Executive Snapshot:

-- Continued strong financial results:

-- First quarter 2014 compared to 2013:

  • Net income up 20.1%
  • Diluted EPS up 19.6%
  • Return on average assets (ROA) rose 13 basis points to 0.99%
  • Return on average equity (ROE) rose 174 basis points to 12.09%
  • Significant improvement in the efficiency ratio from 54.33% in 2013 to 51.28% in 2014

-- Continued expansion of customer base:

-- Focus on capitalizing on the opportunities presented by expanded branch franchise

-- Deposits per branch grew from $28.0 million at year-end 2013 to $28.7 million at March 31, 2014

-- Average core deposits grew $90.7 million from Q1 2013 to Q1 2014

-- Loan portfolio reaches all-time high:

-- Average loans were up $233.5 million or 8.7% from Q1 2013 to Q1 2014

-- Residential mortgage loans comprised $219.1 million of the increase

-- At $2.94 billion, loans have reached an all-time high

-- Asset quality improvement:

-- Non-performing assets (NPAs) fell $5.8 million to $53.9 million at March 31, 2014 compared to $59.7 million at March 31, 2013

-- NPAs to total assets improved from 1.35% to 1.18% over the last year

-- NCOs to average loans improved from 0.34% in Q1 2013 to 0.30% in Q1 2014

TrustCo Announces First Quarter Earnings Increase Of 20.1% Over Prior Year


TrustCo Bank Corp NY (TrustCo) (Nasdaq:TRST) today announced that net income rose to $11.0 million in the quarter ended March 31, 2014, up 20.1% from $9.2 million for the quarter ended March 31, 2013.

Robert J. McCormick, President and Chief Executive Officer noted, "Our results for the first quarter of 2014 continued our progress in terms of solid bottom line growth and in positioning our business for the future. In addition to the significant increase in net income, we continued to add profitable customer relationships on both the loan and deposit sides of the Bank. Our highly liquid balance sheet continues to allow us to fund our loan growth without having to overpay for deposits. The first quarter was a strong start for TrustCo and we look forward to the remainder of 2014 with optimism. We continue to take advantage of opportunities as they are presented."

TrustCo saw continued strong loan growth in the first quarter of 2014. The gains were primarily funded by continued expansion of retail deposits. Lower yielding investment securities declined during the quarter, with most of the proceeds invested in short term instruments as of quarter-end. The shift towards loans helped offset part of the impact from continued low yields on cash and securities, while this liquidity provides for opportunities when interest rate conditions improve.

Mr. McCormick also noted, "We are encouraged by the continued economic improvements where we operate, particularly Florida, and believe that we are well positioned to capitalize on these changes. Our long-term focus on traditional lending criteria and conservative balance sheet management has enabled us to maintain a strong balance sheet and continued profitability. As a result, we have been able to focus on conducting business, which has significantly enhanced our reputation and put us in a position to take advantage of changes in market and competitive conditions."

Return on average assets and return on average equity were 0.99% and 12.09%, respectively for the first quarter of 2014, compared to 0.86% and 10.35% for the first quarter of 2013. Diluted earnings per share were $0.116 for the first quarter of 2014, up 19.6% from $0.097 for the first quarter of 2013.

On a year-over-year basis, average loans were up $233.5 million or 8.7% in the first quarter of 2014, over the same period in 2013. Average deposits were up $141.6 million for the first quarter of 2014 over the same period a year earlier. Customers continued to move some funds into certificates with slightly longer maturities, which may help TrustCo if rates rise, without having a material impact on the current cost of funds. During this time period core deposits rose $90.7 million. Core deposits typically represent longer term customer relationships and are generally lower cost than time deposits. Mr. McCormick noted that, "The year-over-year growth of our loans and core deposit base reflect the long term strategic focus of the Company.

"While some banks have backed away from branches, a customer friendly branch franchise continues to be the key to our long term plans. During 2013 we celebrated the ten year anniversary of our expansion into Florida, while at the same time making significant progress expanding loans and deposits throughout our branch network. We expect that trend to continue as the new branches continue to grow. At March 31, 2014, our average branch had $28.7 million of deposits, up $731 thousand compared to the prior year. We also note we have always designed our branches to be smaller and more cost effective than those built by many of our competitors. We have utilized open floor plans that help maximize the value of our branches. We remain mindful that fully achieving our goals for our newer branches will take time and continued work. We believe our success in growing customer relationships provides the basic building blocks that will help drive profit growth for the coming years."

Asset quality, reserve coverage of nonperforming loans (NPLs) and net charge-offs all improved from March 31, 2013 to March 31, 2014. NPLs declined to $44.9 million at March 31, 2014, compared to $49.9 million at March 31, 2013 and nonperforming assets (NPAs) declined to $53.9 million from $59.7 million over the same period. NPLs were equal to 1.53% of total loans at March 31, 2014, compared to 1.84% a year earlier. The coverage ratio, or allowance for loan losses to NPLs, was 104.7% at March 31, 2014, compared to 95.6% at March 31, 2013. Overall, virtually every asset quality indicator improved during the first quarter of 2014 relative to the first quarter of 2013. The ratio of reserves to total loans was 1.60% as of March 31, 2014, compared to 1.76% at March 31, 2013. This decline was due primarily to new loan growth over the last year.

The net interest margin for the first quarter of 2014 was 3.13%, compared to 3.15% in the fourth quarter of 2013. Included in first quarter of 2014 results was a gain of $1.6 million on the previously disclosed sale of the regional operations center in Florida. First quarter results also reflect the impact of New York State tax law changes which required a deferred tax asset write-down of $200 thousand.

At March 31, 2014 the tangible equity ratio was 8.11% compared to 7.99% at December 31, 2013 and 8.17% at March 31, 2013. Tangible book value per share ended the first quarter at $3.93 compared to $3.83 in the year-ago period.

TrustCo Bank Corp NY is a $4.6 billion savings and loan holding company and through its subsidiary, Trustco Bank, operated 139 offices in New York, New Jersey, Vermont, Massachusetts, and Florida at March 31, 2013.

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 first quarter 2014 results will be held at 9:00 a.m. Eastern Time on April 22, 2014. Those wishing to participate in the call may dial toll-free 1-888-317-6016. International callers must dial 1-412-317-6016. A replay of the call will be available thirty days by dialing 1-877-344-7529 (1-412-317-0088 for international callers), Conference Number 10043698. The call will also be audio webcast at: https://services.choruscall.com/links/trst140422.html, and will be available for one year.

Safe Harbor Statement

All statements in this news release that are not historical are forward-looking statements within the meaning of the Securities Exchange Act of 1934, as amended. The "forward-looking statements" may include statements regarding future events or performance. Such forward-looking statements are subject to factors that could cause actual results to differ materially for TrustCo from those discussed. 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: 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; the future earnings and capital levels of Trustco Bank and the continued ability of Trustco Bank under regulatory rules to distribute capital to TrustCo, which could affect our ability to pay dividends; our ability to make accurate assumptions and judgments regarding the credit risks associated with lending and investing activities; the effect of changes in financial services laws and regulations and the impact of other governmental initiatives affecting the financial services industry; results of examinations of Trustco Bank and TrustCo by our respective regulators; the effects of, and changes in, trade, monetary and fiscal policies and laws, including interest rate policies of the Federal Reserve Board, inflation, interest rates, market and monetary fluctuations; 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; real estate and collateral values; changes in accounting policies and practices, as may be adopted by the bank regulatory agencies, the FASB or PCAOB; changes in local market areas and general business and economic trends, as well as changes in consumer spending and saving habits; our success at managing the risks involved in the foregoing and managing our business; and other risks and uncertainties under the heading "Risk Factors" in our annual report on Form 10-K for the year ended December 31, 2013, as amended, and, if any, in our subsequent quarterly reports on Form 10-Q or other securities filings.

TRUSTCO BANK CORP NY      
GLENVILLE, NY      
       
FINANCIAL HIGHLIGHTS      
       
(dollars in thousands, except per share data)      
(Unaudited)      
  Three Months Ended
  03/31/14 12/31/13 03/31/13
Summary of operations      
Net interest income (TE) $ 34,701  34,577  33,707
Provision for loan losses  1,500  1,500  2,000
Net securities transactions  6  188  2
Noninterest income, excluding net securities transactions  5,753  4,660  4,590
Noninterest expense  20,801  20,891  21,557
Net income  11,011  10,629  9,168
       
Per common share      
Net income per share:      
 - Basic $ 0.116  0.113  0.097
 - Diluted  0.116  0.112  0.097
Cash dividends  0.066  0.066  0.066
Tangible Book value at period end  3.93  3.82  3.83
Market price at period end  7.04  7.18  5.58
       
At period end      
Full time equivalent employees 709 708 761
Full service banking offices 139 139 138
       
Performance ratios      
Return on average assets 0.99% 0.94 0.86
Return on average equity 12.09 11.78 10.35
Efficiency (1) 51.28 52.15 54.33
Net interest spread (TE) 3.08 3.10 3.13
Net interest margin (TE) 3.13 3.15 3.19
Dividend payout ratio 56.36 58.44 67.33
       
Capital ratio at period end      
Consolidated tangible equity to tangible assets (2) 8.11 7.99 8.17
       
Asset quality analysis at period end      
Nonperforming loans to total loans 1.53 1.49 1.84
Nonperforming assets to total assets 1.18 1.15 1.35
Allowance for loan losses to total loans 1.60 1.64 1.76
Coverage ratio (3) 1.0x 1.1 1.0
       
(1) Calculated as noninterest expense (excluding ORE income/expense) divided by taxable equivalent net interest income plus noninterest income (excluding net securities transactions and the net gain on sale of building).       
(2) The tangible equity ratio excludes $553,000 of intangibles from both equity and assets.    
(3) Calculated as allowance for loan losses divided by total nonperforming loans.      
       
TE = Taxable equivalent.      
           
CONSOLIDATED STATEMENTS OF INCOME          
           
(dollars in thousands, except per share data)          
(Unaudited)          
  Three Months Ended  
  3/31/2014 12/31/2013 9/30/2013 6/30/2013 3/31/2013
Interest and dividend income:           
Interest and fees on loans  $ 32,874  32,658  32,166  31,639  31,481
Interest and dividends on securities available for sale:           
U. S. government sponsored enterprises  506  586  571  627  816
State and political subdivisions   68  96  127  148  191
Mortgage-backed securities and collateralized mortgage obligations-residential  3,078  3,027  2,888  2,701  2,769
Corporate bonds  59  138  223  233  218
Small Business Administration-guaranteed participation securities  556  562  558  564  496
Mortgage-backed securities and collateralized mortgage obligations-commercial  38  38  39  38  29
Other securities  4  4  5  3  5
Total interest and dividends on securities available for sale  4,309  4,451  4,411  4,314  4,524
           
Interest on held to maturity securities:           
Mortgage-backed securities and collateralized mortgage obligations-residential  625  649  686  716  789
Corporate bonds  154  153  154  214  312
Total interest on held to maturity securities  779  802  840  930  1,101
           
Federal Reserve Bank and Federal Home Loan Bank stock  133  129  121  121  119
           
Interest on federal funds sold and other short-term investments  351  324  344  327  245
Total interest income  38,446  38,364  37,882  37,331  37,470
           
Interest expense:           
Interest on deposits:           
Interest-bearing checking  84  83  84  82  80
Savings  763  790  798  829  916
Money market deposit accounts  599  611  590  630  685
Time deposits  1,951  1,982  1,937  1,883  1,820
Interest on short-term borrowings  393  382  370  367  364
Total interest expense  3,790  3,848  3,779  3,791  3,865
           
Net interest income  34,656  34,516  34,103  33,540  33,605
           
Provision for loan losses  1,500  1,500  1,500  2,000  2,000
Net interest income after provision for loan losses   33,156  33,016  32,603  31,540  31,605
           
Noninterest income:          
Trustco Financial Services income  1,510  1,276  1,317  1,287  1,421
Fees for services to customers  2,521  2,917  2,903  2,968  2,887
Net gain on securities transactions  6  188  --  1,432  2
Other  1,722  467  194  229  282
Total noninterest income  5,759  4,848  4,414  5,916  4,592
           
Noninterest expenses:           
Salaries and employee benefits  7,592  8,664  7,935  7,647  8,178
Net occupancy expense  4,259  4,226  3,911  3,910  4,053
Equipment expense  1,752  1,514  1,567  1,582  1,718
Professional services  1,286  1,409  1,255  1,565  1,420
Outsourced services  1,325  1,075  1,350  1,350  1,350
Advertising expense  599  835  548  714  730
FDIC and other insurance  904  952  1,009  1,004  1,010
Other real estate expense, net  855  430  946  1,473  749
Other  2,229  1,786  2,167  2,624  2,349
Total noninterest expenses  20,801  20,891  20,688  21,869  21,557
           
Income before taxes  18,114  16,973  16,329  15,587  14,640
Income taxes  7,103  6,344  6,077  5,824  5,472
           
Net income  $ 11,011  10,629  10,252  9,763  9,168
Net income per Common Share:           
 - Basic  $ 0.116 0.113 0.109 0.104 0.097
           
 - Diluted 0.116 0.112 0.109 0.104 0.097
           
Average basic shares (thousands)  94,452  94,347  94,228  94,204  94,068
Average diluted shares (thousands)  94,581  94,472  94,275  94,211  94,073
           
Note: Taxable equivalent net interest income  $ 34,701  34,577  34,180  33,630  33,707
           
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION          
           
(dollars in thousands)          
(Unaudited)          
           
  3/31/2014 12/31/2013 9/30/2013 6/30/2013 3/31/2013
ASSETS:          
           
Cash and due from banks $ 46,127 46,453 45,088 40,580 39,512
Federal funds sold and other short term investments 687,003 536,591 510,561 588,252 405,262
Total cash and cash equivalents 733,130 583,044 555,649 628,832 444,774
           
Securities available for sale:          
U. S. government sponsored enterprises 92,708 198,829 193,614 188,133 263,165
States and political subdivisions 4,968 7,758 11,199 12,159 15,265
Mortgage-backed securities and collateralized mortgage obligations-residential 524,197 532,449 534,301 504,793 612,555
Corporate bonds 6,402 10,471 53,094 53,053 59,239
Small Business Administration-guaranteed participation securities 101,821 103,029  104,863  108,665  115,464
Mortgage-backed securities and collateralized mortgage obligations-commercial 10,543 10,558  10,715  10,725  11,136
Other securities 653 660 660 660 660
Total securities available for sale 741,292 863,754 908,446 878,188 1,077,484
           
Held to maturity securities:          
Mortgage-backed securities and collateralized mortgage obligations-residential 72,188 76,270 81,337 88,852 98,038
Corporate bonds 9,948 9,945 9,941 9,937 19,935
Total held to maturity securities 82,136 86,215 91,278 98,789 117,973
           
Federal Reserve Bank and Federal Home Loan Bank stock 10,500 10,500 10,500 10,500 9,632
           
Loans:          
Commercial 220,443 223,481 212,833 216,977 212,637
Residential mortgage loans 2,374,874 2,338,944 2,279,064 2,205,334 2,154,188
Home equity line of credit 339,971 340,489 337,178 334,571 332,111
Installment loans 5,714 5,895 5,894 5,544 4,831
Loans, net of deferred fees and costs 2,941,002 2,908,809 2,834,969 2,762,426 2,703,767
Less:          
Allowance for loan losses 47,035 47,714 47,722 47,589 47,658
Net loans 2,893,967 2,861,095 2,787,247 2,714,837 2,656,109
           
Bank premises and equipment, net 35,267 34,414 34,559 38,301 35,787
Other assets 82,445 82,430 71,728 73,757 69,998
           
Total assets $ 4,578,737 4,521,452 4,459,407 4,443,204 4,411,757
           
LIABILITIES:          
Deposits:          
Demand $ 327,779 318,456 314,660 314,985 298,243
Interest-bearing checking 628,752 611,127 591,590 591,844 579,077
Savings accounts 1,236,331 1,218,038 1,221,791 1,228,281 1,213,226
Money market deposit accounts 648,244 648,402 650,688 634,804 656,577
Certificates of deposit (in denominations of $100,000 or more) 432,168 419,301 405,575 397,707 384,559
Other time accounts 713,944 711,747 710,064 725,255 725,998
Total deposits 3,987,218 3,927,071 3,894,368 3,892,876 3,857,680
           
Short-term borrowings 195,411 204,162 185,226 176,325 171,019
Accrued expenses and other liabilities 24,329 28,406 25,425 25,380 22,169
           
Total liabilities 4,206,958 4,159,639 4,105,019 4,094,581 4,050,868
           
SHAREHOLDERS' EQUITY:          
Capital stock 98,927 98,927 98,912 98,912 98,912
Surplus 172,964 173,144 173,408 173,897 174,386
Undivided profits 152,237 147,432 143,015 138,953 135,373
Accumulated other comprehensive income (loss), net of tax (9,452) (13,803) (15,923) (16,831) (169)
Treasury stock at cost (42,897) (43,887) (45,024) (46,308) (47,613)
           
Total shareholders' equity 371,779 361,813 354,388 348,623 360,889
           
Total liabilities and shareholders' equity $ 4,578,737 4,521,452 4,459,407 4,443,204 4,411,757
           
Outstanding shares (thousands)  94,564  94,463  94,334  94,204  94,071
           
NONPERFORMING ASSETS          
           
(dollars in thousands)          
(Unaudited)          
           
Nonperforming Assets          
  03/31/14 12/31/13 09/30/13 06/30/13 03/31/13
New York and other states*          
Loans in nonaccrual status:          
Commercial $ 4,853  6,952  5,436  5,891  5,978
Real estate mortgage - 1 to 4 family  34,597  31,045  30,643  30,736  34,027
Installment  103  93  71  36  35
Total non-accrual loans  39,553  38,090  36,150  36,663  40,040
Other nonperforming real estate mortgages - 1 to 4 family  162  166  170  174  225
Total nonperforming loans  39,715  38,256  36,320  36,837  40,265
Other real estate owned  4,707  3,348  3,011  3,918  4,461
Total nonperforming assets $ 44,422  41,604  39,331  40,755  44,726
           
Florida          
Loans in nonaccrual status:          
Commercial $ 517  --   --   583  2,595
Real estate mortgage - 1 to 4 family  4,668  5,137  5,406  6,022  7,013
Installment  7  --  --  --  1
Total non-accrual loans  5,192  5,137  5,406  6,605  9,609
Other nonperforming real estate mortgages - 1 to 4 family  --   --  --  --  --
Total nonperforming loans  5,192  5,137  5,406  6,605  9,609
Other real estate owned  4,300  5,381  6,816  6,427  5,406
Total nonperforming assets $ 9,492  10,518  12,222  13,032  15,015
           
Total          
Loans in nonaccrual status:          
Commercial $ 5,370  6,952  5,436  6,474  8,573
Real estate mortgage - 1 to 4 family  39,265  36,182  36,049  36,758  41,040
Installment  110  93  71  36  36
Total non-accrual loans  44,745  43,227  41,556  43,268  49,649
Other nonperforming real estate mortgages - 1 to 4 family  162  166  170  174  225
Total nonperforming loans  44,907  43,393  41,726  43,442  49,874
Other real estate owned  9,007  8,729  9,827  10,345  9,867
Total nonperforming assets $ 53,914  52,122  51,553  53,787  59,741
           
           
Quarterly Net Chargeoffs          
  03/31/14 12/31/13 09/30/13 06/30/13 03/31/13
New York and other states*          
Commercial $ 242  176  585  49  248
Real estate mortgage - 1 to 4 family  851  1,194  1,215  1,885  1,563
Installment  44  (2)  25  13  15
Total net chargeoffs $ 1,137  1,368  1,825  1,947  1,826
           
Florida          
Commercial $ 612  (1)  (502)  (1)  99
Real estate mortgage - 1 to 4 family  428  138  41  123  344
Installment  2  3  3  --  --
Total net chargeoffs $ 1,042  140  (458)  122  443
           
Total          
Commercial $ 854  175  83  48  347
Real estate mortgage - 1 to 4 family  1,279  1,332  1,256  2,008  1,907
Installment  46  1  28  13  15
Total net chargeoffs $ 2,179  1,508  1,367  2,069  2,269
           
           
Asset Quality Ratios          
  03/31/14 12/31/13 09/30/13 06/30/13 03/31/13
           
Total nonperforming loans(1) $ 44,907  43,393  41,726  43,442  49,874
Total nonperforming assets(1)  53,914  52,122  51,553  53,787  59,741
Total net chargeoffs(2)  2,179  1,508  1,367  2,069  2,269
           
Allowance for loan losses(1) 47,035 47,714 47,722 47,589 47,658
           
Nonperforming loans to total loans 1.53% 1.49% 1.47% 1.57% 1.84%
Nonperforming assets to total assets 1.18% 1.15% 1.16% 1.21% 1.35%
Allowance for loan losses to total loans 1.60% 1.64% 1.68% 1.72% 1.76%
Coverage ratio(1) 104.7% 110.0% 114.4% 109.5% 95.6%
Annualized net chargeoffs to average loans(2) 0.30% 0.21% 0.20% 0.29% 0.34%
Allowance for loan losses to annualized net chargeoffs(2) 5.4x 7.9x 8.7x 6.0x 5.3x
           
* Includes New York, New Jersey, Vermont and Massachusetts.          
(1) At period-end          
(2) For the period ended          
 
DISTRIBUTION OF ASSETS, LIABILITIES AND SHAREHOLDERS' EQUITY-
INTEREST RATES AND INTEREST DIFFERENTIAL
             
(dollars in thousands) Three months ended Three months ended
(Unaudited) March 31, 2014 March 31, 2013
  Average Balance Interest Average Rate Average Balance Interest Average Rate
             
Assets            
             
Securities available for sale:            
U. S. government sponsored enterprises $ 169,355 506 1.19 % $ 270,953 816 1.20 %
Mortgage backed securities and collateralized mortgage obligations-residential 545,823 3,078  2.26 557,408 2,769 1.99
State and political subdivisions 6,133 105  6.85 18,556 285 6.15
Corporate bonds 8,548 59 2.78 47,358 218 1.84
Small Business Administration-guaranteed participation securities 110,098 556  2.02  99,683  496 1.99
Mortgage backed securities and collateralized mortgage obligations-commercial 10,939 38  1.39  8,378  29 1.38
Other 660 4  2.42 660 5  3.03
             
Total securities available for sale 851,556 4,346  2.04 1,002,996 4,618  1.84
             
Federal funds sold and other short-term Investments 575,352 351 0.25 405,953 245 0.24
             
Held to maturity securities:            
Corporate bonds 9,947 154 6.18 22,271 312 5.61
Mortgage backed securities and collateralized mortgage obligations-residential 74,324 625 3.36 103,607 789 3.05
             
Total held to maturity securities 84,271 779 3.70 125,878 1,101 3.50
             
Federal Reserve Bank and Federal Home Loan Bank stock 10,500 133  5.07 9,632 119  4.94
             
Commercial loans 222,332 2,797  5.03 216,210 2,847 5.27
Residential mortgage loans 2,355,125 26,982 4.60 2,136,067 25,684 4.83
Home equity lines of credit 340,681 2,936 3.49 333,434 2,800 3.41
Installment loans 5,596 167 12.11 4,528 158 14.20
             
Loans, net of unearned income 2,923,734 32,882 4.52 2,690,239 31,489 4.70
             
Total interest earning assets 4,445,413 38,491 3.48 4,234,698 37,572 3.56
             
Allowance for loan losses (48,219)     (48,458)    
Cash & non-interest earning assets 130,091     152,902    
             
             
Total assets $ 4,527,285     $ 4,339,142    
             
             
Liabilities and shareholders' equity            
             
Deposits:            
Interest bearing checking accounts $ 605,741 84 0.06 % $ 552,575 80 0.06 %
Money market accounts 646,601 599 0.38 659,172 685 0.42
Savings 1,225,364 763 0.25 1,203,580 916 0.31
Time deposits 1,139,811 1,951 0.69 1,088,877 1,820 0.68
             
Total interest bearing deposits 3,617,517 3,397 0.38 3,504,204 3,501 0.41
Short-term borrowings 202,175 393 0.79 168,059 364 0.88
             
Total interest bearing liabilities 3,819,692 3,790 0.40 3,672,263 3,865 0.43
             
Demand deposits 316,009     287,700    
Other liabilities 22,311     20,003    
Shareholders' equity 369,273     359,176    
             
Total liabilities and shareholders' equity $ 4,527,285     $ 4,339,142    
             
Net interest income , tax equivalent   34,701     33,707  
             
Net interest spread     3.08 %     3.13 %
             
Net interest margin (net interest income to total interest earning assets)     3.13 %     3.19 %
             
Tax equivalent adjustment   (45)     (102)  
             
             
Net interest income    34,656     33,605  

Non-GAAP Financial Measures Reconciliation

Tangible book value per share and tangible equity as a percentage of tangible assets at period end are non-GAAP financial measures derived from GAAP-based amounts. We calculate tangible equity and tangible assets by excluding the balance of intangible assets from shareholders' equity and total assets, respectively. We calculate tangible book value per share by dividing tangible equity by common shares outstanding, as compared to book value per common share, which we calculate by dividing shareholders' equity by common shares outstanding. We calculate tangible equity as a percentage of tangible assets at period end by dividing tangible equity by tangible assets at period end. We believe that this is consistent with the treatment by bank regulatory agencies, which exclude intangible assets from the calculation of risk-based capital ratios. 

The efficiency ratio is a non-GAAP measure of expense control relative to recurring revenue. We calculate the efficiency ratio by dividing total noninterest expenses as determined under GAAP, but excluding other real estate expense, net, which we refer to below as recurring expense, by net interest income (fully taxable equivalent) and total noninterest income as determined under GAAP, but excluding net gains on securities from this calculation, which we refer to below as recurring revenue. We believe that this provides one reasonable measure of core expenses relative to core revenue. 

We believe that these non-GAAP financial measures provide information that is important to investors and that is useful in understanding our financial position, results and ratios. Our management internally assesses our performance based, in part, on these measures. However, these non-GAAP financial measures are supplemental and are not a substitute for an analysis based on GAAP measures. As other companies may use different calculations for these measures, this presentation may not be comparable to other similarly titled measures reported by other companies. A reconciliation of the non-GAAP measures of tangible common equity, tangible book value per share and efficiency ratio to the underlying GAAP numbers is set forth below.

NON-GAAP FINANCIAL MEASURES RECONCILIATION      
       
(dollars in thousands, except per share amounts)      
(Unaudited)      
  03/31/14 12/31/13 03/31/13
Tangible Book Value Per Share      
       
Equity $ 371,779  361,813  360,889
Less: Intangible assets  553  553  553
Tangible equity  371,226  361,260  360,336
       
Shares outstanding  94,564  94,463  94,071
Tangible book value per share  3.93  3.82  3.83
Book value per share  3.93  3.83  3.84
       
Tangible Equity to Tangible Assets      
Total Assets 4,578,737 4,521,452 4,411,757
Less: Intangible assets  553  553  553
Tangible assets  4,578,184  4,520,899  4,411,204
       
Tangible Equity to Tangible Assets 8.11% 7.99% 8.17%
Equity to Assets 8.12% 8.00% 8.18%
       
  3 Months Ended
Efficiency Ratio 03/31/14 12/31/13 03/31/13
       
Net interest income (fully taxable equivalent) $ 34,701 34,577  33,707
Non-interest income  5,759  4,848  4,592
Less: Net gain on sale of building  1,556  --  --
Less: Net gain on securities  6  188  2
Recurring revenue  38,898 39,237  38,297
       
Total Noninterest expense  20,801  20,891  21,557
Less: Other real estate expense, net  855  430  749
Recurring expense  19,946  20,461  20,808
       
Efficiency Ratio 51.28% 52.15% 54.33%
CONTACT: Kevin T. Timmons
         Vice President/Treasurer
         (518) 381-3607
TrustCo Bank Corporation... (NASDAQ:TRST)
Historical Stock Chart
From Mar 2024 to Apr 2024 Click Here for more TrustCo Bank Corporation... Charts.
TrustCo Bank Corporation... (NASDAQ:TRST)
Historical Stock Chart
From Apr 2023 to Apr 2024 Click Here for more TrustCo Bank Corporation... Charts.