,138,107
     
367
     
0.13
 
Time deposits
   
1,392,136
     
5,599
     
1.62
     
1,437,097
     
7,512
     
2.09
 
                                                 
Total interest bearing deposits
   
4,154,872
     
6,653
     
0.64
     
4,008,644
     
9,092
     
0.91
 
Short-term borrowings
   
172,834
     
235
     
0.55
     
162,690
     
381
     
0.94
 
                                                 
Total interest bearing liabilities
   
4,327,706
     
6,888
     
0.64
     
4,171,334
     
9,473
     
0.91
 
                                                 
Demand deposits
   
548,178
                     
418,215
                 
Other liabilities
   
75,603
                     
79,056
                 
Shareholders' equity
   
551,412
                     
507,352
                 
                                                 
Total liabilities and shareholders' equity
 
$
5,502,899
                   
$
5,175,957
                 
                                                 
Net interest income, tax equivalent
           
37,681
                     
39,192
         
                                                 
Net interest spread
                   
2.69
%
                   
2.95
%
                                                 

                                               
Net interest margin (net interest income to total interest earning assets)
                   
2.81
%
                   
3.11
%
                                                 
Tax equivalent adjustment
           
-
                     
(1
)
       
                                                 
                                                 
Net interest income
           
37,681
                     
39,191
         


Page 11

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

(Unaudited)
(dollars in thousands)
 
Six months ended
June 30, 2020
   
Six months ended
June 30, 2019
 
   
Average
Balance
   
Interest
   
Average
Rate
   
Average
Balance
   
Interest
   
Average
Rate
 
Assets
                                   
                                     
Securities available for sale:
                                   
U. S. government sponsored enterprises
 
$
57,830
     
527
     
1.82
%
 
$
157,244
     
1,604
     
2.04
%
Mortgage backed securities and collateralized mortgage obligations - residential
   
352,445
     
3,640
     
2.07
     
308,034
     
3,707
     
2.41
 
State and political subdivisions
   
112
     
4
     
7.74
     
168
     
6
     
7.14
 
Corporate bonds
   
39,913
     
726
     
3.64
     
30,347
     
480
     
3.16
 
Small Business Administration - guaranteed participation securities
   
46,339
     
474
     
2.05
     
55,648
     
586
     
2.11
 
Other
   
685
     
11
     
3.21
     
685
     
10
     
2.92
 
                                                 
Total securities available for sale
   
497,324
     
5,382
     
2.16
     
552,126
     
6,393
     
2.32
 
                                                 
Federal funds sold and other short-term Investments
   
569,541
     
1,460
     
0.52
     
524,468
     
6,291
     
2.40
 
                                                 
Held to maturity securities:
                                               
Mortgage backed securities and collateralized mortgage obligations - residential
   
17,671
     
337
     
3.81
     
21,594
     
426
     
3.95
 
                                                 
Total held to maturity securities
   
17,671
     
337
     
3.81
     
21,594
     
426
     
3.95
 
                                                 
Federal Reserve Bank and Federal Home Loan Bank stock
   
9,258
     
274
     
5.92
     
9,064
     
284
     
6.27
 
                                                 
Commercial loans
   
210,524
     
5,152
     
4.89
     
191,793
     
5,129
     
5.35
 
Residential mortgage loans
   
3,627,535
     
72,826
     
4.02
     
3,385,628
     
70,043
     
4.14
 
Home equity lines of credit
   
262,745
     
5,383
     
4.12
     
282,892
     
7,040
     
4.98
 
Installment loans
   
10,380
     
367
     
7.11
     
11,099
     
473
     
8.52
 
                                                 
Loans, net of unearned income
   
4,111,184
     
83,728
     
4.08
     
3,871,412
     
82,685
     
4.27
 
                                                 
Total interest earning assets
   
5,204,978
     
91,181
     
3.51
     
4,978,664
     
96,079
     
3.86
 
                                                 
Allowance for loan losses
   
(45,676
)
                   
(44,894
)
               
Cash & non-interest earning assets
   
194,718
                     
176,518
                 
                                                 
                                                 
Total assets
 
$
5,354,020
                   
$
5,110,288
                 
                                                 
                                                 
Liabilities and shareholders' equity
                                               
                                                 
Deposits:
                                               
Interest bearing checking accounts
 
$
912,226
     
42
     
0.01
%
 
$
880,101
     
215
     
0.05
%
Money market accounts
   
627,897
     
1,958
     
0.63
     
535,950
     
1,945
     
0.73
 
Savings
   
1,142,201
     
399
     
0.07
     
1,149,064
     
744
     
0.13
 
Time deposits
   
1,381,025
     
11,990
     
1.75
     
1,395,361
     
13,488
     
1.93
 
                                                 
Total interest bearing deposits
   
4,063,349
     
14,389
     
0.71
     
3,960,476
     
16,392
     
0.83
 
Short-term borrowings
   
163,251
     
557
     
0.69
     
160,893
     
762
     
0.95
 
                                                 
Total interest bearing liabilities
   
4,226,600
     
14,946
     
0.71
     
4,121,369
     
17,154
     
0.83
 
                                                 
Demand deposits
   
503,327
                     
407,926
                 
Other liabilities
   
77,303
                     
79,814
                 
Shareholders' equity
   
546,790
                     
501,179
                 
                                                 
Total liabilities and shareholders' equity
 
$
5,354,020
                   
$
5,110,288
                 
                                                 
Net interest income, tax equivalent
           
76,235
                     
78,925
         
                                                 
Net interest spread
                   
2.80
%
                   
3.03
%
                                                 
Net interest margin (net interest income to total interest earning assets)
                   
2.93
%
                   
3.17
%
                                                 
Tax equivalent adjustment
           
(1
)
                   
(2
)
       
                                                 
                                                 
Net interest income
           
76,234
                     
78,923
         


Page 12

Non-GAAP Financial Measures Reconciliation

Tangible equity as a percentage of tangible assets at period end is a non-GAAP financial measure derived from GAAP-based amounts. We calculate tangible equity and tangible assets by excluding the balance of intangible assets from shareholders’ equity and total assets, respectively. We calculate tangible equity as a percentage of tangible assets at period end by dividing tangible equity by tangible assets at period end. We believe that this is consistent with the treatment by bank regulatory agencies, which exclude intangible assets from the calculation of risk-based capital ratios.

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

We believe that these non-GAAP financial measures provide information that is important to investors and that is useful in understanding our financial results. Our management internally assesses our performance based, in part, on these measures.  However, these non-GAAP financial measures are supplemental and not a substitute for an analysis based on GAAP measures. As other companies may use different calculations for these measures, this presentation may not be comparable to other similarly titled measures reported by other companies. A reconciliation of the non-GAAP measures of tangible common equity, tangible book value per share, efficiency ratio, net income and net income per share to the underlying GAAP numbers is set forth below.

NON-GAAP FINANCIAL MEASURES RECONCILIATION

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

   
6/30/2020
   
3/31/2020
   
6/30/2019
 
                   
Tangible Equity to Tangible Assets
                 
Total Assets (GAAP)
 
$
5,677,003
     
5,256,647
     
5,227,670
 
Less: Intangible assets
   
553
     
553
     
553
 
Tangible assets (Non-GAAP)
   
5,676,450
     
5,256,094
     
5,227,117
 
                         
Equity (GAAP)
   
553,421
     
548,185
     
515,630
 
Less: Intangible assets
   
553
     
553
     
553
 
Tangible equity (Non-GAAP)
   
552,868
     
547,632
     
515,077
 
Tangible Equity to Tangible Assets (Non-GAAP)
   
9.74
%
   
10.42
%
   
9.85
%
Equity to Assets (GAAP)
   
9.75
%
   
10.43
%
   
9.86
%
                         

   
Three months ended
   
Six months ended
 
Efficiency Ratio
 
6/30/2020
   
3/31/2020
   
6/30/2019
   
6/30/2020
   
6/30/2019
 
                               
Net interest income (fully taxable equivalent) (Non-GAAP)
 
$
37,681
     
38,554
     
39,192
   
$
76,235
     
78,925
 
Non-interest income (GAAP)
   
3,426
     
5,334
     
4,914
     
8,760
     
9,551
 
Less:  Net gain on securities
   
-
     
1,155
     
-
     
1,155
     
-
 
Revenue used for efficiency ratio (Non-GAAP)
   
41,107
     
42,733
     
44,106
     
83,840
     
88,476
 
                                         
Total noninterest expense (GAAP)
   
23,932
     
24,268
     
24,902
     
48,200
     
49,769
 
Less:  Other real estate expense (income), net
   
(32
)
   
194
     
210
     
162
     
186
 
Expense used for efficiency ratio (Non-GAAP)
   
23,964
     
24,074
     
24,692
     
48,038
     
49,583
 
                                         
Efficiency Ratio
   
58.30
%
   
56.34
%
   
55.98
%
   
57.30
%
   
56.04
%




Page 13