EX-99.A 2 brhc10046869_ex99-a.htm EXHIBIT 99(A)
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 Off 120th Anniversary Year, Reports Record Performance;
Net Income of $75.2 Million up 22.3% over the prior year

Glenville, New York –January 23, 2023

TrustCo Bank Corp NY (TrustCo, NASDAQ: TRST) today announced full year 2022 net income of $75.2 million or $3.93 diluted earnings per share, compared to net income of $61.5 million or $3.19 diluted earnings per share for the full year 2021; and net income of $20.9 million or $1.10 diluted earnings per share for the three months ended December 31, 2022 which is another record quarter, compared to net income of $16.2 million or $0.85 diluted earnings per share for the three months ended December 31, 2021.

Overview

Chairman, President, and CEO, Robert J. McCormick said “For Trustco Bank, 2022 was a banner year marked by celebrations surrounding our 120th Anniversary.  There also is cause for celebration as the year ends and the Company’s performance is evaluated.  A record fourth quarter caps off a year during which each successive quarter saw record earnings.  As these records were set, the Company maintained strong liquidity and saw extraordinary loan growth.  Throughout the year, we executed upon a strategy long in development that supported not only the completion of our stock buy-back program, but also a dividend increase – the third since 2018.     As we look expectantly toward 2023, our team is ready to make the most of the expansion of the Bank’s areas of operation and opportunities as they develop.”

TrustCo saw continued loan growth in the fourth quarter of 2022 compared to the prior year, led by an increase in residential mortgages. Loan portfolio expansion was funded by a combination of utilizing a portion of our strong cash balances and by cash flow from investments, as well as growth in funding from expansion of earnings.  The Federal Reserve decision to raise the target Federal Funds rate has contributed to our results during 2022, as our cash position and other variable rate products repriced upward, and is likely to continue to do so to the extent there are additional rate increases.  We also note that current mortgage rates significantly exceed the yield on our existing portfolio of mortgages, which, if sustained, should be positive to net interest margin going forward.  TrustCo’s strong liquidity position continues to allow us to take advantage of opportunities as they arise.

Page | 1

Details

Average loans were up $253.2 million or 5.7% in the fourth quarter 2022 over the same period in 2021.  Average residential loans, our primary lending focus, were up $181.8 million, or 4.6%, in the fourth quarter 2022 over the same period in 2021.  Average deposits were down $25.4 million or 0.5% for the fourth quarter 2022 over the same period a year earlier.  The decrease in deposits over the same period in 2021 was the result of a $72.2 million or 6.8% decrease in average time deposits, offset by an increase in total average core deposits of $46.8 million or 1.1%, which consist of interest bearing and non-interest bearing checking, savings and money market deposits.  Within the core deposits, checking balances were up $62.7 million or 3.2% (including interest bearing and non-interest bearing checking balances), money market balances were down $94.5 million or 12.4%, and savings balances were up $78.6 million or 5.4%.  As we move forward, our objective is to continue to encourage customers to retain these funds in the expanded product offerings of the Bank through aggressive marketing and product differentiation.

Net interest income and Net interest income on a tax equivalent basis, were both $49.2 million for the fourth quarter of 2022, an increase of $8.9 million or 22.1% compared to the same period in 2021, driven by solid liquidity and the recent increases in the Federal Funds target rate.  The net interest margin for the fourth quarter 2022 was 3.34%, up 65 basis points from 2.69% in the fourth quarter of 2021.   The cost of interest bearing liabilities increased to 0.26% in the fourth quarter 2022 from 0.13% in the fourth quarter 2021.  As expected our CD portfolio (time deposits) repriced throughout the year at higher rates as the Bank continues to remain competitive due to the recent Federal Funds target rate increases.  Continued repricing of the CD portfolio and increases in rates by the Federal Reserve Board will more than likely cause further increases in rates on interest bearing liabilities.

For the fourth quarter of 2022, return on average assets and return on average equity were 1.38% and 13.91%, respectively, compared to 1.05% and 10.92% for the fourth quarter of 2021. As previously discussed, improving efficiencies to reduce costs continues to remain a key area of focus.  The efficiency ratio was 48.75% for the fourth quarter of 2022, a decrease compared to 58.50% for the fourth quarter of 2021.  Total operating expenses increased by $215 thousand in the fourth quarter of 2022 as compared to the fourth quarter of 2021, with increases in salary and employee benefits, outsourced services and the other real estate expense (income), partly offset by declines in the occupancy, equipment, professional services, advertising, and other expense categories.

Page | 2

Asset quality remains strong and loan loss reserve measures are consistent over the past twelve months.  The Company recorded a provision for credit losses of $50 thousand in the fourth quarter of 2022, which includes a provision for credit losses on loans of $500 thousand and a benefit for credit losses on unfunded commitments of $450 thousand as a result of a corresponding decrease in unfunded loan commitments.  The ratio of allowance for credit losses on loans to total loans was 0.97% and 1.00% as of December 31, 2022 and 2021, respectively.  The allowance for credit losses on loans was $46.0 million at December 31, 2022, compared to $44.3 million at December 31, 2021.  Nonperforming loans (NPLs) were $17.5 million at December 31, 2022, compared to $18.8 million at December 31, 2021.  NPLs were 0.37% and 0.42% of total loans at December 31, 2022 and 2021, respectively.  The coverage ratio, or allowance for credit losses on loans to NPLs, was 263.1% at December 31, 2022, compared to 236.0% at December 31, 2021.  Nonperforming assets (NPAs) were $19.6 million at December 31, 2022, compared to $19.1 million at December 31, 2021.  As mentioned in the prior quarters, the Company adopted Accounting Standards Update 2016-13, Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments (“CECL”) effective January 1, 2022.  TrustCo recorded a net decrease to retained earnings of $3.5 million upon adoption of the new accounting standard. The transition adjustment at January 1, 2022 included a $2.4 million increase in the allowance for credit losses on loans, a $2.3 million increase in the allowance for estimated credit losses on unfunded off-balance sheet credit exposures, and a corresponding increase in deferred tax assets of $1.2 million.

At December 31, 2022 our equity to asset ratio was 10.00%, compared to 9.70% at December 31, 2021.  Book value per share at December 31, 2022 was $31.54, up 0.8% compared to $31.28 a year earlier.

TrustCo Bank Corp NY is a $6.0 billion savings and loan holding company and through its subsidiary, Trustco Bank, operated 143 offices in New York, New Jersey, Vermont, Massachusetts, and Florida at December 31, 2022.

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 2022 results will be held at 9:00 a.m. Eastern Time on January 24, 2023.  Those wishing to participate in the call may dial for the United States at 1-844-200-6205, for Canada at 1-833-950-0062, and all other locations at 1-929-526-1599, Access code 485191.  A replay of the call will be available for thirty days by dialing toll-free for the United States at 1-866-813-9403, for Canada at 1-226-828-7578, and all other locations at +44-204-525-0658, Access code 756689.  The call will also be audio webcast at https://events.q4inc.com/attendee/840065868, and will be available for one year.
 
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 performance during 2023, 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, the growth of loans and deposits throughout our branch network, the increase in residential mortgage rates, and our ability to capitalize on economic changes in the areas in which we operate.  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 the effects of the COVID-19 pandemic and macroeconomic or geopolitical concerns related to inflation, rising interest rates and the war in Ukraine. 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 effects of inflation and inflationary pressures and changes in monetary and fiscal policies and laws, including increases in the Federal Funds target rate by, and interest rate policies of, the Federal Reserve Board; the geopolitical and macroeconomic impact of the war in Ukraine; the effects of the COVID-19 pandemic, including the impact of the actions taken by governmental authorities to contain the COVID-19 pandemic or address the impact of the pandemic 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; changes in and uncertainty related to benchmark interest rates used to price loans and deposits; future business strategies related to the implementation of CECL;  changes in and uncertainty related to benchmark interest rates used to price loans and deposits; credit risks and risks from concentrations (by geographic area and by loan product) within our loan portfolio; changes in local market areas and general business and economic trends, as well as changes in consumer spending, borrowing and savings habits; our ability to assess and react effectively to such changes; 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; 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; 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; 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; the effects of changes in tax laws; 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; our success at managing the risks involved in the foregoing and managing our business; the impact of severe weather events and climate change on us and the communities we serve; 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. 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
 
   
12/31/2022
   
9/30/2022
   
12/31/2021
 
Summary of operations
                 
Net interest income (TE) (1)
 
$
49,187
     
47,793
     
40,292
 
Provision (Credit) for credit losses
   
50
     
300
     
(3,000
)
Noninterest income
   
4,775
     
4,386
     
4,526
 
Noninterest expense
   
26,405
     
26,144
     
26,190
 
Net income
   
20,910
     
19,364
     
16,241
 
                         
Per share
                       
Net income per share:
                       
- Basic
 
$
1.10
     
1.01
     
0.85
 
- Diluted
   
1.10
     
1.01
     
0.85
 
Cash dividends
   
0.360
     
0.350
     
0.350
 
Book value at period end
   
31.54
     
30.89
     
31.28
 
Market price at period end
   
37.59
     
31.42
     
33.31
 
                         
At period end
                       
Full time equivalent employees
   
750
     
753
     
759
 
Full service banking offices
   
143
     
144
     
147
 
                         
Performance ratios
                       
Return on average assets
   
1.38
%
   
1.24
     
1.05
 
Return on average equity
   
13.91
     
12.78
     
10.92
 
Efficiency ratio (2)
   
48.75
     
49.87
     
58.50
 
Net interest spread (TE)
   
3.28
     
3.13
     
2.67
 
Net interest margin (TE)
   
3.34
     
3.16
     
2.69
 
Dividend payout ratio
   
32.81
     
34.57
     
41.42
 
                         
Capital ratios at period end
                       
Consolidated tangible equity to tangible assets (3)
   
9.99
%
   
9.68
     
9.69
 
Consolidated equity to assets
   
10.00
%
   
9.69
     
9.70
 
                         
Asset quality analysis at period end
                       
Nonperforming loans to total loans
   
0.37
     
0.40
     
0.42
 
Nonperforming assets to total assets
   
0.33
     
0.32
     
0.31
 
Allowance for credit losses on loans to total loans
   
0.97
     
0.98
     
1.00
 
Coverage ratio (4)
   
2.6
x
   
2.4
x
   
2.4
x

(1)
Non-GAAP measure; calculated as net interest income plus a taxable equivalent interest income adjustment.
(2)
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.
(3)
Non-GAAP measure; calculated as total shareholders' equity less $553 of intangible assets divided by total assets less $553 of intangible assets.  See Non-GAAP Financial Measures Reconciliation.
(4)
Calculated as allowance for credit losses on loans divided by total nonperforming loans.

TE = Taxable equivalent

Page | 5

FINANCIAL HIGHLIGHTS, Continued

(dollars in thousands, except per share data)
(Unaudited)
   
Year ended
 
   
12/31/22
   
12/31/21
 
Summary of operations
           
Net interest income (TE) (1)
 
$
180,136
     
160,409
 
(Credit) Provision for credit losses
   
(341
)
   
(5,450
)
Noninterest income
   
19,260
     
17,937
 
Noninterest expense
   
100,319
     
101,662
 
Net income
   
75,234
     
61,519
 
                 
Per share
               
Net income per share:
               
- Basic
 
$
3.93
     
3.19
 
- Diluted
   
3.93
     
3.19
 
Cash dividends
   
1.410
     
1.372
 
Book value at period end
   
31.54
     
31.28
 
Market price at period end
   
37.59
     
33.31
 
                 
Performance ratios
               
Return on average assets
   
1.22
%
   
1.01
 
Return on average equity
   
12.60
     
10.61
 
Efficiency ratio (2)
   
50.22
     
56.90
 
Net interest spread (TE)
   
2.96
     
2.67
 
Net interest margin (TE)
   
2.99
     
2.71
 
Dividend payout ratio
   
35.86
     
42.95
 

(1)
Non-GAAP measure; calculated as net interest income plus a taxable equivalent interest income adjustment.
(2)
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.

TE = Taxable equivalent.

Page | 6

CONSOLIDATED STATEMENTS OF INCOME

(dollars in thousands, except per share data)
(Unaudited)
   
Three months ended
 
   
12/31/2022
   
9/30/2022
   
6/30/2022
   
3/31/2022
   
12/31/2021
 
Interest and dividend income:
                             
Interest and fees on loans
 
$
42,711
     
40,896
     
39,604
     
39,003
     
39,655
 
Interest and dividends on securities available for sale:
                                       
U. S. government sponsored enterprises
   
693
     
479
     
147
     
86
     
76
 
State and political subdivisions
   
-
     
1
     
-
     
1
     
-
 
Mortgage-backed securities and collateralized mortgage obligations - residential
   
1,606
     
1,617
     
1,367
     
1,087
     
1,073
 
Corporate bonds
   
523
     
526
     
522
     
233
     
206
 
Small Business Administration - guaranteed participation securities
   
124
     
133
     
140
     
154
     
165
 
Other securities
   
2
     
3
     
2
     
2
     
4
 
Total interest and dividends on securities available for sale
   
2,948
     
2,759
     
2,178
     
1,563
     
1,524
 
                                         
Interest on held to maturity securities:
                                       
Mortgage-backed securities and collateralized mortgage obligations - residential
   
81
     
85
     
87
     
90
     
97
 
Total interest on held to maturity securities
   
81
     
85
     
87
     
90
     
97
 
                                         
Federal Home Loan Bank stock
   
98
     
80
     
65
     
62
     
62
 
                                         
Interest on federal funds sold and other short-term investments
   
6,246
     
5,221
     
2,253
     
572
     
432
 
Total interest income
   
52,084
     
49,041
     
44,187
     
41,290
     
41,770
 
                                         
Interest expense:
                                       
Interest on deposits:
                                       
Interest-bearing checking
   
61
     
43
     
42
     
44
     
42
 
Savings
   
401
     
200
     
163
     
156
     
149
 
Money market deposit accounts
   
389
     
237
     
210
     
214
     
201
 
Time deposits
   
1,839
     
646
     
536
     
546
     
865
 
Interest on short-term borrowings
   
208
     
122
     
176
     
234
     
221
 
Total interest expense
   
2,898
     
1,248
     
1,127
     
1,194
     
1,478
 
                                         
Net interest income
   
49,186
     
47,793
     
43,060
     
40,096
     
40,292
 
                                         
Less: Provision (Credit) for credit losses
   
50
     
300
     
(491
)
   
(200
)
   
(3,000
)
Net interest income after provision for loan losses
   
49,136
     
47,493
     
43,551
     
40,296
     
43,292
 
                                         
Noninterest income:
                                       
Trustco Financial Services income
   
1,773
     
1,435
     
1,996
     
1,833
     
1,766
 
Fees for services to customers
   
2,783
     
2,705
     
2,658
     
2,801
     
2,578
 
Other
   
219
     
246
     
262
     
549
     
182
 
Total noninterest income
   
4,775
     
4,386
     
4,916
     
5,183
     
4,526
 
                                         
Noninterest expenses:
                                       
Salaries and employee benefits
   
13,067
     
12,134
     
11,464
     
9,239
     
11,984
 
Net occupancy expense
   
4,261
     
4,483
     
4,254
     
4,529
     
4,569
 
Equipment expense
   
1,700
     
1,532
     
1,667
     
1,588
     
1,758
 
Professional services
   
1,251
     
1,375
     
1,484
     
1,467
     
1,579
 
Outsourced services
   
2,102
     
2,328
     
2,500
     
2,280
     
1,950
 
Advertising expense
   
532
     
508
     
389
     
617
     
762
 
FDIC and other insurance
   
770
     
773
     
804
     
812
     
780
 
Other real estate expense (income), net
   
101
     
124
     
74
     
11
     
(28
)
Other
   
2,621
     
2,887
     
2,369
     
2,222
     
2,836
 
Total noninterest expenses
   
26,405
     
26,144
     
25,005
     
22,765
     
26,190
 
                                         
Income before taxes
   
27,506
     
25,735
     
23,462
     
22,714
     
21,628
 
Income taxes
   
6,596
     
6,371
     
5,591
     
5,625
     
5,387
 
                                         
Net income
 
$
20,910
     
19,364
     
17,871
     
17,089
     
16,241
 
                                         
Net income per common share:
                                       
- Basic
 
$
1.10
     
1.01
     
0.93
     
0.89
     
0.85
 
                                         
- Diluted
   
1.10
     
1.01
     
0.93
     
0.89
     
0.85
 
                                         
Average basic shares (in thousands)
   
19,045
     
19,111
     
19,153
     
19,209
     
19,216
 
Average diluted shares (in thousands)
   
19,050
     
19,112
     
19,153
     
19,210
     
19,218
 
                                         
Note:  Taxable equivalent net interest income
 
$
49,187
     
47,793
     
43,060
     
40,096
     
40,292
 

Page | 7

CONSOLIDATED STATEMENTS OF INCOME, Continued

(dollars in thousands, except per share data)
(Unaudited)
   
Year ended
 
   
12/31/22
   
12/31/21
 
Interest and dividend income:
           
Interest and fees on loans
 
$
162,214
     
159,168
 
Interest and dividends on securities available for sale:
               
U. S. government sponsored enterprises
   
1,405
     
314
 
State and political subdivisions
   
2
     
2
 
Mortgage-backed securities and collateralized mortgage obligations - residential
   
5,677
     
4,515
 
Corporate bonds
   
1,804
     
1,065
 
Small Business Administration - guaranteed participation securities
   
551
     
745
 
Other securities
   
9
     
20
 
Total interest and dividends on securities available for sale
   
9,448
     
6,661
 
                 
Interest on held to maturity securities:
               
Mortgage-backed securities-residential
   
343
     
435
 
Total interest on held to maturity securities
   
343
     
435
 
                 
Federal Home Loan Bank stock
   
305
     
260
 
                 
Interest on federal funds sold and other short-term investments
   
14,292
     
1,458
 
Total interest income
   
186,602
     
167,982
 
                 
Interest expense:
               
Interest on deposits:
               
Interest-bearing checking
   
190
     
178
 
Savings
   
920
     
624
 
Money market deposit accounts
   
1,050
     
922
 
Time deposits
   
3,567
     
4,941
 
Interest on short-term borrowings
   
740
     
909
 
Total interest expense
   
6,467
     
7,574
 
                 
Net interest income
   
180,135
     
160,408
 
                 
Less: (Credit) Provision for credit losses
   
(341
)
   
(5,450
)
Net interest income after provision for loan losses
   
180,476
     
165,858
 
                 
Noninterest income:
               
Trustco Financial Services income
   
7,037
     
7,358
 
Fees for services to customers
   
10,947
     
9,799
 
Other
   
1,276
     
780
 
Total noninterest income
   
19,260
     
17,937
 
                 
Noninterest expenses:
               
Salaries and employee benefits
   
45,904
     
48,721
 
Net occupancy expense
   
17,527
     
17,742
 
Equipment expense
   
6,487
     
6,617
 
Professional services
   
5,577
     
6,108
 
Outsourced services
   
9,210
     
8,384
 
Advertising expense
   
2,046
     
1,975
 
FDIC and other insurance
   
3,159
     
3,010
 
Other real estate expense, net
   
310
     
183
 
Other
   
10,099
     
8,922
 
Total noninterest expenses
   
100,319
     
101,662
 
                 
Income before taxes
   
99,417
     
82,133
 
Income taxes
   
24,183
     
20,614
 
                 
Net income
 
$
75,234
     
61,519
 
                 
Net income per common share:
               
- Basic
 
$
3.93
     
3.19
 
                 
- Diluted
   
3.93
     
3.19
 
                 
Average basic shares (in thousands)
   
19,131
     
19,259
 
Average diluted shares (in thousands)
   
19,133
     
19,263
 
                 
Note:  Taxable equivalent net interest income
 
$
180,136
     
160,409
 

Page | 8

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

(dollars in thousands)
(Unaudited)
   
12/31/2022
   
9/30/2022
   
6/30/2022
   
3/31/2022
   
12/31/2021
 
ASSETS:
                             
                               
Cash and due from banks
 
$
43,429
     
46,236
     
46,611
     
47,526
     
48,357
 
Federal funds sold and other short term investments
   
607,170
     
795,028
     
999,573
     
1,225,022
     
1,171,113
 
Total cash and cash equivalents
   
650,599
     
841,264
     
1,046,184
     
1,272,548
     
1,219,470
 
                                         
Securities available for sale:
                                       
U. S. government sponsored enterprises
   
118,187
     
102,779
     
101,100
     
62,059
     
59,179
 
States and political subdivisions
   
34
     
41
     
41
     
41
     
41
 
Mortgage-backed securities and collateralized mortgage obligations - residential
   
260,316
     
261,242
     
287,450
     
244,045
     
270,798
 
Small Business Administration - guaranteed participation securities
   
20,977
     
22,498
     
25,428
     
28,086
     
31,674
 
Corporate bonds
   
81,346
     
81,002
     
87,740
     
74,089
     
45,337
 
Other securities
   
653
     
657
     
656
     
671
     
684
 
Total securities available for sale
   
481,513
     
468,219
     
502,415
     
408,991
     
407,713
 
                                         
Held to maturity securities:
                                       

                                       
Mortgage-backed securities and collateralized mortgage obligations-residential
   
7,707
     
8,091
     
8,544
     
9,183
     
9,923
 
Total held to maturity securities
   
7,707
     
8,091
     
8,544
     
9,183
     
9,923
 
                                         
Federal Reserve Bank and Federal Home Loan Bank stock
   
5,797
     
5,797
     
5,797
     
5,604
     
5,604
 
                                         
Loans:
                                       
Commercial
   
231,011
     
217,120
     
199,886
     
192,408
     
200,200
 
Residential mortgage loans
   
4,203,451
     
4,132,365
     
4,076,657
     
4,026,434
     
3,998,187
 
Home equity line of credit
   
286,432
     
269,341
     
253,758
     
236,117
     
230,976
 
Installment loans
   
12,307
     
10,665
     
10,258
     
9,395
     
9,416
 
Loans, net of deferred net costs
   
4,733,201
     
4,629,491
     
4,540,559
     
4,464,354
     
4,438,779
 
                                         
Less: Allowance for credit losses on loans
   
46,032
     
45,517
     
45,285
     
46,178
     
44,267
 
Net loans
   
4,687,169
     
4,583,974
     
4,495,274
     
4,418,176
     
4,394,512
 
                                         
Bank premises and equipment, net
   
32,556
     
31,931
     
32,381
     
32,644
     
33,027
 
Operating lease right-of-use assets
   
44,727
     
45,733
     
47,343
     
48,569
     
48,090
 
Other assets
   
89,984
     
94,485
     
88,853
     
86,158
     
78,207
 
                                         
Total assets
 
$
6,000,052
     
6,079,494
     
6,226,791
     
6,281,873
     
6,196,546
 
                                         
LIABILITIES:
                                       
Deposits:
                                       
Demand
 
$
838,147
     
859,829
     
851,573
     
835,281
     
794,878
 
Interest-bearing checking
   
1,183,321
     
1,188,790
     
1,208,159
     
1,225,093
     
1,191,304
 
Savings accounts
   
1,521,473
     
1,562,564
     
1,577,034
     
1,553,152
     
1,504,554
 
Money market deposit accounts
   
621,106
     
716,319
     
760,338
     
796,275
     
782,079
 
Time deposits
   
1,028,763
     
954,352
     
999,737
     
940,215
     
995,314
 
Total deposits
   
5,192,810
     
5,281,854
     
5,396,841
     
5,350,016
     
5,268,129
 
                                         
Short-term borrowings
   
122,700
     
124,932
     
147,282
     
248,371
     
244,686
 
Operating lease liabilities
   
48,980
     
50,077
     
51,777
     
53,094
     
52,720
 
Accrued expenses and other liabilities
   
35,575
     
33,625
     
36,259
     
37,497
     
29,883
 
                                         
Total liabilities
   
5,400,065
     
5,490,488
     
5,632,159
     
5,688,978
     
5,595,418
 
                                         
SHAREHOLDERS' EQUITY:
                                       
Capital stock
   
20,058
     
20,046
     
20,046
     
20,046
     
20,046
 
Surplus
   
257,078
     
256,661
     
256,661
     
256,661
     
256,661
 
Undivided profits
   
393,831
     
379,769
     
367,100
     
355,948
     
349,056
 
Accumulated other comprehensive (loss) income, net of tax
   
(27,194
)
   
(25,209
)
   
(9,422
)
   
(2,369
)
   
12,147
 
Treasury stock at cost
   
(43,786
)
   
(42,261
)
   
(39,753
)
   
(37,391
)
   
(36,782
)
                                         
Total shareholders' equity
   
599,987
     
589,006
     
594,632
     
592,895
     
601,128
 
                                         
Total liabilities and shareholders' equity
 
$
6,000,052
     
6,079,494
     
6,226,791
     
6,281,873
     
6,196,546
 
                                         
Outstanding shares (in thousands)
   
19,024
     
19,052
     
19,127
     
19,202
     
19,220
 

Page | 9

NONPERFORMING ASSETS

(dollars in thousands)
(Unaudited)
   
12/31/2022
   
9/30/2022
   
6/30/2022
   
3/31/2022
   
12/31/2021

Nonperforming Assets
                           
                             
New York and other states*
                           
Loans in nonaccrual status:
                           
Commercial
 
$
219
     
179
     
203
     
187
     
112

Real estate mortgage - 1 to 4 family
   
14,949
     
16,295
     
16,259
     
17,065
     
16,574

Installment
   
23
     
29
     
40
     
33
     
37

Total non-accrual loans
   
15,191
     
16,503
     
16,502
     
17,285
     
16,723

Other nonperforming real estate mortgages - 1 to 4 family
   
10
     
12
     
14
     
16
     
17

Total nonperforming loans
   
15,201
     
16,515
     
16,516
     
17,301
     
16,740

Other real estate owned
   
2,061
     
682
     
644
     
269
     
362

Total nonperforming assets
 
$
17,262
     
17,197
     
17,160
     
17,570
     
17,102

                                       
Florida
                                     
Loans in nonaccrual status:
                                     
Commercial
 
$
314
     
-
     
-
     
-
     
-

Real estate mortgage - 1 to 4 family
   
1,895
     
2,104
     
2,192
     
2,109
     
2,016

Installment
   
83
     
65
     
5
     
8
     
-

Total non-accrual loans
   
2,292
     
2,169
     
2,197
     
2,117
     
2,016

Other nonperforming real estate mortgages - 1 to 4 family
   
-
     
-
     
-
     
-
     
-

Total nonperforming loans
   
2,292
     
2,169
     
2,197
     
2,117
     
2,016

Other real estate owned
   
-
     
-
     
-
     
-
     
-

Total nonperforming assets
 
$
2,292
     
2,169
     
2,197
     
2,117
     
2,016

                                       
Total
                                     
Loans in nonaccrual status:
                                     
Commercial
 
$
533
     
179
     
203
     
187
     
112

Real estate mortgage - 1 to 4 family
   
16,844
     
18,399
     
18,451
     
19,174
     
18,590

Installment
   
106
     
94
     
45
     
41
     
37

Total non-accrual loans
   
17,483
     
18,672
     
18,699
     
19,402
     
18,739

Other nonperforming real estate mortgages - 1 to 4 family
   
10
     
12
     
14
     
16
     
17

Total nonperforming loans
   
17,493
     
18,684
     
18,713
     
19,418
     
18,756

Other real estate owned
   
2,061
     
682
     
644
     
269
     
362

Total nonperforming assets
 
$
19,554
     
19,366
     
19,357
     
19,687
     
19,118

                                       
                                       
Quarterly Net (Recoveries) Chargeoffs
                                     
                                       
New York and other states*
                                     
Commercial
 
$
-
     
-
     
-
     
36
     
-

Real estate mortgage - 1 to 4 family
   
(46
)
   
(164
)
   
(119
)
   
(97
)
   
52
 
Installment
   
31
     
34
     
12
     
3
     
31

Total net (recoveries) chargeoffs
 
$
(15
)
   
(130
)
   
(107
)
   
(58
)
   
83

                                       
Florida
                                     
Commercial
 
$
-
     
-
     
-
     
-
     
-

Real estate mortgage - 1 to 4 family
   
-
     
-
     
-
     
-
     
-

Installment
   
-
     
(2
)
   
-
     
-
     
-

Total net (recoveries) chargeoffs
 
$
-
     
(2
)
   
-
     
-
     
-

                                       
Total
                                     
Commercial
 
$
-
     
-
     
-
     
36
     
-

Real estate mortgage - 1 to 4 family
   
(46
)
   
(164
)
   
(119
)
   
(97
)
   
52

Installment
   
31
     
32
     
12
     
3
     
31

Total net (recoveries) chargeoffs
 
$
(15
)
   
(132
)
   
(107
)
   
(58
)
   
83

                                       
                                       
Asset Quality Ratios
                                     
                                       
Total nonperforming loans (1)
 
$
17,493
     
18,684
     
18,713
     
19,418
     
18,756

Total nonperforming assets (1)
   
19,554
     
19,366
     
19,357
     
19,687
     
19,118

Total net (recoveries) chargeoffs (2)
   
(15
)
   
(132
)
   
(107
)
   
(58
)
   
83

                                       
Allowance for credit losses on loans (1)
   
46,032
     
45,517
     
45,285
     
46,178
     
44,267

                                       
Nonperforming loans to total loans
   
0.37
%
   
0.40
%
   
0.41
%
   
0.43
%
   
0.42
%
Nonperforming assets to total assets
   
0.33
%
   
0.32
%
   
0.31
%
   
0.31
%
   
0.31
%
Allowance for credit losses on loans to total loans
   
0.97
%
   
0.98
%
   
1.00
%
   
1.03
%
   
1.00
%
Coverage ratio (1)
   
263.1
%
   
243.6
%
   
242.0
%
   
237.8
%
   
236.0
%
Annualized net (recoveries) chargeoffs to average loans (2)
   
0.00
%
   
-0.01
%
   
-0.01
%
   
-0.01
%
   
0.01
%
Allowance for credit losses on loans to annualized net (recoveries) chargeoffs (2)
   
N/A
     
N/A
     
N/A
     
N/A
     
133.3
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, 2022
   
Three months ended
December 31, 2021
 
    
Average
Balance
     
Interest
 
     
Average
Rate
     
Average
Balance
     
Interest
 
     
Average
Rate
 
   
Assets
                                   
                                     
Securities available for sale:
                                   
U. S. government sponsored enterprises
 
$
120,415
     
693
     
2.30
%
 
$
59,975
     
76
     
0.51
%
Mortgage backed securities and collateralized mortgage obligations - residential
   
292,845
     
1,606
     
2.18
     
279,472
     
1,073
     
1.54
 
State and political subdivisions
   
40
     
1
     
7.81
     
46
     
0
     
-
 
Corporate bonds
   
85,701
     
523
     
2.44
     
45,858
     
206
     
1.79
 
Small Business Administration - guaranteed participation securities
   
23,805
     
124
     
2.10
     
31,903
     
165
     
2.07
 
Other
   
686
     
2
     
1.17
     
680
     
4
     
2.35
 
                                                 
Total securities available for sale
   
523,492
     
2,949
     
2.25
     
417,934
     
1,524
     
1.46
 
                                                 
Federal funds sold and other short-term Investments
   
669,280
     
6,246
     
3.70
     
1,123,276
     
432
     
0.15
 
                                                 
Held to maturity securities:
                                               
Mortgage backed securities and collateralized mortgage obligations - residential
   
7,886
     
81
     
4.12
     
10,311
     
97
     
3.76
 
                                                 
Total held to maturity securities
   
7,886
     
81
     
4.12
     
10,311
     
97
     
3.76
 
                                                 
Federal Home Loan Bank stock
   
5,797
     
98
     
6.76
     
5,604
     
62
     
4.43
 
                                                 
Commercial loans
   
223,164
     
2,756
     
4.94
     
202,092
     
2,704
     
5.35
 
Residential mortgage loans
   
4,161,481
     
36,109
     
3.47
     
3,979,645
     
34,602
     
3.48
 
Home equity lines of credit
   
278,853
     
3,661
     
5.21
     
230,408
     
2,192
     
3.77
 
Installment loans
   
10,886
     
185
     
6.74
     
9,068
     
157
     
6.87
 
                                                 
Loans, net of unearned income
   
4,674,384
     
42,711
     
3.65
     
4,421,213
     
39,655
     
3.59
 
                                                 
Total interest earning assets
   
5,880,839
     
52,085
     
3.54
     
5,978,338
     
41,770
     
2.79
 
                                                 
Allowance for credit losses on loans
   
(45,722
)
                   
(47,379
)
               
Cash & non-interest earning assets
   
171,921
                     
197,382
                 
                                                 
                                                 
Total assets
 
$
6,007,038
                   
$
6,128,341
                 
                                                 
                                                 
Liabilities and shareholders' equity
                                               
                                                 
Deposits:
                                               
Interest bearing checking accounts
 
$
1,164,178
     
61
     
0.02
%
 
$
1,151,704
     
42
     
0.01
%
Money market accounts
   
668,537
     
389
     
0.23
     
763,053
     
201
     
0.10
 
Savings
   
1,540,163
     
401
     
0.10
     
1,461,568
     
149
     
0.04
 
Time deposits
   
983,590
     
1,839
     
0.74
     
1,055,792
     
865
     
0.32
 
                                                 
Total interest bearing deposits
   
4,356,468
     
2,690
     
0.25
     
4,432,117
     
1,257
     
0.11
 
Short-term borrowings
   
126,562
     
208
     
0.65
     
233,829
     
221
     
0.38
 
                                                 
Total interest bearing liabilities
   
4,483,030
     
2,898
     
0.26
     
4,665,946
     
1,478
     
0.13
 
                                                 
Demand deposits
   
845,493
                     
795,258
                 
Other liabilities
   
82,085
                     
77,165
                 
Shareholders' equity
   
596,430
                     
589,972
                 
                                                 
Total liabilities and shareholders' equity
 
$
6,007,038
                   
$
6,128,341
                 
                                                 
Net interest income, tax equivalent
           
49,187
                     
40,292
         
                                                 
Net interest spread
                   
3.28
%
                   
2.67
%
                                                 
Net interest margin (net interest income to total interest earning assets)
                   
3.34
%
                   
2.69
%
                                                 
Tax equivalent adjustment
           
(1
)
                   
-
         
                                                 
                                                 
Net interest income
           
49,186
                     
40,292
         

Page | 11

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

 (dollars in thousands)            
(Unaudited)
 
Year ended
December 31, 2022
   
Year ended
December 31, 2021
 
     
Average
Balance
     
Interest
 
     
Average
Rate
     
Average
Balance
     
Interest
 
     
Average
Rate
 
 
Assets
                                   
                                     
Securities available for sale:
                                   
U. S. government sponsored enterprises
 
$
89,557
     
1,405
     
1.57
%
 
$
63,743
     
314
     
0.49
%
Mortgage backed securities and collateralized mortgage obligations - residential
   
284,901
     
5,677
     
1.99
     
308,777
     
4,515
     
1.46
 
State and political subdivisions
   
41
     
3
     
6.66
     
48
     
3
     
6.56
 
Corporate bonds
   
78,266
     
1,804
     
2.31
     
53,699
     
1,065
     
1.98
 
Small Business Administration - guaranteed participation securities
   
26,679
     
551
     
2.07
     
35,723
     
745
     
2.09
 
Other
   
686
     
9
     
1.31
     
685
     
20
     
2.92
 
                                                 
Total securities available for sale
   
480,130
     
9,449
     
1.97
     
462,675
     
6,662
     
1.44
 
                                                 
Federal funds sold and other short-term Investments
   
969,043
     
14,292
     
1.47
     
1,111,257
     
1,458
     
0.13
 
                                                 
Held to maturity securities:
                                               
Mortgage backed securities and collateralized mortgage
                                               
obligations - residential
   
8,647
     
343
     
3.97
     
11,733
     
435
     
3.71
 
                                                 
Total held to maturity securities
   
8,647
     
343
     
3.97
     
11,733
     
435
     
3.71
 
                                                 
Federal Home Loan Bank stock
   
5,749
     
305
     
5.31
     
5,578
     
260
     
4.66
 
                                                 
Commercial loans
   
206,144
     
10,168
     
4.93
     
210,145
     
10,907
     
5.19
 
Residential mortgage loans
   
4,081,120
     
140,420
     
3.44
     
3,884,336
     
138,821
     
3.57
 
Home equity lines of credit
   
254,168
     
10,950
     
4.31
     
233,628
     
8,814
     
3.77
 
Installment loans
   
9,849
     
676
     
6.87
     
8,725
     
626
     
7.17
 
                                                 
Loans, net of unearned income
   
4,551,281
     
162,214
     
3.56
     
4,336,834
     
159,168
     
3.67
 
                                                 
Total interest earning assets
   
6,014,850
     
186,603
     
3.10
     
5,928,077
     
167,983
     
2.83
 
                                                 
Allowance for credit losses on loans
   
(46,124
)
                   
(49,421
)
               
Cash & non-interest earning assets
   
190,278
                     
196,825
                 
                                                 
                                                 
Total assets
 
$
6,159,004
                   
$
6,075,481
                 
                                                 
                                                 
Liabilities and shareholders' equity
                                               
                                                 
Deposits:
                                               
Interest bearing checking accounts
 
$
1,190,337
     
190
     
0.02
%
 
$
1,134,702
     
178
     
0.02
%
Money market accounts
   
745,714
     
1,050
     
0.14
     
739,139
     
922
     
0.12
 
Savings
   
1,553,016
     
920
     
0.06
     
1,397,432
     
624
     
0.04
 
Time deposits
   
974,428
     
3,567
     
0.37
     
1,166,963
     
4,941
     
0.42
 
                                                 
Total interest bearing deposits
   
4,463,495
     
5,727
     
0.13
     
4,438,236
     
6,665
     
0.15
 
Short-term borrowings
   
177,599
     
740
     
0.42
     
232,815
     
909
     
0.39
 
                                                 
Total interest bearing liabilities
   
4,641,094
     
6,467
     
0.14
     
4,671,051
     
7,574
     
0.16
 
                                                 
Demand deposits
   
838,944
                     
750,111
                 
Other liabilities
   
81,880
                     
74,396
                 
Shareholders' equity
   
597,086
                     
579,923
                 
                                                 
Total liabilities and shareholders' equity
 
$
6,159,004
                   
$
6,075,481
                 
                                                 
Net interest income, tax equivalent
           
180,136
                     
160,409
         
                                                 
Net interest spread
                   
2.96
%
                   
2.67
%
                                                 
                                                 
Net interest margin (net interest income to total interest earning assets)
                   
2.99
%
                   
2.71
%
                                                 
Tax equivalent adjustment
           
(1
)
                   
(1
)
       
                                                 
                                                 
Net interest income
           
180,135
                     
160,408
         

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.

The efficiency ratio is a non-GAAP measure of expense control relative to revenue from net interest income and non-interest fee income.  We calculate the efficiency ratio by dividing total noninterest expenses as determined under GAAP, excluding other real estate expense, net, by net interest income (fully taxable equivalent) and total noninterest income as determined under GAAP, excluding non-routine items from this calculation.  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 per share, tangible common equity, and efficiency ratio to the most directly comparable GAAP measures is set forth below.

NON-GAAP FINANCIAL MEASURES RECONCILIATION

(dollars in thousands)
(Unaudited)
   
12/31/2022
   
9/30/2022
   
12/31/2021
 
Tangible Book Value Per Share
                 
                   
Equity (GAAP)
 
$
599,987
     
589,006
     
601,128
 
Less: Intangible assets
   
553
     
553
     
553
 
Tangible equity (Non-GAAP)
   
599,434
     
588,453
     
600,575
 
                         
Shares outstanding
   
19,024
     
19,052
     
19,220
 
Tangible book value per share
   
31.51
     
30.89
     
31.25
 
Book value per share
   
31.54
     
30.92
     
31.28
 
                         
Tangible Equity to Tangible Assets
                       
Total Assets (GAAP)
   
6,000,052
     
6,079,494
     
6,196,546
 
Less: Intangible assets
   
553
     
553
     
553
 
Tangible assets (Non-GAAP)
   
5,999,499
     
6,078,941
     
6,195,993
 
                         
Tangible Equity to Tangible Assets (Non-GAAP)
   
9.99
%
   
9.68
%
   
9.69
%
Equity to Assets (GAAP)
   
10.00
%
   
9.69
%
   
9.70
%

   
Three months ended
   
Year ended
 
Efficiency Ratio
 
12/31/2022
   
9/30/2022
   
12/31/2021
   
12/31/2022
   
12/31/2021
 
                                     
Net interest income (GAAP)
 
$
49,186
     
47,793
     
40,292
   
$
180,135
     
160,408
 
Taxable equivalent adjustment
   
1
     
0
     
0
     
1
     
1
 
Net interest income (fully taxable equivalent) (Non-GAAP)
   
49,187
     
47,793
     
40,292
     
180,136
     
160,409
 
Non-interest income (GAAP)
   
4,775
     
4,386
     
4,526
     
19,260
     
17,937
 
Less:  Net gain on sale of building
   
-
     
-
     
-
     
268
     
-
 
Revenue used for efficiency ratio (Non-GAAP)
   
53,962
     
52,179
     
44,818
     
199,128
     
178,346
 
                                         
Total noninterest expense (GAAP)
   
26,405
     
26,144
     
26,190
     
100,319
     
101,662
 
Less:  Other real estate (income) expense, net
   
101
     
124
     
(28
)
   
310
     
183
 
Expense used for efficiency ratio (Non-GAAP)
   
26,304
     
26,020
     
26,218
     
100,009
     
101,479
 
                                         
Efficiency Ratio
   
48.75
%
   
49.87
%
   
58.50
%
   
50.22
%
   
56.90
%


Page | 13