Exhibit 99(a)
 
  
5 Sarnowski Drive, Glenville, New York, 12302News Release
   
Subsidiary: Trustco BankNasdaq -- TRST
 
  
Contact:Robert Leonard
Executive Vice President
(518) 381-3693

Lauren A. McCormick
Vice President, Treasurer, and
Assistant Corporate Secretary
(518) 381-3673
 
FOR IMMEDIATE RELEASE:
 
TrustCo’s Positive Momentum Yields 6.5% Net Income Increase;
$17.3 Million for Third Quarter of 2026
 
Executive Snapshot:
 
Financial results:
 
●
Key metrics for the third quarter of 2026 compared to the third quarter of 2025:
■
Diluted earnings per share of $1.02 increased 18.6% compared to $0.86
■
Net interest income of $47.0 million, up 9.1% from $43.1 million
■
Net interest margin of 2.95%, up 16 basis points from 2.79%
■
Net income of $17.3 million increased 6.5% compared to $16.3 million
■
Average loans increased $238.1 million, or 4.6%
■
Average deposits increased $229.6 million, or 4.2%
 
●
Capital allocation and Stock Repurchase Program:
■
Increased dividend 5.3% to $0.40 per share, or $1.60 per share on an annualized basis
■
Purchased 13.2% of TrustCo outstanding common stock under the 2026 and 2025 Stock Repurchase Programs through the acquisition of over 1.5 million shares in the first nine months of 2026, following the purchase of 1 million shares in 2025, reinforcing a disciplined long-term capital allocation strategy
■
On pace to complete the repurchase of a total of three million shares, or 15.8%, of TrustCo common stock by the end of 2026
 
Glenville, New York – October 21, 2026
 
TrustCo Bank Corp NY (TrustCo, NASDAQ: TRST) today announced financial results for the third quarter of 2026 highlighted by a continued increase in net interest income and sustained loan and deposit growth across core lending and deposit categories. For the three months ended September 30, 2026, net interest income increased 9.1% year over year to $47.0 million. This was driven by the ongoing asset repricing across our loan portfolio at higher yields and effective execution of deposit growth and pricing strategies. For the three months ended September 30, 2026, net interest margin expanded to 2.95% from 2.79% in the prior year period. This resulted in third quarter 2026 net income of $17.3 million, or $1.02 diluted earnings per share, compared to net income of $16.3 million, or $0.86 diluted earnings per share, for the third quarter 2025; and contributed to net income of $50.6 million, or $2.91 diluted earnings per share, for the nine months ended September 30, 2026, compared to net income of $45.6 million, or $2.41 diluted earnings per share, for the nine months ended September 30, 2025.
 
Page | 1
1

 
Overview
 
Chairman, President, and CEO, Robert J. McCormick, said “Another quarter of solid financial performance is the product of TrustCo’s continued execution of tried and true banking principles that, quarter after quarter, continue to build positive momentum. Steady growth in both loans and deposits, coupled with favorable repricing of the Bank’s nearly $5.5 billion loan portfolio, have boosted net interest income to $47 million for the quarter, increased margin by 16 basis points, and driven return on average equity up 1.28% year over year, a 14% increase. Our management team has built a resilient balance sheet that can perform well in the current dynamic interest-rate environment, which efforts are supported by the entire organization’s focus on our relationship-based banking strategy. The ongoing repurchase of shares and regular payment of our recently-increased quarterly dividend work together to enhance shareholder value. With all of these factors coming together and trending favorably, we are optimistic about the Company’s ability to maintain positive momentum into 2027.”
 
Details
 
We have continued to see meaningful net income and net interest income improvement. The loan and investment portfolios of Trustco Bank (the “Bank”) continue to reprice upward as lower yielding assets mature and are replaced with higher rate loan originations and investment purchases, driving steady improvement in overall asset yields. We believe that this ongoing repricing reflects disciplined loan production aligned with current market conditions. Complementing this, the Bank maintains a strong liquidity position, driven by deposit growth while decreasing funding costs which underscores the Bank's disciplined relationship banking strategy and the value customers place on stability and service. We believe that these factors position the Bank to generate continued net income and net interest income growth in the coming quarters and deliver long-term value to shareholders. Net interest income was $47.0 million for the third quarter of 2026, an increase of $3.9 million, or 9.1%, compared to the third quarter of 2025, driven by loan growth at higher interest rates and a decrease in interest expense. The net interest margin for the third quarter of 2026 was 2.95%, up 16 basis points from 2.79% in the third quarter of 2025. The yield on interest-earning assets increased to 4.35% in the third quarter of 2026, up 10 basis points from 4.25% in the third quarter of 2025. The cost of interest bearing liabilities decreased to 1.79% in the third quarter of 2026, down 11 basis points from 1.90% in the third quarter of 2025.
 
Average loans were up $238.1 million, or 4.6%, in the third quarter of 2026 over the same period in 2025. Average residential loans and Home Equity Credit Lines (HECLs), our primary lending focus, were up $177.3 million, or 4.0%, and $50.0 million, or 11.4%, respectively, in the third quarter of 2026 over the same period in 2025. Average commercial loans also increased $13.5 million, or 4.3%, in the third quarter of 2026 over the same period in 2025. Loan growth in the third quarter of 2026 remained steady, driven by continued strength in core relationship lending. Credit quality metrics were stable. Following this period of sustained growth, TrustCo remains confident in the quality of its loan portfolio amid broader market concerns. We believe that our continued focus on strong underwriting within our loan portfolio and conservative lending standards positions us to manage credit risk effectively in the current environment. The consistent growth in the loan portfolio will likely enhance net interest income in the quarters ahead. Average deposits were up $229.6 million, or 4.2%, for the third quarter of 2026 compared to the third quarter of 2025, primarily as a result of an increase in time deposits, interest bearing checking accounts, and demand deposits. The Bank’s ongoing emphasis on relationship banking, combined with competitive product offerings and digital capabilities, has contributed to a broadening deposit base that supports ongoing loan growth and expansion.
 
Page | 2
2

 
During the third quarter of 2026, the Bank remained focused on capital deployment and allocation, guided by a disciplined framework, with a dividend increase, and share repurchases, these serve as key tools to enhance shareholder value. This reflects our confidence in the long-term strength of the franchise and our focus on capital optimization. During the third quarter, the Bank declared an increased quarterly cash dividend of $0.40 per share, or $1.60 per share on an annualized basis. The declared dividend represents an increase of 5.3% over the prior dividend amount which continues the Banks commitment in paying dividends for over a century. For the three and nine months ended September 30, 2026, TrustCo repurchased 500 thousand and 1.5 million shares, or 2.9% and 8.3%, respectively, of TrustCo’s outstanding common stock under its previously announced stock repurchase program, which authorizes TrustCo to repurchase up to two million shares, or 11.1%, of TrustCo’s outstanding common stock in 2026. We continue to believe that our approach ensures every dollar of capital is working to generate solid returns, strengthen customer relationships, and enhance shareholder value. As of September 30, 2026, our equity to asset ratio was 9.72%, compared to 10.90% as of September 30, 2025. Book value per share as of September 30, 2026 was $38.20, up 2.4% compared to $37.30 as of a year earlier.
 
Asset quality remains strong and has been consistent over the past twelve months. TrustCo recorded a provision for credit losses of $850 thousand in the third quarter of 2026, an increase of $600 thousand compared to the same period in 2025. For the three months ended September 30, 2026, the provision for credit losses was the result of a provision for credit losses on loans of $1.05 million due to loan growth and changes in forward looking economic assumptions, and a benefit for credit losses on unfunded commitments of $200 thousand due to the seasonal decrease in the loan pipeline. Accordingly, increases in the overall provision expense are being driven by loan growth and changes in economic forecasts rather than the deterioration in underlying credit performance. The ratio of allowance for credit losses on loans to total loans was 1.01% and 1.00% as of September 30, 2026 and September 30, 2025, respectively. The allowance for credit losses on loans was $55.2 million as of September 30, 2026, compared to $51.9 million as of September 30, 2025. Nonperforming loans (NPLs) were $21.1 million as of September 30, 2026, compared to $18.5 million as of September 30, 2025. NPLs were 0.39% and 0.36% of total loans as of September 30, 2026 and September 30, 2025, respectively. The coverage ratio, or allowance for credit losses on loans to NPLs, was 261.8% as of September 30, 2026, compared to 280.8% as of September 30, 2025. Nonperforming assets (NPAs) were $22.3 million as of September 30, 2026, compared to $19.7 million as of September 30, 2025. Asset quality metrics remain stable and well covered by reserves, reflecting the Bank’s conservative underwriting standards.
 
A conference call to discuss third quarter 2026 results will be held at 9:00 a.m. Eastern Time on October 22, 2026. Those wishing to participate in the call may dial toll-free for North America 1-833-461-5787, Meeting ID 638 789 515. The call will also be audio webcast at https://events.q4inc.com/attendee/638789515. The webcast replay will be available for one year at the same link.
 
About TrustCo Bank Corp NY
 
TrustCo Bank Corp NY is a $6.5 billion savings and loan holding company and through its subsidiary, Trustco Bank, operated 133 offices in New York, New Jersey, Vermont, Massachusetts, and Florida as of September 30, 2026.
 
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
3

 
Forward-Looking Statements
 
All statements in this news release and the related earnings call 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," “can” 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 net income, net interest income and shareholder value for future quarters; expectations regarding our future momentum; the anticipated impact of our focus on underwriting within our loan portfolio and conservative lending standards; the expected impact of the continued repricing of our loan and investment portfolios, as well as our liquidity position, on our future net interest and net interest income; our balance sheet’s performance in future interest-rate environments; future overall asset yields; the amount of shares that we expect to repurchase in 2026; and the anticipated effects of our capital management strategy, including our stock repurchase program. 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 TrustCo’s actual results to differ materially from the views, beliefs and projections expressed in such statements. 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; external economic factors, such as changes in monetary policy, ongoing inflationary pressures and continued elevated prices; exposure to credit risk in our lending activities; the risk of weakness in residential real estate markets; 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 to meet our operating cash needs to fund corporate expansion and other activities; claims and litigation pertaining to fiduciary responsibility and lender liability; the enforcement of federal cannabis laws and regulations and its impact on our ability to provide services in the cannabis industry; 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 rising popularity of alternative financial products, including fintech platforms, cryptocurrencies, money market funds, and digital wallets; an increase in the prevalence of fraud and other financial crimes; the impact of severe weather events and climate change on us and the communities we serve, including societal responses to climate change; environmental, social and governance risks and their impact on our reputation and relationships; the chance of a prolonged economic downturn, especially one affecting our geographic market area; instability in global economic conditions and geopolitical matters, including as a result of the conflict between the United States (U.S.) and Iran, as well as volatility in financial markets; the chance of a downgrade in the credit rating of the U.S. government or a default by the U.S. government; the soundness of other financial institutions; U.S. government shutdowns; 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; our compliance with laws designed to protect consumers, including the Community Reinvestment Act and fair lending laws; 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 development and use of artificial intelligence; 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; the impact of the actions of activist shareholders; and other risks and uncertainties set forth in our public filings made with the Securities and Exchange Commission (the “SEC”), including our Annual Report on Form 10-K for the year ended December 31, 2025, our Quarterly Report on Form 10-Q for the first and second quarters of 2026, our upcoming quarterly report on Form 10-Q for the third quarter of 2026, and future reports to be filed with the SEC. 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
4

 
TRUSTCO BANK CORP NY
GLENVILLE, NY
 
FINANCIAL HIGHLIGHTS
 
(dollars in thousands, except per share data)
(Unaudited)
 
             
   
Three months ended
 
   
9/30/2026
   
6/30/2026
   
9/30/2025
 
Summary of operations
              
Net interest income
 $47,039   $45,590   $43,119 
Provision for credit losses
  850    650    250 
Net gains on equity securities
  56    844                         - 
Noninterest income, excluding net gains on equity securities
  4,762    5,068    4,689 
Noninterest expense
  28,019    28,333    26,242 
Net income
  17,318    16,965    16,258 
                
Per share
              
Net income per share:
              
- Basic
 $1.03   $0.98   $0.87 
- Diluted
  1.02    0.98    0.86 
Cash dividends
   0.40     0.38    0.38 
Book value at period end
   38.20     38.53     37.30  
Market price at period end
  54.29    54.91     36.30  
                
At period end
              
Full time equivalent employees
  740    742    738 
Full service banking offices
  133    132    136 
                
Performance ratios
              
Return on average assets
  1.05%   1.04%   1.02%
Return on average equity
  10.57    10.22    9.29 
Efficiency ratio (GAAP)
  54.03    55.01    54.89 
Adjusted Efficiency ratio (1)
  54.11    55.71    54.87 
Net interest spread
  2.56    2.48    2.35 
Net interest margin
  2.95    2.87    2.79 
Dividend payout ratio
  38.58    38.36    43.68 
                
Capital ratios at period end
              
Consolidated equity to assets (GAAP)
  9.72%   10.05%    10.90 %
Consolidated tangible equity to tangible assets (1)
  9.71%   10.05%   10.89%
                
Asset quality analysis at period end
              
Nonperforming loans to total loans
  0.39%    0.40 %   0.36%
Nonperforming assets to total assets
  0.34    0.35    0.31 
Allowance for credit losses on loans to total loans
  1.01    1.01     1.00  
Coverage ratio (2)
  2.6x   2.5x   2.8x
 
(1)
Non-GAAP Financial Measure, see Non-GAAP Financial Measures Reconciliation.
(2)
Calculated as allowance for credit losses on loans divided by total nonperforming loans.
 
Page | 5
5

 
FINANCIAL HIGHLIGHTS, Continued
 
(dollars in thousands, except per share data)
(Unaudited)
 
         
   
Nine months ended
 
   
09/30/26
   
09/30/25
 
Summary of operations
         
Net interest income
 $137,337   $125,238 
Provision for credit losses
  2,450    1,200 
Net gains on equity securities
  900     -  
Noninterest income, excluding net gains on equity securities
  14,671    14,515 
Noninterest expense
  83,334    78,794 
Net income
  50,568    45,572 
           
Per share
         
Net income per share:
         
- Basic
 $2.92   $2.41 
- Diluted
  2.91    2.41 
Cash dividends
  1.16     1.10 
Book value at period end
   38.20     37.30 
Market price at period end
  54.29     36.30 
           
Performance ratios
         
Return on average assets
  1.04%   0.97%
Return on average equity
  10.15    8.84 
Efficiency ratio (GAAP)
   54.50    56.38 
Adjusted Efficiency ratio (1)
  54.72    55.98 
Net interest spread
  2.49    2.28 
Net interest margin
  2.89    2.71 
Dividend payout ratio
  39.41    45.55 
 
(1)
Non-GAAP Financial Measure, see Non-GAAP Financial Measures Reconciliation.
 
Page | 6
6

 
CONSOLIDATED STATEMENTS OF INCOME
 
(dollars in thousands, except per share data)
(Unaudited)
 
                     
   
Three months ended
 
   
9/30/2026
   
6/30/2026
   
3/31/2026
   
12/31/2025
   
9/30/2025
 
Interest and dividend income:
                        
Interest and fees on loans
 $60,875   $58,757   $57,565   $56,886   $55,953 
Interest and dividends on securities available for sale:
                        
U. S. government sponsored enterprises
  86    111    149    350    599 
State and political subdivisions
   -      -      -      -     1 
Mortgage-backed securities and collateralized mortgage obligations - residential
  1,509    1,486    1,469    1,490    1,583 
Corporate bonds
  820    776    694    536    265 
Small Business Administration - guaranteed
                        
participation securities
  56    59    63    68    72 
Other securities
  8    7    8    8    7 
Total interest and dividends on securities available for sale
  2,479    2,439    2,383    2,452    2,527 
                          
Interest on held to maturity securities:
                        
Mortgage-backed securities and collateralized mortgage obligations - residential
  43    44    47    50    52 
Total interest on held to maturity securities
  43    44    47    50    52 
                          
Federal Home Loan Bank stock
  112    123    126    126    125 
                          
Interest on federal funds sold and other short-term investments
  6,098    6,344    6,105    6,580    7,376 
Total interest income
  69,607    67,707    66,226    66,094    66,033 
                          
Interest expense:
                        
Interest on deposits:
                        
Interest-bearing checking
  642    551    533    501    483 
Savings
  730    703    675    715    741 
Money market deposit accounts
  1,597    1,631    1,552    1,810    2,065 
Time deposits
  19,245    18,863    18,357    18,993    19,427 
Interest on short-term borrowings
  354    369    401    340    198 
Total interest expense
  22,568    22,117    21,518    22,359    22,914 
                          
Net interest income
  47,039    45,590    44,708    43,735    43,119 
                          
Less: Provision for credit losses
  850    650    950    400    250 
Net interest income after provision for credit losses
  46,189    44,940    43,758    43,335    42,869 
                          
Noninterest income:
                        
Trustco Financial Services income
  2,059    1,980    2,135    1,950    1,967 
Fees for services to customers
  2,409    2,487    2,340    2,192    2,429 
Net gains on equity securities
  56    844     -      -      -  
Other
  294    601    366    288    293 
Total noninterest income
  4,818    5,912    4,841    4,430    4,689 
                          
Noninterest expenses:
                        
Salaries and employee benefits
  12,776    13,047    12,219    12,242    12,727 
Net occupancy expense
  4,526    4,381    4,542    4,592    4,470 
Equipment expense
  2,306    2,082    2,022    2,219    1,938 
Professional services
  1,744    1,968    1,526    1,083    1,571 
Outsourced services
  2,800    2,704    2,700    2,100    2,492 
Advertising expense
  468    586    394    629    290 
FDIC and other insurance
  1,104    1,101    1,153    1,135    1,052 
Other real estate (income) expense, net
  (12)    112    50    161    8 
Other
  2,307    2,352    2,376    2,549    1,694 
Total noninterest expenses
  28,019    28,333    26,982    26,710    26,242 
                          
Income before taxes
  22,988    22,519    21,617    21,055    21,316 
Income taxes
  5,670    5,554    5,332    5,490    5,058 
                          
Net income
 $17,318   $16,965   $16,285   $15,565   $16,258 
                          
Net income per common share:
                        
- Basic
 $1.03   $0.98   $0.91   $0.85   $0.87 
                          
- Diluted
  1.02    0.98    0.91    0.85    0.86 
                          
Weighted average basic shares (in thousands)
  16,842    17,304    17,813    18,275    18,755 
Weighted average diluted shares (in thousands)
  16,939    17,386    17,876    18,327    18,805 
 
Page | 7
7

 
CONSOLIDATED STATEMENTS OF INCOME, Continued
 
(dollars in thousands, except per share data)
(Unaudited)
 
         
   
Nine months ended
 
    
09/30/26
    
09/30/25
 
Interest and dividend income:
         
Interest and fees on loans
 $177,197   $163,960 
Interest and dividends on securities available for sale:
         
U. S. government sponsored enterprises
  346    1,809 
State and political subdivisions
   -     1 
Mortgage-backed securities and collateralized mortgage obligations - residential
  4,464    4,679 
Corporate bonds
  2,290    735 
Small Business Administration - guaranteed participation securities
  178    228 
Other securities
  23    22 
Total interest and dividends on securities available for sale
  7,301    7,474 
           
Interest on held to maturity securities:
         
Mortgage-backed securities-residential
  134    163 
Total interest on held to maturity securities
  134    163 
           
Federal Home Loan Bank stock
  361    405 
           
Interest on federal funds sold and other short-term investments
  18,547    21,320 
Total interest income
  203,540    193,322 
           
Interest expense:
         
Interest on deposits:
         
Interest-bearing checking
  1,726    1,577 
Savings
  2,108    2,208 
Money market deposit accounts
  4,780    6,140 
Time deposits
  56,465    57,605 
Interest on short-term borrowings
  1,124    554 
Total interest expense
  66,203    68,084 
           
Net interest income
  137,337    125,238 
           
Less: Provision for credit losses
  2,450    1,200 
Net interest income after provision for credit losses
  134,887    124,038 
           
Noninterest income:
         
Trustco Financial Services income
  6,174    5,905 
Fees for services to customers
  7,236    7,340 
Net gains on equity securities
  900     -  
Other
  1,261    1,270 
Total noninterest income
  15,571    14,515 
           
Noninterest expenses:
         
Salaries and employee benefits
  38,042    36,497 
Net occupancy expense
  13,449    13,542 
Equipment expense
  6,410    5,800 
Professional services
  5,238    5,183 
Outsourced services
  8,204    7,652 
Advertising expense
  1,448    955 
FDIC and other insurance
  3,358    3,376 
Other real estate expense, net
  150    558 
Other
  7,035    5,231 
Total noninterest expenses
  83,334    78,794 
           
Income before taxes
  67,124    59,759 
Income taxes
  16,556    14,187 
           
Net income
 $50,568   $45,572 
           
Net income per common share:
         
- Basic
 $2.92   $2.41 
           
- Diluted
  2.91    2.41 
           
Weighted average basic shares (in thousands)
  17,317    18,912 
Weighted average diluted shares (in thousands)
  17,398    18,947 
 
Page | 8
8

 
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
 
(dollars in thousands)
(Unaudited)
 
                     
   
9/30/2026
   
6/30/2026
   
3/31/2026
   
12/31/2025
   
9/30/2025
 
ASSETS:
                        
                          
Cash and due from banks
 $42,914   $44,503   $43,165   $50,569   $42,026 
Federal funds sold and other short term investments
  554,402    652,136    724,943    679,858    653,530 
Total cash and cash equivalents
  597,316    696,639    768,108    730,427    695,556 
Securities available for sale:
                        
U. S. government sponsored enterprises
  9,873    14,956    14,887    31,772    51,557 
States and political subdivisions
  9    9    9    9    18 
Mortgage-backed securities and collateralized mortgage obligations - residential
  196,688    203,601    205,209    206,290    215,466 
Small Business Administration - guaranteed participation securities
  9,306    10,153    10,796    11,710    12,330 
Corporate bonds
  77,434    73,804    69,137    59,932    39,800 
Other securities
  713    718    708    705    701 
Total securities available for sale
  294,023    303,241    300,746    310,418    319,872 
                          
Held to maturity securities:
                        
Mortgage-backed securities and collateralized mortgage obligations-residential
  3,640    3,842    4,097    4,339    4,593 
Total held to maturity securities
  3,640    3,842    4,097    4,339    4,593 
                          
Federal Reserve Bank and Federal Home Loan Bank stock
  6,756    6,756    6,601    6,601    6,601 
                          
Loans:
                        
Commercial
  332,406    322,439    316,763    313,443    311,491 
Residential mortgage loans
  4,614,353    4,560,717    4,497,911    4,463,260    4,420,813 
Home equity line of credit
  498,088    484,197    464,887    464,201    447,235 
Installment loans
  9,439    9,882    10,617    11,556    12,231 
Loans, net of deferred net costs
  5,454,286    5,377,235    5,290,178    5,252,460    5,191,770 
                          
Less: Allowance for credit losses on loans
  55,162    54,082    52,994    52,205    51,891 
Net loans
  5,399,124    5,323,153    5,237,184    5,200,255    5,139,879 
                          
Bank premises and equipment, net
  42,266    42,273    41,071    40,707    39,718 
Operating lease right-of-use assets
  32,715    33,872    33,305    33,638    35,291 
Other assets
  118,220    115,137    116,767    114,315    107,514 
                          
Total assets
 $6,494,060   $6,524,913   $6,507,879   $6,440,700   $6,349,024 
                          
LIABILITIES:
                        
Deposits:
                        
Demand
 $817,555   $824,717   $811,637   $814,908   $795,508 
Interest-bearing checking
  1,077,289    1,089,746    1,078,520    1,077,141    1,025,582 
Savings accounts
  1,060,493    1,076,934    1,070,319    1,069,564    1,063,763 
Money market deposit accounts
  429,555    438,799    442,760    457,389    455,488 
Time deposits
  2,299,326    2,251,370    2,249,117    2,138,415    2,140,932 
Total deposits
  5,684,218    5,681,566    5,652,353    5,557,417    5,481,273 
                          
Short-term borrowings
  98,108    108,382    112,930    120,054    97,749 
Operating lease liabilities
  35,075    36,361    35,920    36,391    38,180 
Accrued expenses and other liabilities
  45,334    42,595    35,756    40,249    39,809 
                          
Total liabilities
  5,862,735    5,868,904    5,836,959    5,754,111    5,657,011 
                          
SHAREHOLDERS' EQUITY:
                        
Capital stock
  20,119    20,119    20,119    20,119    20,103 
Surplus
  261,758    261,283    260,808    260,333    259,980 
Undivided profits
  510,684    499,997    489,540    479,996    471,314 
Accumulated other comprehensive income, net of tax
  76    6,967    8,241    10,024    2,955 
Treasury stock at cost
  (161,312)    (132,357)    (107,788)    (83,883)    (62,339) 
                          
Total shareholders' equity
  631,325    656,009    670,920    686,589    692,013 
                          
Total liabilities and shareholders' equity
 $6,494,060   $6,524,913   $6,507,879   $6,440,700   $6,349,024 
                          
Outstanding shares (in thousands)
  16,528    17,028    17,507    18,029    18,554 
 
Page | 9
9

 
NONPERFORMING ASSETS
 
(dollars in thousands)
(Unaudited)
 
                     
   
9/30/2026
   
6/30/2026
   
3/31/2026
   
12/31/2025
   
9/30/2025
 
Nonperforming Assets
                        
                          
New York and other states*
                        
Loans in nonaccrual status:
                        
Commercial
 $2,008   $1,964   $1,968   $1,990   $292 
Real estate mortgage - 1 to 4 family
  14,053    15,343    15,212    14,584    14,568 
Installment
  19    37    43    29    30 
Total nonperforming loans
  16,080    17,344    17,223    16,603    14,890 
Other real estate owned
  1,183    1,234    1,364    1,394    1,234 
Total nonperforming assets
 $17,263   $18,578   $18,587   $17,997   $16,124 
                          
Florida
                        
Loans in nonaccrual status:
                        
Commercial
 $                       -    $                       -    $                       -    $                       -    $                       -  
Real estate mortgage - 1 to 4 family
  4,968    4,392    4,222    4,047    3,574 
Installment
  19    16    20    22    13 
Total nonperforming loans
  4,987    4,408    4,242    4,069    3,587 
Other real estate owned
   -      -      -      -      -  
Total nonperforming assets
 $4,987   $4,408   $4,242   $4,069   $3,587 
                          
Total
                        
Loans in nonaccrual status:
                        
Commercial
 $2,008   $1,964   $1,968   $1,990   $292 
Real estate mortgage - 1 to 4 family
  19,021    19,735    19,434    18,631    18,142 
Installment
  38    53    63    51    43 
Total nonperforming loans
  21,067    21,752    21,465    20,672    18,477 
Other real estate owned
  1,183    1,234    1,364    1,394    1,234 
Total nonperforming assets
 $22,250   $22,986   $22,829   $22,066   $19,711 
                          
                          
Quarterly Net (Recoveries) Chargeoffs
                        
                          
New York and other states*
                        
Commercial
 $                       -    $                       -    $19   $                       -    $                       -  
Real estate mortgage - 1 to 4 family
  (44)    (72)    (43)    (33)    (194) 
Installment
  (1)    (21)    11    (13)    (2) 
Total net chargeoffs (recoveries)
 $(45)   $(93)   $(13)   $(46)   $(196) 
                          
Florida
                        
Commercial
 $                       -    $                       -    $(40)   $                       -    $                       -  
Real estate mortgage - 1 to 4 family
   -      -      -      -      -  
Installment
  15    5    14    32    20 
Total net (recoveries) chargeoffs
 $15   $5   $(26)   $32   $20 
                          
Total
                        
Commercial
 $                       -    $                       -    $(21)   $                       -    $                       -  
Real estate mortgage - 1 to 4 family
  (44)    (72)    (43)    (33)    (194) 
Installment
  14    (16)    25    19    18 
Total net (recoveries) chargeoffs
 $(30)   $(88)   $(39)   $(14)   $(176) 
                          
                          
Asset Quality Ratios
                        
                          
Total nonperforming loans (1)
 $21,067   $21,752   $21,465   $20,672   $18,477 
Total nonperforming assets (1)
  22,250    22,986    22,829    22,066    19,711 
Total net (recoveries) chargeoffs (2)
  (30)    (88)    (39)    (14)    (176) 
                          
Allowance for credit losses on loans (1)
  55,162    54,082    52,994    52,205    51,891 
                          
Nonperforming loans to total loans
  0.39%   0.40%   0.41%   0.39%   0.36%
Nonperforming assets to total assets
  0.34%   0.35%   0.35%   0.34%   0.31%
Allowance for credit losses on loans to total loans
  1.01%   1.01%   1.00%   0.99%   1.00%
Coverage ratio (1)
  261.8%   248.6%   246.9%   252.5%   280.8%
Annualized net (recoveries) chargeoffs to average loans (2)
  0.00%    -0.01 %   0.00%   0.00%    -0.01 %
Allowance for credit losses on loans to annualized net chargeoffs (2)
   N/A      N/A      N/A      N/A      N/A  
 
*
Includes New York, New Jersey, Vermont and Massachusetts.
(1)
At period-end
(2)
For the three-month period ended
 
Page | 10
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, 2026
     September 30, 2025      
   
 Average
   
Interest
   
Average
   
 Average
   
Interest
   
Average
 
   
 Balance
   
 
   
 Balance
   
Rate
          Rate 
Assets
                             
                               
Securities available for sale:
                             
U. S. government sponsored enterprises
 $10,977   $86    3.13%  $69,294   $599    3.46%
Mortgage backed securities and collateralized mortgage obligations - residential
  217,254    1,509    2.75    237,092    1,583    2.65 
State and political subdivisions
  9        -     6.77    18    1    6.77 
Corporate bonds
  75,681    820    4.33    26,512    265    4.00 
Small Business Administration - guaranteed participation securities
  10,440    56    2.14    13,385    72    2.15 
Other
  717    8    4.46    700    7    4.00 
                               
Total securities available for sale
  315,078    2,479    3.15    347,001    2,527    2.91 
                               
Federal funds sold and other short-term Investments
  649,823    6,098    3.72    662,737    7,376    4.42 
                               
Held to maturity securities:
                             

                             
Mortgage backed securities and collateralized mortgage obligations - residential
  3,740    43    4.53    4,709    52    4.40 
                               
Total held to maturity securities
  3,740    43    4.53    4,709    52    4.40 
                               
Federal Home Loan Bank stock
  6,756    112    6.63    6,601    125    7.57 
                               
Commercial loans
  327,267    4,654    5.69    313,800    4,426    5.64 
Residential mortgage loans
  4,586,955    48,286    4.21    4,409,645    44,089    4.00 
Home equity lines of credit
  490,310    7,739    6.26    440,288    7,215    6.50 
Installment loans
  9,182    196    8.46    11,842    223    7.48 
                               
Loans, net of unearned income
  5,413,714    60,875    4.49    5,175,575    55,953    4.32 
                               
Total interest earning assets
  6,389,111   $69,607    4.35    6,196,623   $66,033    4.25 
                               
Allowance for credit losses on loans
  (54,467)              (51,706 )          
Cash & non-interest earning assets
  219,106              208,701           
                               
                               
Total assets
 $6,553,750             $6,353,618           
                               
                               
Liabilities and shareholders' equity
                             
                               
Deposits:
                             
Interest bearing checking accounts
 $1,092,564   $642    0.23%  $1,035,366   $483    0.18%
Money market accounts
  442,480    1,597    1.43    464,334    2,065    1.76 
Savings
  1,076,926    730    0.27    1,077,441    741    0.27 
Time deposits
  2,288,063    19,245    3.34    2,125,920    19,427    3.63 
                               
Total interest bearing deposits
  4,900,033    22,214    1.80    4,703,061    22,716    1.92 
Short-term borrowings
  102,386    354    1.37    87,348    198    0.90 
                               
Total interest bearing liabilities
  5,002,419   $22,568    1.79    4,790,409   $22,914    1.90 
                               
Demand deposits
  825,203              792,621           
Other liabilities
  75,989              76,502           
Shareholders' equity
  650,139              694,086           
                               
Total liabilities and shareholders' equity
 $6,553,750             $6,353,618           
                               
Net interest income
      $47,039             $43,119      
                               
Net interest spread
            2.56%             2.35%
                               
Net interest margin (net interest income to total interest earning assets)
            2.95%             2.79%
 
Page | 11
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 30,2026    September 30,2025  
   
 Average
   
Interest
   
Average
   
 Average
   
Interest
   
Average
 
   
 Balance
   

   
Rate
   
Balance
          Rate 
Assets
                             
                               
Securities available for sale:
                             
U. S. government sponsored enterprises
 $17,681    346    2.61%  $72,461    1,809    3.33%
Mortgage backed securities and collateralized mortgage obligations - residential
  219,451    4,464    2.71    240,401    4,679    2.59 
State and political subdivisions
  9     -     6.77    18    1    6.77 
Corporate bonds
  70,395    2,290    4.34    30,696    735    3.19 
Small Business Administration - guaranteed participation securities
  11,098    178    2.14    14,151    228    2.15 
Other
  712    23    6.46    698    22    4.20 
                               
Total securities available for sale
  319,346    7,301    4.57    358,425    7,474    2.78 
                               
Federal funds sold and other short-term Investments
  668,926    18,547    3.71    641,793    21,320    4.44 
                               
Held to maturity securities:
                             
Mortgage backed securities and collateralized mortgage obligations - residential
  3,972    134    4.50    4,969    163    4.37 
                               
Total held to maturity securities
  3,972    134    4.50    4,969    163    4.37 
                               
Federal Home Loan Bank stock
  6,704    361    10.77    6,567    405    8.22 
                               
Commercial loans
  320,738    13,565    5.64    306,091    12,851    5.60 
Residential mortgage loans
  4,532,068    140,718    4.14    4,394,245    129,940    3.94 
Home equity lines of credit
  476,358    22,297    6.26    427,830    20,480    6.40 
Installment loans
  9,923    617    8.32    12,440    689    7.40 
                               
Loans, net of unearned income
  5,339,087    177,197    4.43    5,140,606    163,960    4.25 
                               
Total interest earning assets
  6,338,035    203,540    4.28    6,152,360    193,322    4.19 
                               
Allowance for credit losses on loans
  (53,483)              (50,991)          
Cash & non-interest earning assets
  220,871              204,651           
                               
                               
Total assets
 $6,505,423             $6,306,020           
                               
                               
Liabilities and shareholders' equity
                             
                               
Deposits:
                             
Interest bearing checking accounts
 $1,079,452    1,726    0.21%  $1,037,598    1,577    0.20%
Money market accounts
  445,015    4,780    1.44    468,059    6,140    1.75 
Savings
  1,072,414    2,108    0.26    1,084,712    2,208    0.27 
Time deposits
  2,244,343    56,465    3.36    2,088,844    57,605    3.69 
                               
Total interest bearing deposits
  4,841,224    65,079    1.80    4,679,213    67,530    1.93 
Short-term borrowings
  109,206    1,124    1.38    83,885    554    0.88 
                               
Total interest bearing liabilities
  4,950,430    66,203    1.79    4,763,098    68,084    1.91 
                               
Demand deposits
  814,465              777,573           
Other liabilities
  74,106              76,372           
Shareholders' equity
  666,422              688,977           
                               
Total liabilities and shareholders' equity
 $6,505,423             $6,306,020           
                               
Net interest income
       137,337              125,238
      
                               
Net interest spread
       2.49%                  2.28%
                               
Net interest margin (net interest income to total interest earning assets)
       2.89%                  2.71%
 
Page | 12
12

 
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 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.
 
Adjusted efficiency ratio is a non-GAAP measure of expense control relative to revenue from net interest income and non-interest income. We calculate the efficiency ratio by dividing total non-interest expense as determined under GAAP by the sum of net interest income and total non-interest income as determined under GAAP. We calculate the adjusted efficiency ratio by dividing total non-interest expenses as determined under GAAP, excluding other real estate expense, net, by the sum of net interest income and total non-interest 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 adjusted efficiency ratio to the most directly comparable GAAP measures is set forth below.
 
NON-GAAP FINANCIAL MEASURES RECONCILIATION
 
(dollars in thousands)
(Unaudited)
 
   
9/30/2026
   
6/30/2026
   
9/30/2025
 
Tangible Equity to Tangible Assets
              
                
Equity (GAAP)
$631,325  $656,009  $692,013 
Less: Intangible assets
  553    553    553 
Tangible equity (Non-GAAP)
 $630,772   $655,456   $691,460 
                
Total Assets (GAAP)
 $6,494,060   $6,524,913   $6,349,024 
Less: Intangible assets
  553    553    553 
Tangible assets (Non-GAAP)
 $6,493,507   $6,524,360   $6,348,471 
                
Consolidated Equity to Assets (GAAP)
  9.72%   10.05%   10.90%
Consolidated Tangible Equity to Tangible Assets (Non-GAAP)
  9.71%   10.05%   10.89%
 
                      
     Three months ended    Nine months ended  
Efficiency and Adjusted Efficiency Ratios


 
9/30/2026
    
6/30/2026
    
9/30/2025
    
9/30/2026
    9/30/2025
 
      
    
    
    
    
 
Net interest income (GAAP)
A
 $47,039   $45,590   $43,119   $137,337   $125,238 
Non-interest income (GAAP)
B
  4,818    5,912    4,689    15,571    14,515 
Less:  Net gains on equity securities
C
  56    844     -     900     -  
Revenue used for efficiency ratio (Non-GAAP)
D
 $51,801   $50,658   $47,808   $152,008   $139,753 
                            
Total noninterest expense (GAAP)
E
 $28,019   $28,333   $26,242   $83,334   $78,794 
Less:  Other real estate expense, net
F
  (12)    112    8    150    558 
Expense used for efficiency ratio (Non-GAAP)
G
 $28,031   $28,221   $26,234   $83,184   $78,236 
                            
Efficiency Ratio (GAAP)
E/(A+B)
  54.03%   55.01%   54.89%   54.50%   56.38%
Adjusted Efficiency Ratio (Non-GAAP)
G/D
  54.11%   55.71%   54.87%   54.72%   55.98%
 
 
Page | 13