
| 5 Sarnowski Drive, Glenville, New York, 12302 | News Release
|
| Subsidiary: | Trustco Bank | Nasdaq -- TRST |
| Contact: | Robert Leonard
Executive Vice President (518) 381-3693 Lauren A. McCormick Vice President, Treasurer, and Assistant Corporate Secretary (518) 381-3673 |
|
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)
|
2.6 | x | 2.5 | x | 2.8 | x | ||||||
|
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 | ||||||
|
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 | |||||||||||||||
|
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 | ||||||
|
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 | |||||||||||||||
|
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 | |||||||||||||||
|
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 | % | ||||||||||||||||||||
|
| 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 | % | ||||||||||||||||||||
|
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 | % | ||||||||||