TrustCo is Pleased to Report Fourth Quarter and Full Year 2020 Results
Thursday, 21. January 2021 22:00
GLENVILLE, N.Y., Jan. 21, 2021 (GLOBE NEWSWIRE) -- TrustCo Bank Corp NY (TrustCo, NASDAQ: TRST) today announced full year 2020 net income of $52.5 million or $0.543 diluted earnings per share, and net income of $13.8 million or $0.143 diluted earnings per share for the fourth quarter of 2020. Average residential loan growth increased 5.9% or $209.1 million to a record $3.8 billion for the fourth quarter 2020.
Summary Robert J. McCormick, Chairman, President and Chief Executive Officer noted, “As a bank built upon Home Town values, we continue to prioritize strengthening our communities and adapting our offerings to address the changing needs of our customers during the COVID-19 pandemic. TrustCo’s commitment to supporting its communities and front line workers remains steadfast. In an effort to ensure families had a safe place to celebrate the holidays, Trustco Bank launched the “Home for the Holidays” program, donating $40,000 to local housing agencies and community loan funds across New York, New Jersey and Florida. This is just one example of ways we have prioritized giving back. In addition, TrustCo partnered with local communities to offer custom merchant loan programs to help small businesses stay afloat during the pandemic. Lastly, TrustCo donated over 2,000 turkeys to food banks in New York and Florida to help ensure families who experienced economic challenges had a warm meal for Thanksgiving.”
We also continue to closely monitor the impact of the pandemic on our business and results of operations. As of December 31, 2020, we had 8 residential loans in deferral totaling $2 million, and no installment or commercial loans in deferral. This represents 0.04% of total outstanding loans. As of September 30, 2020, we had 24 residential and installment loans in deferral totaling $5 million, and 6 commercial loans in deferral totaling $2 million. This represented 0.2% of total outstanding loans. As of June 30, 2020, we had 668 residential and installment loans in deferral totaling $145 million, and 84 commercial loans in deferral totaling $45 million. This represented 4.5% of total outstanding loans. We have been 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 had funded 663 Paycheck Protection Program (“PPP”) loans totaling $46 million, as of December 31, 2020, 514 PPP loans totaling $29 million remain outstanding.
The fourth 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 new year, 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.
Details
Average loans were up $214.9 million or 5.3% in the fourth quarter 2020 over the same period in 2019. Average residential loans, our primary lending focus, were up $209.1 million, or 5.9%, in the fourth quarter 2020 over the same period in 2019. Average deposits were up $494.1 million or 11.1% for the fourth quarter 2020 over the same period a year earlier. The increase in deposits was the result of a $632.1 million or 21.0% increase total average core deposit accounts, which consist of interest bearing and non-interest bearing checking, savings and money market deposits, offset by a decrease in average time deposits of $138.0 million or 9.7%, for the fourth quarter 2020 over the same period in 2019. Within the core deposits, checking balances were up $357.6 million or 27.1% (including interest bearing and non-interest bearing checking balances), money market balances were up $127.1 million or 21.8%, and savings balances were up $147.4 million or 13.3%. We believe the increase in core deposits continues to reflect the desire of 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.
The cost of interest bearing liabilities decreased to 0.35% in the fourth quarter 2020 from 0.90% in the fourth quarter 2019. A significant portion of our CD portfolio (time deposits) repriced during 2020, which resulted in a decrease in average rates to 0.95% in the fourth quarter of 2020 from 2.10% in the fourth quarter of 2019, as a result of the ongoing market conditions. The net interest margin for the fourth quarter 2020 was 2.79%, down 23 basis points from 3.02% in the fourth quarter of 2019. This was primarily due to the decrease in market rates over the same period resulting in less interest earned on our short-term funds, residential and variable rate loans.
The Bank continued to demonstrate its ability to grow shareholders’ equity as average equity was up $33.5 million or 6.3% in the fourth quarter of 2020 compared to the same period in 2019. Return on average assets and return on average equity for the fourth quarter 2020 were 0.95% and 9.75%, respectively, compared to 1.06% and 10.41% for the fourth quarter 2019. Improving efficiencies to reduce costs continues to remain a key area of focus.
Asset quality and loan loss reserve measures have stayed consistent. Nonperforming loans (NPLs) were $21.1 million at December 31, 2020, compared to $20.9 million at December 31, 2019. NPLs were 0.50% of total loans at December 31, 2020, compared to 0.51% at December 31, 2019. The coverage ratio, or allowance for loan losses to NPLs, was 235.2% at December 31, 2020, compared to 212.4% at December 31, 2019. Nonperforming assets (NPAs) were $21.6 million at December 31, 2020, compared to $22.4 million at December 31, 2019. The ratio of allowance for loan losses to total loans was 1.17% as of December 31, 2020, compared to 1.09% at December 31, 2019. The allowance for loan losses was $49.6 million at December 31, 2020, compared to $44.3 million at December 31, 2019. The provision for loan losses increased to $600 thousand for the fourth quarter 2020 compared to $200 thousand in the same period in the prior year, primarily driven by the continued uncertainty in the current economic environment resulting from COVID-19. The Company had previously elected to delay its adoption of Accounting Standards Update 2016-13, “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments” (“CECL”), as provided by the Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”) until the date on which the National Emergency concerning COVID-19 was terminated or December 31, 2020, whichever occurred first. The December 31, 2020 adoption date under the CARES Act was extended to January 1, 2022 as a part of the COVID-19 Relief Bill, which became law in December 2020, and therefore the Company now intends to adopt CECL on January 1, 2022.
Net chargeoffs for the fourth quarter 2020 were $128 thousand versus net chargeoffs in the fourth quarter 2019 of $212 thousand. The annualized net chargeoffs ratio was 0.01% and 0.02% for the fourth quarter 2020 and 2019, respectively.
At December 31, 2020 the tangible equity to tangible asset ratio was 9.62%, compared to 10.30% at December 31, 2019. Book value per share at December 31, 2020 was $5.89, up 6.1% compared to $5.55 a year earlier.
TrustCo Bank Corp NY is a $5.9 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 December 31, 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 fourth quarter 2020results will be held at 9:00 a.m. Eastern Time on January 22, 2021. 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 10151410. The call will also be audio webcast at: https://services.choruscall.com/links/trst210122.html, and will be available for one year.
Safe Harbor Statement All statements in this news release that are not historical are forward-looking statements within the meaning of the Securities Exchange Act of 1934, as amended. Forward-looking statements can be identified by words such as "anticipate," "intend," "plan," "goal," "seek," "believe," "project," "estimate," "expect," "strategy," "future," "likely," "may," "should," "will" and similar references to future periods. Examples of forward-looking statements include, among others, statements we make regarding our expectations for our performance during 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; future business strategies related to the implementation of CECL; 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.
TRUSTCO BANK CORP NY
GLENVILLE, NY
FINANCIAL HIGHLIGHTS
(dollars in thousands, except per share data)
(Unaudited)
Three months ended
12/31/2020
9/30/2020
12/31/2019
Summary of operations
Net interest income (TE)
$
39,182
38,166
38,243
Provision for loan losses
600
1,000
200
Noninterest income, excluding net gain on securities transactions
4,069
4,341
4,115
Noninterest expense
24,830
22,674
23,891
Net income
13,814
14,071
13,907
Per common share
Net income per share:
- Basic
$
0.143
0.146
0.143
- Diluted
0.143
0.146
0.143
Cash dividends
0.068
0.068
0.068
Book value at period end
5.89
5.81
5.55
Market price at period end
6.67
5.22
8.67
At period end
Full time equivalent employees
778
771
814
Full service banking offices
148
148
148
Performance ratios
Return on average assets
0.95
%
0.98
1.06
Return on average equity
9.75
10.04
10.41
Efficiency (1)
57.31
53.61
57.31
Net interest spread (TE)
2.72
2.63
2.86
Net interest margin (TE)
2.79
2.73
3.02
Dividend payout ratio
47.55
46.68
47.48
Capital ratios at period end
Consolidated tangible equity to tangible assets (2)
9.62
%
9.76
10.30
Consolidated equity to assets
9.63
%
9.77
10.31
Asset quality analysis at period end
Nonperforming loans to total loans
0.50
0.52
0.51
Nonperforming assets to total assets
0.37
0.39
0.43
Allowance for loan losses to total loans
1.17
1.17
1.09
Coverage ratio (3)
2.4x
2.3x
2.1x
(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
FINANCIAL HIGHLIGHTS, Continued
(dollars in thousands, except per share data)
(Unaudited)
Year ended
12/31/2020
12/31/2019
Summary of operations
Net interest income (TE)
$
153,583
155,812
Provision for loan losses
5,600
159
Net gain on securities transactions
1,155
-
Noninterest income, excluding net gain on securities transactions
16,015
18,591
Noninterest expense
95,704
97,730
Net income
52,452
57,840
Per common share
Net income per share:
- Basic
$
0.544
0.597
- Diluted
0.543
0.597
Cash dividends
0.273
0.273
Book value at period end
5.89
5.55
Market price at period end
6.67
8.67
Performance ratios
Return on average assets
0.94
1.12
Return on average equity
9.47
11.26
Efficiency (1)
56.38
56.13
Net interest spread (TE)
2.73
2.94
Net interest margin (TE)
2.84
3.10
Dividend payout ratio
50.12
45.60
(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.
CONSOLIDATED STATEMENTS OF INCOME
(dollars in thousands, except per share data)
(Unaudited)
Three months ended
12/31/2020
9/30/2020
6/30/2020
3/31/2020
12/31/2019
Interest and dividend income:
Interest and fees on loans
$
40,906
41,330
41,665
42,063
42,002
Interest and dividends on securities available for sale:
U. S. government sponsored enterprises
27
14
106
421
609
State and political subdivisions
2
1
2
1
2
Mortgage-backed securities and collateralized mortgage
obligations - residential
1,172
1,319
1,527
2,113
2,334
Corporate bonds
349
646
488
238
295
Small Business Administration - guaranteed
participation securities
212
216
229
245
253
Other securities
7
5
5
6
6
Total interest and dividends on securities available for sale
1,769
2,201
2,357
3,024
3,499
Interest on held to maturity securities:
Mortgage-backed securities and collateralized mortgage
obligations - residential
129
138
162
175
184
Total interest on held to maturity securities
129
138
162
175
184
Federal Reserve Bank and Federal Home Loan Bank stock
70
77
192
82
203
Interest on federal funds sold and other short-term investments
246
242
193
1,267
1,635
Total interest income
43,120
43,988
44,569
46,611
47,523
Interest expense:
Interest on deposits:
Interest-bearing checking
51
55
26
16
21
Savings
156
161
166
233
271
Money market deposit accounts
447
637
862
1,096
1,175
Time deposits
3,053
4,749
5,599
6,391
7,468
Interest on short-term borrowings
232
221
235
322
347
Total interest expense
3,939
5,823
6,888
8,058
9,282
Net interest income
39,181
38,165
37,681
38,553
38,241
Less: Provision for loan losses
600
1,000
2,000
2,000
200
Net interest income after provision for loan losses
38,581
37,165
35,681
36,553
38,041
Noninterest income:
Trustco Financial Services income
1,527
1,784
1,368
1,600
1,454
Fees for services to customers
2,365
2,292
1,807
2,315
2,377
Net gain on securities transactions
-
-
-
1,155
-
Other
177
265
251
264
284
Total noninterest income
4,069
4,341
3,426
5,334
4,115
Noninterest expenses:
Salaries and employee benefits
11,727
10,899
11,648
11,373
11,743
Net occupancy expense
4,551
4,277
4,385
4,306
4,399
Equipment expense
1,621
1,607
1,606
1,802
1,768
Professional services
1,644
1,311
1,182
1,481
1,449
Outsourced services
1,925
1,875
1,875
2,075
1,925
Advertising expense
527
305
601
488
464
FDIC and other insurance
657
660
609
294
259
Other real estate expense (income) , net
45
(115
)
(32
)
194
(385
)
Other
2,133
1,855
2,058
2,255
2,269
Total noninterest expenses
24,830
22,674
23,932
24,268
23,891
Income before taxes
17,820
18,832
15,175
17,619
18,265
Income taxes
4,006
4,761
3,921
4,306
4,358
Net income
$
13,814
14,071
11,254
13,313
13,907
Net income per common share:
- Basic
$
0.143
0.146
0.117
0.138
0.143
- Diluted
0.143
0.146
0.117
0.138
0.143
Average basic shares (in thousands)
96,433
96,433
96,433
96,727
96,919
Average diluted shares (in thousands)
96,442
96,440
96,437
96,750
97,015
Note: Taxable equivalent net interest income
$
39,182
38,166
37,681
38,554
38,243
CONSOLIDATED STATEMENTS OF INCOME, Continued
(dollars in thousands, except per share data)
(Unaudited)
Year ended
12/31/2020
12/31/2019
Interest and dividend income:
Interest and fees on loans
$
165,964
166,610
Interest and dividends on securities available for sale:
U. S. government sponsored enterprises
568
3,209
State and political subdivisions
6
8
Mortgage-backed securities and collateralized mortgage
obligations - residential
6,131
8,219
Corporate bonds
1,721
1,096
Small Business Administration - guaranteed
participation securities
902
1,121
Other securities
23
22
Total interest and dividends on securities available for sale
9,351
13,675
Interest on held to maturity securities:
Mortgage-backed securities-residential
604
797
Total interest on held to maturity securities
604
797
Federal Reserve Bank and Federal Home Loan Bank stock
421
568
Interest on federal funds sold and other short-term investments
1,948
10,478
Total interest income
178,288
192,128
Interest expense:
Interest on deposits:
Interest-bearing checking
148
288
Savings
716
1,338
Money market deposit accounts
3,042
4,297
Time deposits
19,792
28,930
Interest on short-term borrowings
1,010
1,468
Total interest expense
24,708
36,321
Net interest income
153,580
155,807
Less: Provision for loan losses
5,600
159
Net interest income after provision for loan losses
147,980
155,648
Noninterest income:
Trustco Financial Services income
6,279
6,387
Fees for services to customers
8,779
10,110
Net gain on securities transactions
1,155
-
Other
957
2,094
Total noninterest income
17,170
18,591
Noninterest expenses:
Salaries and employee benefits
45,647
46,630
Net occupancy expense
17,519
16,666
Equipment expense
6,636
7,068
Professional services
5,618
6,174
Outsourced services
7,750
7,600
Advertising expense
1,921
2,521
FDIC and other insurance
2,220
1,787
Other real estate expense (income), net
92
(166
)
Other
8,301
9,450
Total noninterest expenses
95,704
97,730
Income before taxes
69,446
76,509
Income taxes
16,994
18,669
Net income
$
52,452
57,840
Net income per common share:
- Basic
$
0.544
0.597
- Diluted
0.543
0.597
Average basic shares (in thousands)
96,506
96,849
Average diluted shares (in thousands)
96,517
96,927
Note: Taxable equivalent net interest income
$
153,583
155,812
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
(dollars in thousands)
(Unaudited)
12/31/2020
9/30/2020
6/30/2020
3/31/2020
12/31/2019
ASSETS:
Cash and due from banks
$
47,196
47,703
44,726
43,362
48,198
Federal funds sold and other short term investments
1,059,903
908,616
908,110
492,691
408,648
Total cash and cash equivalents
1,107,099
956,319
952,836
536,053
456,846
Securities available for sale:
U. S. government sponsored enterprises
19,968
29,996
-
54,970
104,512
States and political subdivisions
103
111
111
112
162
Mortgage-backed securities and collateralized mortgage
obligations - residential
316,158
309,768
331,469
352,067
389,517
Small Business Administration - guaranteed
participation securities
42,217
44,070
45,998
46,768
48,511
Corporate bonds
59,939
70,113
54,439
48,564
30,436
Other securities
686
685
685
685
685
Total securities available for sale
439,071
454,743
432,702
503,166
573,823
Held to maturity securities:
Mortgage-backed securities and collateralized mortgage
obligations-residential
13,824
15,094
16,633
17,720
18,618
Total held to maturity securities
13,824
15,094
16,633
17,720
18,618
Federal Reserve Bank and Federal Home Loan Bank stock
5,506
5,506
5,506
9,183
9,183
Loans:
Commercial
212,492
231,663
231,212
195,805
199,499
Residential mortgage loans
3,780,167
3,724,746
3,681,898
3,627,121
3,583,774
Home equity line of credit
242,194
248,320
254,445
265,753
267,922
Installment loans
9,617
9,826
10,006
10,713
11,001
Loans, net of deferred net costs
4,244,470
4,214,555
4,177,561
4,099,392
4,062,196
Less: Allowance for loan losses
49,595
49,123
48,144
46,155
44,317
Net loans
4,194,875
4,165,432
4,129,417
4,053,237
4,017,879
Bank premises and equipment, net
34,412
34,417
34,042
34,428
34,622
Operating lease right-of-use assets
47,885
47,174
48,712
49,955
51,475
Other assets
59,124
57,244
57,155
52,905
58,876
Total assets
$
5,901,796
5,735,929
5,677,003
5,256,647
5,221,322
LIABILITIES:
Deposits:
Demand
$
652,756
635,345
612,960
480,255
463,858
Interest-bearing checking
1,086,558
1,024,290
1,001,592
895,254
875,672
Savings accounts
1,285,501
1,235,259
1,191,682
1,122,116
1,113,146
Money market deposit accounts
716,005
699,132
666,304
617,198
599,163
Time deposits
1,296,373
1,305,024
1,392,769
1,367,005
1,398,177
Total deposits
5,037,193
4,899,050
4,865,307
4,481,828
4,450,016
Short-term borrowings
214,755
193,455
177,278
148,090
148,666
Operating lease liabilities
52,784
52,125
53,710
54,998
56,553
Accrued expenses and other liabilities
28,903
30,771
27,287
23,546
27,830
Total liabilities
5,333,635
5,175,401
5,123,582
4,708,462
4,683,065
SHAREHOLDERS' EQUITY:
Capital stock
100,205
100,205
100,205
100,205
100,205
Surplus
176,442
176,441
176,437
176,431
176,427
Undivided profits
313,974
306,741
299,239
294,553
288,067
Accumulated other comprehensive income, net of tax
11,936
11,537
11,936
11,392
4,461
Treasury stock at cost
(34,396
)
(34,396
)
(34,396
)
(34,396
)
(30,903
)
Total shareholders' equity
568,161
560,528
553,421
548,185
538,257
Total liabilities and shareholders' equity
$
5,901,796
5,735,929
5,677,003
5,256,647
5,221,322
Outstanding shares (in thousands)
96,433
96,433
96,433
96,433
96,922
NONPERFORMING ASSETS
(dollars in thousands)
(Unaudited)
12/31/2020
9/30/2020
6/30/2020
3/31/2020
12/31/2019
Nonperforming Assets
New York and other states*
Loans in nonaccrual status:
Commercial
$
452
491
571
630
816
Real estate mortgage - 1 to 4 family
19,379
19,977
20,215
18,570
18,407
Installment
43
49
6
24
3
Total non-accrual loans
19,874
20,517
20,792
19,224
19,226
Other nonperforming real estate mortgages - 1 to 4 family
23
25
26
27
29
Total nonperforming loans
19,897
20,542
20,818
19,251
19,255
Other real estate owned
541
423
830
1,284
1,579
Total nonperforming assets
$
20,438
20,965
21,648
20,535
20,834
Florida
Loans in nonaccrual status:
Commercial
$
-
-
-
-
-
Real estate mortgage - 1 to 4 family
1,187
1,254
1,111
1,492
1,614
Installment
-
-
-
-
-
Total non-accrual loans
1,187
1,254
1,111
1,492
1,614
Other nonperforming real estate mortgages - 1 to 4 family
-
-
-
-
-
Total nonperforming loans
1,187
1,254
1,111
1,492
1,614
Other real estate owned
-
-
-
-
-
Total nonperforming assets
$
1,187
1,254
1,111
1,492
1,614
Total
Loans in nonaccrual status:
Commercial
$
452
491
571
630
816
Real estate mortgage - 1 to 4 family
20,566
21,231
21,326
20,062
20,021
Installment
43
49
6
24
3
Total non-accrual loans
21,061
21,771
21,903
20,716
20,840
Other nonperforming real estate mortgages - 1 to 4 family
23
25
26
27
29
Total nonperforming loans
21,084
21,796
21,929
20,743
20,869
Other real estate owned
541
423
830
1,284
1,579
Total nonperforming assets
$
21,625
22,219
22,759
22,027
22,448
Quarterly Net (Recoveries) Chargeoffs
New York and other states*
Commercial
$
32
(1
)
(6
)
1
(1
)
Real estate mortgage - 1 to 4 family
(27
)
4
(27
)
140
146
Installment
109
18
44
4
67
Total net (recoveries) chargeoffs
$
114
21
11
145
212
Florida
Commercial
$
-
-
-
-
-
Real estate mortgage - 1 to 4 family
(1
)
-
-
(2
)
(1
)
Installment
15
-
-
19
1
Total net (recoveries) chargeoffs
$
14
-
-
17
-
Total
Commercial
$
32
(1
)
(6
)
1
(1
)
Real estate mortgage - 1 to 4 family
(28
)
4
(27
)
138
145
Installment
124
18
44
23
68
Total net (recoveries) chargeoffs
$
128
21
11
162
212
Asset Quality Ratios
Total nonperforming loans (1)
$
21,084
21,796
21,929
20,743
20,869
Total nonperforming assets (1)
21,625
22,219
22,759
22,027
22,448
Total net (recoveries) chargeoffs (2)
128
21
11
162
212
Allowance for loan losses (1)
49,595
49,123
48,144
46,155
44,317
Nonperforming loans to total loans
0.50
%
0.52
%
0.52
%
0.51
%
0.51
%
Nonperforming assets to total assets
0.37
%
0.39
%
0.40
%
0.42
%
0.43
%
Allowance for loan losses to total loans
1.17
%
1.17
%
1.15
%
1.13
%
1.09
%
Coverage ratio (1)
235.2
%
225.4
%
219.5
%
222.5
%
212.4
%
Annualized net chargeoffs to average loans (2)
0.01
%
0.00
%
0.00
%
0.02
%
0.02
%
Allowance for loan losses to annualized net chargeoffs (2)
96.9
x
584.8
x
1094.2
x
71.2
x
52.3
x
* Includes New York, New Jersey, Vermont and Massachusetts.
(1) At period-end
(2) For the period ended
DISTRIBUTION OF ASSETS, LIABILITIES AND SHAREHOLDERS' EQUITY -
INTEREST RATES AND INTEREST DIFFERENTIAL
(dollars in thousands)
(Unaudited)
Three months ended
Three months ended
December 31, 2020
December 31, 2019
Average
Interest
Average
Average
Interest
Average
Balance
Rate
Balance
Rate
Assets
Securities available for sale:
U. S. government sponsored enterprises
$
25,761
27
0.42
%
$
127,284
609
1.91
%
Mortgage backed securities and collateralized mortgage
obligations - residential
314,022
1,172
1.49
396,335
2,334
2.36
State and political subdivisions
108
3
7.89
165
4
9.70
Corporate bonds
64,534
349
2.17
37,795
295
3.12
Small Business Administration - guaranteed
participation securities
41,562
212
2.05
49,787
253
2.03
Other
685
7
4.09
685
6
3.50
Total securities available for sale
446,672
1,770
1.59
612,051
3,501
2.29
Federal funds sold and other short-term Investments
916,198
246
0.11
395,311
1,635
1.65
Held to maturity securities:
Mortgage backed securities and collateralized mortgage
obligations - residential
14,406
129
3.58
19,185
184
3.84
Total held to maturity securities
14,406
129
3.58
19,185
184
3.84
Federal Reserve Bank and Federal Home Loan Bank stock
5,506
70
5.09
9,183
203
8.84
Commercial loans
224,838
3,009
5.35
192,427
2,517
5.23
Residential mortgage loans
3,756,304
35,368
3.77
3,547,219
36,179
4.08
Home equity lines of credit
245,401
2,361
3.83
270,766
3,110
4.59
Installment loans
9,416
168
7.09
10,682
196
7.34
Loans, net of unearned income
4,235,959
40,906
3.86
4,021,094
42,002
4.18
Total interest earning assets
5,618,741
43,121
3.07
5,056,824
47,525
3.76
Allowance for loan losses
(49,426
)
(44,320
)
Cash & non-interest earning assets
201,371
188,605
Total assets
$
5,770,686
$
5,201,109
Liabilities and shareholders' equity
Deposits:
Interest bearing checking accounts
$
1,036,808
51
0.02
%
$
864,774
21
0.01
%
Money market accounts
710,105
447
0.25
583,048
1,175
0.81
Savings
1,258,666
156
0.05
1,111,259
271
0.10
Time deposits
1,284,075
3,053
0.95
1,422,049
7,468
2.10
Total interest bearing deposits
4,289,654
3,707
0.34
3,981,130
8,935
0.90
Short-term borrowings
200,028
232
0.46
154,898
347
0.90
Total interest bearing liabilities
4,489,682
3,939
0.35
4,136,028
9,282
0.90
Demand deposits
640,190
454,585
Other liabilities
77,197
80,386
Shareholders' equity
563,617
530,110
Total liabilities and shareholders' equity
$
5,770,686
$
5,201,109
Net interest income, tax equivalent
39,182
38,243
Net interest spread
2.72
%
2.86
%
Net interest margin (net interest income to
total interest earning assets)
2.79
%
3.02
%
Tax equivalent adjustment
(1
)
(2
)
Net interest income
39,181
38,241
DISTRIBUTION OF ASSETS, LIABILITIES AND SHAREHOLDERS' EQUITY -
INTEREST RATES AND INTEREST DIFFERENTIAL, Continued
(dollars in thousands)
(Unaudited)
Year ended
Year ended
December 31, 2020
December 31, 2019
Average
Interest
Average
Average
Interest
Average
Balance
Rate
Balance
Rate
Assets
Securities available for sale:
U. S. government sponsored enterprises
$
38,508
568
1.48
%
$
156,292
3,209
2.05
%
Mortgage backed securities and collateralized mortgage
obligations - residential
333,093
6,131
1.84
345,718
8,219
2.38
State and political subdivisions
111
9
7.82
167
13
7.78
Corporate bonds
50,982
1,721
3.38
34,637
1,096
3.16
Small Business Administration - guaranteed
participation securities
44,379
902
2.03
53,269
1,121
2.10
Other
686
23
3.35
685
22
3.21
Total securities available for sale
467,759
9,354
2.00
590,768
13,680
2.32
Federal funds sold and other short-term Investments
748,085
1,948
0.26
477,181
10,478
2.20
Held to maturity securities:
Mortgage backed securities and collateralized mortgage
obligations - residential
16,376
604
3.69
20,643
797
3.86
Total held to maturity securities
16,376
604
3.69
20,643
797
3.86
Federal Reserve Bank and Federal Home Loan Bank stock
7,381
421
5.70
9,123
568
6.23
Commercial loans
219,328
10,788
4.92
191,636
10,243
5.35
Residential mortgage loans
3,678,536
144,212
3.92
3,445,940
141,964
4.12
Home equity lines of credit
255,583
10,259
4.01
277,905
13,551
4.88
Installment loans
9,952
705
7.08
10,718
852
7.95
Loans, net of unearned income
4,163,399
165,964
3.99
3,926,199
166,610
4.24
Total interest earning assets
5,403,000
178,291
3.30
5,023,914
192,133
3.82
Allowance for loan losses
(47,330
)
(44,639
)
Cash & non-interest earning assets
197,966
182,545
Total assets
$
5,553,636
$
5,161,820
Liabilities and shareholders' equity
Deposits:
Interest bearing checking accounts
$
971,385
148
0.02
%
$
874,700
288
0.03
%
Money market accounts
662,107
3,042
0.46
555,547
4,297
0.77
Savings
1,191,532
716
0.06
1,134,050
1,338
0.12
Time deposits
1,350,163
19,792
1.47
1,417,487
28,930
2.04
Total interest bearing deposits
4,175,187
23,698
0.57
3,981,784
34,853
0.88
Short-term borrowings
180,065
1,010
0.56
159,220
1,468
0.92
Total interest bearing liabilities
4,355,252
24,708
0.57
4,141,004
36,321
0.88
Demand deposits
567,265
427,276
Other liabilities
77,487
80,051
Shareholders' equity
553,632
513,489
Total liabilities and shareholders' equity
$
5,553,636
$
5,161,820
Net interest income, tax equivalent
153,583
155,812
Net interest spread
2.73
%
2.94
%
Net interest margin (net interest income to
total interest earning assets)
2.84
%
3.10
%
Tax equivalent adjustment
(3
)
(5
)
Net interest income
153,580
155,807
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)
Tangible Book Value Per Share
12/31/2020
9/30/2020
12/31/2019
Equity (GAAP)
$
568,161
560,528
538,257
Less: Intangible assets
553
553
553
Tangible equity (Non-GAAP)
567,608
559,975
537,704
Shares outstanding
96,433
96,433
96,922
Tangible book value per share (Non-GAAP)
5.89
5.81
5.55
Book value per share (GAAP)
5.89
5.81
5.55
Tangible Equity to Tangible Assets
Total Assets (GAAP)
$
5,901,796
5,735,929
5,221,322
Less: Intangible assets
553
553
553
Tangible assets (Non-GAAP)
5,901,243
5,735,376
5,220,769
Tangible Equity to Tangible Assets (Non-GAAP)
9.62
%
9.76
%
10.30
%
Equity to Assets (GAAP)
9.63
%
9.77
%
10.31
%
Three months ended
Year ended
Efficiency Ratio
12/31/2020
9/30/2020
12/31/2019
12/31/2020
12/31/2019
Net interest income (GAAP)
$
39,181
38,165
38,241
$
153,580
155,807
Taxable equivalent adjustment
1
1
2
3
5
Net interest income (fully taxable equivalent) (Non-GAAP)
39,182
38,166
38,243
153,583
155,812
Non-interest income (GAAP)
4,069
4,341
4,115
17,170
18,591
Less: Net gain on securities
-
-
-
1,155
-
Revenue used for efficiency ratio (Non-GAAP)
43,251
42,507
42,358
169,598
174,403
Total noninterest expense (GAAP)
24,830
22,674
23,891
95,704
97,730
Less: Other real estate (income) expense, net
45
(115
)
(385
)
92
(166
)
Expense used for efficiency ratio (Non-GAAP)
24,785
22,789
24,276
95,612
97,896
Efficiency Ratio
57.31
%
53.61
%
57.31
%
56.38
%
56.13
%
Subsidiary: Trustco Bank
Contact:
Robert Leonard Executive Vice President and Chief Risk Officer (518) 381-3693
Author: Copyright GlobeNewswire, Inc. 2016. All rights reserved. You can register yourself on the website to receive press releases directly via e-mail to your own e-mail account.