UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K

CURRENT REPORT PURSUANT
TO SECTION 13 OR 15(D) OF THE
SECURITIES EXCHANGE ACT OF 1934

Date of Report (date of earliest event reported):  January 21, 2025

TrustCo Bank Corp NY
(Exact name of registrant as specified in its charter)

New York
0-10592
14-1630287
State or Other Jurisdiction of Incorporation or Organization
Commission File No.
I.R.S. Employer Identification Number

5 SARNOWSKI DRIVE, GLENVILLE, NEW YORK 12302
(Address of principal executive offices)

(518) 377-3311
(Registrant’s Telephone Number,
Including Area Code)

NOT APPLICABLE
(Former Name or Former Address, if Changed Since Last Report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:


Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)


Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)


Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))



Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

Title of each class
Trading Symbol(s)
Name of each exchange on which registered
Common Stock, $1.00 par value
TRST
Nasdaq Global Select Market

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐



TrustCo Bank Corp NY

Item 2.02.
Results of Operations and Financial Condition
 
On January 21, 2025 TrustCo Bank Corp NY (“TrustCo”) issued a press release with results for the quarter ending December 31, 2024. Attached is a copy of the press release labeled as Exhibit 99(a).

Item 9.01.
Financial Statements and Exhibits
 
(d)          Exhibits
 
Reg S-K Exhibit No.
 
Description
     
 
Press release dated January 21, 2025 for the period ending December 31, 2024, regarding quarterly results.
     
104
 
Cover Page Interactive Data File – the cover page XBRL tags are embedded within the Inline XBRL document.

-2-

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

Dated: January 21, 2025
   
     
 
TrustCo Bank Corp NY
 
(Registrant)
     
 
By:
/s/ Michael M. Ozimek
   
Michael M. Ozimek
   
Executive Vice President and
   
Chief Financial Officer


-3-


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
(518) 381-3693
 

FOR IMMEDIATE RELEASE:

Trustco Caps Year of Efficiency, Strength, and Value -
Reports Fourth Quarter 2024 Net Income of $11.3 Million; $48.8 Million for the Year

Executive Snapshot:


Continued solid financial results:

o
Key metrics for the fourth quarter 2024:

Net income of $11.3 million versus $9.8 million for the fourth quarter 2023

Net interest income of $38.9 million, up from $38.6 million compared to the fourth quarter 2023

Return on average assets (ROAA) of 0.73% versus 0.64% for the fourth quarter 2023

Return on average equity (ROAE) of 6.70% versus 6.21% for the fourth quarter 2023


Capital continues to grow:

o
Consolidated equity to assets increased 3.6% to 10.84% as of December 31, 2024 from 10.46% as of December 31, 2023

o
Book value per share as of December 31, 2024 was $35.56, up from $33.92 as of December 31, 2023


Average Loan and Deposit portfolios continue to grow:

o
On average, total loans were up $104.9 million or 2.1% for the fourth quarter 2024 compared to the fourth quarter 2023

o
On average, total deposits were up $31.7 million or 0.6% for the fourth quarter 2024 compared to the fourth quarter 2023

Glenville, New York – January 21, 2025

TrustCo Bank Corp NY (TrustCo, NASDAQ: TRST) today announced fourth quarter 2024 net income of $11.3 million or $0.59 diluted earnings per share, compared to net income of $9.8 million or $0.52 diluted earnings per share for the fourth quarter 2023; and net income of $48.8 million or $2.57 diluted earnings per share for the full year 2024, compared to net income of $58.6 million or $3.08 diluted earnings per share for the full year 2023.  Average loans increased $104.9 million or 2.1% for the fourth quarter 2024 over the same period in 2023.  TrustCo continued to increase the balances of home equity lines of credit (HECLs) outstanding through an aggressive campaign to encourage existing customers to utilize their HECLs in place of higher rate loan products.  The objective is to meet customer needs and encourage increased utilization through existing HECLs.

Page | 1

Overview

Chairman, President, and CEO, Robert J. McCormick said “The story of Trustco Bank for 2024 is one of efficiency, strength, and shareholder value.  For the year, we controlled costs, resisted the temptation to chase deposits with rate, improved our already strong capital position, and delivered a meaningful return to our owners in the form of dividends and price appreciation.  Year over year, the Company’s quarterly net income, net interest income, return on average assets, and return on average equity all grew.  Likewise, credit quality remained impressive and, in classic Home Town Bank fashion, we leveraged customer relationships to create lending volume in the form of home equity loans.  We come into 2025 well-capitalized, liquid, and ready to lend.”

Details

Average loans were up $104.9 million, or 2.1%, in the fourth quarter 2024 over the same period in 2023.  Average residential loans and home equity lines of credit, our primary lending focus, were up $34.9 million, or 0.8%, and $61.0 million, or 17.9%, respectively, in the fourth quarter 2024 over the same period in 2023.  Average commercial loans also increased $11.7 million, or 4.3%, in the fourth quarter 2024 over the same period in 2023.  Average deposits were up $31.7 million, or 0.6%, for the fourth quarter 2024 over the same period in 2023 primarily as a result of an increase in time deposits. We believe the increase in time deposits compared to the same period in 2023 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, while earning a competitive interest rate.  As we move forward, the objective is to encourage customers to retain these additional funds in the expanded product offerings of Trustco Bank (the “Bank”) through aggressive marketing and product differentiation.

Net interest income was $38.9 million for the fourth quarter 2024, an increase of $296 thousand, or 0.8%, compared to the fourth quarter of 2023, driven by loan growth at higher interest rates, partially offset by lower investment interest income and a decrease in interest on federal funds sold and other short-term investments.  The net interest margin for the fourth quarter 2024 was 2.15%, down 6 basis points from 2.21% in the fourth quarter of 2023.  The yield on interest earnings assets increased to 4.12%, up 1 basis point from 4.11% in the third quarter of 2024, and up 19 basis points from 3.93% in the fourth quarter of 2023.  The cost of interest bearing liabilities increased to 1.97% in the fourth quarter 2024, up only 3 basis points from 1.94% in the third quarter of 2024, and up from 1.72% in the fourth quarter 2023.  The Federal Reserve’s decision in upcoming meetings will have an effect on the Bank’s ability to continue to manage deposit costs. Further reductions should help margin expansion in future quarters.  Non-interest expense decreased $666 thousand over the fourth quarter of 2023, consistent with the decline in FTE’s over the last year.

Asset quality remains strong and has been consistent over the past twelve months.  The Company recorded a provision for credit losses of $400 thousand in the fourth quarter of 2024, which is the result of a provision for credit losses on loans of $400 thousand.  The ratio of allowance for credit losses on loans to total loans was 0.99% and 0.97% as of December 31, 2024 and 2023, respectively.  The allowance for credit losses on loans was $50.2 million at December 31, 2024, compared to $48.6 million at December 31, 2023.  Nonperforming loans (NPLs) were $18.8 million at December 31, 2024, compared to $17.7 million at December 31, 2023.  NPLs were 0.37% and 0.35% of total loans at December 31, 2024 and 2023, respectively.  The coverage ratio, or allowance for credit losses on loans to NPLs, was 267.3% at December 31, 2024, compared to 275.0% at December 31, 2023.  Nonperforming assets (NPAs) were $21.0 million at December 31, 2024, compared to $21.9 million at September 30, 2024 and $17.9 million at December 31, 2023.

Page | 2

At December 31, 2024, our equity to asset ratio was 10.84%, compared to 10.46% at December 31, 2023.  Book value per share at December 31, 2024 was $35.56, up 4.8% compared to $33.92 a year earlier.
 
A conference call to discuss fourth quarter 2024 results will be held at 9:00 a.m. Eastern Time on January 22, 2024.  Those wishing to participate in the call may dial toll-free for the United States at 1-833-470-1428, and for Canada at 1-833-950-0062, Access code 645488.  A replay of the call will be available for thirty days by dialing toll-free for the United States at 1-866-813-9403, Access code 619481.  The call will also be audio webcast at https://events.q4inc.com/attendee/773359679, and will be available for one year.
 
About TrustCo Bank Corp NY

TrustCo Bank Corp NY is a $6.2 billion savings and loan holding company and through its subsidiary, Trustco Bank, operated 136 offices in New York, New Jersey, Vermont, Massachusetts, and Florida at December 31, 2024.

In addition, the Bank’s Wealth Management Department offers a full range of investment services, retirement planning and trust and estate administration services.  The common shares of TrustCo are traded on the NASDAQ Global Select Market under the symbol TRST.

Page | 3

Forward-Looking Statements

All statements in this news release that are not historical are forward-looking statements within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995.  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 development, results or periods. Examples of forward-looking statements include, among others, statements we make regarding our expectations for our future performance, including our expectations regarding the effects of the economic environment on our financial results, our ability to retain customers and the amount of customers’ business, including deposit balances, with us, the impact of the Federal Reserve’s actions regarding interest rates, and the growth of loans and deposits throughout our branch network.  Forward-looking statements are based on management’s current expectations as well as certain assumptions and estimates made by, and information available to, management at the time the statements are made. Such forward-looking statements are subject to factors and uncertainties that could cause actual results to differ materially for TrustCo from the views, beliefs and projections expressed in such statements, and many of the risks and uncertainties are heightened by or may, in the future, be heightened by volatility in financial markets and macroeconomic or geopolitical concerns related to inflation, continued elevated interest rates and ongoing armed conflicts (including the Russia/Ukraine conflict and the conflict in Israel and surrounding areas). 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:  future changes in interest rates; ongoing inflationary pressures and continued elevated prices; exposure to credit risk in our lending activities; our increasing commercial loan portfolio; the sufficiency of our allowance for credit losses on loans to cover actual loan losses; our ability to meet the cash flow requirements of our depositors or borrowers or meet our operating cash needs to fund corporate expansion and other activities; claims and litigation pertaining to fiduciary responsibility and lender liability; our dependency upon the services of the management team; our disclosure controls and procedures’ ability to prevent or detect errors or acts of fraud; the adequacy of our business continuity and disaster recovery plans; the effectiveness of our risk management framework; the impact of any expansion by us into new lines of business or new products and services; an increase in the prevalence of fraud and other financial crimes; the impact of severe weather events and climate change on us and the communities we serve, including societal responses to climate change; increasing scrutiny and evolving expectations from customers, regulators, investors, and other stakeholders with respect to our environmental, social and governance practices; the chance of a prolonged economic downturn, especially one affecting our geographic market area; instability in global economic conditions and geopolitical matters, as well as volatility in financial markets; the soundness of other financial institutions; U.S. government shutdowns, credit rating downgrades, or failure to increase the debt ceiling; fluctuations in the trust wealth management fees we receive as a result of investment performance; the impact of regulatory capital rules on our growth; changes in laws and regulations, including changes in cybersecurity or privacy regulations; restrictions on data collection and use; our compliance with the USA PATRIOT Act, Bank Secrecy Act, and other laws and regulations that could result in material fines or sanctions; changes in tax laws; limitations on our ability to pay dividends; TrustCo Realty Corp.’s ability to qualify as a real estate investment trust; changes in accounting standards; competition within our market areas; consumers and businesses’ use of non-banks to complete financial transactions; our reliance on third-party service providers; the impact of data breaches and cyber-attacks; the impact of a failure in or breach of our operational or security systems or infrastructure, or those of third parties; the impact of an unauthorized disclosure of sensitive or confidential client or customer information; the impact of interruptions in the effective operation of our computer systems; the adoption of artificial intelligence tools by us and/or our third-party vendors and service providers; the impact of anti-takeover provisions in our organizational documents; the impact of the manner in which we allocate capital; 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, including our upcoming annual report on Form 10-K for fiscal 2024. The forward-looking statements contained in this news release represent TrustCo management’s judgment as of the date of this news release. TrustCo disclaims, however, any intent or obligation to update forward-looking statements, either as a result of future developments, new information or otherwise, except as may be required by law.

Page | 4

TRUSTCO BANK CORP NY
GLENVILLE, NY
 
FINANCIAL HIGHLIGHTS
 
(dollars in thousands, except per share data)
(Unaudited)
   
Three months ended
 
   
12/31/2024
   
9/30/2024
   
12/31/2023
 
Summary of operations
                 
Net interest income
 
$
38,902
   
$
38,671
   
$
38,607
 
Provision for credit losses
   
400
     
500
     
1,350
 
Net gains on equity securities
   
-
     
23
     
-
 
Noninterest income, excluding net gains on equity securities
   
4,409
     
4,908
     
4,474
 
Noninterest expense
   
28,165
     
26,200
     
28,831
 
Net income
   
11,281
     
12,875
     
9,848
 
                         
Per share
                       
Net income per share:
                       
- Basic
 
$
0.59
   
$
0.68
   
$
0.52
 
- Diluted
   
0.59
     
0.68
     
0.52
 
Cash dividends
   
0.36
     
0.36
     
0.36
 
Book value at period end
   
35.56
     
35.19
     
33.92
 
Market price at period end
   
33.31
     
33.07
     
31.05
 
                         
At period end
                       
Full time equivalent employees
   
737
     
735
     
750
 
Full service banking offices
   
136
     
138
     
140
 
                         
Performance ratios
                       
Return on average assets
   
0.73
%
   
0.84
%
   
0.64
%
Return on average equity
   
6.70
     
7.74
     
6.21
 
Efficiency ratio (1)
   
65.03
     
60.09
     
66.92
 
Adjusted Efficiency ratio (1)
   
63.93
     
59.65
     
60.16
 
Net interest spread
   
2.15
     
2.17
     
2.21
 
Net interest margin
   
2.60
     
2.61
     
2.60
 
Dividend payout ratio
   
60.70
     
53.16
     
69.54
 
                         
Capital ratios at period end
                       
Consolidated equity to assets
   
10.84
%
   
10.95
%
   
10.46
%
Consolidated tangible equity to tangible assets (1)
   
10.83
%
   
10.94
%
   
10.45
%
                         
Asset quality analysis at period end
                       
Nonperforming loans to total loans
   
0.37
%
   
0.38
%
   
0.35
%
Nonperforming assets to total assets
   
0.34
     
0.36
     
0.29
 
Allowance for credit losses on loans to total loans
   
0.99
     
0.99
     
0.97
 
Coverage ratio (2)
   
2.7
x
   
2.6
x
   
2.7
x

(1) Non-GAAP Financial Measure, see Non-GAAP Financial Measures Reconciliation.
(2)  Calculated as allowance for credit losses on loans divided by total nonperforming loans.

Page | 5

FINANCIAL HIGHLIGHTS, Continued

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

   
Year Ended
 
   
12/31/24
   
12/31/23
 
Summary of operations
           
Net interest income
 
$
151,939
     
171,845
 
Provision for credit losses
   
2,000
     
1,250
 
Net gains on equity securities
   
1,383
     
-
 
Noninterest income, excluding net gains on equity securities
   
18,451
     
18,315
 
Noninterest expense
   
105,727
     
111,297
 
Net income
   
48,833
     
58,646
 
                 
Per share
               
Net income per share:
               
- Basic
 
$
2.57
     
3.08
 
- Diluted
   
2.57
     
3.08
 
Cash dividends
   
1.44
     
1.44
 
Book value at period end
   
35.56
     
33.92
 
Market price at period end
   
33.31
     
31.05
 
                 
Performance ratios
               
Return on average assets
   
0.80
%
   
0.97
 
Return on average equity
   
7.43
     
9.46
 
Efficiency ratio (1)
   
61.55
     
58.53
 
Adjusted Efficiency ratio (1)
   
61.60
     
56.72
 
Net interest spread
   
2.10
     
2.64
 
Net interest margin
   
2.54
     
2.91
 
Dividend payout ratio
   
56.09
     
46.71
 

(1)  Non-GAAP Financial Measure, see Non-GAAP Financial Measures Reconciliation.

Page | 6

CONSOLIDATED STATEMENTS OF INCOME

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

   
Three months ended
 
   
12/31/2024
   
9/30/2024
   
6/30/2024
   
3/31/2024
   
12/31/2023
 
Interest and dividend income:
                             
Interest and fees on loans
 
$
53,024
   
$
52,112
   
$
50,660
   
$
49,804
   
$
49,201
 
Interest and dividends on securities available for sale:
                                       
U. S. government sponsored enterprises
   
680
     
718
     
909
     
906
     
750
 
State and political subdivisions
   
-
     
-
     
1
     
-
     
1
 
Mortgage-backed securities and collateralized mortgage obligations - residential
   
1,418
     
1,397
     
1,451
     
1,494
     
1,533
 
Corporate bonds
   
358
     
361
     
362
     
476
     
477
 
Small Business Administration - guaranteed participation securities
   
84
     
90
     
94
     
100
     
102
 
Other securities
   
6
     
2
     
2
     
3
     
3
 
Total interest and dividends on securities available for sale
   
2,546
     
2,568
     
2,819
     
2,979
     
2,866
 
 
                                       
Interest on held to maturity securities:
                                       
obligations - residential
   
59
     
62
     
65
     
68
     
70
 
Total interest on held to maturity securities
   
59
     
62
     
65
     
68
     
70
 
 
                                       
Federal Home Loan Bank stock
   
152
     
153
     
147
     
152
     
149
 
 
                                       
Interest on federal funds sold and other short-term investments
   
6,128
     
6,174
     
6,894
     
6,750
     
6,354
 
Total interest income
   
61,909
     
61,069
     
60,585
     
59,753
     
58,640
 
 
                                       
Interest expense:
                                       
Interest on deposits:
                                       
Interest-bearing checking
   
397
     
311
     
288
     
240
     
165
 
Savings
   
719
     
770
     
675
     
712
     
707
 
Money market deposit accounts
   
2,024
     
2,154
     
2,228
     
2,342
     
2,500
 
Time deposits
   
19,680
     
18,969
     
19,400
     
19,677
     
16,460
 
Interest on short-term borrowings
   
187
     
194
     
206
     
204
     
201
 
Total interest expense
   
23,007
     
22,398
     
22,797
     
23,175
     
20,033
 
 
                                       
Net interest income
   
38,902
     
38,671
     
37,788
     
36,578
     
38,607
 
 
                                       
Less: Provision for credit losses
   
400
     
500
     
500
     
600
     
1,350
 
Net interest income after provision for credit losses
   
38,502
     
38,171
     
37,288
     
35,978
     
37,257
 
 
                                       
Noninterest income:
                                       
Trustco Financial Services income
   
1,778
     
2,044
     
1,609
     
1,816
     
1,612
 
Fees for services to customers
   
2,226
     
2,482
     
2,399
     
2,745
     
2,563
 
Net gains on equity securities
   
-
     
23
     
1,360
     
-
     
-
 
Other
   
405
     
382
     
283
     
282
     
299
 
Total noninterest income
   
4,409
     
4,931
     
5,651
     
4,843
     
4,474
 
 
                                       
Noninterest expenses:
                                       
Salaries and employee benefits
   
12,068
     
12,134
     
12,520
     
11,427
     
12,444
 
Net occupancy expense
   
4,563
     
4,271
     
4,375
     
4,611
     
4,209
 
Equipment expense
   
2,404
     
1,757
     
1,990
     
1,738
     
1,852
 
Professional services
   
1,782
     
1,863
     
1,570
     
1,460
     
1,561
 
Outsourced services
   
3,051
     
2,551
     
2,755
     
2,501
     
2,532
 
Advertising expense
   
590
     
339
     
466
     
408
     
384
 
FDIC and other insurance
   
1,113
     
1,112
     
797
     
1,094
     
1,085
 
Other real estate expense (income), net
   
476
     
204
     
16
     
74
     
(12
)
Other
   
2,118
     
1,969
     
1,970
     
1,590
     
4,776
 
Total noninterest expenses
   
28,165
     
26,200
     
26,459
     
24,903
     
28,831
 
 
                                       
Income before taxes
   
14,746
     
16,902
     
16,480
     
15,918
     
12,900
 
Income taxes
   
3,465
     
4,027
     
3,929
     
3,792
     
3,052
 
 
                                       
Net income
 
$
11,281
   
$
12,875
   
$
12,551
   
$
12,126
   
$
9,848
 
 
                                       
Net income per common share:
                                       
- Basic
 
$
0.59
   
$
0.68
   
$
0.66
   
$
0.64
   
$
0.52
 
 
                                       
- Diluted
   
0.59
     
0.68
     
0.66
     
0.64
     
0.52
 
 
                                       
Average basic shares (in thousands)
   
19,015
     
19,010
     
19,022
     
19,024
     
19,024
 
Average diluted shares (in thousands)
   
19,045
     
19,036
     
19,033
     
19,032
     
19,026
 


Page | 7

CONSOLIDATED STATEMENTS OF INCOME, Continued

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

   
Year Ended
 
   
12/31/24
   
12/31/23
 
Interest and dividend income:
           
Interest and fees on loans
 
$
205,600
     
187,456
 
Interest and dividends on securities available for sale:
               
U. S. government sponsored enterprises
   
3,213
     
2,805
 
State and political subdivisions
   
1
     
2
 
Mortgage-backed securities and collateralized mortgage obligations - residential
   
5,760
     
6,146
 
Corporate bonds
   
1,557
     
1,987
 
Small Business Administration - guaranteed participation securities
   
368
     
437
 
Other securities
   
13
     
10
 
Total interest and dividends on securities available for sale
   
10,912
     
11,387
 
 
               
Interest on held to maturity securities:
               
Mortgage-backed securities-residential
   
254
     
296
 
Total interest on held to maturity securities
   
254
     
296
 
 
               
Federal Home Loan Bank stock
   
604
     
500
 
 
               
Interest on federal funds sold and other short-term investments
   
25,946
     
26,567
 
Total interest income
   
243,316
     
226,206
 
 
               
Interest expense:
               
Interest on deposits:
               
Interest-bearing checking
   
1,236
     
382
 
Savings
   
2,876
     
2,531
 
Money market deposit accounts
   
8,748
     
7,454
 
Time deposits
   
77,726
     
42,985
 
Interest on short-term borrowings
   
791
     
1,009
 
Total interest expense
   
91,377
     
54,361
 
 
               
Net interest income
   
151,939
     
171,845
 
 
               
Less: Provision for credit losses
   
2,000
     
1,250
 
Net interest income after provision for credit losses
   
149,939
     
170,595
 
 
               
Noninterest income:
               
Trustco Financial Services income
   
7,247
     
6,425
 
Fees for services to customers
   
9,852
     
10,648
 
Net gains on equity securities
   
1,383
     
-
 
Other
   
1,352
     
1,242
 
Total noninterest income
   
19,834
     
18,315
 
 
               
Noninterest expenses:
               
Salaries and employee benefits
   
48,149
     
51,242
 
Net occupancy expense
   
17,820
     
17,427
 
Equipment expense
   
7,889
     
7,610
 
Professional services
   
6,675
     
6,245
 
Outsourced services
   
10,858
     
10,039
 
Advertising expense
   
1,803
     
1,878
 
FDIC and other insurance
   
4,116
     
4,300
 
Other real estate expense, net
   
770
     
524
 
Other
   
7,647
     
12,032
 
Total noninterest expenses
   
105,727
     
111,297
 
 
               
Income before taxes
   
64,046
     
77,613
 
Income taxes
   
15,213
     
18,967
 
 
               
Net income
 
$
48,833
     
58,646
 
 
               
Net income per common share:
               
- Basic
 
$
2.57
     
3.08
 
 
               
- Diluted
   
2.57
     
3.08
 
 
               
Average basic shares (in thousands)
   
19,018
     
19,024
 
Average diluted shares (in thousands)
   
19,037
     
19,025
 

Page | 8

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

(dollars in thousands)
(Unaudited)

   
12/31/2024
   
9/30/2024
   
6/30/2024
   
3/31/2024
   
12/31/2023
 
ASSETS:
                             
 
                             
Cash and due from banks
 
$
47,364
   
$
49,659
   
$
42,193
   
$
44,868
   
$
49,274
 
Federal funds sold and other short term investments
   
594,448
     
473,306
     
493,920
     
564,815
     
528,730
 
Total cash and cash equivalents
   
641,812
     
522,965
     
536,113
     
609,683
     
578,004
 
 
                                       
Securities available for sale:
                                       
U. S. government sponsored enterprises
   
85,617
     
90,588
     
106,796
     
128,854
     
118,668
 
States and political subdivisions
   
18
     
26
     
26
     
26
     
26
 
Mortgage-backed securities and collateralized mortgage obligations - residential
   
213,128
     
222,841
     
218,311
     
227,078
     
237,677
 
Small Business Administration - guaranteed participation securities
   
14,141
     
15,171
     
15,592
     
16,260
     
17,186
 
Corporate bonds
   
44,581
     
54,327
     
53,764
     
53,341
     
78,052
 
Other securities
   
700
     
701
     
688
     
682
     
680
 
Total securities available for sale
   
358,185
     
383,654
     
395,177
     
426,241
     
452,289
 
 
                                       
Held to maturity securities:
                                       
Mortgage-backed securities and collateralized mortgage obligations-residential
   
5,365
     
5,636
     
5,921
     
6,206
     
6,458
 
Total held to maturity securities
   
5,365
     
5,636
     
5,921
     
6,206
     
6,458
 
 
                                       
Federal Reserve Bank and Federal Home Loan Bank stock
   
6,507
     
6,507
     
6,507
     
6,203
     
6,203
 
 
                                       
Loans:
                                       
Commercial
   
286,857
     
280,261
     
282,441
     
279,092
     
273,515
 
Residential mortgage loans
   
4,388,302
     
4,382,674
     
4,370,640
     
4,354,369
     
4,365,063
 
Home equity line of credit
   
409,261
     
393,418
     
370,063
     
355,879
     
347,415
 
Installment loans
   
13,638
     
14,503
     
15,168
     
16,166
     
16,886
 
Loans, net of deferred net costs
   
5,098,058
     
5,070,856
     
5,038,312
     
5,005,506
     
5,002,879
 
 
                                       
Less: Allowance for credit losses on loans
   
50,248
     
49,950
     
49,772
     
49,220
     
48,578
 
Net loans
   
5,047,810
     
5,020,906
     
4,988,540
     
4,956,286
     
4,954,301
 
 
                                       
Bank premises and equipment, net
   
33,782
     
33,324
     
33,466
     
33,423
     
34,007
 
Operating lease right-of-use assets
   
36,627
     
37,958
     
38,376
     
39,647
     
40,542
 
Other assets
   
108,656
     
98,730
     
102,544
     
101,881
     
96,387
 
 
                                       
Total assets
 
$
6,238,744
   
$
6,109,680
   
$
6,106,644
   
$
6,179,570
   
$
6,168,191
 
 
                                       
LIABILITIES:
                                       
Deposits:
                                       
Demand
 
$
762,101
   
$
753,878
   
$
745,227
   
$
742,997
   
$
754,532
 
Interest-bearing checking
   
1,027,540
     
988,527
     
1,029,606
     
1,020,136
     
1,015,213
 
Savings accounts
   
1,086,534
     
1,092,038
     
1,144,427
     
1,155,517
     
1,179,241
 
Money market deposit accounts
   
465,049
     
477,113
     
517,445
     
532,611
     
565,767
 
Time deposits
   
2,049,759
     
1,952,635
     
1,840,262
     
1,903,908
     
1,836,024
 
Total deposits
   
5,390,983
     
5,264,191
     
5,276,967
     
5,355,169
     
5,350,777
 
 
                                       
Short-term borrowings
   
84,781
     
91,450
     
89,720
     
94,374
     
88,990
 
Operating lease liabilities
   
40,159
     
41,469
     
42,026
     
43,438
     
44,471
 
Accrued expenses and other liabilities
   
46,478
     
43,549
     
42,763
     
37,399
     
38,668
 
 
                                       
Total liabilities
   
5,562,401
     
5,440,659
     
5,451,476
     
5,530,380
     
5,522,906
 
 
                                       
SHAREHOLDERS’ EQUITY:
                                       
Capital stock
   
20,097
     
20,058
     
20,058
     
20,058
     
20,058
 
Surplus
   
258,874
     
257,644
     
257,490
     
257,335
     
257,181
 
Undivided profits
   
446,503
     
442,079
     
436,048
     
430,346
     
425,069
 
Accumulated other comprehensive loss, net of tax
   
(3,861
)
   
(6,600
)
   
(14,268
)
   
(14,763
)
   
(13,237
)
Treasury stock at cost
   
(45,270
)
   
(44,160
)
   
(44,160
)
   
(43,786
)
   
(43,786
)
 
                                       
Total shareholders’ equity
   
676,343
     
669,021
     
655,168
     
649,190
     
645,285
 
 
                                       
Total liabilities and shareholders’ equity
 
$
6,238,744
   
$
6,109,680
   
$
6,106,644
   
$
6,179,570
   
$
6,168,191
 
 
                                       
Outstanding shares (in thousands)
   
19,020
     
19,010
     
19,010
     
19,024
     
19,024
 

Page | 9

NONPERFORMING ASSETS
(dollars in thousands)
(Unaudited)

   
12/31/2024
   
9/30/2024
   
6/30/2024
   
3/31/2024
   
12/31/2023
 
Nonperforming Assets
                             
 
                             
New York and other states*
                             
Loans in nonaccrual status:
                             
Commercial
 
$
343
   
$
466
   
$
741
   
$
532
   
$
536
 
Real estate mortgage - 1 to 4 family
   
14,671
     
15,320
     
14,992
     
14,359
     
14,375
 
Installment
   
108
     
163
     
131
     
149
     
151
 
Total non-accrual loans
   
15,122
     
15,949
     
15,864
     
15,040
     
15,062
 
Other nonperforming real estate mortgages - 1 to 4 family
   
-
     
-
     
-
     
-
     
3
 
Total nonperforming loans
   
15,122
     
15,949
     
15,864
     
15,040
     
15,065
 
Other real estate owned
   
2,175
     
2,503
     
2,334
     
2,334
     
194
 
Total nonperforming assets
 
$
17,297
   
$
18,452
   
$
18,198
   
$
17,374
   
$
15,259
 
 
                                       
Florida
                                       
Loans in nonaccrual status:
                                       
Commercial
 
$
-
   
$
314
   
$
314
   
$
314
   
$
314
 
Real estate mortgage - 1 to 4 family
   
3,656
     
3,176
     
2,985
     
2,921
     
2,272
 
Installment
   
22
     
5
     
22
     
-
     
15
 
Total non-accrual loans
   
3,678
     
3,495
     
3,321
     
3,235
     
2,601
 
Other nonperforming real estate mortgages - 1 to 4 family
   
-
     
-
     
-
     
-
     
-
 
Total nonperforming loans
   
3,678
     
3,495
     
3,321
     
3,235
     
2,601
 
Other real estate owned
   
-
     
-
     
-
     
-
     
-
 
Total nonperforming assets
 
$
3,678
   
$
3,495
   
$
3,321
   
$
3,235
   
$
2,601
 
 
                                       
Total
                                       
Loans in nonaccrual status:
                                       
Commercial
 
$
343
   
$
780
   
$
1,055
   
$
846
   
$
850
 
Real estate mortgage - 1 to 4 family
   
18,327
     
18,496
     
17,977
     
17,280
     
16,647
 
Installment
   
130
     
168
     
153
     
149
     
166
 
Total non-accrual loans
   
18,800
     
19,444
     
19,185
     
18,275
     
17,663
 
Other nonperforming real estate mortgages - 1 to 4 family
   
-
     
-
     
-
     
-
     
3
 
Total nonperforming loans
   
18,800
     
19,444
     
19,185
     
18,275
     
17,666
 
Other real estate owned
   
2,175
     
2,503
     
2,334
     
2,334
     
194
 
Total nonperforming assets
 
$
20,975
   
$
21,947
   
$
21,519
   
$
20,609
   
$
17,860
 
 
                                       
Quarterly Net Chargeoffs (Recoveries)
                                       
 
                                       
New York and other states*
                                       
Commercial
 
$
62
   
$
65
   
$
-
   
$
-
   
$
-
 
Real estate mortgage - 1 to 4 family
   
(316
)
   
104
     
(74
)
   
(78
)
   
219
 
Installment
   
41
     
11
     
(2
)
   
36
     
23
 
Total net (recoveries) chargeoffs
 
$
(213
)
 
$
180
   
$
(76
)
 
$
(42
)
 
$
242
 
 
                                       
Florida
                                       
Commercial
 
$
314
   
$
-
   
$
-
   
$
-
   
$
-
 
Real estate mortgage - 1 to 4 family
   
-
     
-
     
17
     
-
     
-
 
Installment
   
1
     
42
     
7
     
-
     
6
 
Total net chargeoffs
 
$
315
   
$
42
   
$
24
   
$
-
   
$
6
 
 
                                       
Total
                                       
Commercial
 
$
376
   
$
65
   
$
-
   
$
-
   
$
-
 
Real estate mortgage - 1 to 4 family
   
(316
)
   
104
     
(57
)
   
(78
)
   
219
 
Installment
   
42
     
53
     
5
     
36
     
29
 
Total net chargeoffs (recoveries)
 
$
102
   
$
222
   
$
(52
)
 
$
(42
)
 
$
248
 
 
                                       
Asset Quality Ratios
                                       
 
                                       
Total nonperforming loans (1)
 
$
18,800
   
$
19,444
   
$
19,185
   
$
18,275
   
$
17,666
 
Total nonperforming assets (1)
   
20,975
     
21,947
     
21,519
     
20,609
     
17,860
 
Total net chargeoffs (recoveries) (2)
   
102
     
222
     
(52
)
   
(42
)
   
248
 
 
                                       
Allowance for credit losses on loans (1)
   
50,248
     
49,950
     
49,772
     
49,220
     
48,578
 
 
                                       
Nonperforming loans to total loans
   
0.37
%
   
0.38
%
   
0.38
%
   
0.37
%
   
0.35
%
Nonperforming assets to total assets
   
0.34
%
   
0.36
%
   
0.35
%
   
0.33
%
   
0.29
%
Allowance for credit losses on loans to total loans
   
0.99
%
   
0.99
%
   
0.99
%
   
0.98
%
   
0.97
%
Coverage ratio (1)
   
267.3
%
   
256.9
%
   
259.4
%
   
269.3
%
   
275.0
%
Annualized net (recoveries) chargeoffs to average loans (2)
   
0.01
%
   
0.02
%
   
0.00
%
   
0.00
%
   
0.02
%
Allowance for credit losses on loans to annualized net chargeoffs (2)
   
123.2
x
   
56.3
x
   
N/A
     
N/A
     
49.0
x

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

Page | 10

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

(dollars in thousands)
(Unaudited)

 
Three months ended
December 31, 2024
   
Three months ended
December 31, 2023
 
         
   
Average
   
Interest
   
Average
   
Average
   
Interest
   
Average
 
   
Balance
         
Rate
   
Balance
         
Rate
 
Assets
                                   
                                     
Securities available for sale:
                                   
U. S. government sponsored enterprises
 
$
88,125
   
$
680
     
3.09
%
 
$
125,572
   
$
750
     
2.39
%
Mortgage backed securities and collateralized mortgage obligations - residential
   
238,771
     
1,418
     
2.36
     
267,341
     
1,533
     
2.28
 
State and political subdivisions
   
23
     
-
     
6.35
     
32
     
1
     
6.62
 
Corporate bonds
   
50,025
     
358
     
2.86
     
80,207
     
477
     
2.38
 
Small Business Administration - guaranteed participation securities
   
15,693
     
84
     
2.15
     
18,990
     
102
     
2.15
 
Other
   
700
     
6
     
3.43
     
689
     
3
     
1.74
 
 
                                               
Total securities available for sale
   
393,337
     
2,546
     
2.59
     
492,831
     
2,866
     
2.33
 
 
                                               
Federal funds sold and other short-term Investments
   
504,458
     
6,128
     
4.83
     
461,889
     
6,354
     
5.46
 
 
                                               
Held to maturity securities:
                                               
Mortgage backed securities and collateralized mortgage obligations - residential
   
5,501
     
59
     
4.31
     
6,591
     
70
     
4.25
 
 
                                               
Total held to maturity securities
   
5,501
     
59
     
4.31
     
6,591
     
70
     
4.25
 
 
                                               
Federal Home Loan Bank stock
   
6,507
     
152
     
9.34
     
6,203
     
149
     
9.61
 
 
                                               
Commercial loans
   
285,303
     
3,869
     
5.42
     
273,622
     
3,589
     
5.25
 
Residential mortgage loans
   
4,388,567
     
42,486
     
3.87
     
4,353,660
     
40,009
     
3.68
 
Home equity lines of credit
   
401,636
     
6,422
     
6.36
     
340,670
     
5,338
     
6.22
 
Installment loans
   
13,741
     
247
     
7.14
     
16,359
     
265
     
6.44
 
 
                                               
Loans, net of unearned income
   
5,089,247
     
53,024
     
4.16
     
4,984,311
     
49,201
     
3.94
 
 
                                               
Total interest earning assets
   
5,999,050
   
$
61,909
     
4.12
     
5,951,825
   
$
58,640
     
3.93
 
 
                                               
Allowance for credit losses on loans
   
(50,342
)
                   
(47,458
)
               
Cash & non-interest earning assets
   
190,341
                     
169,791
                 
 
                                               
Total assets
 
$
6,139,049
                   
$
6,074,158
                 
 
                                               
Liabilities and shareholders’ equity
                                               
 
                                               
Deposits:
                                               
Interest bearing checking accounts
 
$
994,786
   
$
397
     
0.16
%
 
$
1,004,744
   
$
165
     
0.07
%
Money market accounts
   
469,784
     
2,024
     
1.71
     
586,025
     
2,500
     
1.69
 
Savings
   
1,085,952
     
719
     
0.26
     
1,205,388
     
707
     
0.23
 
Time deposits
   
2,000,563
     
19,680
     
3.91
     
1,720,871
     
16,460
     
3.79
 
 
                                               
Total interest bearing deposits
   
4,551,085
     
22,820
     
1.99
     
4,517,028
     
19,832
     
1.74
 
Short-term borrowings
   
84,136
     
187
     
0.88
     
92,529
     
201
     
0.86
 
 
                                               
Total interest bearing liabilities
   
4,635,221
   
$
23,007
     
1.97
     
4,609,557
   
$
20,033
     
1.72
 
 
                                               
Demand deposits
   
751,747
                     
754,078
                 
Other liabilities
   
82,738
                     
81,297
                 
Shareholders’ equity
   
669,343
                     
629,226
                 
 
                                               
Total liabilities and shareholders’ equity
 
$
6,139,049
                   
$
6,074,158
                 
 
                                               
Net interest income
         
$
38,902
                   
$
38,607
         
 
                                               
Net interest spread
                   
2.15
%
                   
2.21
%
 
                                               
Net interest margin (net interest income to total interest earning assets)
                   
2.60
%
                   
2.60
%

Page | 11

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

(dollars in thousands)
(Unaudited)

 
Year Ended
   
Year Ended
 
   
December 31, 2024
   
December 31, 2023
 
   
Average
   
Interest
   
Average
   
Average
   
Interest
   
Average
 
   
Balance
         
Rate
   
Balance
         
Rate
 
Assets
                                   
                                     
Securities available for sale:
                                   
U. S. government sponsored enterprises
 
$
105,729
     
3,213
     
3.04
%
 
$
121,574
     
2,805
     
2.31
%
Mortgage backed securities and collateralized mortgage obligations - residential
   
247,466
     
5,760
     
2.33
     
275,565
     
6,146
     
2.23
 
State and political subdivisions
   
25
     
1
     
6.69
     
33
     
2
     
6.71
 
Corporate bonds
   
58,447
     
1,557
     
2.66
     
82,865
     
1,987
     
2.40
 
Small Business Administration - guaranteed participation securities
   
17,003
     
368
     
2.17
     
20,410
     
437
     
2.14
 
Other
   
698
     
13
     
1.86
     
686
     
10
     
1.46
 
 
                                               
Total securities available for sale
   
429,368
     
10,912
     
2.54
     
501,133
     
11,387
     
2.27
 
 
                                               
Federal funds sold and other short-term Investments
   
493,546
     
25,946
     
5.26
     
521,021
     
26,567
     
5.10
 
 
                                               
Held to maturity securities:
                                               
Mortgage backed securities and collateralized mortgage obligations - residential
   
5,916
     
254
     
4.29
     
7,053
     
296
     
4.20
 
 
                                               
Total held to maturity securities
   
5,916
     
254
     
4.29
     
7,053
     
296
     
4.20
 
 
                                               
Federal Home Loan Bank stock
   
6,389
     
604
     
9.45
     
6,018
     
500
     
8.31
 
 
                                               
Commercial loans
   
280,566
     
15,101
     
5.38
     
255,666
     
13,306
     
5.20
 
Residential mortgage loans
   
4,370,582
     
165,533
     
3.79
     
4,290,241
     
154,235
     
3.60
 
Home equity lines of credit
   
374,841
     
23,944
     
6.39
     
313,914
     
18,936
     
6.03
 
Installment loans
   
14,926
     
1,022
     
6.85
     
15,345
     
979
     
6.38
 
 
                                               
Loans, net of unearned income
   
5,040,915
     
205,600
     
4.08
     
4,875,166
     
187,456
     
3.84
 
 
                                               
Total interest earning assets
   
5,976,134
     
243,316
     
4.07
     
5,910,391
     
226,206
     
3.83
 
 
                                               
Allowance for credit losses on loans
   
(49,648
)
                   
(46,971
)
               
Cash & non-interest earning assets
   
188,748
                     
172,641
                 
 
                                               
Total assets
 
$
6,115,234
                   
$
6,036,061
                 
 
                                               
Liabilities and shareholders’ equity
                                               
 
                                               
Deposits:
                                               
Interest bearing checking accounts
 
$
998,501
     
1,236
     
0.12
%
 
$
1,067,972
     
382
     
0.04
%
Money market accounts
   
509,409
     
8,748
     
1.72
     
606,230
     
7,454
     
1.23
 
Savings
   
1,128,190
     
2,876
     
0.25
     
1,323,995
     
2,531
     
0.19
 
Time deposits
   
1,911,116
     
77,726
     
4.07
     
1,437,336
     
42,985
     
2.99
 
 
                                               
Total interest bearing deposits
   
4,547,216
     
90,586
     
1.99
     
4,435,533
     
53,352
     
1.20
 
Short-term borrowings
   
89,707
     
791
     
0.88
     
114,639
     
1,009
     
0.88
 
 
                                               
Total interest bearing liabilities
   
4,636,923
     
91,377
     
1.97
     
4,550,172
     
54,361
     
1.19
 
 
                                               
Demand deposits
   
738,816
                     
784,021
                 
Other liabilities
   
82,398
                     
81,656
                 
Shareholders’ equity
   
657,097
                     
620,212
                 
 
                                               
Total liabilities and shareholders’ equity
 
$
6,115,234
                   
$
6,036,061
                 
 
                                               
Net interest income
           
151,939
                     
171,845
         
 
                                               
Net interest spread
                   
2.10
%
                   
2.64
%
 
                                               
Net interest margin (net interest income to total interest earning assets)
                   
2.54
%
                   
2.91
%

Page | 12

Non-GAAP Financial Measures Reconciliation

Tangible book value per share is a non-GAAP financial measure derived from GAAP-based amounts. We calculate tangible book value by excluding the balance of intangible assets from total shareholders’ equity divided by shares outstanding. 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. Additionally, we believe that this measure is important to many investors in the marketplace who are interested in relative changes from period to period in equity exclusive of changes in intangible assets.

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 total 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.  Additionally, we believe that this measure is important to many investors in the marketplace who are interested in relative changes from period to period in equity and total assets, each exclusive of changes in intangible assets.

Net interest income is commonly presented on a taxable equivalent basis. That is, to the extent that some component of the institution’s net interest income will be exempt from taxation (e.g., was received by the institution as a result of its holdings of state or municipal obligations), an amount equal to the tax benefit derived from that component is added back to the net interest income total. Management considers this adjustment helpful to investors in comparing one financial institution’s net interest income (pre- tax) to that of another institution, as each will have a different proportion of tax-exempt items in their portfolios. Moreover, net interest income is itself a component of another financial measure commonly used by financial institutions, net interest margin, which is the ratio of net interest income to average interest earning assets.  Additionally, management and many financial institutions also present net interest spread, which is the average yield on interest earning assets minus the average rate paid on interest bearing liabilities. For purposes of these measures as well, taxable equivalent net interest income is generally used by financial institutions, again to provide investors with a better basis of comparison from institution to institution. We calculate taxable equivalent net interest margin by dividing net interest income, adjusted to include the benefit of non-taxable interest income, by average interest earning assets.  We calculate taxable equivalent net interest spread as the difference between average yield on interest earning assets, adjusted to include the benefit of non-taxable interest income, and the average rate paid on interest bearing liabilities.

The efficiency ratio and adjusted efficiency ratio are non-GAAP measures of expense control relative to revenue from net interest income and non-interest fee income.  We calculate the efficiency ratio by dividing total non-interest expense by the sum of net interest income and total non-interest income.  We calculate the adjusted efficiency ratio by dividing total noninterest expenses as determined under GAAP, excluding other real estate expense, net, strategic branch closing costs, and a non-recurring expense related to the settlement of a class action lawsuit, by net interest income and total noninterest income as determined under GAAP, excluding gain/loss on the disposal of assets from strategic branch closures from this calculation and net gains on equity securities.  We believe that this provides a reasonable measure of primary banking expenses relative to primary banking revenue.  Additionally, we believe this measure is important to investors looking for a measure of efficiency in our productivity measured by the amount of revenue generated for each dollar spent.

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 book value to shares outstanding, tangible equity as a percentage of tangible assets, and efficiency ratio to the most directly comparable GAAP measures is set forth below.  We have not presented a reconciliation of taxable equivalent net interest income, taxable equivalent net interest margin or taxable equivalent net interest spread to the most directly comparable GAAP measure, as there was no difference between the taxable equivalent measure and comparable GAAP measure for any period presented in this release.

Page | 13

NON-GAAP FINANCIAL MEASURES RECONCILIATION

(dollars in thousands)
(Unaudited)

   
12/31/2024
   
9/30/2024
   
12/31/2023
 
Tangible Book Value Per Share
                 
                   
Equity (GAAP)
 
$
676,343
   
$
669,021
   
$
645,285
 
Less: Intangible assets
   
553
     
553
     
553
 
Tangible equity (Non-GAAP)
 
$
675,790
   
$
668,468
   
$
644,732
 
                         
Shares outstanding
   
19,020
     
19,010
     
19,024
 
Tangible book value per share
   
35.53
     
35.16
     
33.89
 
Book value per share
   
35.56
     
35.19
     
33.92
 
                         
Tangible Equity to Tangible Assets
                       
Total Assets (GAAP)
 
$
6,238,744
   
$
6,109,680
   
$
6,168,191
 
Less: Intangible assets
   
553
     
553
     
553
 
Tangible assets (Non-GAAP)
 
$
6,238,191
   
$
6,109,127
   
$
6,167,638
 
                         
Tangible Equity to Tangible Assets (Non-GAAP)
   
10.83
%
   
10.94
%
   
10.45
%
Equity to Assets (GAAP)
   
10.84
%
   
10.95
%
   
10.46
%

       
Three months ended
   
Year Ended
 
Efficiency and Adjusted Efficiency Ratios
     
12/31/2024
   
9/30/2024
   
6/30/2024
   
12/31/2023
   
12/31/2024
   
12/31/2023
 
 
                                       
Net interest income (GAAP)
 
A
 
$
38,902
   
$
38,671
   
$
37,788
   
$
38,607
   
$
151,939
   
$
171,845
 
Non-interest income (GAAP)
 
B
   
4,409
     
4,931
     
5,651
     
4,474
     
19,834
     
18,315
 
Add:  Non-recurring loss
 
C
   
-
     
-
     
-
     
101
     
-
     
101
 
Less:  Net gains on equity securities
 
D
   
-
     
23
     
1,360
     
-
     
1,383
     
-
 
Revenue used for efficiency ratio (Non-GAAP)
 
E
 
$
43,311
   
$
43,579
   
$
42,079
   
$
43,182
   
$
170,390
   
$
190,261
 
 
                                                   
Total noninterest expense (GAAP)
 
F
 
$
28,165
   
$
26,200
   
$
26,459
   
$
28,831
   
$
105,727
   
$
111,297
 
Less:  Branch closure expense
 
G
   
-
     
-
     
-
     
114
     
-
     
114
 
Less:  Non-recurring expenses
 
H
   
-
     
-
     
-
     
2,750
     
-
     
2,750
 
Less:  Other real estate expense (income), net
 
I
   
476
     
204
     
16
     
(12
)
   
770
     
524
 
Expense used for efficiency ratio (Non-GAAP)
 
J
 
$
27,689
   
$
25,996
   
$
26,443
   
$
25,979
   
$
104,957
   
$
107,909
 
 
                                                   
Efficiency Ratio
 
F/(A+B)
   
65.03
%
   
60.09
%
   
60.91
%
   
66.92
%
   
61.55
%
   
58.53
%
Adjusted Efficiency Ratio
 
J/E
   
63.93
%
   
59.65
%
   
62.84
%
   
60.16
%
   
61.60
%
   
56.72
%


Page | 14

v3.24.4
Document and Entity Information
Jan. 21, 2025
Cover [Abstract]  
Document Type 8-K
Amendment Flag false
Document Period End Date Jan. 21, 2025
Entity File Number 0-10592
Entity Registrant Name TrustCo Bank Corp NY
Entity Central Index Key 0000357301
Entity Incorporation, State or Country Code NY
Entity Tax Identification Number 14-1630287
Entity Address, Address Line One 5 SARNOWSKI DRIVE
Entity Address, City or Town GLENVILLE
Entity Address, State or Province NY
Entity Address, Postal Zip Code 12302
City Area Code 518
Local Phone Number 377-3311
Title of 12(b) Security Common Stock, $1.00 par value
Trading Symbol TRST
Security Exchange Name NASDAQ
Entity Emerging Growth Company false
Written Communications false
Soliciting Material false
Pre-commencement Tender Offer false
Pre-commencement Issuer Tender Offer false

TrustCo Bank Corporation... (NASDAQ:TRST)
Historical Stock Chart
Von Dez 2024 bis Jan 2025 Click Here for more TrustCo Bank Corporation... Charts.
TrustCo Bank Corporation... (NASDAQ:TRST)
Historical Stock Chart
Von Jan 2024 bis Jan 2025 Click Here for more TrustCo Bank Corporation... Charts.