Wire Stories

TrustCo Enters Its 120?? Year; Posts Record Earnings; Net Income of $61.5 million up 17.3% over the prior year

GLENVILLE, New York, Jan. 24, 2022 (GLOBE NEWSWIRE) — TrustCo Bank Corp NY (TrustCo, NASDAQ: TRST) today announced full year 2021 net income of $61.5 million or $3.194 diluted earnings per share, compared to net income of $52.5 million or $2.717 diluted earnings per share for the full year 2020; and net income of $16.2 million or $0.845 diluted earnings per share for the three months ended December 31, 2021, compared to net income of $13.8 million or $0.716 diluted earnings per share for the three months ended December 31, 2020. For all periods presented, share and per share information has been adjusted for the 1 for 5 reverse stock split which occurred on May 28, 2021.

Overview
Robert J. McCormick, Chairman, President and Chief Executive Officer noted, “All of the members of the Trustco Bank family are justifiably proud of our history as we enter our 120?? year. We are very pleased to embark on that celebration with the momentum of a great year in 2021, which was marked by record earnings and rock-solid capital and liquidity. Also fueling our momentum is the increase in the amount of our dividend announced last quarter and our further recognition as an award-winning bank by local and national media outlets, consumer surveys, and the bank rating firm Bauer, which continues to award Trustco Bank its highest five-star rating.”

The Company traces its roots back to the first branch of the Schenectady Trust Company, which was located on State Street in downtown Schenectady, New York in 1902. The institution was founded by prominent local business people and executives of General Electric Company, which also has deep roots in the “Electric City.” The second and third branches of the bank were on Crane Street, in Schenectady’s Mont Pleasant neighborhood, and at the corner of State Street and Brandywine Avenue in the city. Both of these locations are still Trustco Bank branches today. Since then, the franchise has grown to a presence in five states, nearly 150 branch locations, and $6.2 billion in total assets. Record earnings of $61.5 million in 2021 is a testament to the vitality of the current enterprise.

Details
Average loans were up $185.3 million or 4.4% in the fourth quarter 2021 over the same period in 2020. Average residential loans, our primary lending focus, were up $223.3 million, or 5.9%, in the fourth quarter 2021 over the same period in 2020. As of December 31, 2021, there were no loans in deferral. Additionally, the Bank had funded 663 Paycheck Protection Program (“PPP”) loans totaling $46 million in 2020, and an additional 344 loans totaling $23 million in 2021. As of December 31, 2021, 190 PPP loans totaling $10 million remain outstanding. Average deposits were up $297.5 million or 6.0% for the fourth quarter 2021 over the same period a year earlier. The increase in deposits during the 2021 fourth quarter was the result of a $525.8 million or 14.4% increase in total average core deposit accounts, which consist of interest bearing and non-interest bearing checking, savings and money market deposits, offset by a decrease in average time deposits of $228.3 million or 17.8%, for the fourth quarter 2021 over the same period in 2020. Within the core deposits, checking balances were up $270.0 million or 16.1% (including interest bearing and non-interest bearing checking balances), money market balances were up $52.9 million or 7.5%, and savings balances were up $202.9 million or 16.1%. We believe the increase in core deposits continues to reflect the desire of customers to have additional funds in the safety and security offered by TrustCo’s long history of conservative banking. As we move forward, the objective is to encourage customers to retain these additional funds in the expanded product offerings of the Bank through aggressive marketing and product differentiation.

The cost of interest bearing liabilities decreased to 0.13% in the fourth quarter 2021 from 0.35% in the fourth quarter 2020. A significant portion of our CD portfolio (time deposits) repriced during the last year, which resulted in lower rates due to ongoing market conditions. The net interest margin for the fourth quarter 2021 was 2.69%, down 10 basis points from 2.79% in the fourth quarter of 2020. Net interest income (TE) increased by 2.8% or $1.1 million over the same period last year.

TrustCo continued to demonstrate its ability to grow shareholders’ equity as average equity was up $26.4 million or 4.7% in the fourth quarter of 2021 compared to the same period in 2020. Return on average assets and return on average equity for the fourth quarter 2021 were 1.05% and 10.92%, respectively, compared to 0.95% and 9.75% for the fourth quarter 2020. Improving efficiencies to reduce costs continues to remain a key area of focus. As a result, full time equivalent employees decreased from the prior year partially due to a strategic realignment and the impact of COVID-19 on the labor market. Additionally, on May 28, 2021, the reverse split of the Company’s Common Stock at a ratio of 1 for 5 was implemented on the Nasdaq Global Select Market. All prior period share and per share information, and common stock and surplus amounts have been split adjusted. The board of directors believes that the higher per share trading price that resulted from the Reverse Stock Split will generate greater investor interest in TrustCo and improve the marketability of the shares to a broader range of investors. The board of directors also believes that the Reverse Stock Split has resulted in a number of our shares of outstanding common stock that is similar to the number of outstanding shares of common stock of comparable financial institutions.

Asset quality and loan loss reserve measures have continued to improve as a result of low levels of nonperforming assets and chargeoffs. Nonperforming loans (NPLs) were $18.8 million at December 31, 2021, compared to $21.1 million at December 31, 2020. NPLs were 0.42% and 0.50% of total loans at December 31, 2021 and 2020, respectively. The coverage ratio, or allowance for loan losses to NPLs, was 236.0% at December 31, 2021, compared to 235.2% at December 31, 2020. Nonperforming assets (NPAs) were $19.1 million at December 31, 2021, compared to $21.6 million at December 31, 2020. The ratio of allowance for loan losses to total loans was 1.00% as of December 31, 2021 compared to 1.17% as of December 31, 2020. The allowance for loan losses was $44.3 million at December 31, 2021, compared to $49.6 million at December 31, 2020. During 2020, management increased certain allowance qualitative factors based on its assessment of the impact of the pandemic on local, national, and global economic conditions as well as the perceived risks inherent in specific industries and credit characteristics. In light of an improving economic environment in 2021 and based on the approach utilized in the prior year the company adjusted the pandemic specific provision during the second half of 2021. Provision for loan losses for the fourth quarter of 2021 was a credit of $3.0 million compared to a provision for loan losses for the fourth quarter of 2020 of $600 thousand. The decrease from the prior year is due to the sustained improvement in asset quality trends and economic conditions during the fourth quarter. The Company had previously elected to delay its adoption of Accounting Standards Update 2016-13, Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments (“CECL”), as provided by the Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”) until the date on which the National Emergency concerning COVID-19 was terminated or December 31, 2020, whichever occurred first. The December 31, 2020 adoption date under the CARES Act was extended to January 1, 2022 as a part of the COVID-19 relief legislation, which became law in December 2020, and therefore the Company adopted CECL on January 1, 2022.

Net chargeoffs for the fourth quarter 2021 were $83 thousand versus net chargeoffs in the fourth quarter 2020 of $128 thousand. The annualized net chargeoffs ratio was 0.01% for both the fourth quarter 2021 and 2020.

At December 31, 2021 the equity to asset ratio was 9.70%, compared to 9.63% at December 31, 2020. Book value per share at September 30, 2021 was $31.28, up 6.2% compared to $29.46 a year earlier.

TrustCo Bank Corp NY is a $6.2 billion savings and loan holding company and through its subsidiary, Trustco Bank, operated 147 offices in New York, New Jersey, Vermont, Massachusetts, and Florida at December 31, 2021.

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.

Those wishing to participate in the call may dial toll-free 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 097207. 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 124698. The call will also be audio webcast at https://services.choruscall.com/links/trst220125.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. 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 2021, including our expectations regarding the effects of COVID-19 on our financial results and our ability to assist our customers in addressing the effects of COVID-19, our ability to retain customers, the impact of Federal Reserve actions regarding interest rates and 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, 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. 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 effect of the COVID-19 pandemic on our business, financial condition, liquidity and results of operations; the impact of the actions taken by governmental authorities to contain COVID-19 or address the impact of COVID-19 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; future business strategies related to the implementation of CECL; 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 and savings habits; and 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, including interest rate policies of the Federal Reserve Board, inflation, interest rates, market and monetary fluctuations; changes in and uncertainty related to benchmark interest rates used to price loans and deposits; 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; changes in consumer spending, borrowing and saving habits; 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; 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; 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.

TRUSTCO BANK CORP NY
GLENVILLE, NY
FINANCIAL HIGHLIGHTS
(dollars in thousands, except per share data)
(Unaudited)
Three months ended
12/31/20219/30/202112/31/2020
Summary of operations
Net interest income (TE)$40,29239,88839,182
(Credit) Provision for loan losses(3,000)(2,800)600
Noninterest income4,5264,2954,069
Noninterest expense26,19024,69724,830
Net income16,24116,76213,814
Per share (4)
Net income per share:
– Basic$0.8450.8710.716
– Diluted0.8450.8710.716
Cash dividends0.3500.3410.341
Book value at period end31.2830.5329.46
Market price at period end33.3131.9733.35
At period end
Full time equivalent employees759743778
Full service banking offices147147148
Performance ratios
Return on average assets1.05%1.080.95
Return on average equity10.9211.409.75
Efficiency (1)58.5055.8257.31
Net interest spread (TE)2.672.622.72
Net interest margin (TE)2.692.652.79
Dividend payout ratio41.4239.1347.55
Capital ratios at period end
Consolidated tangible equity to tangible assets (2)9.69%9.559.62
Consolidated equity to assets9.70%9.569.63
Asset quality analysis at period end
Nonperforming loans to total loans0.420.460.50
Nonperforming assets to total assets0.310.340.37
Allowance for loan losses to total loans1.001.081.17
Coverage ratio (3)2.4x2.3x2.4x
(1) Non-GAAP measure; calculated as noninterest expense (excluding ORE income/expense) divided by taxable
equivalent net interest income plus noninterest income. See Non-GAAP Financial Measures Reconciliation.
(2) Non-GAAP measure; calculated as total equity less $553 of intangible assets divided by total assets less
$553 of intangible assets. See Non-GAAP Financial Measures Reconciliation.
(3) Calculated as allowance for loan losses divided by total nonperforming loans.
(4) All periods presented have been adjusted for the 1 for 5 reverse stock split which occurred on May 28, 2021.
TE = Taxable equivalent

FINANCIAL HIGHLIGHTS, Continued
(dollars in thousands, except per share data)
(Unaudited)
Year ended
12/31/2112/31/20
Summary of operations
Net interest income (TE)$160,409153,583
(Credit) Provision for loan losses(5,450)5,600
Net gain on securities transactions1,155
Noninterest income, excluding net gain on securities transactions17,93716,015
Noninterest expense101,66295,704
Net income61,51952,452
Per share (2)
Net income per share:
– Basic$3.1942.718
– Diluted3.1942.717
Cash dividends1.3721.363
Book value at period end31.2829.46
Market price at period end33.3133.35
Performance ratios
Return on average assets1.010.94
Return on average equity10.619.47
Efficiency (1)56.9056.38
Net interest spread (TE)2.672.73
Net interest margin (TE)2.712.84
Dividend payout ratio42.9550.12
(1) Calculated as noninterest expense (excluding ORE income/expense) divided by taxable equivalent net
interest income plus noninterest income. See Non-GAAP Financial Measures Reconciliation.
(2) All periods presented have been adjusted for the 1 for 5 reverse stock split which occurred on May 28, 2021.
TE = Taxable equivalent.

CONSOLIDATED STATEMENTS OF INCOME
(dollars in thousands, except per share data)
(Unaudited)
Three months ended
12/31/20219/30/20216/30/20213/31/202112/31/2020
Interest and dividend income:
Interest and fees on loans$39,65539,48839,80840,21740,906
Interest and dividends on securities available for sale:
U. S. government sponsored enterprises7691975027
State and political subdivisions112
Mortgage-backed securities and collateralized mortgage
obligations – residential1,0731,0381,1671,2371,172
Corporate bonds206220323316349
Small Business Administration – guaranteed
participation securities165181193206212
Other securities45567
Total interest and dividends on securities available for sale1,5241,5361,7851,8161,769
Interest on held to maturity securities:
Mortgage-backed securities and collateralized mortgage
obligations – residential97104111123129
Total interest on held to maturity securities97104111123129
Federal Home Loan Bank stock6264656970
Interest on federal funds sold and other short-term investments432470286270246
Total interest income41,77041,66242,05542,49543,120
Interest expense:
Interest on deposits:
Interest-bearing checking4238465251
Savings149154162159156
Money market deposit accounts201202236283447
Time deposits8651,1491,2611,6663,053
Interest on short-term borrowings221232228228232
Total interest expense1,4781,7751,9332,3883,939
Net interest income40,29239,88740,12240,10739,181
Less: (Credit) Provision for loan losses(3,000)(2,800)350600
Net interest income after provision for loan losses43,29242,68740,12239,75738,581
Noninterest income:
Trustco Financial Services income1,7661,5581,9992,0351,527
Fees for services to customers2,5782,5312,4862,2042,365
Other182206203189177
Total noninterest income4,5264,2954,6884,4284,069
Noninterest expenses:
Salaries and employee benefits11,98411,90912,40312,42511,727
Net occupancy expense4,5694,2594,3284,5864,551
Equipment expense1,7581,6281,6001,6311,621
Professional services1,5791,4831,6141,4321,644
Outsourced services1,9502,0152,1692,2501,925
Advertising expense762310549354527
FDIC and other insurance780746777707657
Other real estate (income) expense, net(28)32(60)23945
Other2,8362,3152,0601,7112,133
Total noninterest expenses26,19024,69725,44025,33524,830
Income before taxes21,62822,28519,37018,85017,820
Income taxes5,3875,5234,9374,7674,006
Net income$16,24116,76214,43314,08313,814
Net income per common share (1):
– Basic$0.8450.8710.7490.7300.716
– Diluted0.8450.8710.7480.7300.716
Average basic shares (in thousands) (1)19,21619,24919,28119,28719,287
Average diluted shares (in thousands) (1)19,21819,25219,29019,29319,288
Note: Taxable equivalent net interest income$40,29239,88840,12240,10739,182
(1) All periods presented have been adjusted for the 1 for 5 reverse stock split which occurred on May 28, 2021.

CONSOLIDATED STATEMENTS OF INCOME, Continued
(dollars in thousands, except per share data)
(Unaudited)
Year ended
12/31/2112/31/20
Interest and dividend income:
Interest and fees on loans$159,168165,964
Interest and dividends on securities available for sale:
U. S. government sponsored enterprises314568
State and political subdivisions26
Mortgage-backed securities and collateralized mortgage
obligations – residential4,5156,131
Corporate bonds1,0651,721
Small Business Administration – guaranteed
participation securities745902
Other securities2023
Total interest and dividends on securities available for sale6,6619,351
Interest on held to maturity securities:
Mortgage-backed securities-residential435604
Total interest on held to maturity securities435604
Federal Reserve Bank and Federal Home Loan Bank stock260421
Interest on federal funds sold and other short-term investments1,4581,948
Total interest income167,982178,288
Interest expense:
Interest on deposits:
Interest-bearing checking178148
Savings624716
Money market deposit accounts9223,042
Time deposits4,94119,792
Interest on short-term borrowings9091,010
Total interest expense7,57424,708
Net interest income160,408153,580
Less: (Credit) Provision for loan losses(5,450)5,600
Net interest income after provision for loan losses165,858147,980
Noninterest income:
Trustco Financial Services income7,3586,279
Fees for services to customers9,7998,779
Net gain on securities transactions1,155
Other780957
Total noninterest income17,93717,170
Noninterest expenses:
Salaries and employee benefits48,72145,647
Net occupancy expense17,74217,519
Equipment expense6,6176,636
Professional services6,1085,618
Outsourced services8,3847,750
Advertising expense1,9751,921
FDIC and other insurance3,0102,220
Other real estate expense, net18392
Other8,9228,301
Total noninterest expenses101,66295,704
Income before taxes82,13369,446
Income taxes20,61416,994
Net income$61,51952,452
Net income per common share (1):
– Basic$3.1942.718
– Diluted3.1942.717
Average basic shares (in thousands) (1)19,25919,301
Average diluted shares (in thousands) (1)19,26319,303
Note: Taxable equivalent net interest income$160,409153,583
(1) All periods presented have been adjusted for the 1 for 5 reverse stock split which occurred on May 28, 2021.

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
(dollars in thousands)
(Unaudited)
12/31/20219/30/20216/30/20213/31/202112/31/2020
ASSETS:
Cash and due from banks$48,35745,48647,76645,49347,196
Federal funds sold and other short term investments1,171,1131,147,8531,134,6221,094,8801,059,903
Total cash and cash equivalents1,219,4701,193,3391,182,3881,140,3731,107,099
Securities available for sale:
U. S. government sponsored enterprises59,17959,74974,57974,46519,968
States and political subdivisions41484848103
Mortgage-backed securities and collateralized mortgage
obligations – residential270,798293,585315,656348,317316,158
Small Business Administration – guaranteed
participation securities31,67434,56937,19939,23242,217
Corporate bonds45,33745,91554,64764,83959,939
Other securities684686686686686
Total securities available for sale407,713434,552482,815527,587439,071
Held to maturity securities:
Mortgage-backed securities and collateralized mortgage
obligations-residential9,92310,70111,66512,72913,824
Total held to maturity securities9,92310,70111,66512,72913,824
Federal Home Loan Bank stock5,6045,6045,6045,5065,506
Loans:
Commercial200,200204,679214,164217,021212,492
Residential mortgage loans3,998,1873,951,2853,892,3513,807,8373,780,167
Home equity line of credit230,976231,314234,214235,644242,194
Installment loans9,4169,4518,6388,6709,617
Loans, net of deferred net costs4,438,7794,396,7294,349,3674,269,1724,244,470
Less: Allowance for loan losses44,26747,35050,15549,99149,595
Net loans4,394,5124,349,3794,299,2124,219,1814,194,875
Bank premises and equipment, net33,02733,23333,69134,01234,412
Operating lease right-of-use assets48,09045,83645,82546,61447,885
Other assets78,20762,19161,37860,45559,124
Total assets$6,196,5466,134,8356,122,5786,046,4575,901,796
LIABILITIES:
Deposits:
Demand$794,878790,663765,193718,343652,756
Interest-bearing checking1,191,3041,148,5931,152,9011,141,5951,086,558
Savings accounts1,504,5541,433,1301,409,5561,362,1411,285,501
Money market deposit accounts782,079744,051732,963719,580716,005
Time deposits995,3141,124,5811,169,9071,231,2631,296,373
Total deposits5,268,1295,241,0185,230,5205,172,9225,037,193
Short-term borrowings244,686230,770237,791229,950214,755
Operating lease liabilities52,72050,51550,58651,44952,784
Accrued expenses and other liabilities29,88325,84925,08821,10528,903
Total liabilities5,595,4185,548,1525,543,9855,475,4265,333,635
SHAREHOLDERS’ EQUITY:
Capital stock (1)20,04620,04220,04120,04420,041
Surplus (1)256,661256,565256,536256,674256,606
Undivided profits349,056339,554329,350321,486313,974
Accumulated other comprehensive income, net of tax12,1477,3047,8407,26811,936
Treasury stock at cost(36,782)(36,782)(35,174)(34,441)(34,396)
Total shareholders’ equity601,128586,683578,593571,031568,161
Total liabilities and shareholders’ equity$6,196,5466,134,8356,122,5786,046,4575,901,796
Outstanding shares (in thousands) (1)19,22019,21619,26519,28819,287
(1) All periods presented have been adjusted for the 1 for 5 reverse stock split which occurred on May 28, 2021.

NONPERFORMING ASSETS
(dollars in thousands)
(Unaudited)
12/31/20219/30/20216/30/20213/31/202112/31/2020
Nonperforming Assets
New York and other states*
Loans in nonaccrual status:
Commercial$112176150125452
Real estate mortgage – 1 to 4 family16,57417,87818,46619,82619,379
Installment3732433243
Total non-accrual loans16,72318,08618,65919,98319,874
Other nonperforming real estate mortgages – 1 to 4 family1719202223
Total nonperforming loans16,74018,10518,67920,00519,897
Other real estate owned362511251420541
Total nonperforming assets$17,10218,61618,93020,42520,438
Florida
Loans in nonaccrual status:
Commercial$
Real estate mortgage – 1 to 4 family2,0162,0662,1421,6261,187
Installment
Total non-accrual loans2,0162,0662,1421,6261,187
Other nonperforming real estate mortgages – 1 to 4 family
Total nonperforming loans2,0162,0662,1421,6261,187
Other real estate owned
Total nonperforming assets$2,0162,0662,1421,6261,187
Total
Loans in nonaccrual status:
Commercial$112176150125452
Real estate mortgage – 1 to 4 family18,59019,94420,60821,45220,566
Installment3732433243
Total non-accrual loans18,73920,15220,80121,60921,061
Other nonperforming real estate mortgages – 1 to 4 family1719202223
Total nonperforming loans18,75620,17120,82121,63121,084
Other real estate owned362511251420541
Total nonperforming assets$19,11820,68221,07222,05121,625
Quarterly Net (Recoveries) Chargeoffs
New York and other states*
Commercial$30(32)32
Real estate mortgage – 1 to 4 family52(39)(136)(2)(27)
Installment3114(27)(14)109
Total net chargeoffs (recoveries)$835(163)(48)114
Florida
Commercial$
Real estate mortgage – 1 to 4 family(1)(1)
Installment215
Total net chargeoffs (recoveries)$(1)214
Total
Commercial$30(32)32
Real estate mortgage – 1 to 4 family52(39)(137)(2)(28)
Installment3114(27)(12)124
Total net chargeoffs (recoveries)$835(164)(46)128
Asset Quality Ratios
Total nonperforming loans (1)$18,75620,17120,82121,63121,084
Total nonperforming assets (1)19,11820,68221,07222,05121,625
Total net chargeoffs (recoveries) (2)835(164)(46)128
Allowance for loan losses (1)44,26747,35050,15549,99149,595
Nonperforming loans to total loans0.42%0.46%0.48%0.51%0.50%
Nonperforming assets to total assets0.31%0.34%0.34%0.36%0.37%
Allowance for loan losses to total loans1.00%1.08%1.15%1.17%1.17%
Coverage ratio (1)236.0%234.7%240.9%231.1%235.2%
Annualized net chargeoffs (recoveries) to average loans (2)0.01%0.00%-0.02%0.00%0.01%
Allowance for loan losses to annualized net chargeoffs (recoveries) (2)133.3x2367.5xN/AN/A96.9x
* 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)
(Unaudited)Three months endedThree months ended
December 31, 2021December 31, 2020
AverageInterestAverageAverageInterestAverage
BalanceRateBalanceRate
Assets
Securities available for sale:
U. S. government sponsored enterprises$59,975760.51%$25,761270.42%
Mortgage backed securities and collateralized mortgage
obligations – residential279,4721,0731.54314,0221,1721.49
State and political subdivisions4610837.89
Corporate bonds45,8582061.7964,5343492.17
Small Business Administration – guaranteed
participation securities31,9031652.0741,5622122.05
Other68042.3568574.09
Total securities available for sale417,9341,5241.46446,6721,7701.59
Federal funds sold and other short-term Investments1,123,2764320.15916,1982460.11
Held to maturity securities:
Mortgage backed securities and collateralized mortgage
obligations – residential10,311973.7614,4061293.58
Total held to maturity securities10,311973.7614,4061293.58
Federal Reserve Bank and Federal Home Loan Bank stock5,604624.435,506705.09
Commercial loans202,0922,7045.35224,8383,0095.35
Residential mortgage loans3,979,64534,6023.483,756,30435,3683.77
Home equity lines of credit230,4082,1923.77245,4012,3613.83
Installment loans9,0681576.879,4161687.09
Loans, net of unearned income4,421,21339,6553.594,235,95940,9063.86
Total interest earning assets5,978,33841,7702.795,618,74143,1213.07
Allowance for loan losses(47,379)(49,426)
Cash & non-interest earning assets197,382201,371
Total assets$6,128,341$5,770,686
Liabilities and shareholders’ equity
Deposits:
Interest bearing checking accounts$1,151,704420.01%$1,036,808510.02%
Money market accounts763,0532010.10710,1054470.25
Savings1,461,5681490.041,258,6661560.05
Time deposits1,055,7928650.321,284,0753,0530.95
Total interest bearing deposits4,432,1171,2570.114,289,6543,7070.34
Short-term borrowings233,8292210.38200,0282320.46
Total interest bearing liabilities4,665,9461,4780.134,489,6823,9390.35
Demand deposits795,258640,190
Other liabilities77,16577,197
Shareholders’ equity589,972563,617
Total liabilities and shareholders’ equity$6,128,341$5,770,686
Net interest income, tax equivalent40,29239,182
Net interest spread2.67%2.72%
Net interest margin (net interest income to
total interest earning assets)2.69%2.79%
Tax equivalent adjustment(1)
Net interest income40,29239,181

DISTRIBUTION OF ASSETS, LIABILITIES AND SHAREHOLDERS’ EQUITY –
INTEREST RATES AND INTEREST DIFFERENTIAL, Continued
(dollars in thousands)
(Unaudited)Year endedYear ended
December 31, 2021December 31, 2020
AverageInterestAverageAverageInterestAverage
BalanceRateBalanceRate
Assets
Securities available for sale:
U. S. government sponsored enterprises$63,7433140.49%$38,5085681.48%
Mortgage backed securities and collateralized mortgage
obligations – residential308,7774,5151.46333,0936,1311.84
State and political subdivisions4836.5611197.82
Corporate bonds53,6991,0651.9850,9821,7213.38
Small Business Administration – guaranteed
participation securities35,7237452.0944,3799022.03
Other685202.92686233.35
Total securities available for sale462,6756,6621.44467,7599,3542.00
Federal funds sold and other short-term Investments1,111,2571,4580.13748,0851,9480.26
Held to maturity securities:
Mortgage backed securities and collateralized mortgage
obligations – residential11,7334353.7116,3766043.69
Total held to maturity securities11,7334353.7116,3766043.69
Federal Reserve Bank and Federal Home Loan Bank stock5,5782604.667,3814215.70
Commercial loans210,14510,9075.19219,32810,7884.92
Residential mortgage loans3,884,336138,8213.573,678,536144,2123.92
Home equity lines of credit233,6288,8143.77255,58310,2594.01
Installment loans8,7256267.179,9527057.08
Loans, net of unearned income4,336,834159,1683.674,163,399165,9643.99
Total interest earning assets5,928,077167,9832.835,403,000178,2913.30
Allowance for loan losses(49,421)(47,330)
Cash & non-interest earning assets196,825197,966
Total assets$6,075,481$5,553,636
Liabilities and shareholders’ equity
Deposits:
Interest bearing checking accounts$1,134,7021780.02%$971,3851480.02%
Money market accounts739,1399220.12662,1073,0420.46
Savings1,397,4326240.041,191,5327160.06
Time deposits1,166,9634,9410.421,350,16319,7921.47
Total interest bearing deposits4,438,2366,6650.154,175,18723,6980.57
Short-term borrowings232,8159090.39180,0651,0100.56
Total interest bearing liabilities4,671,0517,5740.164,355,25224,7080.57
Demand deposits750,111567,265
Other liabilities74,39677,487
Shareholders’ equity579,923553,632
Total liabilities and shareholders’ equity$6,075,481$5,553,636
Net interest income, tax equivalent160,409153,583
Net interest spread2.67%2.73%
Net interest margin (net interest income to
total interest earning assets)2.71%2.84%
Tax equivalent adjustment(1)(3)
Net interest income160,408153,580

Non-GAAP Financial Measures Reconciliation

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 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.

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

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 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)
12/31/20219/30/202112/31/2020
Tangible Book Value Per Share
Equity (GAAP)$ 601,128586,683568,161
Less: Intangible assets553553553
Tangible equity (Non-GAAP)600,575586,130567,608
Shares outstanding (1)19,22019,21619,287
Tangible book value per share (1)31.2530.5029.43
Book value per share (1)31.2830.5329.46
Tangible Equity to Tangible Assets
Total Assets (GAAP)$6,196,5466,134,8355,901,796
Less: Intangible assets553553553
Tangible assets (Non-GAAP)6,195,9936,134,2825,901,243
Tangible Equity to Tangible Assets (Non-GAAP)9.69%9.55%9.62%
Equity to Assets (GAAP)9.70%9.56%9.63%
Three months endedYear ended
Efficiency Ratio12/31/20219/30/202112/31/202012/31/202112/31/2020
Net interest income$40,29239,88739,181$160,408153,580
Taxable equivalent adjustment1113
Net interest income (fully taxable equivalent) (Non-GAAP)40,29239,88839,182160,409153,583
Non-interest income (GAAP)4,5264,2954,06917,93717,170
Less: Net gain on securities1,155
Revenue used for efficiency ratio (Non-GAAP)44,81844,18343,251178,346169,598
Total noninterest expense (GAAP)26,19024,69724,830101,66295,704
Less: Other real estate (income) expense, net(28)324518392
Expense used for efficiency ratio (Non-GAAP)26,21824,66524,785101,47995,612
Efficiency Ratio58.50%55.82%57.31%56.90%56.38%
(1) All periods presented have been adjusted for the 1 for 5 reverse stock split which occurred on May 28, 2021.

Subsidiary: Trustco NASDAQ — TRST
Contact:Robert Leonard
Executive Vice President and
Chief Risk Officer
(518) 381-3693

TrustCo Bank Corp NY

To Top