Executive Snapshot:

  • Continued strong financial results:
    • Core net income for first quarter 2015 compared to the same period in 2014:
      • Core net income up 6.7%;
      • Core diluted EPS up 6.1%;
    • GAAP earnings for the first quarter of 2015 compared to the same period in 2014:
      • Net income down 2.7%
      • Diluted EPS down 2.6%
      • Return on average assets (ROA) of 0.93%
      • Return on average equity (ROE) of 10.91%
      • Efficiency ratio of 54.18%
  • Asset quality improvement:
    • Asset quality measures continued to improve or remain stable as compared to both the first quarter of 2014 and for the fourth quarter of 2014
    • Nonperforming assets (NPAs) fell by $13.5 million versus the prior year
    • NPAs to total assets improved from 1.18% to 0.85% over last year
    • Quarterly net chargeoffs at lowest level since the fourth quarter of 2008
  • Continued expansion of customer base:
    • Focus on capitalizing on opportunities presented by expanded branch network
    • Average deposits per branch grew $868 thousand from March 31, 2014 to March 31, 2015 on a same store basis
    • Average core deposits grew $80 million for the first quarter of 2015 compared to the first quarter of 2014
  • Loan portfolio reaches all-time high:
    • Average loans were up $250 million for the first quarter of 2015 compared to first quarter of 2014
    • At $3.19 billion at March 31, 2015, loans reached an all-time historic high

Note: See non-GAAP financial measures reconciliation on pages 10-11 for information on core income and earnings per share

TrustCo Announces First Quarter 2015 Earnings; Core Net Income Up 7%

GLENVILLE, N.Y., April 21, 2015 (GLOBE NEWSWIRE) --

TrustCo Bank Corp NY (TrustCo) (Nasdaq:TRST) today announced that first quarter of 2015 core net income rose 7% to $10.7 million compared to $10.0 million for the first quarter of 2014. First quarter 2014 results included the sale of a property that added $965 thousand to reported after-tax earnings. Including this sale, first quarter 2014 reported net income was $11.0 million compared to $10.7 million in 2015.

Robert J. McCormick, President and Chief Executive Officer noted, "Our core results for the first quarter of 2015 represent a solid start to the new year. In addition to core net income growth, we continued to add customer relationships which ultimately positions our business well for the future. Our highly liquid balance sheet continues to allow us to fund our loan growth without having to overpay for deposits. We look forward to the balance of 2015 with optimism. We will continue taking advantage of opportunities as they are presented."

TrustCo saw continued strong loan growth in the first quarter of 2015. The gains continue to be primarily funded by expansion of retail deposits as well as proceeds from cash flow from the lower yielding investment securities portfolios. The shift toward loans helped offset part of the margin impact from continued comparatively low yields on cash and investments. TrustCo's strong liquidity position continues to allow the Company to take advantage of opportunities when interest rate conditions change.

Mr. McCormick also noted, "We are encouraged by the continued economic improvements in our market areas. We are pleased with the continued improvement in our asset quality during both the first quarter and over the last year. Our long-term focus on traditional lending criteria and conservative balance sheet management has enabled us to maintain strong liquidity and capital and report continued profit improvements. 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."

For the first quarter of 2015, return on average assets and return on average equity were 0.93% and 10.91%, respectively, compared to 0.99% and 12.09% for the first quarter of 2014, all on a reported GAAP basis. Higher levels of shareholders equity as well as the one-time gain of $965 thousand noted earlier contributed to the decline in return on average equity. Core diluted net income per share were $0.113 for the first quarter of 2015, up 6.1% from $0.106 for the first quarter of 2014. Reported GAAP earnings per share were $0.113 for the first quarter of 2015, compared to $0.116 for the first quarter of 2014. 

Average loans were up $249.6 million or 8.5% in the first quarter of 2015, over the same period in 2014. Average deposits were up $120.6 million or 3.1% for the first quarter of 2015 over the same period a year earlier. Most of the gain in deposits came from core deposit accounts. Average core deposits increased $80.0 million from the first quarter of 2014 to the first quarter of 2015. 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. We opened one new office during the first quarter, in Orlando, Florida. We continue to make significant progress expanding loans and deposits throughout our entire branch network. We expect that trend to continue as the newer branches continue to mature. 

At March 31, 2015, our average branch size was $28.4 million. On a same store basis, our average deposits per branch grew by $868 thousand from March 31, 2014 to March 31, 2015. We have always designed our branches to be smaller and more cost effective than those built by many of our competitors. We use open floor plans that help maximize the value of our branches. We remain mindful that fully achieving our goals for newer branches will take time and continued work. We believe success in growing customer relationships provides basic building blocks that will help drive profit growth for the coming years."

Asset quality and the allowance for loan losses coverage of nonperforming loans (NPLs) improved from both March 31, 2014 and December 31, 2014 to March 31, 2015. NPLs declined to $33.5 million at March 31, 2015, compared to $44.9 million at March 31, 2014 and to $34.0 million at December 31, 2014. NPLs were equal to 1.05% of total loans at March 31, 2015, compared to 1.53% a year earlier and 1.08% at year-end. The coverage ratio, or allowance for loan losses to NPLs, was 137.2% at March 31, 2015, compared to 136.2% at December 31, 2014 and to 104.7% at March 31, 2014. Nonperforming assets (NPAs) declined to $40.4 million from $40.5 million at December 31, 2014 and from $53.9 million at March 31, 2014. Overall, virtually every asset quality indicator improved during the first quarter of 2015 relative to the fourth quarter of 2014 and to the first quarter of 2014. The ratio of loan loss allowance to total loans was 1.44% as of March 31, 2015, compared to 1.47% at December 31, 2014 and to 1.60% at March 31, 2014 and reflects both the improvement in asset quality and economic conditions. The allowance for loan losses was $45.9 million at March 31, 2015 compared to $46.3 million at the end of 2014 and $47.0 million at March 31, 2014.

The net interest margin for the first quarter of 2015 was 3.08%, compared to 3.13% in the first quarter of 2014. 

At March 31, 2015 the tangible equity ratio was 8.44% compared to 8.46% at December 31, 2014. Tangible book value per share at March 31, 2015 was $4.21 compared to $3.93 a year earlier.  

TrustCo Bank Corp NY is a $4.7 billion savings and loan holding company and through its subsidiary, Trustco Bank, operated 145 offices in New York, New Jersey, Vermont, Massachusetts, and Florida at March 31, 2015.

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 2015 results will be held at 9:00 a.m. Eastern Time on April 22, 2015. Those wishing to participate in the call may dial toll-free 1-888-339-0764. International callers must dial 1-412-902-4195.  Please ask to be joined into the TrustCo Bank Corp NY / TRST call. A replay of the call will be available for thirty days by dialing 1-877-344-7529 (1-412-317-0088 for international callers), Conference Number 10063957. The call will also be audio webcast at: http://services.choruscall.com/links/trst150422.html, and will be available for one year. 

Note: See non-GAAP financial measures reconciliation on pages 10-11 for information on core income and earnings per share

Safe Harbor Statement

All statements in this news release that are not historical are forward-looking statements within the meaning of the Securities Exchange Act of 1934, as amended.  Forward-looking statements can be identified by words such as "anticipate," "intend," "plan," "goal," "seek," "believe," "project," "estimate," "expect," "strategy," "future," "likely," "may," "should," "will" and similar references to future periods. Examples of forward-looking statements include, among others, statements we make regarding our expectations for our performance during 2015 and for the growth of loans and deposits throughout our branch network and our ability to capitalize on economic changes in the areas in which we operate. Such forward-looking statements are subject to factors that could cause actual results to differ materially for TrustCo from those discussed. 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, 2014, 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
  03/31/15 12/31/14 03/31/14
Summary of operations      
Net interest income (TE) $ 35,185  35,693  34,701
Provision for loan losses  800  1,000  1,500
Net securities transactions  249  335  6
Noninterest income, excluding net securities transactions  4,374  4,417  5,753
Noninterest expense  21,857  22,240  20,801
Net income  10,715  10,660  11,011
       
Per common share      
Net income per share:      
 - Basic $ 0.113  0.113  0.116
 - Diluted  0.113  0.112  0.116
Cash dividends  0.066  0.066  0.066
Tangible Book value at period end  4.21  4.14  3.93
Market price at period end  6.88  7.26  7.04
       
At period end      
Full time equivalent employees 747 737 709
Full service banking offices 145 144 139
       
Performance ratios      
Return on average assets 0.93%  0.92 0.99
Return on average equity 10.91 10.70 12.09
Efficiency (1) 54.18 53.35 51.28
Net interest spread (TE) 3.02 3.11 3.08
Net interest margin (TE) 3.08 3.17 3.13
Dividend payout ratio 58.12 58.55 56.36
       
Capital ratio at period end      
Consolidated tangible equity to tangible assets (2) 8.44 8.46 8.11
       
Asset quality analysis at period end      
Nonperforming loans to total loans 1.05 1.08 1.53
Nonperforming assets to total assets 0.85 0.87 1.18
Allowance for loan losses to total loans 1.44 1.47 1.60
Coverage ratio (3) 1.4x 1.4 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, the net gain on sale of building, and the net sale of nonperforming loans). 
(2) The tangible equity ratio excludes $553 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  
  3/31/2015 12/31/2014 9/30/2014 6/30/2014 3/31/2014
Interest and dividend income:           
Interest and fees on loans $ 34,983  35,051  34,421  33,614  32,874
Interest and dividends on securities available for sale:           
U. S. government sponsored enterprises  212  233  297  381  506
State and political subdivisions   25  29  38  44  68
Mortgage-backed securities and collateralized mortgage obligations-residential  2,393  2,733  3,040  3,299  3,078
Corporate bonds  1  2  2  2  59
Small Business Administration-guaranteed participation securities  522  524  535  539  556
Mortgage-backed securities and collateralized mortgage obligations-commercial  37  37  38  38  38
Other securities  4  4  4  4  4
Total interest and dividends on securities available for sale  3,194  3,562  3,954  4,307  4,309
           
Interest on held to maturity securities:           
Mortgage-backed securities and collateralized mortgage obligations-residential  478  512  545  577  625
Corporate bonds  154  154  153  154  154
Total interest on held to maturity securities  632  666  698  731  779
           
Federal Reserve Bank and Federal Home Loan Bank stock  116  123  127  128  133
           
Interest on federal funds sold and other short-term investments  400  363  374  376  351
Total interest income  39,325  39,765  39,574  39,156  38,446
           
Interest expense:           
Interest on deposits:           
Interest-bearing checking  105  98  94  89  84
Savings  658  663  644  592  763
Money market deposit accounts  617  634  648  618  599
Time deposits  2,434  2,366  2,213  2,035  1,951
Interest on short-term borrowings  346  335  327  342  393
Total interest expense  4,160  4,096  3,926  3,676  3,790
           
Net interest income  35,165  35,669  35,648  35,480  34,656
           
Provision for loan losses  800  1,000  1,100  1,500  1,500
Net interest income after provision for loan losses   34,365  34,669  34,548  33,980  33,156
           
Noninterest income:          
Trustco Financial Services income  1,653  1,451  1,471  1,405  1,510
Fees for services to customers  2,524  2,753  2,838  2,732  2,521
Net gain on securities transactions  249  335  376  --  6
Other  197  213  205  368  1,722
Total noninterest income  4,623  4,752  4,890  4,505  5,759
           
Noninterest expenses:           
Salaries and employee benefits  8,481  9,003  8,272  8,012  7,592
Net occupancy expense  4,108  3,869  4,013  4,110  4,259
Equipment expense  1,942  1,919  1,725  1,823  1,752
Professional services  1,507  1,536  1,547  1,438  1,286
Outsourced services  1,425  1,225  1,375  1,425  1,325
Advertising expense  600  602  629  657  599
FDIC and other insurance  1,065  949  1,054  1,000  904
Other real estate expense (income), net  424  841  1,001  (1,688)  855
Other  2,305  2,296  2,576  2,660  2,229
Total noninterest expenses  21,857  22,240  22,192  19,437  20,801
           
Income before taxes  17,131  17,181  17,246  19,048  18,114
Income taxes  6,416  6,521  6,532  7,240  7,103
           
Net income $ 10,715  10,660  10,714  11,808  11,011
Net income per common share:           
 - Basic $ 0.113 0.113 0.113 0.125 0.116
           
 - Diluted  0.113 0.112 0.113 0.125 0.116
           
Average basic shares (in thousands)  94,947  94,681  94,628  94,559  94,452
Average diluted shares (in thousands)  95,074  94,813  94,752  94,675  94,581
           
Note: Taxable equivalent net interest income $ 35,185  35,693  35,676  35,513  34,701
           
           
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION          
           
(dollars in thousands)          
(Unaudited)          
           
           
  3/31/2015 12/31/2014 9/30/2014 6/30/2014 3/31/2014
ASSETS:          
           
Cash and due from banks $ 44,853 43,505 43,724 48,034 46,127
Federal funds sold and other short term investments 705,273 627,943 586,931 573,514 687,003
Total cash and cash equivalents 750,126 671,448 630,655 621,548 733,130
           
Securities available for sale:          
U. S. government sponsored enterprises 108,248 77,800 83,087 103,340 92,708
States and political subdivisions 1,974 2,271 2,769 3,921 4,968
Mortgage-backed securities and collateralized mortgage obligations-residential 445,273 483,560 523,779 589,517 524,197
Corporate bonds 1,500 1,500 1,401 1,402 6,402
Small Business Administration-guaranteed participation securities 98,668 100,496 100,491  102,367  101,821
Mortgage-backed securities and collateralized mortgage obligations-commercial 10,503 10,447 10,417  10,544  10,543
Other securities 685 685 679 679 653
Total securities available for sale 666,851 676,759 722,623 811,770 741,292
           
Held to maturity securities:          
Mortgage-backed securities and collateralized mortgage obligations-residential 57,296 60,986 64,223 67,974 72,188
Corporate bonds 9,964 9,960 9,956 9,952 9,948
Total held to maturity securities 67,260 70,946 74,179 77,926 82,136
           
Federal Reserve Bank and Federal Home Loan Bank stock 9,228 9,228 9,228 10,951 10,500
           
Loans:          
Commercial 212,145 223,382 219,825 222,655 220,443
Residential mortgage loans 2,620,925 2,575,222 2,510,151 2,437,500 2,374,874
Home equity line of credit 352,552 352,134 346,496 339,897 339,971
Installment loans 8,003 7,594 6,557 6,098 5,714
Loans, net of deferred fees and costs 3,193,625 3,158,332 3,083,029 3,006,150 2,941,002
Less:          
Allowance for loan losses 45,944 46,327 46,512 46,935 47,035
Net loans 3,147,681 3,112,005 3,036,517 2,959,215 2,893,967
           
Bank premises and equipment, net 38,812 38,565 37,455 36,658 35,267
Other assets 60,698 65,488 71,609 71,061 82,445
           
Total assets $ 4,740,656 4,644,439 4,582,266 4,589,129 4,578,737
           
LIABILITIES:          
Deposits:          
Demand $ 347,315 331,425 327,527 324,277 327,779
Interest-bearing checking 696,137 682,210 646,862 643,473 628,752
Savings accounts 1,237,115 1,216,831 1,215,087 1,233,347 1,236,331
Money market deposit accounts 640,368 638,542 655,646 651,367 648,244
Time deposits 1,196,233 1,163,233 1,139,919 1,142,723 1,146,112
Total deposits 4,117,168 4,032,241 3,985,041 3,995,187 3,987,218
           
Short-term borrowings 194,738 189,116 179,957 181,516 195,411
Accrued expenses and other liabilities 28,274 29,638 27,781 27,409 24,329
           
Total liabilities 4,340,180 4,250,995 4,192,779 4,204,112 4,206,958
           
SHAREHOLDERS' EQUITY:          
Capital stock 98,964 98,945 98,942 98,927 98,927
Surplus 172,237 172,353 172,598 172,769 172,964
Undivided profits 171,232 166,745 162,326 157,832 152,237
Accumulated other comprehensive loss, net of tax (2,687) (4,509) (3,508) (2,611) (9,452)
Treasury stock at cost (39,270) (40,090) (40,871) (41,900) (42,897)
           
Total shareholders' equity 400,476 393,444 389,487 385,017 371,779
           
Total liabilities and shareholders' equity $ 4,740,656 4,644,439 4,582,266 4,589,129 4,578,737
           
Outstanding shares (in thousands)  94,956  94,857  94,785  94,665  94,564
           
           
NONPERFORMING ASSETS          
           
(dollars in thousands)          
(Unaudited)          
           
Nonperforming Assets          
  03/31/15 12/31/14 09/30/14 06/30/14 03/31/14
New York and other states*          
Loans in nonaccrual status:          
Commercial  $ 2,489  3,835  4,226  5,132  4,853
Real estate mortgage - 1 to 4 family  28,215  27,221  29,736  31,433  34,597
Installment  77  77  95  87  103
Total non-accrual loans  30,781  31,133  34,057  36,652  39,553
Other nonperforming real estate mortgages - 1 to 4 family  75  125  155  159  162
Total nonperforming loans  30,856  31,258  34,212  36,811  39,715
Other real estate owned  6,288  5,533  5,238  3,930  4,707
Total nonperforming assets  $ 37,144  36,791  39,450  40,741  44,422
           
Florida          
Loans in nonaccrual status:          
Commercial $ --   --   517  517  517
Real estate mortgage - 1 to 4 family  2,608  2,740  2,395  3,578  4,668
Installment  20  13  1  1  7
Total non-accrual loans  2,628  2,753  2,913  4,096  5,192
Other nonperforming real estate mortgages - 1 to 4 family  --   --  --  --  --
Total nonperforming loans  2,628  2,753  2,913  4,096  5,192
Other real estate owned  670  908  1,188  4,365  4,300
Total nonperforming assets  $ 3,298  3,661  4,101  8,461  9,492
           
Total          
Loans in nonaccrual status:          
Commercial  $ 2,489  3,835  4,743  5,649  5,370
Real estate mortgage - 1 to 4 family  30,823  29,961  32,131  35,011  39,265
Installment  97  90  96  88  110
Total non-accrual loans  33,409  33,886  36,970  40,748  44,745
Other nonperforming real estate mortgages - 1 to 4 family  75  125  155  159  162
Total nonperforming loans  33,484  34,011  37,125  40,907  44,907
Other real estate owned  6,958  6,441  6,426  8,295  9,007
Total nonperforming assets  $ 40,442  40,452  43,551  49,202  53,914
           
           
Quarterly Net Chargeoffs (Recoveries)          
  03/31/15 12/31/14 09/30/14 06/30/14 03/31/14
New York and other states*          
Commercial  $ 34  (16)  124  13  242
Real estate mortgage - 1 to 4 family  1,004  1,591  1,105  1,496  851
Installment  37  48  57  24  44
Total net chargeoffs  $ 1,075  1,623  1,286  1,533  1,137
           
Florida          
Commercial  $ (1)  (476)  (1)  (2)  612
Real estate mortgage - 1 to 4 family  109  37  242  59  428
Installment  --   1  (4)  10  2
Total net chargeoffs  $ 108  (438)  237  67  1,042
           
Total          
Commercial  $ 33  (492)  123  11  854
Real estate mortgage - 1 to 4 family  1,113  1,628  1,347  1,555  1,279
Installment  37  49  53  34  46
Total net chargeoffs  $ 1,183  1,185  1,523  1,600  2,179
           
           
Asset Quality Ratios          
  03/31/15 12/31/14 09/30/14 06/30/14 03/31/14
           
Total nonperforming loans(1)  $ 33,484  34,011  37,125  40,907  44,907
Total nonperforming assets(1)  40,442  40,452  43,551  49,202  53,914
Total net chargeoffs(2)  1,183  1,185  2,179  1,600  2,179
           
Allowance for loan losses(1) 45,944 46,327 46,512 46,935 47,035
           
Nonperforming loans to total loans 1.05% 1.08% 1.20% 1.36% 1.53%
Nonperforming assets to total assets 0.85% 0.87% 0.95% 1.07% 1.18%
Allowance for loan losses to total loans 1.44% 1.47% 1.51% 1.56% 1.60%
Coverage ratio(1) 137.2% 136.2% 125.3% 114.7% 104.7%
Annualized net chargeoffs to average loans(2) 0.15% 0.15% 0.29% 0.22% 0.30%
Allowance for loan losses to annualized net chargeoffs(2) 9.6x 9.8x 5.3x 7.3x 5.4x
           
* 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, 2015 March 31, 2014
  Average Interest Average Average Interest Average
  Balance   Rate Balance   Rate
             
Assets            
             
Securities available for sale:            
U. S. government sponsored enterprises  $ 77,865 212 1.09%  $ 169,355 506 1.19%
Mortgage backed securities and collateralized mortgage obligations-residential 478,410 2,393  2.00 545,823 3,078  2.26
State and political subdivisions 2,092 38  7.26 6,133 105  6.85
Corporate bonds 1,499 1 0.13 8,548 59 2.78
Small Business Administration-guaranteed participation securities 101,662 522  2.06 110,098 556  2.02
Mortgage backed securities and collateralized mortgage obligations-commercial 10,669 37  1.40 10,939 38  1.39
Other 685 4  2.34 660 4  2.42
             
Total securities available for sale 672,882 3,207  1.91 851,556 4,346  2.04
             
Federal funds sold and other short-term Investments 653,263 400 0.25 575,352 351 0.25
             
Held to maturity securities:            
Corporate bonds 9,962 154 6.17 9,947 154 6.18
Mortgage backed securities and collateralized mortgage obligations-residential 59,351 478 3.22 74,324 625 3.36
             
Total held to maturity securities 69,313 632 3.65 84,271 779 3.70
             
Federal Reserve Bank and Federal Home Loan Bank stock 9,228 116  5.03 10,500 133  5.07
             
Commercial loans 219,050 2,796  5.11 222,332 2,797  5.03
Residential mortgage loans 2,594,216 28,958 4.48 2,355,125 26,982 4.60
Home equity lines of credit 352,258 3,061 3.52 340,681 2,936 3.49
Installment loans 7,794 175 9.11 5,596 167 12.11
             
Loans, net of unearned income 3,173,318 34,990 4.42 2,923,734 32,882 4.52
             
Total interest earning assets 4,578,004 39,345 3.45 4,445,413 38,491 3.48
             
Allowance for loan losses (46,597)     (48,219)    
Cash & non-interest earning assets 138,560     130,091    
             
Total assets  $ 4,669,967      $ 4,527,285    
             
             
Liabilities and shareholders' equity            
             
Deposits:            
Interest bearing checking accounts  $ 677,963 105 0.06%  $ 605,741 84 0.06%
Money market accounts 637,858 617 0.39 646,601 599 0.38
Savings 1,229,498 658 0.22 1,225,364 763 0.25
Time deposits 1,180,436 2,434 0.84 1,139,811 1,951 0.69
             
Total interest bearing deposits 3,725,755 3,814 0.42 3,617,517 3,397 0.38
Short-term borrowings 192,344 346 0.73 202,175 393 0.79
             
Total interest bearing liabilities 3,918,099 4,160 0.43 3,819,692 3,790 0.40
             
Demand deposits 328,407     316,009    
Other liabilities 25,289     22,311    
Shareholders' equity 398,172     369,273    
             
Total liabilities and shareholders' equity  $ 4,669,967      $ 4,527,285    
             
Net interest income, tax equivalent   35,185     34,701  
             
Net interest spread     3.02%     3.08%
             
Net interest margin (net interest income to total interest earning assets)     3.08%     3.13%
             
Tax equivalent adjustment   (20)     (45)  
             
Net interest income    35,165     34,656  

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 in the table below as recurring revenue. We believe that this provides a reasonable measure of recurring expenses relative to recurring revenue. 

Core net income ("core earnings") and core net income ("core earnings") per share are non-GAAP financial measures derived from GAAP-based amounts. We calculate core earnings by excluding the net after-tax gain on the sale of the proposed Florida operations building during the first quarter of 2014 from net income and from net income per share. We believe that this provides a reasonable measure of core net income (earnings).

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, efficiency ratio, net income and net income per share to the underlying GAAP numbers is set forth below.

NON-GAAP FINANCIAL MEASURES RECONCILIATION      
       
(dollars in thousands, except per share amounts)      
(Unaudited)      
  03/31/15 12/31/14 03/31/14
Tangible Book Value Per Share      
       
Equity  $ 400,476  393,444  371,779
Less: Intangible assets  553  553  553
Tangible equity  399,923  392,891  371,226
       
Shares outstanding  94,956  94,857  94,564
Tangible book value per share  4.21  4.14  3.93
Book value per share  4.22  4.15  3.93
       
Tangible Equity to Tangible Assets      
Total Assets 4,740,656 4,644,439 4,578,737
Less: Intangible assets  553  553  553
Tangible assets  4,740,103  4,643,886  4,578,184
       
Tangible Equity to Tangible Assets 8.44% 8.46% 8.11%
Equity to Assets 8.45% 8.47% 8.12%
       
  3 Months Ended
Efficiency Ratio 03/31/15 12/31/14 03/31/14
       
Net interest income (fully taxable equivalent)  $ 35,185  35,693  34,701
Non-interest income  4,623  4,752  5,759
Less: Net gain on sale of building  --  --  1,556
Less: Net gain on securities  249  335  6
Recurring revenue  39,559  40,110  38,898
       
Total noninterest expense  21,857  22,240  20,801
Less: Other real estate expense, net  424  841  855
Recurring expense  21,433  21,399  19,946
       
Efficiency Ratio 54.18% 53.35% 51.28%
       
       
  3 Months Ended
Core Net Income 03/31/15 12/31/14 03/31/14
       
Net income  $ 10,715  10,660  11,011
Less: Gain on sale of building, net of tax  --  --  965
Core net income  10,715  10,660  10,046
       
Average basic shares outstanding (in thousands)  94,947  94,681  94,452
Average diluted shares outstanding (in thousands)  95,074  94,813  94,581
       
Net income per common share:       
 - Basic  $ 0.113  0.113  0.116
 - Diluted  0.113  0.112  0.116
       
Core net income per common share:       
       
 - Basic  $ 0.113  0.113  0.106
 - Diluted  0.113  0.112  0.106
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.