01/24/2022 | Press release | Distributed by Public on 01/24/2022 15:01
News Release
|
Subsidiary:
|
Trustco Bank
|
NASDAQ -- TRST
|
|
Contact:
|
Robert Leonard
|
||
Executive Vice President and
|
|||
Chief Risk Officer
|
|||
(518) 381-3693
|
Three months ended
|
||||||||||||
12/31/2021
|
9/30/2021
|
12/31/2020
|
||||||||||
Summary of operations
|
||||||||||||
Net interest income (TE)
|
$
|
40,292
|
39,888
|
39,182
|
||||||||
(Credit) Provision for loan losses
|
(3,000
|
)
|
(2,800
|
)
|
600
|
|||||||
Noninterest income
|
4,526
|
4,295
|
4,069
|
|||||||||
Noninterest expense
|
26,190
|
24,697
|
24,830
|
|||||||||
Net income
|
16,241
|
16,762
|
13,814
|
|||||||||
Per share (4)
|
||||||||||||
Net income per share:
|
||||||||||||
- Basic
|
$
|
0.845
|
0.871
|
0.716
|
||||||||
- Diluted
|
0.845
|
0.871
|
0.716
|
|||||||||
Cash dividends
|
0.350
|
0.341
|
0.341
|
|||||||||
Book value at period end
|
31.28
|
30.53
|
29.46
|
|||||||||
Market price at period end
|
33.31
|
31.97
|
33.35
|
|||||||||
At period end
|
||||||||||||
Full time equivalent employees
|
759
|
743
|
778
|
|||||||||
Full service banking offices
|
147
|
147
|
148
|
|||||||||
Performance ratios
|
||||||||||||
Return on average assets
|
1.05
|
%
|
1.08
|
0.95
|
||||||||
Return on average equity
|
10.92
|
11.40
|
9.75
|
|||||||||
Efficiency (1)
|
58.50
|
55.82
|
57.31
|
|||||||||
Net interest spread (TE)
|
2.67
|
2.62
|
2.72
|
|||||||||
Net interest margin (TE)
|
2.69
|
2.65
|
2.79
|
|||||||||
Dividend payout ratio
|
41.42
|
39.13
|
47.55
|
|||||||||
Capital ratios at period end
|
||||||||||||
Consolidated tangible equity to tangible assets (2)
|
9.69
|
%
|
9.55
|
9.62
|
||||||||
Consolidated equity to assets
|
9.70
|
%
|
9.56
|
9.63
|
||||||||
Asset quality analysis at period end
|
||||||||||||
Nonperforming loans to total loans
|
0.42
|
0.46
|
0.50
|
|||||||||
Nonperforming assets to total assets
|
0.31
|
0.34
|
0.37
|
|||||||||
Allowance for loan losses to total loans
|
1.00
|
1.08
|
1.17
|
|||||||||
Coverage ratio (3)
|
2.4
|
x
|
2.3
|
x
|
2.4
|
x
|
(1)
|
Non-GAAP measure; calculated as noninterest expense (excluding ORE income/expense) divided by taxable equivalent net interest income plus noninterest income. See Non-GAAP Financial Measures Reconciliation.
|
(2)
|
Non-GAAP measure; calculated as total equity less $553 of intangible assets divided by total assets less $553 of intangible assets. See Non-GAAP Financial Measures Reconciliation.
|
(3)
|
Calculated as allowance for loan losses divided by total nonperforming loans.
|
(4)
|
All periods presented have been adjusted for the 1 for 5 reverse stock split which occurred on May 28, 2021.
|
Year ended
|
||||||||
12/31/21
|
12/31/20
|
|||||||
Summary of operations
|
||||||||
Net interest income (TE)
|
$
|
160,409
|
153,583
|
|||||
(Credit) Provision for loan losses
|
(5,450
|
)
|
5,600
|
|||||
Net gain on securities transactions
|
-
|
1,155
|
||||||
Noninterest income, excluding net gain on securities transactions
|
17,937
|
16,015
|
||||||
Noninterest expense
|
101,662
|
95,704
|
||||||
Net income
|
61,519
|
52,452
|
||||||
Per share (2)
|
||||||||
Net income per share:
|
||||||||
- Basic
|
$
|
3.194
|
2.718
|
|||||
- Diluted
|
3.194
|
2.717
|
||||||
Cash dividends
|
1.372
|
1.363
|
||||||
Book value at period end
|
31.28
|
29.46
|
||||||
Market price at period end
|
33.31
|
33.35
|
||||||
Performance ratios
|
||||||||
Return on average assets
|
1.01
|
0.94
|
||||||
Return on average equity
|
10.61
|
9.47
|
||||||
Efficiency (1)
|
56.90
|
56.38
|
||||||
Net interest spread (TE)
|
2.67
|
2.73
|
||||||
Net interest margin (TE)
|
2.71
|
2.84
|
||||||
Dividend payout ratio
|
42.95
|
50.12
|
(1)
|
Calculated as noninterest expense (excluding ORE income/expense) divided by taxable equivalent net interest income plus noninterest income. See Non-GAAP Financial Measures Reconciliation.
|
(2)
|
All periods presented have been adjusted for the 1 for 5 reverse stock split which occurred on May 28, 2021.
|
Three months ended
|
||||||||||||||||||||
12/31/2021
|
9/30/2021
|
6/30/2021
|
3/31/2021
|
12/31/2020
|
||||||||||||||||
Interest and dividend income:
|
||||||||||||||||||||
Interest and fees on loans
|
$
|
39,655
|
39,488
|
39,808
|
40,217
|
40,906
|
||||||||||||||
Interest and dividends on securities available for sale:
|
||||||||||||||||||||
U. S. government sponsored enterprises
|
76
|
91
|
97
|
50
|
27
|
|||||||||||||||
State and political subdivisions
|
-
|
1
|
-
|
1
|
2
|
|||||||||||||||
Mortgage-backed securities and collateralized mortgage obligations - residential
|
1,073
|
1,038
|
1,167
|
1,237
|
1,172
|
|||||||||||||||
Corporate bonds
|
206
|
220
|
323
|
316
|
349
|
|||||||||||||||
Small Business Administration - guaranteed participation securities
|
165
|
181
|
193
|
206
|
212
|
|||||||||||||||
Other securities
|
4
|
5
|
5
|
6
|
7
|
|||||||||||||||
Total interest and dividends on securities available for sale
|
1,524
|
1,536
|
1,785
|
1,816
|
1,769
|
|||||||||||||||
Interest on held to maturity securities:
|
||||||||||||||||||||
Mortgage-backed securities and collateralized mortgage obligations - residential
|
97
|
104
|
111
|
123
|
129
|
|||||||||||||||
Total interest on held to maturity securities
|
97
|
104
|
111
|
123
|
129
|
|||||||||||||||
Federal Home Loan Bank stock
|
62
|
64
|
65
|
69
|
70
|
|||||||||||||||
Interest on federal funds sold and other short-term investments
|
432
|
470
|
286
|
270
|
246
|
|||||||||||||||
Total interest income
|
41,770
|
41,662
|
42,055
|
42,495
|
43,120
|
|||||||||||||||
Interest expense:
|
||||||||||||||||||||
Interest on deposits:
|
||||||||||||||||||||
Interest-bearing checking
|
42
|
38
|
46
|
52
|
51
|
|||||||||||||||
Savings
|
149
|
154
|
162
|
159
|
156
|
|||||||||||||||
Money market deposit accounts
|
201
|
202
|
236
|
283
|
447
|
|||||||||||||||
Time deposits
|
865
|
1,149
|
1,261
|
1,666
|
3,053
|
|||||||||||||||
Interest on short-term borrowings
|
221
|
232
|
228
|
228
|
232
|
|||||||||||||||
Total interest expense
|
1,478
|
1,775
|
1,933
|
2,388
|
3,939
|
|||||||||||||||
Net interest income
|
40,292
|
39,887
|
40,122
|
40,107
|
39,181
|
|||||||||||||||
Less: (Credit) Provision for loan losses
|
(3,000
|
)
|
(2,800
|
)
|
-
|
350
|
600
|
|||||||||||||
Net interest income after provision for loan losses
|
43,292
|
42,687
|
40,122
|
39,757
|
38,581
|
|||||||||||||||
Noninterest income:
|
||||||||||||||||||||
Trustco Financial Services income
|
1,766
|
1,558
|
1,999
|
2,035
|
1,527
|
|||||||||||||||
Fees for services to customers
|
2,578
|
2,531
|
2,486
|
2,204
|
2,365
|
|||||||||||||||
Other
|
182
|
206
|
203
|
189
|
177
|
|||||||||||||||
Total noninterest income
|
4,526
|
4,295
|
4,688
|
4,428
|
4,069
|
|||||||||||||||
Noninterest expenses:
|
||||||||||||||||||||
Salaries and employee benefits
|
11,984
|
11,909
|
12,403
|
12,425
|
11,727
|
|||||||||||||||
Net occupancy expense
|
4,569
|
4,259
|
4,328
|
4,586
|
4,551
|
|||||||||||||||
Equipment expense
|
1,758
|
1,628
|
1,600
|
1,631
|
1,621
|
|||||||||||||||
Professional services
|
1,579
|
1,483
|
1,614
|
1,432
|
1,644
|
|||||||||||||||
Outsourced services
|
1,950
|
2,015
|
2,169
|
2,250
|
1,925
|
|||||||||||||||
Advertising expense
|
762
|
310
|
549
|
354
|
527
|
|||||||||||||||
FDIC and other insurance
|
780
|
746
|
777
|
707
|
657
|
|||||||||||||||
Other real estate (income) expense, net
|
(28
|
)
|
32
|
(60
|
)
|
239
|
45
|
|||||||||||||
Other
|
2,836
|
2,315
|
2,060
|
1,711
|
2,133
|
|||||||||||||||
Total noninterest expenses
|
26,190
|
24,697
|
25,440
|
25,335
|
24,830
|
|||||||||||||||
Income before taxes
|
21,628
|
22,285
|
19,370
|
18,850
|
17,820
|
|||||||||||||||
Income taxes
|
5,387
|
5,523
|
4,937
|
4,767
|
4,006
|
|||||||||||||||
Net income
|
$
|
16,241
|
16,762
|
14,433
|
14,083
|
13,814
|
||||||||||||||
Net income per common share (1):
|
||||||||||||||||||||
- Basic
|
$
|
0.845
|
0.871
|
0.749
|
0.730
|
0.716
|
||||||||||||||
- Diluted
|
0.845
|
0.871
|
0.748
|
0.730
|
0.716
|
|||||||||||||||
Average basic shares (in thousands) (1)
|
19,216
|
19,249
|
19,281
|
19,287
|
19,287
|
|||||||||||||||
Average diluted shares (in thousands) (1)
|
19,218
|
19,252
|
19,290
|
19,293
|
19,288
|
|||||||||||||||
Note: Taxable equivalent net interest income
|
$
|
40,292
|
39,888
|
40,122
|
40,107
|
39,182
|
(1)
|
All periods presented have been adjusted for the 1 for 5 reverse stock split which occurred on May 28, 2021.
|
Year ended
|
||||||||
12/31/21
|
12/31/20
|
|||||||
Interest and dividend income:
|
||||||||
Interest and fees on loans
|
$
|
159,168
|
165,964
|
|||||
Interest and dividends on securities available for sale:
|
||||||||
U. S. government sponsored enterprises
|
314
|
568
|
||||||
State and political subdivisions
|
2
|
6
|
||||||
Mortgage-backed securities and collateralized mortgage obligations - residential
|
4,515
|
6,131
|
||||||
Corporate bonds
|
1,065
|
1,721
|
||||||
Small Business Administration - guaranteed participation securities
|
745
|
902
|
||||||
Other securities
|
20
|
23
|
||||||
Total interest and dividends on securities available for sale
|
6,661
|
9,351
|
||||||
Interest on held to maturity securities:
|
||||||||
Mortgage-backed securities-residential
|
435
|
604
|
||||||
Total interest on held to maturity securities
|
435
|
604
|
||||||
Federal Reserve Bank and Federal Home Loan Bank stock
|
260
|
421
|
||||||
Interest on federal funds sold and other short-term investments
|
1,458
|
1,948
|
||||||
Total interest income
|
167,982
|
178,288
|
||||||
Interest expense:
|
||||||||
Interest on deposits:
|
||||||||
Interest-bearing checking
|
178
|
148
|
||||||
Savings
|
624
|
716
|
||||||
Money market deposit accounts
|
922
|
3,042
|
||||||
Time deposits
|
4,941
|
19,792
|
||||||
Interest on short-term borrowings
|
909
|
1,010
|
||||||
Total interest expense
|
7,574
|
24,708
|
||||||
Net interest income
|
160,408
|
153,580
|
||||||
Less: (Credit) Provision for loan losses
|
(5,450
|
)
|
5,600
|
|||||
Net interest income after provision for loan losses
|
165,858
|
147,980
|
||||||
Noninterest income:
|
||||||||
Trustco Financial Services income
|
7,358
|
6,279
|
||||||
Fees for services to customers
|
9,799
|
8,779
|
||||||
Net gain on securities transactions
|
-
|
1,155
|
||||||
Other
|
780
|
957
|
||||||
Total noninterest income
|
17,937
|
17,170
|
||||||
Noninterest expenses:
|
||||||||
Salaries and employee benefits
|
48,721
|
45,647
|
||||||
Net occupancy expense
|
17,742
|
17,519
|
||||||
Equipment expense
|
6,617
|
6,636
|
||||||
Professional services
|
6,108
|
5,618
|
||||||
Outsourced services
|
8,384
|
7,750
|
||||||
Advertising expense
|
1,975
|
1,921
|
||||||
FDIC and other insurance
|
3,010
|
2,220
|
||||||
Other real estate expense, net
|
183
|
92
|
||||||
Other
|
8,922
|
8,301
|
||||||
Total noninterest expenses
|
101,662
|
95,704
|
||||||
Income before taxes
|
82,133
|
69,446
|
||||||
Income taxes
|
20,614
|
16,994
|
||||||
Net income
|
$
|
61,519
|
52,452
|
|||||
Net income per common share (1):
|
||||||||
- Basic
|
$
|
3.194
|
2.718
|
|||||
- Diluted
|
3.194
|
2.717
|
||||||
Average basic shares (in thousands) (1)
|
19,259
|
19,301
|
||||||
Average diluted shares (in thousands) (1)
|
19,263
|
19,303
|
||||||
Note: Taxable equivalent net interest income
|
$
|
160,409
|
153,583
|
(1)
|
All periods presented have been adjusted for the 1 for 5 reverse stock split which occurred on May 28, 2021.
|
12/31/2021
|
9/30/2021
|
6/30/2021
|
3/31/2021
|
12/31/2020
|
||||||||||||||||
ASSETS:
|
||||||||||||||||||||
Cash and due from banks
|
$
|
48,357
|
45,486
|
47,766
|
45,493
|
47,196
|
||||||||||||||
Federal funds sold and other short term investments
|
1,171,113
|
1,147,853
|
1,134,622
|
1,094,880
|
1,059,903
|
|||||||||||||||
Total cash and cash equivalents
|
1,219,470
|
1,193,339
|
1,182,388
|
1,140,373
|
1,107,099
|
|||||||||||||||
Securities available for sale:
|
||||||||||||||||||||
U. S. government sponsored enterprises
|
59,179
|
59,749
|
74,579
|
74,465
|
19,968
|
|||||||||||||||
States and political subdivisions
|
41
|
48
|
48
|
48
|
103
|
|||||||||||||||
Mortgage-backed securities and collateralized mortgage obligations - residential
|
270,798
|
293,585
|
315,656
|
348,317
|
316,158
|
|||||||||||||||
Small Business Administration - guaranteed participation securities
|
31,674
|
34,569
|
37,199
|
39,232
|
42,217
|
|||||||||||||||
Corporate bonds
|
45,337
|
45,915
|
54,647
|
64,839
|
59,939
|
|||||||||||||||
Other securities
|
684
|
686
|
686
|
686
|
686
|
|||||||||||||||
Total securities available for sale
|
407,713
|
434,552
|
482,815
|
527,587
|
439,071
|
|||||||||||||||
Held to maturity securities:
|
||||||||||||||||||||
Mortgage-backed securities and collateralized mortgage obligations-residential
|
9,923
|
10,701
|
11,665
|
12,729
|
13,824
|
|||||||||||||||
Total held to maturity securities
|
9,923
|
10,701
|
11,665
|
12,729
|
13,824
|
|||||||||||||||
Federal Home Loan Bank stock
|
5,604
|
5,604
|
5,604
|
5,506
|
5,506
|
|||||||||||||||
Loans:
|
||||||||||||||||||||
Commercial
|
200,200
|
204,679
|
214,164
|
217,021
|
212,492
|
|||||||||||||||
Residential mortgage loans
|
3,998,187
|
3,951,285
|
3,892,351
|
3,807,837
|
3,780,167
|
|||||||||||||||
Home equity line of credit
|
230,976
|
231,314
|
234,214
|
235,644
|
242,194
|
|||||||||||||||
Installment loans
|
9,416
|
9,451
|
8,638
|
8,670
|
9,617
|
|||||||||||||||
Loans, net of deferred net costs
|
4,438,779
|
4,396,729
|
4,349,367
|
4,269,172
|
4,244,470
|
|||||||||||||||
Less: Allowance for loan losses
|
44,267
|
47,350
|
50,155
|
49,991
|
49,595
|
|||||||||||||||
Net loans
|
4,394,512
|
4,349,379
|
4,299,212
|
4,219,181
|
4,194,875
|
|||||||||||||||
Bank premises and equipment, net
|
33,027
|
33,233
|
33,691
|
34,012
|
34,412
|
|||||||||||||||
Operating lease right-of-use assets
|
48,090
|
45,836
|
45,825
|
46,614
|
47,885
|
|||||||||||||||
Other assets
|
78,207
|
62,191
|
61,378
|
60,455
|
59,124
|
|||||||||||||||
Total assets
|
$
|
6,196,546
|
6,134,835
|
6,122,578
|
6,046,457
|
5,901,796
|
||||||||||||||
LIABILITIES:
|
||||||||||||||||||||
Deposits:
|
||||||||||||||||||||
Demand
|
$
|
794,878
|
790,663
|
765,193
|
718,343
|
652,756
|
||||||||||||||
Interest-bearing checking
|
1,191,304
|
1,148,593
|
1,152,901
|
1,141,595
|
1,086,558
|
|||||||||||||||
Savings accounts
|
1,504,554
|
1,433,130
|
1,409,556
|
1,362,141
|
1,285,501
|
|||||||||||||||
Money market deposit accounts
|
782,079
|
744,051
|
732,963
|
719,580
|
716,005
|
|||||||||||||||
Time deposits
|
995,314
|
1,124,581
|
1,169,907
|
1,231,263
|
1,296,373
|
|||||||||||||||
Total deposits
|
5,268,129
|
5,241,018
|
5,230,520
|
5,172,922
|
5,037,193
|
|||||||||||||||
Short-term borrowings
|
244,686
|
230,770
|
237,791
|
229,950
|
214,755
|
|||||||||||||||
Operating lease liabilities
|
52,720
|
50,515
|
50,586
|
51,449
|
52,784
|
|||||||||||||||
Accrued expenses and other liabilities
|
29,883
|
25,849
|
25,088
|
21,105
|
28,903
|
|||||||||||||||
Total liabilities
|
5,595,418
|
5,548,152
|
5,543,985
|
5,475,426
|
5,333,635
|
|||||||||||||||
SHAREHOLDERS' EQUITY:
|
||||||||||||||||||||
Capital stock (1)
|
20,046
|
20,042
|
20,041
|
20,044
|
20,041
|
|||||||||||||||
Surplus (1)
|
256,661
|
256,565
|
256,536
|
256,674
|
256,606
|
|||||||||||||||
Undivided profits
|
349,056
|
339,554
|
329,350
|
321,486
|
313,974
|
|||||||||||||||
Accumulated other comprehensive income, net of tax
|
12,147
|
7,304
|
7,840
|
7,268
|
11,936
|
|||||||||||||||
Treasury stock at cost
|
(36,782
|
)
|
(36,782
|
)
|
(35,174
|
)
|
(34,441
|
)
|
(34,396
|
)
|
||||||||||
Total shareholders' equity
|
601,128
|
586,683
|
578,593
|
571,031
|
568,161
|
|||||||||||||||
Total liabilities and shareholders' equity
|
$
|
6,196,546
|
6,134,835
|
6,122,578
|
6,046,457
|
5,901,796
|
||||||||||||||
Outstanding shares (in thousands) (1)
|
19,220
|
19,216
|
19,265
|
19,288
|
19,287
|
(1)
|
All periods presented have been adjusted for the 1 for 5 reverse stock split which occurred on May 28, 2021.
|
12/31/2021
|
9/30/2021
|
6/30/2021
|
3/31/2021
|
12/31/2020
|
||||||||||||||||
Nonperforming Assets
|
||||||||||||||||||||
New York and other states*
|
||||||||||||||||||||
Loans in nonaccrual status:
|
||||||||||||||||||||
Commercial
|
$
|
112
|
176
|
150
|
125
|
452
|
||||||||||||||
Real estate mortgage - 1 to 4 family
|
16,574
|
17,878
|
18,466
|
19,826
|
19,379
|
|||||||||||||||
Installment
|
37
|
32
|
43
|
32
|
43
|
|||||||||||||||
Total non-accrual loans
|
16,723
|
18,086
|
18,659
|
19,983
|
19,874
|
|||||||||||||||
Other nonperforming real estate mortgages - 1 to 4 family
|
17
|
19
|
20
|
22
|
23
|
|||||||||||||||
Total nonperforming loans
|
16,740
|
18,105
|
18,679
|
20,005
|
19,897
|
|||||||||||||||
Other real estate owned
|
362
|
511
|
251
|
420
|
541
|
|||||||||||||||
Total nonperforming assets
|
$
|
17,102
|
18,616
|
18,930
|
20,425
|
20,438
|
||||||||||||||
Florida
|
||||||||||||||||||||
Loans in nonaccrual status:
|
||||||||||||||||||||
Commercial
|
$
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||
Real estate mortgage - 1 to 4 family
|
2,016
|
2,066
|
2,142
|
1,626
|
1,187
|
|||||||||||||||
Installment
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Total non-accrual loans
|
2,016
|
2,066
|
2,142
|
1,626
|
1,187
|
|||||||||||||||
Other nonperforming real estate mortgages - 1 to 4 family
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Total nonperforming loans
|
2,016
|
2,066
|
2,142
|
1,626
|
1,187
|
|||||||||||||||
Other real estate owned
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Total nonperforming assets
|
$
|
2,016
|
2,066
|
2,142
|
1,626
|
1,187
|
||||||||||||||
Total
|
||||||||||||||||||||
Loans in nonaccrual status:
|
||||||||||||||||||||
Commercial
|
$
|
112
|
176
|
150
|
125
|
452
|
||||||||||||||
Real estate mortgage - 1 to 4 family
|
18,590
|
19,944
|
20,608
|
21,452
|
20,566
|
|||||||||||||||
Installment
|
37
|
32
|
43
|
32
|
43
|
|||||||||||||||
Total non-accrual loans
|
18,739
|
20,152
|
20,801
|
21,609
|
21,061
|
|||||||||||||||
Other nonperforming real estate mortgages - 1 to 4 family
|
17
|
19
|
20
|
22
|
23
|
|||||||||||||||
Total nonperforming loans
|
18,756
|
20,171
|
20,821
|
21,631
|
21,084
|
|||||||||||||||
Other real estate owned
|
362
|
511
|
251
|
420
|
541
|
|||||||||||||||
Total nonperforming assets
|
$
|
19,118
|
20,682
|
21,072
|
22,051
|
21,625
|
||||||||||||||
Quarterly Net (Recoveries) Chargeoffs
|
||||||||||||||||||||
New York and other states*
|
||||||||||||||||||||
Commercial
|
$
|
-
|
30
|
-
|
(32
|
)
|
32
|
|||||||||||||
Real estate mortgage - 1 to 4 family
|
52
|
(39
|
)
|
(136
|
)
|
(2
|
)
|
(27
|
)
|
|||||||||||
Installment
|
31
|
14
|
(27
|
)
|
(14
|
)
|
109
|
|||||||||||||
Total net chargeoffs (recoveries)
|
$
|
83
|
5
|
(163
|
)
|
(48
|
)
|
114
|
||||||||||||
Florida
|
||||||||||||||||||||
Commercial
|
$
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||
Real estate mortgage - 1 to 4 family
|
-
|
-
|
(1
|
)
|
-
|
(1
|
)
|
|||||||||||||
Installment
|
-
|
-
|
-
|
2
|
15
|
|||||||||||||||
Total net chargeoffs (recoveries)
|
$
|
-
|
-
|
(1
|
)
|
2
|
14
|
|||||||||||||
Total
|
||||||||||||||||||||
Commercial
|
$
|
-
|
30
|
-
|
(32
|
)
|
32
|
|||||||||||||
Real estate mortgage - 1 to 4 family
|
52
|
(39
|
)
|
(137
|
)
|
(2
|
)
|
(28
|
)
|
|||||||||||
Installment
|
31
|
14
|
(27
|
)
|
(12
|
)
|
124
|
|||||||||||||
Total net chargeoffs (recoveries)
|
$
|
83
|
5
|
(164
|
)
|
(46
|
)
|
128
|
||||||||||||
Asset Quality Ratios
|
||||||||||||||||||||
Total nonperforming loans (1)
|
$
|
18,756
|
20,171
|
20,821
|
21,631
|
21,084
|
||||||||||||||
Total nonperforming assets (1)
|
19,118
|
20,682
|
21,072
|
22,051
|
21,625
|
|||||||||||||||
Total net chargeoffs (recoveries) (2)
|
83
|
5
|
(164
|
)
|
(46
|
)
|
128
|
|||||||||||||
Allowance for loan losses (1)
|
44,267
|
47,350
|
50,155
|
49,991
|
49,595
|
|||||||||||||||
Nonperforming loans to total loans
|
0.42
|
%
|
0.46
|
%
|
0.48
|
%
|
0.51
|
%
|
0.50
|
%
|
||||||||||
Nonperforming assets to total assets
|
0.31
|
%
|
0.34
|
%
|
0.34
|
%
|
0.36
|
%
|
0.37
|
%
|
||||||||||
Allowance for loan losses to total loans
|
1.00
|
%
|
1.08
|
%
|
1.15
|
%
|
1.17
|
%
|
1.17
|
%
|
||||||||||
Coverage ratio (1)
|
236.0
|
%
|
234.7
|
%
|
240.9
|
%
|
231.1
|
%
|
235.2
|
%
|
||||||||||
Annualized net chargeoffs (recoveries) to average loans (2)
|
0.01
|
%
|
0.00
|
%
|
-0.02
|
%
|
0.00
|
%
|
0.01
|
%
|
||||||||||
Allowance for loan losses to annualized net chargeoffs (recoveries) (2)
|
133.3
|
x
|
2367.5
|
x
|
N/A
|
N/A
|
96.9
|
x
|
(1)
|
At period-end
|
(2)
|
For the period ended
|
(dollars in thousands)
|
||||||||||||||||||||||||
(Unaudited)
|
Three months ended
December 31, 2021
|
Three months ended
December 31, 2020
|
||||||||||||||||||||||
Average
Balance
|
Interest
|
Average
Rate
|
Average
Balance
|
Interest
|
Average
Rate
|
|||||||||||||||||||
Assets
|
||||||||||||||||||||||||
Securities available for sale:
|
||||||||||||||||||||||||
U. S. government sponsored enterprises
|
$
|
59,975
|
76
|
0.51
|
%
|
$
|
25,761
|
27
|
0.42
|
%
|
||||||||||||||
Mortgage backed securities and collateralized mortgage obligations - residential
|
279,472
|
1,073
|
1.54
|
314,022
|
1,172
|
1.49
|
||||||||||||||||||
State and political subdivisions
|
46
|
-
|
-
|
108
|
3
|
7.89
|
||||||||||||||||||
Corporate bonds
|
45,858
|
206
|
1.79
|
64,534
|
349
|
2.17
|
||||||||||||||||||
Small Business Administration - guaranteed participation securities
|
31,903
|
165
|
2.07
|
41,562
|
212
|
2.05
|
||||||||||||||||||
Other
|
680
|
4
|
2.35
|
685
|
7
|
4.09
|
||||||||||||||||||
Total securities available for sale
|
417,934
|
1,524
|
1.46
|
446,672
|
1,770
|
1.59
|
||||||||||||||||||
Federal funds sold and other short-term Investments
|
1,123,276
|
432
|
0.15
|
916,198
|
246
|
0.11
|
||||||||||||||||||
Held to maturity securities:
|
||||||||||||||||||||||||
Mortgage backed securities and collateralized mortgage obligations - residential
|
10,311
|
97
|
3.76
|
14,406
|
129
|
3.58
|
||||||||||||||||||
Total held to maturity securities
|
10,311
|
97
|
3.76
|
14,406
|
129
|
3.58
|
||||||||||||||||||
Federal Reserve Bank and Federal Home Loan Bank stock
|
5,604
|
62
|
4.43
|
5,506
|
70
|
5.09
|
||||||||||||||||||
Commercial loans
|
202,092
|
2,704
|
5.35
|
224,838
|
3,009
|
5.35
|
||||||||||||||||||
Residential mortgage loans
|
3,979,645
|
34,602
|
3.48
|
3,756,304
|
35,368
|
3.77
|
||||||||||||||||||
Home equity lines of credit
|
230,408
|
2,192
|
3.77
|
245,401
|
2,361
|
3.83
|
||||||||||||||||||
Installment loans
|
9,068
|
157
|
6.87
|
9,416
|
168
|
7.09
|
||||||||||||||||||
Loans, net of unearned income
|
4,421,213
|
39,655
|
3.59
|
4,235,959
|
40,906
|
3.86
|
||||||||||||||||||
Total interest earning assets
|
5,978,338
|
41,770
|
2.79
|
5,618,741
|
43,121
|
3.07
|
||||||||||||||||||
Allowance for loan losses
|
(47,379
|
)
|
(49,426
|
)
|
||||||||||||||||||||
Cash & non-interest earning assets
|
197,382
|
201,371
|
||||||||||||||||||||||
Total assets
|
$
|
6,128,341
|
$
|
5,770,686
|
||||||||||||||||||||
Liabilities and shareholders' equity
|
||||||||||||||||||||||||
Deposits:
|
||||||||||||||||||||||||
Interest bearing checking accounts
|
$
|
1,151,704
|
42
|
0.01
|
%
|
$
|
1,036,808
|
51
|
0.02
|
%
|
||||||||||||||
Money market accounts
|
763,053
|
201
|
0.10
|
710,105
|
447
|
0.25
|
||||||||||||||||||
Savings
|
1,461,568
|
149
|
0.04
|
1,258,666
|
156
|
0.05
|
||||||||||||||||||
Time deposits
|
1,055,792
|
865
|
0.32
|
1,284,075
|
3,053
|
0.95
|
||||||||||||||||||
Total interest bearing deposits
|
4,432,117
|
1,257
|
0.11
|
4,289,654
|
3,707
|
0.34
|
||||||||||||||||||
Short-term borrowings
|
233,829
|
221
|
0.38
|
200,028
|
232
|
0.46
|
||||||||||||||||||
Total interest bearing liabilities
|
4,665,946
|
1,478
|
0.13
|
4,489,682
|
3,939
|
0.35
|
||||||||||||||||||
Demand deposits
|
795,258
|
640,190
|
||||||||||||||||||||||
Other liabilities
|
77,165
|
77,197
|
||||||||||||||||||||||
Shareholders' equity
|
589,972
|
563,617
|
||||||||||||||||||||||
Total liabilities and shareholders' equity
|
$
|
6,128,341
|
$
|
5,770,686
|
||||||||||||||||||||
Net interest income, tax equivalent
|
40,292
|
39,182
|
||||||||||||||||||||||
Net interest spread
|
2.67
|
%
|
2.72
|
%
|
||||||||||||||||||||
Net interest margin (net interest income to total interest earning assets)
|
2.69
|
%
|
2.79
|
%
|
||||||||||||||||||||
Tax equivalent adjustment
|
-
|
(1
|
)
|
|||||||||||||||||||||
Net interest income
|
40,292
|
39,181
|
(dollars in thousands)
|
||||||||||||||||||||||||
(Unaudited)
|
Year ended
December 31, 2021
|
Year ended
December 31, 2020
|
||||||||||||||||||||||
Average
Balance
|
Interest
|
Average
Rate
|
Average
Balance
|
Interest
|
Average
Rate
|
|||||||||||||||||||
Assets
|
||||||||||||||||||||||||
Securities available for sale:
|
||||||||||||||||||||||||
U. S. government sponsored enterprises
|
$ |
63,743
|
314
|
0.49
|
%
|
$
|
38,508
|
568
|
1.48
|
% |
||||||||||||||
Mortgage backed securities and collateralized mortgage obligations - residential
|
308,777
|
4,515
|
1.46
|
333,093
|
6,131
|
1.84
|
||||||||||||||||||
State and political subdivisions
|
48
|
3
|
6.56
|
111
|
9
|
7.82
|
||||||||||||||||||
Corporate bonds
|
53,699
|
1,065
|
1.98
|
50,982
|
1,721
|
3.38
|
||||||||||||||||||
Small Business Administration - guaranteed participation securities
|
35,723
|
745
|
2.09
|
44,379
|
902
|
2.03
|
||||||||||||||||||
Other
|
685
|
20
|
2.92
|
686
|
23
|
3.35
|
||||||||||||||||||
Total securities available for sale
|
462,675
|
6,662
|
1.44
|
467,759
|
9,354
|
2.00
|
||||||||||||||||||
Federal funds sold and other short-term Investments
|
1,111,257
|
1,458
|
0.13
|
748,085
|
1,948
|
0.26
|
||||||||||||||||||
Held to maturity securities:
|
||||||||||||||||||||||||
Mortgage backed securities and collateralized mortgage obligations - residential
|
11,733
|
435
|
3.71
|
16,376
|
604
|
3.69
|
||||||||||||||||||
Total held to maturity securities
|
11,733
|
435
|
3.71
|
16,376
|
604
|
3.69
|
||||||||||||||||||
Federal Reserve Bank and Federal Home Loan Bank stock
|
5,578
|
260
|
4.66
|
7,381
|
421
|
5.70
|
||||||||||||||||||
Commercial loans
|
210,145
|
10,907
|
5.19
|
219,328
|
10,788
|
4.92
|
||||||||||||||||||
Residential mortgage loans
|
3,884,336
|
138,821
|
3.57
|
3,678,536
|
144,212
|
3.92
|
||||||||||||||||||
Home equity lines of credit
|
233,628
|
8,814
|
3.77
|
255,583
|
10,259
|
4.01
|
||||||||||||||||||
Installment loans
|
8,725
|
626
|
7.17
|
9,952
|
705
|
7.08
|
||||||||||||||||||
Loans, net of unearned income
|
4,336,834
|
159,168
|
3.67
|
4,163,399
|
165,964
|
3.99
|
||||||||||||||||||
Total interest earning assets
|
5,928,077
|
167,983
|
2.83
|
5,403,000
|
178,291
|
3.30
|
||||||||||||||||||
Allowance for loan losses
|
(49,421
|
)
|
(47,330
|
)
|
||||||||||||||||||||
Cash & non-interest earning assets
|
196,825
|
197,966
|
||||||||||||||||||||||
Total assets
|
$ |
6,075,481
|
$
|
5,553,636
|
||||||||||||||||||||
Liabilities and shareholders' equity
|
||||||||||||||||||||||||
Deposits:
|
||||||||||||||||||||||||
Interest bearing checking accounts
|
$ |
1,134,702
|
178
|
0.02
|
%
|
$
|
971,385
|
148
|
0.02
|
% |
||||||||||||||
Money market accounts
|
739,139
|
922
|
0.12
|
662,107
|
3,042
|
0.46
|
||||||||||||||||||
Savings
|
1,397,432
|
624
|
0.04
|
1,191,532
|
716
|
0.06
|
||||||||||||||||||
Time deposits
|
1,166,963
|
4,941
|
0.42
|
1,350,163
|
19,792
|
1.47
|
||||||||||||||||||
Total interest bearing deposits
|
4,438,236
|
6,665
|
0.15
|
4,175,187
|
23,698
|
0.57
|
||||||||||||||||||
Short-term borrowings
|
232,815
|
909
|
0.39
|
180,065
|
1,010
|
0.56
|
||||||||||||||||||
Total interest bearing liabilities
|
4,671,051
|
7,574
|
0.16
|
4,355,252
|
24,708
|
0.57
|
||||||||||||||||||
Demand deposits
|
750,111
|
567,265
|
||||||||||||||||||||||
Other liabilities
|
74,396
|
77,487
|
||||||||||||||||||||||
Shareholders' equity
|
579,923
|
553,632
|
||||||||||||||||||||||
Total liabilities and shareholders' equity
|
$ |
6,075,481
|
$
|
5,553,636
|
||||||||||||||||||||
Net interest income, tax equivalent
|
160,409
|
153,583
|
||||||||||||||||||||||
Net interest spread
|
2.67
|
%
|
2.73
|
% | ||||||||||||||||||||
Net interest margin (net interest income to total interest earning assets)
|
2.71
|
%
|
2.84
|
% | ||||||||||||||||||||
Tax equivalent adjustment
|
(1
|
)
|
(3
|
)
|
||||||||||||||||||||
Net interest income
|
160,408
|
153,580
|
(dollars in thousands, except per share amounts)
|
||||||||||||
(Unaudited)
|
||||||||||||
|
12/31/2021
|
9/30/2021
|
12/31/2020
|
|||||||||
Tangible Book Value Per Share
|
||||||||||||
Equity (GAAP)
|
$
|
601,128
|
586,683
|
568,161
|
||||||||
Less: Intangible assets
|
553
|
553
|
553
|
|||||||||
Tangible equity (Non-GAAP)
|
600,575
|
586,130
|
567,608
|
|||||||||
Shares outstanding (1)
|
19,220
|
19,216
|
19,287
|
|||||||||
Tangible book value per share (1)
|
31.25
|
30.50
|
29.43
|
|||||||||
Book value per share (1)
|
31.28
|
30.53
|
29.46
|
|||||||||
Tangible Equity to Tangible Assets
|
||||||||||||
Total Assets (GAAP)
|
$
|
6,196,546
|
6,134,835
|
5,901,796
|
||||||||
Less: Intangible assets
|
553
|
553
|
553
|
|||||||||
Tangible assets (Non-GAAP)
|
6,195,993
|
6,134,282
|
5,901,243
|
|||||||||
Tangible Equity to Tangible Assets (Non-GAAP)
|
9.69
|
%
|
9.55
|
%
|
9.62
|
%
|
||||||
Equity to Assets (GAAP)
|
9.70
|
%
|
9.56
|
%
|
9.63
|
%
|
Three months ended
|
Year ended
|
|||||||||||||||||||
Efficiency Ratio
|
12/31/2021
|
9/30/2021
|
12/31/2020
|
12/31/2021
|
12/31/2020
|
|||||||||||||||
Net interest income
|
$
|
40,292
|
39,887
|
39,181
|
$
|
160,408
|
153,580
|
|||||||||||||
Taxable equivalent adjustment
|
-
|
1
|
1
|
1
|
3
|
|||||||||||||||
Net interest income (fully taxable equivalent) (Non-GAAP)
|
40,292
|
39,888
|
39,182
|
160,409
|
153,583
|
|||||||||||||||
Non-interest income (GAAP)
|
4,526
|
4,295
|
4,069
|
17,937
|
17,170
|
|||||||||||||||
Less: Net gain on securities
|
-
|
-
|
-
|
-
|
1,155
|
|||||||||||||||
Revenue used for efficiency ratio (Non-GAAP)
|
44,818
|
44,183
|
43,251
|
178,346
|
169,598
|
|||||||||||||||
Total noninterest expense (GAAP)
|
26,190
|
24,697
|
24,830
|
101,662
|
95,704
|
|||||||||||||||
Less: Other real estate (income) expense, net
|
(28
|
)
|
32
|
45
|
183
|
92
|
||||||||||||||
Expense used for efficiency ratio (Non-GAAP)
|
26,218
|
24,665
|
24,785
|
101,479
|
95,612
|
|||||||||||||||
Efficiency Ratio
|
58.50
|
%
|
55.82
|
%
|
57.31
|
%
|
56.90
|
%
|
56.38
|
%
|
(1)
|
All periods presented have been adjusted for the 1 for 5 reverse stock split which occurred on May 28, 2021.
|