株探米国株
日本語 英語
エドガーで原本を確認する

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K

CURRENT REPORT PURSUANT
TO SECTION 13 OR 15(D) OF THE
SECURITIES EXCHANGE ACT OF 1934

Date of Report (date of earliest event reported):  October 21, 2024

TrustCo Bank Corp NY
(Exact name of registrant as specified in its charter)

New York
0-10592
14-1630287
State or Other Jurisdiction of Incorporation or Organization
Commission File No.
I.R.S. Employer Identification Number

5 SARNOWSKI DRIVE, GLENVILLE, New York 12302
(Address of principal executive offices)

(518) 377-3311
(Registrant’s Telephone Number,
Including Area Code)

NOT APPLICABLE
(Former Name or Former Address, if Changed Since Last Report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:


Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)



Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)


Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))


Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

 
Title of each class
 
Trading Symbol(s)
 
Name of each exchange on which registered
  Common Stock, $1.00 par value
  TRST
  Nasdaq Global Select Market

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐



TrustCo Bank Corp NY

Item 2.02.
Results of Operations and Financial Condition
 
On October 21, 2024 TrustCo Bank Corp NY (“TrustCo”) issued a press release with results for the quarter ending September 30, 2024. Attached is a copy of the press release labeled as Exhibit 99(a).

Item 9.01.
Financial Statements and Exhibits
 
 
(d)
Exhibits

Reg S-K Exhibit No.
Description


Press release dated October 21, 2024 for the period ending September 30, 2024, regarding quarterly results.
   
104
Cover Page Interactive Data File – the cover page XBRL tags are embedded within the Inline XBRL document.

-2-
SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

Dated: October 21, 2024




TrustCo Bank Corp NY

(Registrant)



By:
/s/ Michael M. Ozimek

 
Michael M. Ozimek

 
Executive Vice President and
    Chief Financial Officer


-3-

EX-99.A 2 ef20037449_ex99-a.htm EXHIBIT 99 (A)
Exhibit 99(a)
              
News Release

5 Sarnowski Drive, Glenville, New York, 12302
(518) 377-3311          Fax:  (518) 381-3668

Subsidiary:
Trustco Bank
Nasdaq -- TRST
     
Contact:
Robert Leonard
 
 
Executive Vice President
 
 
(518) 381-3693
 

FOR IMMEDIATE RELEASE:

Trustco Reports Third Quarter 2024 Net Income of $12.9 Million;
Skillful Application of Strong Fundamentals Produce Solid Results

Executive Snapshot:


Average Loan portfolio continues to grow:

o
On average, total loans were up $127.0 million or 2.6% for the third quarter 2024 compared to the third quarter 2023


Continued solid financial results:

o
Key metrics for third quarter 2024:

Net income of $12.9 million versus $12.6 million for the second quarter 2024

Net interest income of $38.7 million, up from $37.8 million compared to the second quarter of 2024

Return on average equity (ROAE) of 7.74% versus 7.76% for the second quarter 2024


Capital continues to grow:

o
Consolidated equity to assets increased 6.2% to 10.95% as of September 30, 2024 from 10.31% as of September 30, 2023

o
Book value per share as of September 30, 2024 was $35.19, up from $34.46 compared to June 30, 2024

Glenville, New York – October 22, 2024

TrustCo Bank Corp NY (TrustCo, NASDAQ: TRST) today announced third quarter 2024 net income of $12.9 million or $0.68 diluted earnings per share, compared to net income of $14.7 million or $0.77 diluted earnings per share for the third quarter 2023; and net income of $37.6 million or $1.97 diluted earnings per share for the nine months ended September 30, 2024, compared to net income of $48.9 million or $2.57 diluted earnings per share for the nine months ended September 30, 2023.  Average loans increased $127.0 million or 2.6% for the third quarter 2024 over the same period in 2023.  TrustCo was able to increase the balances of home equity lines of credit (HECLs) outstanding through an aggressive campaign to encourage existing customers to utilize their HECLs in place of the higher rates on other products.  The objective was to meet customer needs and encourage increased utilization through existing HECLs.

Page | 1
Overview

Chairman, President, and CEO, Robert J. McCormick said “Hard, consistent work on the fundamentals of banking once again have served the Trustco Bank team well and enabled us to post strong results under challenging circumstances.  Our bankers posted one modest success after another – which accumulated into solid performance.  We continued to hold the line on demand accounts and capitalized on strong customer relationships which enabled us to direct the flow into competitively-priced CDs, rather than to non-bank investment products.  Not having to purchase expensive deposits or pay excessive rates, helped keep interest expense down, contributing to increased net interest income.  We have continued to sell home equity products at favorable rates where origination of purchase mortgages lagged due to lack of sales volume.  We booked these new loans at higher interest rates, also boosting net interest margin.  Once again, loans reached a new all-time high.  All of these efforts by our team resulted in net income of $12.9 million for the quarter.”
  
Details

Average loans were up $127.0 million or 2.6% in the third quarter 2024 over the same period in 2023.  Average residential loans and home equity lines of credit, our primary lending focus, were up $50.4 million, or 1.2%, and $60.0 million, or 18.7%, respectively, in the third quarter 2024 over the same period in 2023.  Average commercial loans also increased $18.1 million, or 6.9%, in the third quarter 2024 over the same period in 2023.  Average deposits were up $15.3 million, or 0.3% for the third quarter 2024 over the same period in 2023. We believe the increase in time deposits compared to the prior year 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, while earning a competitive interest rate.  As we move forward, the objective is to encourage customers to retain these additional funds in the expanded product offerings of Trustco Bank (the “Bank”) through aggressive marketing and product differentiation.

Net interest income was $38.7 million for the third quarter 2024, an increase of $883 thousand, or 2.3%, compared to the prior quarter, driven by loan growth at higher interest rates and lower cost of deposits, partially offset by lower investment earnings and a decrease in interest on federal funds sold and other short-term investments.  The net interest margin for the third quarter 2024 was 2.61%, up 8 basis points from 2.53% in the second quarter of 2024.  The yield on interest earnings assets increased to 4.11%, up 5 basis points from 4.06% in the second quarter of 2024.  The cost of interest bearing liabilities decreased to 1.94% in the third quarter 2024 from 1.97% in the second quarter 2024.  The Bank has seen success in retaining deposits while lowering the rates on time deposits, and still being competitive in the markets it serves.  The Federal Reserve’s decision regarding whether to cut or hold rates in upcoming meetings will have an effect on the Bank’s ability to continue to manage deposit costs. Further reductions should help margin expansion in future quarters.  Non-interest expense decreased $259 thousand over the prior quarter as a result of the Bank’s ongoing efforts to control expenses.

Page | 2
Asset quality remains strong and has been consistent over the past twelve months.  The Company recorded a provision for credit losses of $500 thousand in the third quarter of 2024, which is the result of a provision for credit losses on loans of $400 thousand, and provision for credit losses on unfunded commitments of $100 thousand.  The ratio of allowance for credit losses on loans to total loans was 0.99% and 0.95% as of September 30, 2024 and 2023, respectively.  The allowance for credit losses on loans was $50.0 million at September 30, 2024, compared to $47.2 million at September 30, 2023.  Nonperforming loans (NPLs) were $19.4 million at September 30, 2024, compared to $17.9 million at September 30, 2023.  NPLs were 0.38% and 0.36% of total loans at September 30, 2024 and 2023, respectively.  The coverage ratio, or allowance for credit losses on loans to NPLs, was 256.9% at September 30, 2024, compared to 264.2% at September 30, 2023.  Nonperforming assets (NPAs) were $21.9 million at September 30, 2024, compared to $19.1 million at September 30, 2023.

At September 30, 2024, our equity to asset ratio was 10.95%, compared to 10.31% at September 30, 2023.  Book value per share at September 30, 2024 was $35.19, up 7.3% compared to $32.80 a year earlier.
 
A conference call to discuss third quarter 2024 results will be held at 9:00 a.m. Eastern Time on October 22, 2024.  Those wishing to participate in the call may dial toll-free for the United States at 1-833-470-1428, and for Canada at 1-833-950-0062, Access code 034120.  A replay of the call will be available for thirty days by dialing toll-free for the United States at 1-866-813-9403, Access code 285814.  The call will also be audio webcast at https://events.q4inc.com/attendee/854762065,and will be available for one year.
 
About TrustCo Bank Corp NY

TrustCo Bank Corp NY is a $6.1 billion savings and loan holding company and through its subsidiary, Trustco Bank, operated 138 offices in New York, New Jersey, Vermont, Massachusetts, and Florida at September 30, 2024.

In addition, the Bank’s Wealth Management 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.

Page | 3
Forward-Looking Statements

All statements in this news release that are not historical are forward-looking statements within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995.  Forward-looking statements can be identified by words such as "anticipate," "intend," "plan," "goal," "seek," "believe," "project," "estimate," "expect," "strategy," "future," "likely," "may," "should," "will" and similar references to future development, results or periods. Examples of forward-looking statements include, among others, statements we make regarding our expectations for our future performance, including our expectations regarding the effects of the economic environment on our financial results, our ability to retain customers and the amount of customers’ business, including deposit balances, with us, the impact of the Federal Reserve’s actions regarding interest rates, and the growth of loans and deposits throughout our branch network.  Forward-looking statements are based on management’s current expectations as well as certain assumptions and estimates made by, and information available to, management at the time the statements are made. Such forward-looking statements are subject to factors and uncertainties that could cause actual results to differ materially for TrustCo from the views, beliefs and projections expressed in such statements, and many of the risks and uncertainties are heightened by or may, in the future, be heightened by volatility in financial markets and macroeconomic or geopolitical concerns related to inflation, continued elevated interest rates and ongoing armed conflicts (including the Russia/Ukraine conflict and the conflict in Israel and surrounding areas). 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:  future changes in interest rates; ongoing inflationary pressures and continued elevated prices; exposure to credit risk in our lending activities; our increasing commercial loan portfolio; the sufficiency of our allowance for credit losses on loans to cover actual loan losses; our ability to meet the cash flow requirements of our depositors or borrowers or meet our operating cash needs to fund corporate expansion and other activities; claims and litigation pertaining to fiduciary responsibility and lender liability; our dependency upon the services of the management team; our disclosure controls and procedures’ ability to prevent or detect errors or acts of fraud; the adequacy of our business continuity and disaster recovery plans; the effectiveness of our risk management framework; the impact of any expansion by us into new lines of business or new products and services; the impact of severe weather events and climate change on us and the communities we serve, including societal responses to climate change; increasing scrutiny and evolving expectations from customers, regulators, investors, and other stakeholders with respect to our environmental, social and governance practices; the chance of a prolonged economic downturn, especially one affecting our geographic market area; instability in global economic conditions and geopolitical matters, as well as volatility in financial markets; the soundness of other financial institutions; U.S. government shutdowns, credit rating downgrades, or failure to increase the debt ceiling; fluctuations in the trust wealth management fees we receive as a result of investment performance; the impact of regulatory capital rules on our growth; changes in laws and regulations, including changes in cybersecurity or privacy regulations; restrictions on data collection and use; our compliance with the USA PATRIOT Act, Bank Secrecy Act, and other laws and regulations that could result in material fines or sanctions; changes in tax laws; limitations on our ability to pay dividends; TrustCo Realty Corp.’s ability to qualify as a real estate investment trust; changes in accounting standards; competition within our market areas; consumers and businesses’ use of non-banks to complete financial transactions; our reliance on third-party service providers; the impact of data breaches and cyber-attacks; the impact of a failure in or breach of our operational or security systems or infrastructure, or those of third parties; the impact of an unauthorized disclosure of sensitive or confidential client or customer information; the impact of interruptions in the effective operation of our computer systems; the impact of anti-takeover provisions in our organizational documents; the impact of the manner in which we allocate capital; and other risks and uncertainties under the heading “Risk Factors” in our most recent annual report on Form 10-K and, if any, in our subsequent quarterly reports on Form 10-Q or other securities filings. The forward-looking statements contained in this news release represent TrustCo management’s judgment as of the date of this news release. TrustCo disclaims, however, any intent or obligation to update forward-looking statements, either as a result of future developments, new information or otherwise, except as may be required by law.

Page | 4
TRUSTCO BANK CORP NY
GLENVILLE, NY

FINANCIAL HIGHLIGHTS

(dollars in thousands, except per share data)
(Unaudited)

   
Three months ended
 
   
9/30/2024
   
6/30/2024
   
9/30/2023
 
Summary of operations
                 
Net interest income
 
$
38,671
   
$
37,788
   
$
42,221
 
Provision for credit losses
   
500
     
500
     
100
 
Net gains on equity securities
   
23
     
1,360
     
-
 
Noninterest income, excluding net gains on equity securities
   
4,908
     
4,291
     
4,574
 
Noninterest expense
   
26,200
     
26,459
     
27,460
 
Net income
   
12,875
     
12,551
     
14,680
 
                         
Per share
                       
Net income per share:
                       
- Basic
 
$
0.68
   
$
0.66
   
$
0.77
 
- Diluted
   
0.68
     
0.66
     
0.77
 
Cash dividends
   
0.36
     
0.36
     
0.36
 
Book value at period end
   
35.19
     
34.46
     
32.80
 
Market price at period end
   
33.07
     
28.77
     
27.29
 
                         
At period end
                       
Full time equivalent employees
   
735
     
753
     
764
 
Full service banking offices
   
138
     
138
     
143
 
                         
Performance ratios
                       
Return on average assets
   
0.84
%
   
0.82
%
   
0.96
%
Return on average equity
   
7.74
     
7.76
     
9.32
 
Efficiency ratio (1)
   
59.65
     
62.84
     
58.33
 
Net interest spread
   
2.17
     
2.09
     
2.55
 
Net interest margin
   
2.61
     
2.53
     
2.85
 
Dividend payout ratio
   
53.16
     
54.57
     
46.65
 
                         
Capital ratios at period end
                       
Consolidated equity to assets
   
10.95
%
   
10.73
%
   
10.31
%
Consolidated tangible equity to tangible assets (2)
   
10.94
%
   
10.72
%
   
10.30
%
                         
Asset quality analysis at period end
                       
Nonperforming loans to total loans
   
0.38
%
   
0.38
%
   
0.36
%
Nonperforming assets to total assets
   
0.36
     
0.35
     
0.31
 
Allowance for credit losses on loans to total loans
   
0.99
     
0.99
     
0.95
 
Coverage ratio (3)
   
2.6
x
   
2.6
x
   
2.6
x

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

Page | 5
FINANCIAL HIGHLIGHTS, Continued

(dollars in thousands, except per share data)
(Unaudited)

   
Nine Months Ended
 
   
09/30/24
   
09/30/23
 
Summary of operations
           
Net interest income
 
$
113,037
     
133,238
 
Provision (Credit) for credit losses
   
1,600
     
(100
)
Net gains on equity securities
   
1,383
     
-
 
Noninterest income, excluding net gains on equity securities
   
14,042
     
13,841
 
Noninterest expense
   
77,562
     
82,466
 
Net income
   
37,552
     
48,798
 
                 
Per share
               
Net income per share:
               
- Basic
 
$
1.97
     
2.57
 
- Diluted
   
1.97
     
2.57
 
Cash dividends
   
1.08
     
1.08
 
Book value at period end
   
35.19
     
32.80
 
Market price at period end
   
33.07
     
27.29
 
                 
Performance ratios
               
Return on average assets
   
0.82
%
   
1.08
 
Return on average equity
   
7.68
     
10.57
 
Efficiency ratio (1)
   
60.80
     
55.70
 
Net interest spread
   
2.08
     
2.78
 
Net interest margin
   
2.52
     
3.01
 
Dividend payout ratio
   
54.70
     
42.11
 

(1)
Non-GAAP measure; calculated as noninterest expense (excluding ORE expense) divided by taxable equivalent net interest income plus noninterest income (excluding net gains on equity securities). See Non-GAAP Financial Measures Reconciliation.

Page | 6
CONSOLIDATED STATEMENTS OF INCOME

(dollars in thousands, except per share data)
(Unaudited)

   
Three months ended
 
   
9/30/2024
   
6/30/2024
   
3/31/2024
   
12/31/2023
   
9/30/2023
 
Interest and dividend income:
                             
Interest and fees on loans
 
$
52,112
   
$
50,660
   
$
49,804
   
$
49,201
   
$
47,921
 
Interest and dividends on securities available for sale:
                                       
U. S. government sponsored enterprises
   
718
     
909
     
906
     
750
     
672
 
State and political subdivisions
   
-
     
1
     
-
     
1
     
-
 
Mortgage-backed securities and collateralized mortgage obligations - residential
   
1,397
     
1,451
     
1,494
     
1,533
     
1,485
 
Corporate bonds
   
361
     
362
     
476
     
477
     
473
 
Small Business Administration - guaranteed participation securities
   
90
     
94
     
100
     
102
     
107
 
Other securities
   
2
     
2
     
3
     
3
     
2
 
Total interest and dividends on securities available for sale
   
2,568
     
2,819
     
2,979
     
2,866
     
2,739
 
                                         
Interest on held to maturity securities:
                                       
 Mortgage-backed securities and collateralized mortgage obligations - residential
   
62
     
65
     
68
     
70
     
73
 
Total interest on held to maturity securities
   
62
     
65
     
68
     
70
     
73
 
                                         
Federal Home Loan Bank stock
   
153
     
147
     
152
     
149
     
131
 
                                         
Interest on federal funds sold and other short-term investments
   
6,174
     
6,894
     
6,750
     
6,354
     
6,688
 
Total interest income
   
61,069
     
60,585
     
59,753
     
58,640
     
57,552
 
                                         
Interest expense:
                                       
Interest on deposits:
                                       
Interest-bearing checking
   
311
     
288
     
240
     
165
     
102
 
Savings
   
770
     
675
     
712
     
707
     
639
 
Money market deposit accounts
   
2,154
     
2,228
     
2,342
     
2,500
     
2,384
 
Time deposits
   
18,969
     
19,400
     
19,677
     
16,460
     
11,962
 
Interest on short-term borrowings
   
194
     
206
     
204
     
201
     
244
 
Total interest expense
   
22,398
     
22,797
     
23,175
     
20,033
     
15,331
 
                                         
Net interest income
   
38,671
     
37,788
     
36,578
     
38,607
     
42,221
 
                                         
Less: Provision for credit losses
   
500
     
500
     
600
     
1,350
     
100
 
Net interest income after provision for credit losses
   
38,171
     
37,288
     
35,978
     
37,257
     
42,121
 
                                         
Noninterest income:
                                       
Trustco Financial Services income
   
2,044
     
1,609
     
1,816
     
1,612
     
1,627
 
Fees for services to customers
   
2,482
     
2,399
     
2,745
     
2,563
     
2,590
 
Net gains on equity securities
   
23
     
1,360
     
-
     
-
     
-
 
Other
   
382
     
283
     
282
     
299
     
357
 
Total noninterest income
   
4,931
     
5,651
     
4,843
     
4,474
     
4,574
 
                                         
Noninterest expenses:
                                       
Salaries and employee benefits
   
12,134
     
12,520
     
11,427
     
12,444
     
12,393
 
Net occupancy expense
   
4,271
     
4,375
     
4,611
     
4,209
     
4,358
 
Equipment expense
   
1,757
     
1,990
     
1,738
     
1,852
     
1,923
 
Professional services
   
1,863
     
1,570
     
1,460
     
1,561
     
1,717
 
Outsourced services
   
2,551
     
2,755
     
2,501
     
2,532
     
2,720
 
Advertising expense
   
339
     
466
     
408
     
384
     
586
 
FDIC and other insurance
   
1,112
     
797
     
1,094
     
1,085
     
1,078
 
Other real estate expense (income), net
   
204
     
16
     
74
     
(12
)
   
163
 
Other
   
1,969
     
1,970
     
1,590
     
4,776
     
2,522
 
Total noninterest expenses
   
26,200
     
26,459
     
24,903
     
28,831
     
27,460
 
                                         
Income before taxes
   
16,902
     
16,480
     
15,918
     
12,900
     
19,235
 
Income taxes
   
4,027
     
3,929
     
3,792
     
3,052
     
4,555
 
                                         
Net income
 
$
12,875
   
$
12,551
   
$
12,126
   
$
9,848
   
$
14,680
 
                                         
Net income per common share:
                                       
- Basic
 
$
0.68
   
$
0.66
   
$
0.64
   
$
0.52
   
$
0.77
 
 
                                       
- Diluted
   
0.68
     
0.66
     
0.64
     
0.52
     
0.77
 
                                         
Average basic shares (in thousands)
   
19,010
     
19,022
     
19,024
     
19,024
     
19,024
 
Average diluted shares (in thousands)
   
19,036
     
19,033
     
19,032
     
19,026
     
19,024
 

Page | 7
CONSOLIDATED STATEMENTS OF INCOME, Continued

(dollars in thousands, except per share data)
(Unaudited)

   
Nine Months Ended
 
   
09/30/24
   
09/30/23
 
Interest and dividend income:
           
Interest and fees on loans
 
$
152,576
     
138,255
 
Interest and dividends on securities available for sale:
               
U. S. government sponsored enterprises
   
2,533
     
2,055
 
State and political subdivisions
   
1
     
1
 
Mortgage-backed securities and collateralized mortgage obligations - residential
   
4,342
     
4,613
 
Corporate bonds
   
1,199
     
1,510
 
Small Business Administration - guaranteed participation securities
   
284
     
335
 
Other securities
   
7
     
7
 
Total interest and dividends on securities available for sale
   
8,366
     
8,521
 
                 
Interest on held to maturity securities:
               
Mortgage-backed securities-residential
   
195
     
226
 
Total interest on held to maturity securities
   
195
     
226
 
                 
Federal Home Loan Bank stock
   
452
     
351
 
                 
Interest on federal funds sold and other short-term investments
   
19,818
     
20,213
 
Total interest income
   
181,407
     
167,566
 
                 
Interest expense:
               
Interest on deposits:
               
Interest-bearing checking
   
839
     
217
 
Savings
   
2,157
     
1,824
 
Money market deposit accounts
   
6,724
     
4,954
 
Time deposits
   
58,046
     
26,525
 
Interest on short-term borrowings
   
604
     
808
 
Total interest expense
   
68,370
     
34,328
 
                 
Net interest income
   
113,037
     
133,238
 
                 
Less: Provision (Credit) for credit losses
   
1,600
     
(100
)
Net interest income after provision (credit) for credit losses
   
111,437
     
133,338
 
                 
Noninterest income:
               
Trustco Financial Services income
   
5,469
     
4,813
 
Fees for services to customers
   
7,626
     
8,085
 
Net gains on equity securities
   
1,383
     
-
 
Other
   
947
     
943
 
Total noninterest income
   
15,425
     
13,841
 
                 
Noninterest expenses:
               
Salaries and employee benefits
   
36,081
     
38,798
 
Net occupancy expense
   
13,257
     
13,218
 
Equipment expense
   
5,485
     
5,758
 
Professional services
   
4,893
     
4,684
 
Outsourced services
   
7,807
     
7,507
 
Advertising expense
   
1,213
     
1,494
 
FDIC and other insurance
   
3,003
     
3,215
 
Other real estate expense, net
   
294
     
536
 
Other
   
5,529
     
7,256
 
Total noninterest expenses
   
77,562
     
82,466
 
                 
Income before taxes
   
49,300
     
64,713
 
Income taxes
   
11,748
     
15,915
 
                 
Net income
 
$
37,552
     
48,798
 
                 
Net income per common share:
               
- Basic
 
$
1.97
     
2.57
 
 
               
- Diluted
   
1.97
     
2.57
 
                 
Average basic shares (in thousands)
   
19,019
     
19,024
 
Average diluted shares (in thousands)
   
19,034
     
19,024
 

Page | 8
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

(dollars in thousands)
(Unaudited)

   
9/30/2024
   
6/30/2024
   
3/31/2024
   
12/31/2023
   
9/30/2023
 
ASSETS:
                             
                               
Cash and due from banks
 
$
49,659
   
$
42,193
   
$
44,868
   
$
49,274
   
$
45,940
 
Federal funds sold and other short term investments
   
473,306
     
493,920
     
564,815
     
528,730
     
461,321
 
Total cash and cash equivalents
   
522,965
     
536,113
     
609,683
     
578,004
     
507,261
 
                                         
Securities available for sale:
                                       
U. S. government sponsored enterprises
   
90,588
     
106,796
     
128,854
     
118,668
     
121,474
 
States and political subdivisions
   
26
     
26
     
26
     
26
     
34
 
Mortgage-backed securities and collateralized mortgage obligations - residential
   
222,841
     
218,311
     
227,078
     
237,677
     
233,719
 
Small Business Administration - guaranteed participation securities
   
15,171
     
15,592
     
16,260
     
17,186
     
17,316
 
Corporate bonds
   
54,327
     
53,764
     
53,341
     
78,052
     
76,935
 
Other securities
   
701
     
688
     
682
     
680
     
657
 
Total securities available for sale
   
383,654
     
395,177
     
426,241
     
452,289
     
450,135
 
                                         
Held to maturity securities:
                                       
Mortgage-backed securities and collateralized mortgage obligations-residential
   
5,636
     
5,921
     
6,206
     
6,458
     
6,724
 
Total held to maturity securities
   
5,636
     
5,921
     
6,206
     
6,458
     
6,724
 
                                         
Federal Reserve Bank and Federal Home Loan Bank stock
   
6,507
     
6,507
     
6,203
     
6,203
     
6,203
 
                                         
Loans:
                                       
Commercial
   
280,261
     
282,441
     
279,092
     
273,515
     
268,642
 
Residential mortgage loans
   
4,382,674
     
4,370,640
     
4,354,369
     
4,365,063
     
4,343,006
 
Home equity line of credit
   
393,418
     
370,063
     
355,879
     
347,415
     
332,028
 
Installment loans
   
14,503
     
15,168
     
16,166
     
16,886
     
16,605
 
Loans, net of deferred net costs
   
5,070,856
     
5,038,312
     
5,005,506
     
5,002,879
     
4,960,281
 
                                         
Less: Allowance for credit losses on loans
   
49,950
     
49,772
     
49,220
     
48,578
     
47,226
 
Net loans
   
5,020,906
     
4,988,540
     
4,956,286
     
4,954,301
     
4,913,055
 
                                         
Bank premises and equipment, net
   
33,324
     
33,466
     
33,423
     
34,007
     
32,135
 
Operating lease right-of-use assets
   
37,958
     
38,376
     
39,647
     
40,542
     
41,475
 
Other assets
   
98,730
     
102,544
     
101,881
     
96,387
     
97,310
 
                                         
Total assets
 
$
6,109,680
   
$
6,106,644
   
$
6,179,570
   
$
6,168,191
   
$
6,054,298
 
                                         
LIABILITIES:
                                       
Deposits:
                                       
Demand
 
$
753,878
   
$
745,227
   
$
742,997
   
$
754,532
   
$
773,293
 
Interest-bearing checking
   
988,527
     
1,029,606
     
1,020,136
     
1,015,213
     
1,033,898
 
Savings accounts
   
1,092,038
     
1,144,427
     
1,155,517
     
1,179,241
     
1,235,658
 
Money market deposit accounts
   
477,113
     
517,445
     
532,611
     
565,767
     
610,012
 
Time deposits
   
1,952,635
     
1,840,262
     
1,903,908
     
1,836,024
     
1,581,504
 
Total deposits
   
5,264,191
     
5,276,967
     
5,355,169
     
5,350,777
     
5,234,365
 
                                         
Short-term borrowings
   
91,450
     
89,720
     
94,374
     
88,990
     
103,110
 
Operating lease liabilities
   
41,469
     
42,026
     
43,438
     
44,471
     
45,418
 
Accrued expenses and other liabilities
   
43,549
     
42,763
     
37,399
     
38,668
     
47,479
 
                                         
Total liabilities
   
5,440,659
     
5,451,476
     
5,530,380
     
5,522,906
     
5,430,372
 
                                         
SHAREHOLDERS' EQUITY:
                                       
Capital stock
   
20,058
     
20,058
     
20,058
     
20,058
     
20,058
 
Surplus
   
257,644
     
257,490
     
257,335
     
257,181
     
257,078
 
Undivided profits
   
442,079
     
436,048
     
430,346
     
425,069
     
422,082
 
Accumulated other comprehensive loss, net of tax
   
(6,600
)
   
(14,268
)
   
(14,763
)
   
(13,237
)
   
(31,506
)
Treasury stock at cost
   
(44,160
)
   
(44,160
)
   
(43,786
)
   
(43,786
)
   
(43,786
)
                                         
Total shareholders' equity
   
669,021
     
655,168
     
649,190
     
645,285
     
623,926
 
 
                                       
Total liabilities and shareholders' equity
 
$
6,109,680
   
$
6,106,644
   
$
6,179,570
   
$
6,168,191
   
$
6,054,298
 
                                         
Outstanding shares (in thousands)
   
19,010
     
19,010
     
19,024
     
19,024
     
19,024
 

Page | 9
NONPERFORMING ASSETS

(dollars in thousands)
(Unaudited)

   
9/30/2024
   
6/30/2024
   
3/31/2024
   
12/31/2023
   
9/30/2023
 
Nonperforming Assets
                             
                               
New York and other states*
                             
Loans in nonaccrual status:
                             
Commercial
 
$
466
   
$
741
   
$
532
   
$
536
   
$
540
 
Real estate mortgage - 1 to 4 family
   
15,320
     
14,992
     
14,359
     
14,375
     
14,633
 
Installment
   
163
     
131
     
149
     
151
     
93
 
Total non-accrual loans
   
15,949
     
15,864
     
15,040
     
15,062
     
15,266
 
Other nonperforming real estate mortgages - 1 to 4 family
   
-
     
-
     
-
     
3
     
5
 
Total nonperforming loans
   
15,949
     
15,864
     
15,040
     
15,065
     
15,271
 
Other real estate owned
   
2,503
     
2,334
     
2,334
     
194
     
1,185
 
Total nonperforming assets
 
$
18,452
   
$
18,198
   
$
17,374
   
$
15,259
   
$
16,456
 
                                         
Florida
                                       
Loans in nonaccrual status:
                                       
Commercial
 
$
314
   
$
314
   
$
314
   
$
314
   
$
314
 
Real estate mortgage - 1 to 4 family
   
3,176
     
2,985
     
2,921
     
2,272
     
2,228
 
Installment
   
5
     
22
     
-
     
15
     
65
 
Total non-accrual loans
   
3,495
     
3,321
     
3,235
     
2,601
     
2,607
 
Other nonperforming real estate mortgages - 1 to 4 family
   
-
     
-
     
-
     
-
     
-
 
Total nonperforming loans
   
3,495
     
3,321
     
3,235
     
2,601
     
2,607
 
Other real estate owned
   
-
     
-
     
-
     
-
     
-
 
Total nonperforming assets
 
$
3,495
   
$
3,321
   
$
3,235
   
$
2,601
   
$
2,607
 
                                         
Total
                                       
Loans in nonaccrual status:
                                       
Commercial
 
$
780
   
$
1,055
   
$
846
   
$
850
   
$
854
 
Real estate mortgage - 1 to 4 family
   
18,496
     
17,977
     
17,280
     
16,647
     
16,861
 
Installment
   
168
     
153
     
149
     
166
     
158
 
Total non-accrual loans
   
19,444
     
19,185
     
18,275
     
17,663
     
17,873
 
Other nonperforming real estate mortgages - 1 to 4 family
   
-
     
-
     
-
     
3
     
5
 
Total nonperforming loans
   
19,444
     
19,185
     
18,275
     
17,666
     
17,878
 
Other real estate owned
   
2,503
     
2,334
     
2,334
     
194
     
1,185
 
Total nonperforming assets
 
$
21,947
   
$
21,519
   
$
20,609
   
$
17,860
   
$
19,063
 
                                         
Quarterly Net (Recoveries) Chargeoffs
                                       
                                         
New York and other states*
                                       
Commercial
 
$
65
   
$
-
   
$
-
   
$
-
   
$
-
 
Real estate mortgage - 1 to 4 family
   
104
     
(74
)
   
(78
)
   
219
     
(26
)
Installment
   
11
     
(2
)
   
36
     
23
     
14
 
Total net (recoveries) chargeoffs
 
$
180
   
$
(76
)
 
$
(42
)
 
$
242
   
$
(12
)
                                         
Florida
                                       
Commercial
 
$
-
   
$
-
   
$
-
   
$
-
   
$
-
 
Real estate mortgage - 1 to 4 family
   
-
     
17
     
-
     
-
     
-
 
Installment
   
42
     
7
     
-
     
6
     
-
 
Total net (recoveries) chargeoffs
 
$
42
   
$
24
   
$
-
   
$
6
   
$
-
 
                                         
Total
                                       
Commercial
 
$
65
   
$
-
   
$
-
   
$
-
   
$
-
 
Real estate mortgage - 1 to 4 family
   
104
     
(57
)
   
(78
)
   
219
     
(26
)
Installment
   
53
     
5
     
36
     
29
     
14
 
Total net (recoveries) chargeoffs
 
$
222
   
$
(52
)
 
$
(42
)
 
$
248
   
$
(12
)
                                         
Asset Quality Ratios
                                       
                                         
Total nonperforming loans (1)
 
$
19,444
   
$
19,185
   
$
18,275
   
$
17,666
   
$
17,878
 
Total nonperforming assets (1)
   
21,947
     
21,519
     
20,609
     
17,860
     
19,063
 
Total net (recoveries) chargeoffs  (2)
   
222
     
(52
)
   
(42
)
   
248
     
(12
)
                                         
Allowance for credit losses on loans (1)
   
49,950
     
49,772
     
49,220
     
48,578
     
47,226
 
                                         
Nonperforming loans to total loans
   
0.38
%
   
0.38
%
   
0.37
%
   
0.35
%
   
0.36
%
Nonperforming assets to total assets
   
0.36
%
   
0.35
%
   
0.33
%
   
0.29
%
   
0.31
%
Allowance for credit losses on loans to total loans
   
0.99
%
   
0.99
%
   
0.98
%
   
0.97
%
   
0.95
%
Coverage ratio (1)
   
256.9
%
   
259.4
%
   
269.3
%
   
275.0
%
   
264.2
%
Annualized net (recoveries) chargeoffs to average loans (2)
   
0.02
%
   
0.00
%
   
0.00
%
   
0.02
%
   
0.00
%
Allowance for credit losses on loans to annualized net chargeoffs (2)
   
56.3
x
   
N/A
     
N/A
     
49.0
x
   
N/A
 

* Includes New York, New Jersey, Vermont and Massachusetts.
(1)  At period-end
(2)  For the three-month period ended

Page | 10
DISTRIBUTION OF ASSETS, LIABILITIES AND SHAREHOLDERS' EQUITY -
INTEREST RATES AND INTEREST DIFFERENTIAL

(dollars in thousands)            
(Unaudited)
 
Three months ended
   
Three months ended
 
   
September 30, 2024
   
September 30, 2023
 
   
Average
   
Interest
   
Average
   
Average
   
Interest
   
Average
 
   
Balance
         
Rate
   
Balance
         
Rate
 
Assets
                                   
                                     
Securities available for sale:
                                   
U. S. government sponsored enterprises
 
$
95,073
   
$
718
     
3.02
%
 
$
119,406
   
$
672
     
2.25
%
Mortgage backed securities and collateralized mortgage obligations - residential
   
241,792
     
1,397
     
2.29
     
269,535
     
1,485
     
2.19
 
State and political subdivisions
   
26
     
-
     
6.75
     
34
     
-
     
6.74
 
Corporate bonds
   
55,041
     
361
     
2.63
     
80,331
     
473
     
2.36
 
Small Business Administration - guaranteed participation securities
   
16,663
     
90
     
2.15
     
19,801
     
107
     
2.15
 
Other
   
701
     
2
     
1.14
     
686
     
2
     
1.17
 
                                                 
Total securities available for sale
   
409,296
     
2,568
     
2.51
     
489,793
     
2,739
     
2.24
 
                                                 
Federal funds sold and other short-term Investments
   
465,922
     
6,174
     
5.27
     
494,597
     
6,688
     
5.37
 
                                                 
Held to maturity securities:
                                               
Mortgage backed securities and collateralized mortgage obligations - residential
   
5,779
     
62
     
4.29
     
6,877
     
73
     
4.22
 
 
                                               
Total held to maturity securities
   
5,779
     
62
     
4.29
     
6,877
     
73
     
4.22
 
                                                 
Federal Home Loan Bank stock
   
6,507
     
153
     
9.41
     
6,203
     
131
     
8.45
 
                                                 
Commercial loans
   
279,199
     
3,807
     
5.45
     
261,061
     
3,398
     
5.21
 
Residential mortgage loans
   
4,375,641
     
41,811
     
3.82
     
4,325,219
     
39,321
     
3.64
 
Home equity lines of credit
   
380,422
     
6,245
     
6.53
     
320,446
     
4,946
     
6.12
 
Installment loans
   
14,443
     
249
     
6.87
     
15,959
     
256
     
6.37
 
                                                 
Loans, net of unearned income
   
5,049,705
     
52,112
     
4.12
     
4,922,685
     
47,921
     
3.89
 
                                                 
Total interest earning assets
   
5,937,209
   
$
61,069
     
4.11
     
5,920,155
   
$
57,552
     
3.88
 
                                                 
Allowance for credit losses on loans
   
(49,973
)
                   
(47,077
)
               
Cash & non-interest earning assets
   
187,166
                     
172,523
                 
                                                 
Total assets
 
$
6,074,402
                   
$
6,045,601
                 
                                                 
Liabilities and shareholders' equity
                                               
                                                 
Deposits:
                                               
Interest bearing checking accounts
 
$
1,000,333
   
$
311
     
0.12
%
 
$
1,050,313
   
$
102
     
0.04
%
Money market accounts
   
499,408
     
2,154
     
1.72
     
625,031
     
2,384
     
1.51
 
Savings
   
1,122,673
     
770
     
0.27
     
1,282,641
     
639
     
0.20
 
Time deposits
   
1,880,021
     
18,969
     
4.01
     
1,494,402
     
11,962
     
3.18
 
                                                 
Total interest bearing deposits
   
4,502,435
     
22,204
     
1.96
     
4,452,387
     
15,087
     
1.34
 
Short-term borrowings
   
87,677
     
194
     
0.88
     
110,018
     
244
     
0.88
 
                                                 
Total interest bearing liabilities
   
4,590,112
   
$
22,398
     
1.94
     
4,562,405
   
$
15,331
     
1.33
 
                                                 
Demand deposits
   
742,164
                     
776,885
                 
Other liabilities
   
80,502
                     
81,411
                 
Shareholders' equity
   
661,624
                     
624,900
                 
                                                 
Total liabilities and shareholders' equity
 
$
6,074,402
                   
$
6,045,601
                 
                                                 
Net interest income, GAAP and non-GAAP tax equivalent (1)
         
$
38,671
                   
$
42,221
         
                                                 
Net interest spread, GAAP and non-GAAP tax equivalent (1)
                   
2.17
%
                   
2.55
%
                                                 
Net interest margin (net interest income to total interest earning assets), GAAP and non-GAAP tax equivalent (1)
                   
2.61
%
                   
2.85
%
                                                 
Tax equivalent adjustment (1)
           
-
                     
-
         
                                                 
Net interest income
         
$
38,671
                   
$
42,221
         

(1) Tax equivalent adjustment to a measure results in a non-GAAP financial measure.  See Non-GAAP Financial Measures Reconciliation.

Page | 11
DISTRIBUTION OF ASSETS, LIABILITIES AND SHAREHOLDERS' EQUITY -
INTEREST RATES AND INTEREST DIFFERENTIAL, Continued

(dollars in thousands)            
(Unaudited)
 
Nine Months Ended
   
Nine Months Ended
 
   
September 30, 2024
   
September 30, 2023
 
   
Average
   
Interest
   
Average
   
Average
   
Interest
   
Average
 
   
Balance
         
Rate
   
Balance
         
Rate
 
Assets
                                   
                                     
Securities available for sale:
                                   
U. S. government sponsored enterprises
 
$
111,570
     
2,533
     
3.03
%
 
$
120,243
     
2,055
     
2.28
%
Mortgage backed securities and collateralized mortgage obligations - residential
   
250,343
     
4,342
     
2.31
     
278,252
     
4,613
     
2.21
 
State and political subdivisions
   
26
     
1
     
6.80
     
34
     
1
     
6.74
 
Corporate bonds
   
61,221
     
1,199
     
2.61
     
83,732
     
1,510
     
2.41
 
Small Business Administration - guaranteed participation securities
   
17,438
     
284
     
2.17
     
20,876
     
335
     
2.14
 
Other
   
697
     
7
     
1.34
     
686
     
7
     
1.02
 
                                                 
Total securities available for sale
   
441,295
     
8,366
     
2.53
     
503,823
     
8,521
     
1.69
 
                                                 
Federal funds sold and other short-term Investments
   
489,934
     
19,818
     
5.40
     
540,570
     
20,213
     
5.00
 
                                                 
Held to maturity securities:
                                               
Mortgage backed securities and collateralized mortgage obligations - residential
   
6,053
     
195
     
4.29
     
7,205
     
226
     
4.18
 
                                                 
Total held to maturity securities
 
6,053
   
195
     
4.29
     
7,205
     
226
     
4.18
 
                                                 
Federal Home Loan Bank stock
   
6,350
     
452
     
9.49
     
5,957
     
351
     
5.89
 
                                                 
Commercial loans
   
278,981
     
11,232
     
5.37
     
249,738
     
9,716
     
5.19
 
Residential mortgage loans
   
4,364,821
     
123,046
     
3.76
     
4,269,494
     
114,227
     
3.57
 
Home equity lines of credit
   
365,932
     
17,522
     
6.40
     
305,075
     
13,598
     
5.96
 
Installment loans
   
15,319
     
776
     
6.76
     
15,015
     
714
     
6.35
 
                                                 
Loans, net of unearned income
   
5,025,053
     
152,576
     
4.05
     
4,839,322
     
138,255
     
3.81
 
                                                 
Total interest earning assets
 
5,968,685
   
181,407
     
4.05
     
5,896,877
     
167,566
     
3.79
 
                                                 
Allowance for credit losses on loans
   
(49,419
)
                   
(46,812
)
               
Cash & non-interest earning assets
   
187,963
                     
173,521
                 
                                                 
Total assets   $
6,107,229                     $
6,023,586
                 
                                                 
Liabilities and shareholders' equity
                                               
                                                 
Deposits:
                                               
Interest bearing checking accounts
 
$
999,839
     
839
     
0.11
%
 
$
1,088,859
     
217
     
0.03
%
Money market accounts
   
522,636
     
6,724
     
1.72
     
613,119
     
4,954
     
1.08
 
Savings
   
1,142,313
     
2,157
     
0.25
     
1,363,052
     
1,824
     
0.18
 
Time deposits
   
1,881,027
     
58,046
     
4.12
     
1,343,762
     
26,525
     
2.64
 
                                                 
Total interest bearing deposits
   
4,545,815
     
67,766
     
1.99
     
4,408,792
     
33,520
     
1.02
 
Short-term borrowings
   
91,551
     
604
     
0.88
     
121,911
     
808
     
0.89
 
                                                 
Total interest bearing liabilities
   
4,637,366
     
68,370
     
1.97
     
4,530,703
     
34,328
     
1.01
 
                                                 
Demand deposits
   
734,604
                     
793,890
                 
Other liabilities
   
82,233
                     
81,771
                 
Shareholders' equity
   
653,026
                     
617,224
                 
                                                 
Total liabilities and shareholders' equity
 
$
6,107,229
                   
$
6,023,588
                 
                                                 
Net interest income, GAAP and non-GAAP tax equivalent (1)
         
113,037
                     
133,238
         
                                                 
Net interest spread, GAAP and non-GAAP tax equivalent (1)
                   
2.08
%
                   
2.78
%
                                                 
Net interest margin (net interest income to total interest earning assets), GAAP and non-GAAP tax equivalent (1)
                   
2.52
%
                   
3.01
%
                                                 
Tax equivalent adjustment (1)
           
-
                     
-
         
                                                 
Net interest income
         
113,037
                     
133,238
         

(1) Tax equivalent adjustment to a measure results in a non-GAAP financial measure.  See Non-GAAP Financial Measures Reconciliation.

Page | 12
Non-GAAP Financial Measures Reconciliation

Tangible book value per share is a non-GAAP financial measure derived from GAAP-based amounts. We calculate tangible book value by excluding the balance of intangible assets from total shareholders’ equity divided by shares outstanding. We believe that this is consistent with the treatment by bank regulatory agencies, which exclude intangible assets from the calculation of risk-based capital ratios. Additionally, we believe that this measure is important to many investors in the marketplace who are interested in relative changes from period to period in equity exclusive of changes in intangible assets.

Tangible equity as a percentage of tangible assets at period end is a non-GAAP financial measure derived from GAAP-based amounts. We calculate tangible equity and tangible assets by excluding the balance of intangible assets from total shareholders’ equity and total assets, respectively.  We calculate tangible equity as a percentage of tangible assets at period end by dividing tangible equity by tangible assets at period end.  We believe that this is consistent with the treatment by bank regulatory agencies, which exclude intangible assets from the calculation of risk-based capital ratios.  Additionally, we believe that this measure is important to many investors in the marketplace who are interested in relative changes from period to period in equity and total assets, each exclusive of changes in intangible assets.

Net interest income is commonly presented on a taxable equivalent basis. That is, to the extent that some component of the institution’s net interest income will be exempt from taxation (e.g., was received by the institution as a result of its holdings of state or municipal obligations), an amount equal to the tax benefit derived from that component is added back to the net interest income total. Management considers this adjustment helpful to investors in comparing one financial institution’s net interest income (pre- tax) to that of another institution, as each will have a different proportion of tax-exempt items in their portfolios. Moreover, net interest income is itself a component of another financial measure commonly used by financial institutions, net interest margin, which is the ratio of net interest income to average interest earning assets.  Additionally, management and many financial institutions also present net interest spread, which is the average yield on interest earning assets minus the average rate paid on interest bearing liabilities. For purposes of these measures as well, taxable equivalent net interest income is generally used by financial institutions, again to provide investors with a better basis of comparison from institution to institution. We calculate taxable equivalent net interest margin by dividing net interest income, adjusted to include the benefit of non-taxable interest income, by average interest earning assets.  We calculate taxable equivalent net interest spread as the difference between average yield on interest earning assets, adjusted to include the benefit of non-taxable interest income, and the average rate paid on interest bearing liabilities.

The efficiency ratio is a non-GAAP measure of expense control relative to revenue from net interest income and non-interest fee income.  We calculate the efficiency ratio by dividing total noninterest expenses as determined under GAAP, excluding other real estate expense, net, by net interest income (fully taxable equivalent) and total noninterest income as determined under GAAP, excluding net gains on equity securities.  We believe that this provides a reasonable measure of primary banking expenses relative to primary banking revenue.  Additionally, we believe this measure is important to investors looking for a measure of efficiency in our productivity measured by the amount of revenue generated for each dollar spent.

We believe that these non-GAAP financial measures provide information that is important to investors and that is useful in understanding our financial results. Our management internally assesses our performance based, in part, on these measures.  However, these non-GAAP financial measures are supplemental and not a substitute for an analysis based on GAAP measures. As other companies may use different calculations for these measures, this presentation may not be comparable to other similarly titled measures reported by other companies. A reconciliation of the non-GAAP measures of tangible equity as a percentage of tangible assets, and efficiency ratio to the most directly comparable GAAP measures is set forth below.  We have not presented a reconciliation of taxable equivalent net interest income, taxable equivalent net interest margin or taxable equivalent net interest spread to the most directly comparable GAAP measure, as there was no difference between the taxable equivalent measure and comparable GAAP measure for any period presented in this release.

Page | 13
NON-GAAP FINANCIAL MEASURES RECONCILIATION

(dollars in thousands)
(Unaudited)

   
9/30/2024
   
6/30/2024
   
9/30/2023
 
Tangible Book Value Per Share
                 
                   
Equity (GAAP)
 
$
669,021
   
$
655,168
   
$
623,926
 
Less: Intangible assets
   
553
     
553
     
553
 
Tangible equity (Non-GAAP)
 
$
668,468
   
$
654,615
   
$
623,373
 
                         
Shares outstanding
   
19,010
     
19,010
     
19,024
 
Tangible book value per share
   
35.16
     
34.44
     
32.77
 
Book value per share
   
35.19
     
34.46
     
32.80
 
                         
Tangible Equity to Tangible Assets
                       
Total Assets (GAAP)
 
$
6,109,680
   
$
6,106,644
   
$
6,054,298
 
Less: Intangible assets
   
553
     
553
     
553
 
Tangible assets (Non-GAAP)
 
$
6,109,127
   
$
6,106,091
   
$
6,053,745
 
                         
Tangible Equity to Tangible Assets (Non-GAAP)
   
10.94
%
   
10.72
%
   
10.30
%
Equity to Assets (GAAP)
   
10.95
%
   
10.73
%
   
10.31
%

   
Three months ended
   
Nine Months Ended
 
Efficiency Ratio
 
9/30/2024
   
6/30/2024
   
9/30/2023
   
9/30/2024
   
9/30/2023
 
                                     
Net interest income (GAAP)
 
$
38,671
   
$
37,788
   
$
42,221
   
$
113,037
   
$
133,238
 
Taxable equivalent adjustment
   
-
     
-
     
-
     
-
     
-
 
Net interest income (fully taxable equivalent) (Non-GAAP)
   
38,671
     
37,788
     
42,221
     
113,037
     
133,238
 
Non-interest income (GAAP)
   
4,931
     
5,651
     
4,574
     
15,425
     
13,841
 
Less:  Net gains on equity securities
   
23
     
1,360
     
-
     
1,383
     
-
 
Revenue used for efficiency ratio (Non-GAAP)
 
$
43,579
   
$
42,079
   
$
46,795
   
$
127,079
   
$
147,079
 
                                         
Total noninterest expense (GAAP)
 
$
26,200
   
$
26,459
   
$
27,460
   
$
77,562
   
$
82,466
 
Less:  Other real estate expense, net
   
204
     
16
     
163
     
294
     
536
 
Expense used for efficiency ratio (Non-GAAP)
 
$
25,996
   
$
26,443
   
$
27,297
   
$
77,268
   
$
81,930
 
                                         
Efficiency Ratio
   
59.65
%
   
62.84
%
   
58.33
%
   
60.80
%
   
55.70
%


Page | 14