Attached files

file filename
8-K - 8-K - TRUSTCO BANK CORP N Ybrhc10016103_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 Third Quarter 2020 Results;
Net Income of $14.1 Million and 6.9% Average Residential Loan Growth Year over Year

Glenville, New York – October 21, 2020
 
TrustCo Bank Corp NY (TrustCo, NASDAQ: TRST) • TrustCo Bank Corp NY today announced third quarter 2020 net income of $14.1 million or $0.146 diluted earnings per share, and $38.6 million or $0.400 diluted earnings per share for the nine months ended September 30, 2020.

Summary

Robert J. McCormick, Chairman, President and Chief Executive Officer noted, “We continue to keep a pulse on the best ways to adapt to the changing needs of our customers in light of the ongoing impact of the pandemic. Our unparalleled dedication to customer service positions us as a stable partner to our customers as they seek updated information, support and advice in a volatile time. In response to these changing needs, we made a significant investment in our online and mobile banking offerings, rolling out a completely updated experience for customers that includes real-time account alerts, secure messaging, enhanced billpay and more.  We also recently introduced ClickSwitch, an automated tool that allows new customers to change direct deposits and recurring payments in just a few minutes, creating new business opportunities for the Bank. We expect to see more activity and interest in these offerings and have an exciting plan for ongoing updates and new innovations.”
 
Trustco’s commitment to supporting its communities and front line workers remains steadfast. In an effort to bolster our students and schools during an unpredictable back to school period, we donated more than 450 backpacks and contributed financially to the elementary school near our newly renovated Mont Pleasant Branch. This is just one example of ways we have prioritized giving back in addition to our 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 in various ways.

We also continue to closely monitor the impact of the pandemic on our business and results of operations.    As of September 30, 2020, we had 24 residential loans in deferral totaling $5 million, and 6 commercial loans in deferral totaling $2 million.  This represents 0.2% of total outstanding loans.  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 represented 4.5% of total outstanding loans.  We are encouraged to see that most of our residential and commercial borrowers who had payment deferral arrangements with us have returned to making regular loan payments.  Additionally, the Bank has funded 663 Paycheck Protection Program (“PPP”) loans totaling $46 million.

Page | 1

The third 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 in prior quarters, 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 fourth quarter 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 6.5% in the third quarter of 2020 compared to the third 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 $442.3 million or 9.9% in the third quarter 2020 compared to the prior year.

Details

Average loans were up $254.6 million or 6.5% in the third quarter 2020 over the same period in 2019.  Average residential loans, our primary lending focus, were up $237.6 million, or 6.9%, in the third quarter 2020 over the same period in 2019.  Average deposits are up $442.3 million or 9.9% for the third quarter 2020 over the same period a year earlier.  The increase in deposits was the result of a $544.6 million or 18.1% increase total average core deposit accounts, which consist of interest bearing and non-interest bearing checking, savings and money market deposits, for the third quarter 2020 compared to the third quarter 2019.  Within core, checking balances were up $333.8 million or 25.4% (including interest bearing and non-interest bearing checking balances).  The increase in core deposits reflects the desire by customers to have additional funds in the safety and security offered by TrustCo’s long history of conservative banking.  As we move forward, the objective is to encourage customers to retain these additional funds in the expanded product offerings of the Bank through aggressive marketing and product differentiation.  Average time deposits decreased $102.3 million or 7.0% for the third quarter 2020 compared to the third quarter 2019.

The cost of interest bearing liabilities decreased to 0.52% in the third quarter 2020 from 0.94% in the third quarter 2019.  A significant portion of our CD portfolio repriced during the last half of 2019 and the first nine months of 2020, which resulted in lower rates due to market conditions. The net interest margin for the third quarter 2020 was 2.73%, down 31 basis points from 3.04% in the third quarter of 2019 primarily due to the decrease in market rates 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 the cost of interest bearing liabilities to continue to decrease as time deposits reprice at lower rates.

Page | 2

The Bank continued to demonstrate its ability to grow shareholders’ equity as average equity was up $35.8 million or 6.9% in the third quarter of 2020 compared to the same period in 2019.  Return on average assets and return on average equity for the third quarter 2020 were 0.98% and 10.04%, respectively, compared to 1.12% and 11.19% for the third quarter 2019.  Improving efficiencies to reduce costs continues to remain a key area of focus.  Total operating expenses decreased by $1.4 million or 5.8% in the third quarter 2020 as compared to the third quarter 2019, driven by decreases in almost all expense categories, with the exception of increases in occupancy expense and FDIC and other insurance expense.

Asset quality and loan loss reserve measures have stayed consistent.  Nonperforming loans (NPLs) were $21.8 million at September 30, 2020, compared to $21.0 million at September 30, 2019.  NPLs were 0.52% of total loans at September 30, 2020, compared to 0.53% at September 30, 2019.  The coverage ratio, or allowance for loan losses to NPLs, was 225.4% at September 30, 2020, compared to 210.9% at September 30, 2019.  Nonperforming assets (NPAs) were $22.2 million at September 30, 2020, compared to $23.4 million at September 30, 2019.  The ratio of allowance for loan losses to total loans was 1.17% as of September 30, 2020, compared to 1.11% at September 30, 2019.  The allowance for loan losses was $49.1 million at September 30, 2020, compared to $44.3 million at September 30, 2019.  The provision for loan losses increased to $1.0 million for the third quarter 2020 compared to $-0- in the same period in the prior year, primarily driven by the uncertainty in the current economic environment resulting from COVID-19.  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 third quarter 2020 were $21 thousand versus net chargeoffs in the third quarter 2019 of $36 thousand.  The annualized net chargeoffs ratio was 0.00% for the third quarter 2020 and 2019.

At September 30, 2020 the tangible equity to tangible asset ratio was 9.76%, compared to 10.07% at September 30, 2019.  Book value per share at September 30, 2020 was $5.81, up 7.2% compared to $5.42 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 September 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 third quarter 2020 results will be held at 9:00 a.m. Eastern Time on October 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 10149050.  The call will also be audio webcast at: https://services.choruscall.com/links/trst201022.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 with respect to our online and mobile banking product offerings, our expectations for the repricing of our CD portfolio, the impact of Federal Reserve actions regarding interest rates and the growth of loans and deposits throughout our branch network and our ability to capitalize on economic changes in the areas in which we operate.  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
 
   
9/30/2020
   
6/30/2020
   
9/30/2019
 
Summary of operations
                 
Net interest income (TE)
 
$
38,166
     
37,681
     
38,644
 
Provision for loan losses
   
1,000
     
2,000
     
-
 
Noninterest income, excluding net gain on securities transactions
   
4,341
     
3,426
     
4,925
 
Noninterest expense
   
22,674
     
23,932
     
24,070
 
Net income
   
14,071
     
11,254
     
14,708
 
                         
Per common share
                       
Net income per share:
                       
- Basic
 
$
0.146
     
0.117
     
0.152
 
- Diluted
   
0.146
     
0.117
     
0.152
 
Cash dividends
   
0.068
     
0.068
     
0.068
 
Book value at period end
   
5.81
     
5.73
     
5.42
 
Market price at period end
   
5.22
     
6.33
     
8.15
 
                         
At period end
                       
Full time equivalent employees
   
771
     
806
     
823
 
Full service banking offices
   
148
     
148
     
148
 
                         
Performance ratios
                       
Return on average assets
   
0.98
%
   
0.82
     
1.12
 
Return on average equity
   
10.04
     
8.21
     
11.19
 
Efficiency (1)
   
53.61
     
58.30
     
55.17
 
Net interest spread (TE)
   
2.63
     
2.69
     
2.88
 
Net interest margin (TE)
   
2.73
     
2.81
     
3.04
 
Dividend payout ratio
   
46.68
     
58.37
     
44.85
 
                         
Capital ratios at period end
                       
Consolidated tangible equity to tangible assets (2)
   
9.76
%
   
9.74
     
10.07
 
Consolidated equity to assets
   
9.77
%
   
9.75
     
10.07
 
                         
Asset quality analysis at period end
                       
Nonperforming loans to total loans
   
0.52
     
0.52
     
0.53
 
Nonperforming assets to total assets
   
0.39
     
0.40
     
0.45
 
Allowance for loan losses to total loans
   
1.17
     
1.15
     
1.11
 
Coverage ratio (3)
   
2.3
x
   
2.2
x
   
2.1
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)

   
Nine months ended
 
   
9/30/2020
   
9/30/2019
 
Summary of operations
           
Net interest income (TE)
 
$
114,401
     
117,569
 
Provision (Credit) for loan losses
   
5,000
     
(41
)
Net gain on securities transactions
   
1,155
     
-
 
Noninterest income, excluding net gain on securities transactions
   
11,946
     
14,476
 
Noninterest expense
   
70,874
     
73,839
 
Net income
   
38,638
     
43,933
 
                 
Per common share
               
Net income per share:
               
- Basic
 
$
0.400
     
0.454
 
- Diluted
   
0.400
     
0.453
 
Cash dividends
   
0.204
     
0.204
 
Book value at period end
   
5.81
     
5.42
 
Market price at period end
   
5.22
     
8.15
 
                 
Performance ratios
               
Return on average assets
   
0.94
     
1.14
 
Return on average equity
   
9.38
     
11.56
 
Efficiency (1)
   
56.06
     
55.75
 
Net interest spread (TE)
   
2.74
     
2.98
 
Net interest margin (TE)
   
2.86
     
3.13
 
Dividend payout ratio
   
51.03
     
45.00
 

(1)
Non-GAAP measure; calculated as noninterest expense (excluding ORE income/expense) divided by taxable equivalent net interest income plus noninterest income (excluding net gain on securities transactions).

TE = Taxable equivalent.

Page | 6

CONSOLIDATED STATEMENTS OF INCOME

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

   
Three months ended
 
   
9/30/2020
   
6/30/2020
   
3/31/2020
   
12/31/2019
   
9/30/2019
 
Interest and dividend income:
                             
Interest and fees on loans
 
$
41,330
     
41,665
     
42,063
     
42,002
     
41,923
 
Interest and dividends on securities available for sale:
                                       
U. S. government sponsored enterprises
   
14
     
106
     
421
     
609
     
996
 
State and political subdivisions
   
1
     
2
     
1
     
2
     
2
 
Mortgage-backed securities and collateralized mortgage obligations - residential
   
1,319
     
1,527
     
2,113
     
2,334
     
2,178
 
Corporate bonds
   
646
     
488
     
238
     
295
     
321
 
Small Business Administration - guaranteed participation securities
   
216
     
229
     
245
     
253
     
282
 
Other securities
   
5
     
5
     
6
     
6
     
6
 
Total interest and dividends on securities available for sale
   
2,201
     
2,357
     
3,024
     
3,499
     
3,785
 
                                         
Interest on held to maturity securities:
                                       
Mortgage-backed securities and collateralized mortgage obligations - residential
   
138
     
162
     
175
     
184
     
187
 
Total interest on held to maturity securities
   
138
     
162
     
175
     
184
     
187
 
                                         
Federal Reserve Bank and Federal Home Loan Bank stock
   
77
     
192
     
82
     
203
     
81
 
                                         
Interest on federal funds sold and other short-term investments
   
242
     
193
     
1,267
     
1,635
     
2,552
 
Total interest income
   
43,988
     
44,569
     
46,611
     
47,523
     
48,528
 
                                         
Interest expense:
                                       
Interest on deposits:
                                       
Interest-bearing checking
   
55
     
26
     
16
     
21
     
52
 
Savings
   
161
     
166
     
233
     
271
     
323
 
Money market deposit accounts
   
637
     
862
     
1,096
     
1,175
     
1,177
 
Time deposits
   
4,749
     
5,599
     
6,391
     
7,468
     
7,974
 
Interest on short-term borrowings
   
221
     
235
     
322
     
347
     
359
 
Total interest expense
   
5,823
     
6,888
     
8,058
     
9,282
     
9,885
 
                                         
Net interest income
   
38,165
     
37,681
     
38,553
     
38,241
     
38,643
 
 
                                       
Less: Provision for loan losses
   
1,000
     
2,000
     
2,000
     
200
     
-
 
Net interest income after provision for loan losses
   
37,165
     
35,681
     
36,553
     
38,041
     
38,643
 
                                         
Noninterest income:
                                       
Trustco Financial Services income
   
1,784
     
1,368
     
1,600
     
1,454
     
1,517
 
Fees for services to customers
   
2,292
     
1,807
     
2,315
     
2,377
     
2,602
 
Net gain on securities transactions
   
-
     
-
     
1,155
     
-
     
-
 
Other
   
265
     
251
     
264
     
284
     
806
 
Total noninterest income
   
4,341
     
3,426
     
5,334
     
4,115
     
4,925
 
                                         
Noninterest expenses:
                                       
Salaries and employee benefits
   
10,899
     
11,648
     
11,373
     
11,743
     
11,725
 
Net occupancy expense
   
4,277
     
4,385
     
4,306
     
4,399
     
4,094
 
Equipment expense
   
1,607
     
1,606
     
1,802
     
1,768
     
1,689
 
Professional services
   
1,311
     
1,182
     
1,481
     
1,449
     
1,507
 
Outsourced services
   
1,875
     
1,875
     
2,075
     
1,925
     
1,875
 
Advertising expense
   
305
     
601
     
488
     
464
     
494
 
FDIC and other insurance
   
660
     
609
     
294
     
259
     
282
 
Other real estate (income) expense, net
   
(115
)
   
(32
)
   
194
     
(385
)
   
33
 
Other
   
1,855
     
2,058
     
2,255
     
2,269
     
2,371
 
Total noninterest expenses
   
22,674
     
23,932
     
24,268
     
23,891
     
24,070
 
                                         
Income before taxes
   
18,832
     
15,175
     
17,619
     
18,265
     
19,498
 
Income taxes
   
4,761
     
3,921
     
4,306
     
4,358
     
4,790
 
                                         
Net income
 
$
14,071
     
11,254
     
13,313
     
13,907
     
14,708
 
                                         
Net income per common share:
                                       
- Basic
 
$
0.146
     
0.117
     
0.138
     
0.143
     
0.152
 
 
                                       
- Diluted
   
0.146
     
0.117
     
0.138
     
0.143
     
0.152
 
                                         
Average basic shares (in thousands)
   
96,433
     
96,433
     
96,727
     
96,919
     
96,907
 
Average diluted shares (in thousands)
   
96,440
     
96,437
     
96,750
     
97,015
     
96,977
 
                                         
Note:  Taxable equivalent net interest income
 
$
38,166
     
37,681
     
38,554
     
38,243
     
38,644
 

Page | 7

CONSOLIDATED STATEMENTS OF INCOME, Continued

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

   
Nine months ended
 
   
9/30/2020
   
9/30/2019
 
Interest and dividend income:
           
Interest and fees on loans
 
$
125,058
     
124,608
 
Interest and dividends on securities available for sale:
               
U. S. government sponsored enterprises
   
541
     
2,600
 
State and political subdivisions
   
4
     
6
 
Mortgage-backed securities and collateralized mortgage obligations - residential
   
4,959
     
5,885
 
Corporate bonds
   
1,372
     
801
 
Small Business Administration - guaranteed participation securities
   
690
     
868
 
Other securities
   
16
     
16
 
Total interest and dividends on securities available for sale
   
7,582
     
10,176
 
                 
Interest on held to maturity securities:
               
Mortgage-backed securities-residential
   
475
     
613
 
Total interest on held to maturity securities
   
475
     
613
 
                 
Federal Reserve Bank and Federal Home Loan Bank stock
   
351
     
365
 
                 
Interest on federal funds sold and other short-term investments
   
1,702
     
8,843
 
Total interest income
   
135,168
     
144,605
 
                 
Interest expense:
               
Interest on deposits:
               
Interest-bearing checking
   
97
     
267
 
Savings
   
560
     
1,067
 
Money market deposit accounts
   
2,595
     
3,122
 
Time deposits
   
16,739
     
21,462
 
Interest on short-term borrowings
   
778
     
1,121
 
Total interest expense
   
20,769
     
27,039
 
                 
Net interest income
   
114,399
     
117,566
 
                 
Less: Provision (Credit) for loan losses
   
5,000
     
(41
)
Net interest income after provision for loan losses
   
109,399
     
117,607
 
                 
Noninterest income:
               
Trustco Financial Services income
   
4,752
     
4,933
 
Fees for services to customers
   
6,414
     
7,733
 
Net gain on securities transactions
   
1,155
     
-
 
Other
   
780
     
1,810
 
Total noninterest income
   
13,101
     
14,476
 
                 
Noninterest expenses:
               
Salaries and employee benefits
   
33,920
     
34,887
 
Net occupancy expense
   
12,968
     
12,267
 
Equipment expense
   
5,015
     
5,300
 
Professional services
   
3,974
     
4,725
 
Outsourced services
   
5,825
     
5,675
 
Advertising expense
   
1,394
     
2,057
 
FDIC and other insurance
   
1,563
     
1,528
 
Other real estate expense, net
   
47
     
219
 
Other
   
6,168
     
7,181
 
Total noninterest expenses
   
70,874
     
73,839
 
                 
Income before taxes
   
51,626
     
58,244
 
Income taxes
   
12,988
     
14,311
 
                 
Net income
 
$
38,638
     
43,933
 
                 
Net income per common share:
               
- Basic
 
$
0.400
     
0.454
 
 
               
- Diluted
   
0.400
     
0.453
 
                 
Average basic shares (in thousands)
   
96,531
     
96,825
 
Average diluted shares (in thousands)
   
96,542
     
96,897
 
                 
Note:  Taxable equivalent net interest income
 
$
114,401
     
117,569
 

Page | 8

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

(dollars in thousands)
(Unaudited)

   
9/30/2020
   
6/30/2020
   
3/31/2020
   
12/31/2019
   
9/30/2019
 
ASSETS:
                             
                               
Cash and due from banks
 
$
47,703
     
44,726
     
43,362
     
48,198
     
49,526
 
Federal funds sold and other short term investments
   
908,616
     
908,110
     
492,691
     
408,648
     
401,151
 
Total cash and cash equivalents
   
956,319
     
952,836
     
536,053
     
456,846
     
450,677
 
                                         
Securities available for sale:
                                       
U. S. government sponsored enterprises
   
29,996
     
-
     
54,970
     
104,512
     
164,490
 
States and political subdivisions
   
111
     
111
     
112
     
162
     
169
 
Mortgage-backed securities and collateralized mortgage obligations - residential
   
309,768
     
331,469
     
352,067
     
389,517
     
406,166
 
Small Business Administration - guaranteed participation securities
   
44,070
     
45,998
     
46,768
     
48,511
     
50,970
 
Corporate bonds
   
70,113
     
54,439
     
48,564
     
30,436
     
40,281
 
Other securities
   
685
     
685
     
685
     
685
     
683
 
Total securities available for sale
   
454,743
     
432,702
     
503,166
     
573,823
     
662,759
 
                                         
Held to maturity securities:
                                       
Mortgage-backed securities and collateralized mortgage
                                       
obligations-residential
   
15,094
     
16,633
     
17,720
     
18,618
     
19,705
 
Total held to maturity securities
   
15,094
     
16,633
     
17,720
     
18,618
     
19,705
 
                                         
Federal Reserve Bank and Federal Home Loan Bank stock
   
5,506
     
5,506
     
9,183
     
9,183
     
9,183
 
                                         
Loans:
                                       
Commercial
   
231,663
     
231,212
     
195,805
     
199,499
     
192,443
 
Residential mortgage loans
   
3,724,746
     
3,681,898
     
3,627,121
     
3,583,774
     
3,508,647
 
Home equity line of credit
   
248,320
     
254,445
     
265,753
     
267,922
     
273,526
 
Installment loans
   
9,826
     
10,006
     
10,713
     
11,001
     
10,703
 
Loans, net of deferred net costs
   
4,214,555
     
4,177,561
     
4,099,392
     
4,062,196
     
3,985,319
 
                                         
Less: Allowance for loan losses
   
49,123
     
48,144
     
46,155
     
44,317
     
44,329
 
Net loans
   
4,165,432
     
4,129,417
     
4,053,237
     
4,017,879
     
3,940,990
 
                                         
Bank premises and equipment, net
   
34,417
     
34,042
     
34,428
     
34,622
     
34,168
 
Operating lease right-of-use assets
   
47,174
     
48,712
     
49,955
     
51,475
     
49,618
 
Other assets
   
57,244
     
57,155
     
52,905
     
58,876
     
55,369
 
                                         
Total assets
 
$
5,735,929
     
5,677,003
     
5,256,647
     
5,221,322
     
5,222,469
 
                                         
LIABILITIES:
                                       
Deposits:
                                       
Demand
 
$
635,345
     
612,960
     
480,255
     
463,858
     
453,439
 
Interest-bearing checking
   
1,024,290
     
1,001,592
     
895,254
     
875,672
     
869,101
 
Savings accounts
   
1,235,259
     
1,191,682
     
1,122,116
     
1,113,146
     
1,110,947
 
Money market deposit accounts
   
699,132
     
666,304
     
617,198
     
599,163
     
570,457
 
Time deposits
   
1,305,024
     
1,392,769
     
1,367,005
     
1,398,177
     
1,457,223
 
Total deposits
   
4,899,050
     
4,865,307
     
4,481,828
     
4,450,016
     
4,461,167
 
                                         
Short-term borrowings
   
193,455
     
177,278
     
148,090
     
148,666
     
151,095
 
Operating lease liabilities
   
52,125
     
53,710
     
54,998
     
56,553
     
54,731
 
Accrued expenses and other liabilities
   
30,771
     
27,287
     
23,546
     
27,830
     
29,313
 
                                         
Total liabilities
   
5,175,401
     
5,123,582
     
4,708,462
     
4,683,065
     
4,696,306
 
                                         
SHAREHOLDERS' EQUITY:
                                       
Capital stock
   
100,205
     
100,205
     
100,205
     
100,205
     
100,200
 
Surplus
   
176,441
     
176,437
     
176,431
     
176,427
     
176,395
 
Undivided profits
   
306,741
     
299,239
     
294,553
     
288,067
     
280,542
 
Accumulated other comprehensive income (loss), net of tax
   
11,537
     
11,936
     
11,392
     
4,461
     
(71
)
Treasury stock at cost
   
(34,396
)
   
(34,396
)
   
(34,396
)
   
(30,903
)
   
(30,903
)
                                         
Total shareholders' equity
   
560,528
     
553,421
     
548,185
     
538,257
     
526,163
 
 
                                       
Total liabilities and shareholders' equity
 
$
5,735,929
     
5,677,003
     
5,256,647
     
5,221,322
     
5,222,469
 
                                         
Outstanding shares (in thousands)
   
96,433
     
96,433
     
96,433
     
96,922
     
96,917
 

Page | 9

NONPERFORMING ASSETS

(dollars in thousands)
(Unaudited)

   
9/30/2020
   
6/30/2020
   
3/31/2020
   
12/31/2019
   
9/30/2019
 
Nonperforming Assets
                             
                               
New York and other states*
                             
Loans in nonaccrual status:
                             
Commercial
 
$
491
     
571
     
630
     
816
     
888
 
Real estate mortgage - 1 to 4 family
   
19,977
     
20,215
     
18,570
     
18,407
     
18,275
 
Installment
   
49
     
6
     
24
     
3
     
13
 
Total non-accrual loans
   
20,517
     
20,792
     
19,224
     
19,226
     
19,176
 
Other nonperforming real estate mortgages - 1 to 4 family
   
25
     
26
     
27
     
29
     
30
 
Total nonperforming loans
   
20,542
     
20,818
     
19,251
     
19,255
     
19,206
 
Other real estate owned
   
423
     
830
     
1,284
     
1,579
     
2,409
 
Total nonperforming assets
 
$
20,965
     
21,648
     
20,535
     
20,834
     
21,615
 
                                         
Florida
                                       
Loans in nonaccrual status:
                                       
Commercial
 
$
-
     
-
     
-
     
-
     
-
 
Real estate mortgage - 1 to 4 family
   
1,254
     
1,111
     
1,492
     
1,614
     
1,809
 
Installment
   
-
     
-
     
-
     
-
     
-
 
Total non-accrual loans
   
1,254
     
1,111
     
1,492
     
1,614
     
1,809
 
Other nonperforming real estate mortgages - 1 to 4 family
   
-
     
-
     
-
     
-
     
-
 
Total nonperforming loans
   
1,254
     
1,111
     
1,492
     
1,614
     
1,809
 
Other real estate owned
   
-
     
-
     
-
     
-
     
-
 
Total nonperforming assets
 
$
1,254
     
1,111
     
1,492
     
1,614
     
1,809
 
                                         
Total
                                       
Loans in nonaccrual status:
                                       
Commercial
 
$
491
     
571
     
630
     
816
     
888
 
Real estate mortgage - 1 to 4 family
   
21,231
     
21,326
     
20,062
     
20,021
     
20,084
 
Installment
   
49
     
6
     
24
     
3
     
13
 
Total non-accrual loans
   
21,771
     
21,903
     
20,716
     
20,840
     
20,985
 
Other nonperforming real estate mortgages - 1 to 4 family
   
25
     
26
     
27
     
29
     
30
 
Total nonperforming loans
   
21,796
     
21,929
     
20,743
     
20,869
     
21,015
 
Other real estate owned
   
423
     
830
     
1,284
     
1,579
     
2,409
 
Total nonperforming assets
 
$
22,219
     
22,759
     
22,027
     
22,448
     
23,424
 
                                         
                                         
Quarterly Net (Recoveries) Chargeoffs
                                       
                                         
New York and other states*
                                       
Commercial
 
$
(1
)
   
(6
)
   
1
     
(1
)
   
(28
)
Real estate mortgage - 1 to 4 family
   
4
     
(27
)
   
140
     
146
     
39
 
Installment
   
18
     
44
     
4
     
67
     
9
 
Total net (recoveries) chargeoffs
 
$
21
     
11
     
145
     
212
     
20
 
                                         
Florida
                                       
Commercial
 
$
-
     
-
     
-
     
-
     
-
 
Real estate mortgage - 1 to 4 family
   
-
     
-
     
(2
)
   
(1
)
   
-
 
Installment
   
-
     
-
     
19
     
1
     
16
 
Total net (recoveries) chargeoffs
 
$
-
     
-
     
17
     
-
     
16
 
                                         
Total
                                       
Commercial
 
$
(1
)
   
(6
)
   
1
     
(1
)
   
(28
)
Real estate mortgage - 1 to 4 family
   
4
     
(27
)
   
138
     
145
     
39
 
Installment
   
18
     
44
     
23
     
68
     
25
 
Total net (recoveries) chargeoffs
 
$
21
     
11
     
162
     
212
     
36
 
                                         
                                         
Asset Quality Ratios
                                       
                                         
Total nonperforming loans (1)
 
$
21,796
     
21,929
     
20,743
     
20,869
     
21,015
 
Total nonperforming assets (1)
   
22,219
     
22,759
     
22,027
     
22,448
     
23,424
 
Total net (recoveries) chargeoffs (2)
   
21
     
11
     
162
     
212
     
36
 
                                         
Allowance for loan losses (1)
   
49,123
     
48,144
     
46,155
     
44,317
     
44,329
 
                                         
Nonperforming loans to total loans
   
0.52
%
   
0.52
%
   
0.51
%
   
0.51
%
   
0.53
%
Nonperforming assets to total assets
   
0.39
%
   
0.40
%
   
0.42
%
   
0.43
%
   
0.45
%
Allowance for loan losses to total loans
   
1.17
%
   
1.15
%
   
1.13
%
   
1.09
%
   
1.11
%
Coverage ratio (1)
   
225.4
%
   
219.5
%
   
222.5
%
   
212.4
%
   
210.9
%
Annualized net chargeoffs to average loans (2)
   
0.00
%
   
0.00
%
   
0.02
%
   
0.02
%
   
0.00
%
Allowance for loan losses to annualized net chargeoffs (2)
   
584.8
x
   
1094.2
x
   
71.2
x
   
52.3
x
   
307.8
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
September 30, 2020
   
Three months ended
September 30, 2019
 
   
Average
Balance
   
Interest
   
Average
Rate
   
Average
Balance
   
Interest
   
Average
Rate
 
Assets
                                   
                                     
Securities available for sale:
                                   
U. S. government sponsored enterprises
 
$
12,391
     
14
     
0.45
%
 
$
183,580
     
996
     
2.17
%
Mortgage backed securities and collateralized mortgage obligations - residential
   
313,296
     
1,319
     
1.68
     
370,808
     
2,178
     
2.35
 
State and political subdivisions
   
110
     
2
     
7.90
     
166
     
3
     
7.23
 
Corporate bonds
   
59,555
     
646
     
4.33
     
40,231
     
321
     
3.19
 
Small Business Administration - guaranteed participation securities
   
43,282
     
216
     
1.99
     
51,988
     
282
     
2.17
 
Other
   
685
     
5
     
2.92
     
685
     
6
     
3.50
 
                                                 
Total securities available for sale
   
429,319
     
2,202
     
2.05
     
647,458
     
3,786
     
2.34
 
                                                 
Federal funds sold and other short-term Investments
   
938,087
     
242
     
0.10
     
465,251
     
2,552
     
2.19
 
                                                 
Held to maturity securities:
                                               
Mortgage backed securities and collateralized mortgage obligations - residential
   
15,759
     
138
     
3.52
     
20,197
     
187
     
3.70
 
                                                 
Total held to maturity securities
   
15,759
     
138
     
3.52
     
20,197
     
187
     
3.70
 
                                                 
Federal Reserve Bank and Federal Home Loan Bank stock
   
5,506
     
77
     
5.59
     
9,183
     
81
     
3.53
 
                                                 
Commercial loans
   
231,517
     
2,625
     
4.54
     
190,538
     
2,596
     
5.45
 
Residential mortgage loans
   
3,702,680
     
36,020
     
3.89
     
3,465,102
     
35,743
     
4.13
 
Home equity lines of credit
   
251,459
     
2,515
     
3.98
     
275,047
     
3,401
     
4.95
 
Installment loans
   
9,632
     
170
     
7.02
     
9,967
     
183
     
7.34
 
                                                 
Loans, net of unearned income
   
4,195,288
     
41,330
     
3.94
     
3,940,654
     
41,923
     
4.26
 
                                                 
Total interest earning assets
   
5,583,959
     
43,989
     
3.15
     
5,082,743
     
48,529
     
3.82
 
                                                 
Allowance for loan losses
   
(48,483
)
                   
(44,448
)
               
Cash & non-interest earning assets
   
201,018
                     
188,528
                 
                                                 
                                                 
Total assets
 
$
5,736,494
                   
$
5,226,823
                 
                                                 
                                                 
Liabilities and shareholders' equity
                                               
                                                 
Deposits:
                                               
Interest bearing checking accounts
 
$
1,024,455
     
55
     
0.02
%
 
$
874,179
     
52
     
0.02
%
Money market accounts
   
682,319
     
637
     
0.37
     
567,554
     
1,177
     
0.83
 
Savings
   
1,222,956
     
161
     
0.05
     
1,126,935
     
323
     
0.11
 
Time deposits
   
1,355,244
     
4,749
     
1.39
     
1,457,510
     
7,974
     
2.19
 
                                                 
Total interest bearing deposits
   
4,284,974
     
5,602
     
0.52
     
4,026,178
     
9,526
     
0.95
 
Short-term borrowings
   
193,765
     
221
     
0.45
     
160,162
     
359
     
0.90
 
                                                 
Total interest bearing liabilities
   
4,478,739
     
5,823
     
0.52
     
4,186,340
     
9,885
     
0.94
 
                                                 
Demand deposits
   
622,313
                     
438,789
                 
Other liabilities
   
78,093
                     
80,188
                 
Shareholders' equity
   
557,349
                     
521,506
                 
                                                 
Total liabilities and shareholders' equity
 
$
5,736,494
                   
$
5,226,823
                 
                                                 
Net interest income, tax equivalent
           
38,166
                     
38,644
         
                                                 
Net interest spread
                   
2.63
%
                   
2.88
%
                                                 
                                                 
Net interest margin (net interest income to
                                               
total interest earning assets)
                   
2.73
%
                   
3.04
%
                                                 
Tax equivalent adjustment
           
(1
)
                   
(1
)
       
                                                 
                                                 
Net interest income
           
38,165
                     
38,643
         

Page | 11

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

(dollars in thousands)
(Unaudited)
 
Nine months ended
September 30, 2020
   
Nine months ended
September 30, 2019
 
   
Average
Balance
   
Interest
   
Average
Rate
   
Average
Balance
   
Interest
   
Average
Rate
 
Assets
                                   
                                     
Securities available for sale:
                                   
U. S. government sponsored enterprises
 
$
42,573
     
541
     
1.69
%
 
$
166,119
     
2,600
     
2.09
%
Mortgage backed securities and collateralized mortgage
                                               
obligations - residential
   
339,300
     
4,959
     
1.95
     
329,188
     
5,885
     
2.38
 
State and political subdivisions
   
111
     
6
     
7.79
     
167
     
9
     
7.19
 
Corporate bonds
   
46,508
     
1,372
     
3.93
     
33,678
     
801
     
3.17
 
Small Business Administration - guaranteed
                                               
participation securities
   
45,313
     
690
     
2.03
     
54,414
     
868
     
2.13
 
Other
   
685
     
16
     
3.11
     
685
     
16
     
3.11
 
                                                 
Total securities available for sale
   
474,490
     
7,584
     
2.13
     
584,251
     
10,179
     
2.32
 
                                                 
Federal funds sold and other short-term Investments
   
693,286
     
1,702
     
0.33
     
504,512
     
8,843
     
2.34
 
                                                 
Held to maturity securities:
                                               
Mortgage backed securities and collateralized mortgage
                                               
obligations - residential
   
17,029
     
475
     
3.72
     
21,123
     
613
     
3.87
 
                                                 
Total held to maturity securities
   
17,029
     
475
     
3.72
     
21,123
     
613
     
3.87
 
                                                 
Federal Reserve Bank and Federal Home Loan Bank stock
   
7,998
     
351
     
5.85
     
9,104
     
365
     
5.35
 
                                                 
Commercial loans
   
217,573
     
7,778
     
4.77
     
191,370
     
7,725
     
5.38
 
Residential mortgage loans
   
3,652,766
     
108,845
     
3.97
     
3,412,411
     
105,786
     
4.13
 
Home equity lines of credit
   
258,956
     
7,898
     
4.07
     
280,248
     
10,441
     
4.97
 
Installment loans
   
10,129
     
537
     
7.08
     
10,718
     
656
     
8.16
 
                                                 
Loans, net of unearned income
   
4,139,424
     
125,058
     
4.03
     
3,894,747
     
124,608
     
4.27
 
                                                 
Total interest earning assets
   
5,332,227
     
135,170
     
3.38
     
5,013,737
     
144,608
     
3.85
 
                                                 
Allowance for loan losses
   
(46,618
)
                   
(44,744
)
               
Cash & non-interest earning assets
   
196,835
                     
180,568
                 
                                                 
                                                 
Total assets
 
$
5,482,444
                   
$
5,149,561
                 
                                                 
                                                 
Liabilities and shareholders' equity
                                               
                                                 
Deposits:
                                               
Interest bearing checking accounts
 
$
949,909
     
97
     
0.01
%
 
$
878,106
     
267
     
0.04
%
Money market accounts
   
646,170
     
2,595
     
0.54
     
546,601
     
3,122
     
0.76
 
Savings
   
1,169,316
     
560
     
0.06
     
1,141,607
     
1,067
     
0.12
 
Time deposits
   
1,372,369
     
16,739
     
1.63
     
1,416,306
     
21,462
     
2.02
 
 
                                               
Total interest bearing deposits
   
4,137,764
     
19,991
     
0.65
     
3,982,620
     
25,918
     
0.87
 
Short-term borrowings
   
173,497
     
778
     
0.60
     
160,647
     
1,121
     
0.93
 
                                                 
Total interest bearing liabilities
   
4,311,261
     
20,769
     
0.64
     
4,143,267
     
27,039
     
0.87
 
                                                 
Demand deposits
   
543,279
                     
418,327
                 
Other liabilities
   
77,568
                     
79,937
                 
Shareholders' equity
   
550,336
                     
508,030
                 
                                                 
Total liabilities and shareholders' equity
 
$
5,482,444
                   
$
5,149,561
                 
                                                 
Net interest income, tax equivalent
           
114,401
                     
117,569
         
                                                 
Net interest spread
                   
2.74
%
                   
2.98
%
                                                 
                                                 
Net interest margin (net interest income to
                                               
total interest earning assets)
                   
2.86
%
                   
3.13
%
                                                 
Tax equivalent adjustment
           
(2
)
                   
(3
)
       
                                                 
                                                 
Net interest income
           
114,399
                     
117,566
         

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 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)
 
   
9/30/2020
   
6/30/2020
   
9/30/2019
 
                   
Tangible Equity to Tangible Assets
                 
Total Assets (GAAP)
 
$
5,735,929
     
5,677,003
     
5,222,469
 
Less: Intangible assets
   
553
     
553
     
553
 
Tangible assets (Non-GAAP)
   
5,735,376
     
5,676,450
     
5,221,916
 
                         
Equity (GAAP)
   
560,528
     
553,421
     
526,163
 
Less: Intangible assets
   
553
     
553
     
553
 
Tangible equity (Non-GAAP)
   
559,975
     
552,868
     
525,610
 
Tangible Equity to Tangible Assets (Non-GAAP)
   
9.76
%
   
9.74
%
   
10.07
%
Equity to Assets (GAAP)
   
9.77
%
   
9.75
%
   
10.07
%

   
Three months ended
   
Nine months ended
 
Efficiency Ratio
 
9/30/2020
   
6/30/2020
   
9/30/2019
   
9/30/2020
   
9/30/2019
 
                                     
Net interest income (fully taxable equivalent) (Non-GAAP)
 
$
38,166
     
37,681
     
38,644
   
$
114,401
     
117,569
 
Non-interest income (GAAP)
   
4,341
     
3,426
     
4,925
     
13,101
     
14,476
 
Less:  Net gain on securities
   
-
     
-
     
-
     
1,155
     
-
 
Revenue used for efficiency ratio (Non-GAAP)
   
42,507
     
41,107
     
43,569
     
126,347
     
132,045
 
                                         
Total noninterest expense (GAAP)
   
22,674
     
23,932
     
24,070
     
70,874
     
73,839
 
Less:  Other real estate (income) expense, net
   
(115
)
   
(32
)
   
33
     
47
     
219
 
Expense used for efficiency ratio (Non-GAAP)
   
22,789
     
23,964
     
24,037
     
70,827
     
73,620
 
                                         
Efficiency Ratio
   
53.61
%
   
58.30
%
   
55.17
%
   
56.06
%
   
55.75
%


Page | 13