Wire Stories

TrustCo is Pleased to Report First Quarter 2021 Results; Net Income of $14.1 Million and 5.2% Average Residential Loan Growth Year over Year

GLENVILLE, N.Y., April 21, 2021 (GLOBE NEWSWIRE) -- TrustCo Bank Corp NY (TrustCo, NASDAQ: TRST) today announced first quarter 2021 net income of $14.1 million or $0.146 diluted earnings per share.�� Average residential loan growth increased 5.2% or $187.5 million for the first quarter 2021 compared to the first quarter 2020.

Summary
Robert J. McCormick, Chairman, President and Chief Executive Officer noted, �Trustco Bank has remained a �hometown bank� for thousands of our customers and community members during one of our nation�s most challenging years. Over the last year, we prioritized strengthening our communities and adapting our offerings to address the changing needs of our customers during the COVID-19 pandemic. Despite the uncertainty, our reliable and consistent approach has left us well-positioned to help our customers through this economic disruption and turmoil.�

Overall we are very pleased to share that TrustCo now has assets in excess of $6 billion. Our Northeast region has steadfastly maintained our core franchise in an area that we have served for decades. Additionally, our Florida region passed two major milestones, reaching over $1 billion in deposits and $1 billion in loans. Our Financial Services Department also has over $1 billion in assets under management. As we enter a traditionally busy season for residential lending, the Bank is ready to deploy its existing liquidity into our residential loan portfolio and we will be paying close attention to how the market changes.

We also continue to closely monitor the impact of the pandemic on our business and results of operations. We have been encouraged to see that most of our residential and commercial borrowers who had payment deferral arrangements with us have returned to making regular loan payments. As of March 31, 2021, loans in deferral were not material. Additionally, the Bank had funded 663 Paycheck Protection Program (�PPP�) loans totaling $46 million in 2020, and an additional $17 million in the first quarter of 2021. As of March 31, 2021, 531 PPP loans totaling $37 million remain outstanding.

Details

Average loans were up $173.3 million or 4.3% in the first quarter 2021 over the same period in 2020. Average residential loans, our primary lending focus, were up $187.5 million, or 5.2%, in the first quarter 2021 over the same period in 2020. Average deposits were up $630.3 million or 14.2% for the first quarter 2021 over the same period a year earlier. The increase in deposits was the result of a $738.2 million or 24.1% 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 $108.0 million or 7.9%, for the first quarter 2021 over the same period in 2020. Within the core deposits, checking balances were up $428.4 million or 32.2% (including interest bearing and non-interest bearing checking balances), money market balances were up $111.4 million or 18.1%, and savings balances were up $198.5 million or 17.8%.�� 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 0.21% in the first quarter 2021 from 0.79% in the first quarter 2020. A significant portion of our CD portfolio (time deposits) repriced during the last year, which resulted in a decrease in average rates to 0.54% in the first quarter of 2021 from 1.88% in the first quarter of 2020, as a result of the ongoing market conditions. The net interest margin for the first quarter 2021 was 2.78%, down 27 basis points from 3.05% in the first quarter of 2020. This was primarily due to the decrease in market rates throughout 2020 resulting in less interest earned on our short-term funds, residential and variable rate loans.

The Bank continued to demonstrate its ability to grow shareholders� equity as average equity was up $28.6 million or 5.3% in the first quarter of 2021 compared to the same period in 2020. Return on average assets and return on average equity for the first quarter 2021 were 0.96% and 10.01%, respectively, compared to 1.03% and 9.87% for the first quarter 2020. Improving efficiencies to reduce costs continues to remain a key area of focus.

Asset quality and loan loss reserve measures have stayed consistent. Nonperforming loans (NPLs) were $21.6 million at March 31, 2021, compared to $20.7 million at March 31, 2020. NPLs were 0.51% of total loans at March 31, 2021 and 2020, respectively. The coverage ratio, or allowance for loan losses to NPLs, was 231.1% at March 31, 2021, compared to 222.5% at March 31, 2020. Nonperforming assets (NPAs) were $22.1 million at March 31, 2021, compared to $22.0 million at March 31, 2020. The ratio of allowance for loan losses to total loans was 1.17% as of March 31, 2021, compared to 1.13% at March 31, 2020. The allowance for loan losses was $50.0 million at March 31, 2021, compared to $46.2 million at March 31, 2020. The provision for loan losses decreased to $350 thousand for the first quarter 2021 compared to $2 million in the same period in the prior year, primarily driven by the beginning of the uncertainty in the economic environment resulting from the COVID-19 pandemic in the same period in the prior year. 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 intends to adopt CECL on January 1, 2022.

Net recoveries for the first quarter 2021 were $46 thousand versus net chargeoffs in the first quarter 2020 of $162 thousand. The annualized net chargeoffs ratio was 0.00% and 0.02% for the first quarter 2021 and 2020, respectively.

At March 31, 2021 the tangible equity to tangible asset ratio was 9.44%, compared to 10.42% at March 31, 2020. Book value per share at March 31, 2021 was $5.92, up 4.2% compared to $5.68 a year earlier.

TrustCo Bank Corp NY is a $6.0 billion savings and loan holding company and through its subsidiary, Trustco Bank, operated 148 offices in New York, New Jersey, Vermont, Massachusetts, and Florida at March 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.

A conference call to discuss first quarter 2021 results will be held at 9:00 a.m. Eastern Time on April 22, 2021. 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 10153602. The call will also be audio webcast at: https://services.choruscall.com/links/trst210422.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 2020, 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 expectations with respect to the effect of our proposed reverse stock split of our common stock, including the impact of such split on the trading price of our common stock, our expectations with respect to our online and mobile banking product offerings, our expectations for the repricing of our CD portfolio, 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; 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; 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; unanticipated effects from the Tax Cut and Jobs Act that may limit its benefits or adversely impact our business; 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; 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 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
3/31/202112/31/20203/31/2020
Summary of operations
Net interest income (TE)$40,10739,18238,554
Provision for loan losses3506002,000
Noninterest income4,4284,0695,334
Noninterest expense25,33524,83024,268
Net income14,08313,81413,313
Per common share
Net income per share:
- Basic$0.1460.1430.138
- Diluted0.1460.1430.138
Cash dividends0.0680.0680.068
Book value at period end5.925.895.68
Market price at period end7.376.675.41
At period end
Full time equivalent employees820778813
Full service banking offices148148148
Performance ratios
Return on average assets0.96%0.951.03
Return on average equity10.019.759.87
Efficiency (1)56.3557.3156.34
Net interest spread (TE)2.742.722.91
Net interest margin (TE)2.782.793.05
Dividend payout ratio46.6547.5549.41
Capital ratios at period end
Consolidated tangible equity to tangible assets (2)9.44%9.6210.42
Consolidated equity to assets9.44%9.6310.43
Asset quality analysis at period end
Nonperforming loans to total loans0.510.500.51
Nonperforming assets to total assets0.360.370.42
Allowance for loan losses to total loans1.171.171.13
Coverage ratio (3)2.3x2.4x2.2x

(1) Non-GAAP measure; calculated as noninterest expense (excluding ORE income/expense) divided by taxable�equivalent net interest income plus noninterest income.
(2) Non-GAAP measure; calculated as total equity less $553 of intangible assets divided by total assets less�$553 of intangible 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
3/31/202112/31/20209/30/20206/30/20203/31/2020
Interest and dividend income:
Interest and fees on loans$40,21740,90641,33041,66542,063
Interest and dividends on securities available for sale:
U. S. government sponsored enterprises502714106421
State and political subdivisions12121
Mortgage-backed securities and collateralized mortgage obligations - residential1,2371,1721,3191,5272,113
Corporate bonds316349646488238
Small Business Administration - guaranteed participation securities206212216229245
Other securities67556
Total interest and dividends on securities available for sale1,8161,7692,2012,3573,024
Interest on held to maturity securities:
Mortgage-backed securities and collateralized mortgage obligations - residential123129138162175
Total interest on held to maturity securities123129138162175
Federal Reserve Bank and Federal Home Loan Bank stock69707719282
Interest on federal funds sold and other short-term investments2702462421931,267
Total interest income42,49543,12043,98844,56946,611
Interest expense:
Interest on deposits:
Interest-bearing checking5251552616
Savings159156161166233
Money market deposit accounts2834476378621,096
Time deposits1,6663,0534,7495,5996,391
Interest on short-term borrowings228232221235322
Total interest expense2,3883,9395,8236,8888,058
Net interest income40,10739,18138,16537,68138,553
Less: Provision for loan losses3506001,0002,0002,000
Net interest income after provision for loan losses39,75738,58137,16535,68136,553
Noninterest income:
Trustco Financial Services income2,0351,5271,7841,3681,600
Fees for services to customers2,2042,3652,2921,8072,315
Net gain on securities transactions----1,155
Other189177265251264
Total noninterest income4,4284,0694,3413,4265,334
Noninterest expenses:
Salaries and employee benefits12,42511,72710,89911,64811,373
Net occupancy expense4,5864,5514,2774,3854,306
Equipment expense1,6311,6211,6071,6061,802
Professional services1,4321,6441,3111,1821,481
Outsourced services2,2501,9251,8751,8752,075
Advertising expense354527305601488
FDIC and other insurance707657660609294
Other real estate expense (income), net23945(115)(32)194
Other1,7112,1331,8552,0582,255
Total noninterest expenses25,33524,83022,67423,93224,268
Income before taxes18,85017,82018,83215,17517,619
Income taxes4,7674,0064,7613,9214,306
Net income$14,08313,81414,07111,25413,313
Net income per common share:
- Basic$0.1460.1430.1460.1170.138
- Diluted0.1460.1430.1460.1170.138
Average basic shares (in thousands)96,43596,43396,43396,43396,727
Average diluted shares (in thousands)96,46596,44296,44096,43796,750
Note: Taxable equivalent net interest income$40,10739,18238,16637,68138,554

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
(dollars in thousands)
(Unaudited)
3/31/202112/31/20209/30/20206/30/20203/31/2020
ASSETS:
Cash and due from banks$45,49347,19647,70344,72643,362
Federal funds sold and other short term investments1,094,8801,059,903908,616908,110492,691
Total cash and cash equivalents1,140,3731,107,099956,319952,836536,053
Securities available for sale:
U. S. government sponsored enterprises74,46519,96829,996-54,970
States and political subdivisions48103111111112
Mortgage-backed securities and collateralized mortgage obligations - residential348,317316,158309,768331,469352,067
Small Business Administration - guaranteed participation securities39,23242,21744,07045,99846,768
Corporate bonds64,83959,93970,11354,43948,564
Other securities686686685685685
Total securities available for sale527,587439,071454,743432,702503,166
Held to maturity securities:
Mortgage-backed securities and collateralized mortgage obligations - residential12,72913,82415,09416,63317,720
Total held to maturity securities12,72913,82415,09416,63317,720
Federal Reserve Bank and Federal Home Loan Bank stock5,5065,5065,5065,5069,183
Loans:
Commercial217,021212,492231,663231,212195,805
Residential mortgage loans3,807,8373,780,1673,724,7463,681,8983,627,121
Home equity line of credit235,644242,194248,320254,445265,753
Installment loans8,6709,6179,82610,00610,713
Loans, net of deferred net costs4,269,1724,244,4704,214,5554,177,5614,099,392
Less: Allowance for loan losses49,99149,59549,12348,14446,155
Net loans4,219,1814,194,8754,165,4324,129,4174,053,237
Bank premises and equipment, net34,01234,41234,41734,04234,428
Operating lease right-of-use assets46,61447,88547,17448,71249,955
Other assets60,45559,12457,24457,15552,905
Total assets$6,046,4575,901,7965,735,9295,677,0035,256,647
LIABILITIES:
Deposits:
Demand$718,343652,756635,345612,960480,255
Interest-bearing checking1,141,5951,086,5581,024,2901,001,592895,254
Savings accounts1,362,1411,285,5011,235,2591,191,6821,122,116
Money market deposit accounts719,580716,005699,132666,304617,198
Time deposits1,231,2631,296,3731,305,0241,392,7691,367,005
Total deposits5,172,9225,037,1934,899,0504,865,3074,481,828
Short-term borrowings229,950214,755193,455177,278148,090
Operating lease liabilities51,44952,78452,12553,71054,998
Accrued expenses and other liabilities21,10528,90330,77127,28723,546
Total liabilities5,475,4265,333,6355,175,4015,123,5824,708,462
SHAREHOLDERS' EQUITY:
Capital stock100,218100,205100,205100,205100,205
Surplus176,500176,442176,441176,437176,431
Undivided profits321,486313,974306,741299,239294,553
Accumulated other comprehensive income, net of tax7,26811,93611,53711,93611,392
Treasury stock at cost(34,441)(34,396)(34,396)(34,396)(34,396)
Total shareholders' equity571,031568,161560,528553,421548,185
Total liabilities and shareholders' equity$6,046,4575,901,7965,735,9295,677,0035,256,647
Outstanding shares (in thousands)96,44096,43396,43396,43396,433

NONPERFORMING ASSETS
(dollars in thousands)
(Unaudited)
3/31/202112/31/20209/30/20206/30/20203/31/2020
Nonperforming Assets
New York and other states*
Loans in nonaccrual status:
Commercial$125452491571630
Real estate mortgage - 1 to 4 family19,82619,37919,97720,21518,570
Installment324349624
Total non-accrual loans19,98319,87420,51720,79219,224
Other nonperforming real estate mortgages - 1 to 4 family2223252627
Total nonperforming loans20,00519,89720,54220,81819,251
Other real estate owned4205414238301,284
Total nonperforming assets$20,42520,43820,96521,64820,535
Florida
Loans in nonaccrual status:
Commercial$-----
Real estate mortgage - 1 to 4 family1,6261,1871,2541,1111,492
Installment-----
Total non-accrual loans1,6261,1871,2541,1111,492
Other nonperforming real estate mortgages - 1 to 4 family-----
Total nonperforming loans1,6261,1871,2541,1111,492
Other real estate owned-----
Total nonperforming assets$1,6261,1871,2541,1111,492
Total
Loans in nonaccrual status:
Commercial$125452491571630
Real estate mortgage - 1 to 4 family21,45220,56621,23121,32620,062
Installment324349624
Total non-accrual loans21,60921,06121,77121,90320,716
Other nonperforming real estate mortgages - 1 to 4 family2223252627
Total nonperforming loans21,63121,08421,79621,92920,743
Other real estate owned4205414238301,284
Total nonperforming assets$22,05121,62522,21922,75922,027
Quarterly Net (Recoveries) Chargeoffs
New York and other states*
Commercial$(32)32(1)(6)1
Real estate mortgage - 1 to 4 family(2)(27)4(27)140
Installment(14)10918444
Total net (recoveries) chargeoffs$(48)1142111145
Florida
Commercial$-----
Real estate mortgage - 1 to 4 family-(1)--(2)
Installment215--19
Total net (recoveries) chargeoffs$214--17
Total
Commercial$(32)32(1)(6)1
Real estate mortgage - 1 to 4 family(2)(28)4(27)138
Installment(12)124184423
Total net (recoveries) chargeoffs$(46)1282111162
Asset Quality Ratios
Total nonperforming loans (1)$21,63121,08421,79621,92920,743
Total nonperforming assets (1)22,05121,62522,21922,75922,027
Total net (recoveries) chargeoffs (2)(46)1282111162
Allowance for loan losses (1)49,99149,59549,12348,14446,155
Nonperforming loans to total loans0.51%0.50%0.52%0.52%0.51%
Nonperforming assets to total assets0.36%0.37%0.39%0.40%0.42%
Allowance for loan losses to total loans1.17%1.17%1.17%1.15%1.13%
Coverage ratio (1)231.1%235.2%225.4%219.5%222.5%
Annualized net (recoveries) chargeoffs to average loans (2)0.00%0.01%0.00%0.00%0.02%
Allowance for loan losses to annualized net (recoveries) chargeoffs (2)N/A96.9x584.8x1094.2x71.2x

* 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
March 31, 2021March 31, 2020
AverageInterestAverageAverageInterestAverage
BalanceRateBalanceRate
Assets
Securities available for sale:
U. S. government sponsored enterprises$51,649500.38%$92,3694211.82%
Mortgage backed securities and collateralized mortgage obligations - residential327,6141,2371.51371,7682,1132.27
State and political subdivisions5016.4711427.59
Corporate bonds63,3343161.9928,3322383.36
Small Business Administration - guaranteed participation securities39,5822062.0947,4182452.06
Other68663.5068563.50
Total securities available for sale482,9151,8161.50540,6863,0252.26
Federal funds sold and other short-term Investments1,029,5702700.11412,0761,2671.24
Held to maturity securities:
Mortgage backed securities and collateralized mortgage obligations - residential13,2731233.7018,1441753.86
Total held to maturity securities13,2731233.7018,1441753.86
Federal Reserve Bank and Federal Home Loan Bank stock5,506695.019,183823.57
Commercial loans212,7812,9455.54198,0472,5425.13
Residential mortgage loans3,789,25634,8523.693,601,72836,4614.05
Home equity lines of credit238,3792,2593.84265,4612,8684.35
Installment loans8,7951617.4110,7171927.20
Loans, net of unearned income4,249,21140,2173.804,075,95342,0634.13
Total interest earning assets5,780,47542,4952.955,056,04246,6123.69
Allowance for loan losses(49,945)(44,520)
Cash & non-interest earning assets199,769193,619
Total assets$5,930,299$5,205,141
Liabilities and shareholders' equity
Deposits:
Interest bearing checking accounts$1,084,572520.02%$871,153160.01%
Money market accounts725,5702830.16614,2011,0960.72
Savings1,315,0491590.051,116,5582330.08
Time deposits1,261,9631,6660.541,369,9146,3911.88
Total interest bearing deposits4,387,1542,1600.203,971,8267,7360.78
Short-term borrowings223,8072280.41153,6683220.84
Total interest bearing liabilities4,610,9612,3880.214,125,4948,0580.79
Demand deposits673,428458,476
Other liabilities75,14379,003
Shareholders' equity570,767542,168
Total liabilities and shareholders' equity$5,930,299$5,205,141
Net interest income, tax equivalent40,10738,554
Net interest spread2.74%2.91%
Net interest margin (net interest income to total interest earning assets)2.78%3.05%
Tax equivalent adjustment-(1)
Net interest income40,10738,553

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)
3/31/202112/31/20203/31/2020
Tangible Equity to Tangible Assets
Total Assets (GAAP)$6,046,4575,901,7965,256,647
Less: Intangible assets553553553
Tangible assets (Non-GAAP)6,045,9045,901,2435,256,094
Equity (GAAP)571,031568,161548,185
Less: Intangible assets553553553
Tangible equity (Non-GAAP)570,478567,608547,632
Tangible Equity to Tangible Assets (Non-GAAP)9.44%9.62%10.42%
Equity to Assets (GAAP)9.44%9.63%10.43%
Three months ended
Efficiency Ratio3/31/202112/31/20203/31/2020
Net interest income (fully taxable equivalent) (Non-GAAP)$40,10739,18238,554
Non-interest income (GAAP)4,4284,0695,334
Less: Net gain on securities--1,155
Revenue used for efficiency ratio (Non-GAAP)44,53543,25142,733
Total noninterest expense (GAAP)25,33524,83024,268
Less: Other real estate expense (income), net23945194
Expense used for efficiency ratio (Non-GAAP)25,09624,78524,074
Efficiency Ratio56.35%57.31%56.34%

Subsidiary: Trustco Bank

Contact:� �Robert Leonard
Executive Vice President and
Chief Risk Officer
(518) 381-3693

To Top