TRUSTCO BANK CORP N Y
For the period ended Mar 31, 2025. Filed May 9, 2025.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Mar 31, 2025 · Filed May 9, 2025
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to Consolidated Interim Financial Statements
(Unaudited)
(1) Financial Statement Presentation
The unaudited Consolidated Interim Financial Statements of TrustCo Bank Corp NY (the “Company” or “TrustCo”) include the accounts of the Company’s subsidiary, Trustco Bank (also referred to as the “Bank”) and other subsidiaries after elimination of all significant intercompany accounts and transactions. Prior period amounts are reclassified when necessary to conform to the current period presentation. The net income reported for the three months ended March 31, 2025 is not necessarily indicative of the results that may be expected for the year ending December 31, 2025, or any interim periods. These financial statements consider events that occurred through the date of filing.
In the opinion of the management of the Company, the accompanying unaudited Consolidated Interim Financial Statements contain all recurring adjustments necessary to present fairly the financial position as of March 31, 2025, the results of operations and cash flows for the three months ended March 31, 2025 and 2024. The accompanying unaudited Consolidated Interim Financial Statements should be read in conjunction with the Company’s year‑end Consolidated Financial Statements, including notes thereto, which are included in the Company’s Annual Report on Form 10‑K for the year ended December 31, 2024. The accompanying unaudited Consolidated Interim Financial Statements have been prepared in accordance with the applicable rules of the Securities and Exchange Commission (the “SEC”) and, therefore, do not include all information and notes necessary for a complete presentation of financial position, results of operations and cash flow activity required in accordance with accounting principles generally accepted in the United States. Results of operations for the three months ended March 31, 2025 are not necessarily indicative of the results that may be expected for the year ending December 31, 2025.
The accounting policies of the Company, as applied in the Consolidated Interim Financial Statements presented herein, are substantially the same as those followed on an annual basis in the Annual Report on Form 10-K for the year ended December 31, 2024 filed with the SEC on March 14, 2025.
Index
(2) Earnings Per Share
The Company computes earnings per share in accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 260, Earnings Per Share(“ASC 260”). A reconciliation of the component parts of earnings per share for the three months ended March 31, 2025 and 2024 is as follows:
| (in thousands, except per share data) | For the three months ended | |
|---|---|---|
| March 31, | ||
| 2025 | 2024 | |
| Net income | $14,275 | $12,126 |
| Weighted average common shares | 19,020 | 19,024 |
| Effect of Dilutive Securities: | ||
| Stock Options and Restricted Stock Units | 24 | 8 |
| Weighted average common shares including potential dilutive shares | 19,044 | 19,032 |
| Basic EPS | $0.75 | $0.64 |
| Diluted EPS | $0.75 | $0.64 |
For the three months, ended March 31, 2025 and 2024 there were approximately 8 thousand and 48 thousand, respectively, weighted average anti-dilutive stock options excluded from diluted earnings per share. The stock options are antidilutive because the strike price is greater than the average fair value of the Company’s common stock for the periods presented.
(3) Benefit Plans
The table below outlines the components of the Company’s net periodic benefit recognized during thethree months ended March 31, 2025 and 2024 for its pension and other post-retirement benefit plans:
| Three months ended March 31, | ||||||
|---|---|---|---|---|---|---|
| Pension Benefits · Other Postretirement Benefits | ||||||
| (dollars in thousands) · 2025 · 2024 · 2025 · 2024 | ||||||
| Service cost | $ | - | $ | - | $5 | $5 |
| Interest cost | 289 | 289 | 86 | 72 | ||
| Expected return on plan assets | (763) | (762) | (381) | (331) | ||
| Amortization of net actuarial gain | (21) | (19) | (276) | (184) | ||
| Amortization of prior service cost | - | - | 3 | 3 | ||
| Net periodic benefit | $(495) | $(492) | $(563) | $(435) | ||
The Company does not expect to contribute to its pension and postretirement benefit plans in 2025. As of March 31, 2025, no contributions have been made; however, this decision is reviewed each quarter and is subject to change based upon market conditions.
Since 2003, the Company has not subsidized retiree medical insurance premiums. However, it continues to provide medical benefits and postretirement medical benefits to a limited number of current and retired executives in accordance with the terms of their employment contracts.
Index
(4) Investment Securities
(a) Debt securities available for sale
The amortized cost and fair value of the debt securities available for sale are as follows:
| Gross · Gross | |||||
|---|---|---|---|---|---|
| Amortized · Unrealized · Unrealized · Fair | |||||
| (dollars in thousands) · Cost · Gains · Losses · Value | |||||
| U.S. government sponsored enterprises | $66,859 | $ | - | $917 | $65,942 |
| State and political subdivisions | 18 | - | - | 18 | |
| Mortgage backed securities and collateralized mortgage obligations - residential | 241,111 | 254 | 22,032 | 219,333 | |
| Corporate bonds | 25,005 | - | 226 | 24,779 | |
| Small Business Administration - guaranteed participation securities | 14,723 | - | 1,040 | 13,683 | |
| Other | 689 | 9 | - | 698 | |
| Total Securities Available for Sale | $348,405 | $263 | $24,215 | $324,453 | |
| Gross · Gross | ||||
|---|---|---|---|---|
| Amortized | Unrealized | Unrealized | Fair | |
| (dollars in thousands) | Cost | Gains | Losses | Value |
| U.S. government sponsored enterprises | $86,833 | $4 | $1,220 | $85,617 |
| State and political subdivisions | 18 | - | - | 18 |
| Mortgage backed securities and collateralized mortgage obligations - residential | 239,420 | 114 | 26,406 | 213,128 |
| Corporate bonds | 45,033 | - | 452 | 44,581 |
| Small Business Administration - guaranteed participation securities | 15,471 | - | 1,330 | 14,141 |
| Other | 688 | 12 | - | 700 |
| Total Securities Available for Sale | $387,463 | $130 | $29,408 | $358,185 |
Index
Thefollowing table categorizes the debt securities included in the available for sale portfolio as of March 31, 2025, based on the securities’ final maturity. Actual maturities may differ because of securities prepayments and the right of certain issuers to call or prepay their obligations without penalty. Securities not due at a single maturity date are presented separately:
| Amortized | Fair | |
|---|---|---|
| (dollars in thousands) | Cost | Value |
| Due in one year or less | $50,099 | $49,409 |
| Due after one year through five years | 30,472 | 30,115 |
| Due after five years through ten years | 12,000 | 11,913 |
| Mortgage backed securities and collateralized mortgage obligations - residential | 241,111 | 219,333 |
| Small Business Administration - guaranteed participation securities | 14,723 | 13,683 |
| $348,405 | $324,453 |
Gross unrealized losses on debt securities available for sale and the related fair values aggregated by the length of time that individual securities have been in an unrealized loss position, were as follows:
| Less than · 12 months | ||||||
|---|---|---|---|---|---|---|
| 12 months · or more · Total | ||||||
| Gross | Gross | Gross | ||||
| Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | |
| (dollars in thousands) | Value | Loss | Value | Loss | Value | Loss |
| U.S. government sponsored enterprises | $11,913 | $87 | $54,029 | $830 | $65,942 | $917 |
| Mortgage backed securities and collateralized mortgage obligations - residential | 5,043 | 161 | 191,488 | 21,871 | 196,531 | 22,032 |
| Corporate bonds | - | - | 19,779 | 226 | 19,779 | 226 |
| Small Business Administration - guaranteed participation securities | - | - | 13,683 | 1,040 | 13,683 | 1,040 |
| Total | $16,956 | $248 | $278,979 | $23,967 | $295,935 | $24,215 |
| Less than · 12 months | ||||||
|---|---|---|---|---|---|---|
| 12 months · or more · Total | ||||||
| Gross | Gross | Gross | ||||
| Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | |
| (dollars in thousands) | Value | Loss | Value | Loss | Value | Loss |
| U.S. government sponsored enterprises | $11,961 | 38 | $68,651 | $1,182 | $80,612 | $1,220 |
| Mortgage backed securities and collateralized mortgage obligations - residential | 12,346 | 280 | 194,636 | 26,126 | 206,982 | 26,406 |
| Corporate bonds | - | - | 44,581 | 452 | 44,581 | 452 |
| Small Business Administration - guaranteed participation securities | - | - | 14,141 | 1,330 | 14,141 | 1,330 |
| Total | $24,307 | 318 | $322,009 | $29,090 | $346,316 | $29,408 |
There wereno allowance for credit losses recorded for debt securities available for sale during the three months ended March 31, 2025 and 2024.
Index
The proceeds from sales and calls and maturities of debt securities available for sale, gross realized gains and gross realized losses from sales and calls during the three months ended March 31, 2025 and 2024 are as follows:
| Three months ended March 31, | ||
|---|---|---|
| (dollars in thousands) | 2025 | 2024 |
| Proceeds from sales · $ · - · $ · - | ||
| Proceeds from calls/paydowns | 13,723 | 8,841 |
| Proceeds from maturities | 35,000 | 35,000 |
| Gross realized gains | - | - |
| Gross realized losses | - | - |
There wereno transfers of debt securities available for sale during the three months ended March 31, 2025 and 2024.
(b) Held to maturity securities
The amortized cost and fair value of the held to maturity securities are as follows:
| Gross · Gross | ||||
|---|---|---|---|---|
| Amortized | Unrecognized | Unrecognized | Fair | |
| (dollars in thousands) | Cost | Gains | Losses | Value |
| Mortgage backed securities and collateralized mortgage obligations - residential | $5,090 | $64 | $73 | $5,081 |
| Total held to maturity | $5,090 | $64 | $73 | $5,081 |
| Gross · Gross | ||||
|---|---|---|---|---|
| Amortized | Unrecognized | Unrecognized | Fair | |
| (dollars in thousands) | Cost | Gains | Losses | Value |
| Mortgage backed securities and collateralized mortgage obligations - residential | $5,365 | $45 | $104 | $5,306 |
| Total held to maturity | $5,365 | $45 | $104 | $5,306 |
The following table categorizes the debt securities included in the held to maturity portfolio as of March 31, 2025, based on the securities’ final maturity. Actual maturities may differ because of securities prepayments and the right of certain issuers to call or prepay their obligations without penalty. Securities not due at a single maturity date are presented separately:
| (dollars in thousands) | Amortized | Fair |
|---|---|---|
| Cost | Value | |
| Mortgage backed securities and collateralized mortgage obligations - residential | $5,090 | $5,081 |
| $5,090 | $5,081 |
All held to maturity securities are held at cost on the financial statements.
Index
Gross unrecognized losses on held to maturity securities and the related fair values aggregated by the length of time that individual securities have been in an unrecognized loss position, were as follows:
| Less than · 12 months | ||||||
|---|---|---|---|---|---|---|
| (dollars in thousands) · 12 months · or more · Total | ||||||
| Gross | Gross | Gross | ||||
| Fair | Unrec. | Fair | Unrec. | Fair | Unrec. | |
| Value | Loss | Value | Loss | Value | Loss | |
| Mortgage backed securities and collateralized mortgage obligations - residential | $406 | $4 | $1,922 | $69 | $2,328 | $73 |
| Total | $406 | $4 | $1,922 | $69 | $2,328 | $73 |
| Less than · 12 months | ||||||
|---|---|---|---|---|---|---|
| (dollars in thousands) · 12 months · or more · Total | ||||||
| Gross | Gross | Gross | ||||
| Fair | Unrec. | Fair | Unrec. | Fair | Unrec. | |
| Value | Loss | Value | Loss | Value | Loss | |
| Mortgage backed securities and collateralized mortgage obligations - residential | $592 | $7 | $2,047 | $97 | $2,639 | $104 |
| Total | $592 | $7 | $2,047 | $97 | $2,639 | $104 |
There wereno sales or transfers of held to maturity securities during the three months ended March 31, 2025 and 2024.
There wereno allowance for credit losses recorded for held to maturity securities during the three months ended March 31, 2025 and 2024. There wereno securities on non-accrual status and all securities were performing in accordance with contractual terms.
(c) Securities in an unrealized loss position
As of March 31, 2025, the Company’s securities portfolio included certain securities, which were in an unrealized loss position, and are discussed below.
U.S. government sponsored enterprises:
In the case of unrealized losses on U.S. government sponsored enterprises, because the decline in fair value is attributable to changes in interest rates, and not credit quality, and because the Company does not have the intent to sell these securities and it is likely that it will not be required to sell the securities before their anticipated recovery, the securities are investment grade rated and there were no material underlying credit downgrades during the first quarter of 2025. As of March 31, 202510 out of 10 securities were in an unrealized loss position. All securities are performing.
Mortgage backed securities and collateralized mortgage obligations – residential:
As of March 31, 2025, all mortgage backed securities and collateralized mortgage obligations held by the Company were issued by U.S. government sponsored entities and agencies, primarily Ginnie Mae, Fannie Mae and Freddie Mac, institutions which the government has affirmed its commitment to support. Because the decline in fair value is attributable to changes in interest rates, and not credit quality, and because the Company does not have the intent to sell these securities and it is likely that it will not be required to sell the securities before their anticipated recovery, the securities are investment grade rated and there were no material underlying credit downgrades during the first quarter of 2025. As of March 31, 2025109 out of 118 securities were in an unrealized loss position. All securities are performing.
Index
Small Business Administration (SBA) - guaranteed participation securities:
As of March 31, 2025, all of the SBA securities held by the Company were issued and guaranteed by the U.S. Small Business Administration. Because the decline in fair value is attributable to changes in interest rates, and not credit quality, and because the Company does not have the intent to sell these securities and it is likely that it will not be required to sell the securities before their anticipated recovery, the securities are investment grade rated and there were no material underlying credit downgrades during the first quarter of 2025. As of March 31, 20258 out of 8 securities were in an unrealized loss position. All securities are performing.
Corporate Bonds:
As of March 31, 2025, corporate bonds held by the Company are investment grade quality. Because the decline in fair value is attributable to changes in interest rates, and not credit quality, and because the Company does not have the intent to sell these securities and it is likely that it will not be required to sell the securities before their anticipated recovery, the securities are investment grade rated and there were no material underlying credit downgrades during the first quarter of 2025. As of March 31, 20253 out of 4 securities were in an unrealized loss position. All securities are performing.
(5) Loan Portfolio and Allowance for Credit Losses
The following tables presents loans by portfolio segment:
| (dollars in thousands) · New York and | |||
|---|---|---|---|
| other states* | Florida | Total | |
| Commercial: | |||
| Commercial real estate | $237,008 | $46,292 | $283,300 |
| Other | 19,040 | 413 | 19,453 |
| Real estate mortgage - 1 to 4 family: | |||
| First mortgages | 2,734,434 | 1,589,837 | 4,324,271 |
| Home equity loans | 42,648 | 13,642 | 56,290 |
| Home equity lines of credit | 242,309 | 177,497 | 419,806 |
| Installment | 9,265 | 3,752 | 13,017 |
| Total loans, net | $3,284,704 | $1,831,433 | 5,116,137 |
| Less: Allowance for credit losses | 50,606 | ||
| Net loans | $5,065,531 | ||
Index
| (dollars in thousands) · New York and | |||
|---|---|---|---|
| other states* | Florida | Total | |
| Commercial: | |||
| Commercial real estate | $227,771 | $39,529 | $267,300 |
| Other | 19,144 | 413 | 19,557 |
| Real estate mortgage - 1 to 4 family: | |||
| First mortgages | 2,741,334 | 1,590,229 | 4,331,563 |
| Home equity loans | 43,096 | 13,643 | 56,739 |
| Home equity lines of credit | 235,939 | 173,322 | 409,261 |
| Installment | 9,885 | 3,753 | 13,638 |
| Total loans, net | $3,277,169 | $1,820,889 | 5,098,058 |
| Less: Allowance for credit losses | 50,248 | ||
| Net loans | $5,047,810 | ||
*Includes New York, New Jersey, Vermont and Massachusetts.
Included in commercial loans above are Paycheck Protection Program (“PPP”) loans totaling $192 thousand and $241 thousand as of March 31, 2025 and December 31, 2024 respectively.
As of March 31, 2025, the Company had approximately $33.6 million of real estate construction loans. Of the $33.6 million in real estate construction loans as of March 31, 2025, approximately $9.1 million are secured by first mortgages to residential borrowers while approximately $24.5 million were to commercial borrowers for residential construction projects. The majority of construction loans are in the Company’s New York market.
At December 31, 2024, the Company had approximately $29.7 million of real estate construction loans. Of the $29.7 million in real estate construction loans at December 31, 2024, approximately $10.7 million are secured by first mortgages to residential borrowers while approximately $19.0 million were to commercial borrowers for residential construction projects. The majority of construction loans held in 2024 were in the Company’s New York market.
Allowance for credit losses on loans
The level of the ACLL is based on factors that influence management’s current estimate of expected credit losses, including past events and current conditions. There were no changes in the Company’s methodology for the allowance for credit losses on loans for the period ended March 31, 2025. The Company selected the baseline economic forecast for the allowance for credit losses based on current market conditions and portfolio trends. In addition, the Company’s four quarter forecast period and four quarter straight line reversion has not changed for the period ended March 31, 2025.
The Company recorded a provision for credit losses of $300 thousand for the three months ended March 31, 2025, which is the result a provision for credit losses on loans of $100 thousand, and there was $200 thousand provision for credit losses on unfunded commitments.
The Company recorded a provision for credit losses of $600 thousand for the three months ended March 31, 2024, which includes a provision for credit losses on loans of $600 thousand, and there wasno provision for credit losses on unfunded commitments.
Index
Activity in the allowance for credit losses on loans by portfolio segment for the three months ended March 31, 2025 and 2024 is summarized as follows:
| (dollars in thousands) · Real Estate | ||||
|---|---|---|---|---|
| Mortgage- | ||||
| Commercial | 1 to 4 Family | Installment | Total | |
| Balance at beginning of period | $3,420 | $46,636 | $192 | $50,248 |
| Loans charged off: | ||||
| New York and other states* | 4 | 80 | 25 | 109 |
| Florida | - | - | 15 | 15 |
| Total loan chargeoffs | 4 | 80 | 40 | 124 |
| Recoveries of loans previously charged off: | ||||
| New York and other states* | 6 | 41 | 21 | 68 |
| Florida | 314 | - | - | 314 |
| Total recoveries | 320 | 41 | 21 | 382 |
| Net loans (recoveries) charged off | (316) | 39 | 19 | (258) |
| (Credit) Provision for credit losses | (713) | 710 | 103 | 100 |
| Balance at end of period | $3,023 | $47,307 | $276 | $50,606 |
| (dollars in thousands) · Real Estate | ||||
|---|---|---|---|---|
| Mortgage- | ||||
| Commercial | 1 to 4 Family | Installment | Total | |
| Balance at beginning of period | $2,735 | 45,625 | 218 | 48,578 |
| Loans charged off: | ||||
| New York and other states* | - | 117 | 44 | 161 |
| Florida | - | - | - | - |
| Total loan chargeoffs | - | 117 | 44 | 161 |
| Recoveries of loans previously charged off: | ||||
| New York and other states* | - | 195 | 8 | 203 |
| Florida | - | - | - | - |
| Total recoveries | - | 195 | 8 | 203 |
| Net loan (recoveries) charged off | - | (78) | 36 | (42) |
| Provision for credit losses | 7 | 592 | 1 | 600 |
| Balance at end of period | $2,742 | 46,295 | 183 | 49,220 |
*Includes New York, New Jersey, Vermont and Massachusetts.
Index
The Company’s allowance for credit losses on unfunded commitments is recognized as a liability (accrued expenses and other liabilities) with adjustments to the reserve recognized in provision for credit losses in the consolidated income statement. The Company’s activity in the allowance for credit losses on unfunded commitments for the three months ended March 31, 2025 and 2024 is as follows:
| For the three | |
|---|---|
| months ended | |
| (In thousands) | March 31, 2025 |
| Balance at January 31, 2025 | $1,762 |
| Provision for credit losses | 200 |
| Balance at March 31, 2025 | $1,962 |
| For the three | |
|---|---|
| (In thousands) | months ended |
| Balance at January 31, 2024 | $1,662 |
| Provision for credit losses | - |
| Balance at March 31, 2024 | $1,662 |
The Company categorizes commercial loans into risk categories based on relevant information about the ability of borrowers to service their debt, such as current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. On at least an annual basis, the Company’s loan grading process analyzes non-homogeneous loans, such as commercial loans and commercial real estate loans, individually by grading the loans based on credit risk. The loan grades assigned to all loan types are tested by the Company’s internal loan review department in accordance with the Company’s internal loan review policy.
The Company uses the following definitions for classified loans:
Special Mention: Loans classified as special mention have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the Company’s credit position at some future date.
Substandard: Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans classified as such have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies are not corrected.
Doubtful: Loans classified as doubtful have all the weaknesses inherent in those loans classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.
Loans not meeting the criteria above that are analyzed individually as part of the above-described process are considered to be “pass” rated loans.
Index
For homogeneous loan pools, such as residential mortgages, home equity lines of credit, and installment loans, the Company uses payment status to identify the credit risk in these loan portfolios. Payment status is reviewed on a daily basis by the Bank’s collection area and on a monthly basis with respect to determining the adequacy of the allowance for credit losses on loans. The payment status of these homogeneous pools as of March 31, 2025 and December 31, 2024 is also included in the aging of the past due loans table. Nonperforming loans shown in the table below were loans on nonaccrual status and loans over 90 days past due and accruing. As of March 31, 2025 and December 31, 2024, based on the most recent analysis performed, the risk category of loans by class of loans, and gross charge-offs for each loan type by origination year was as follows:
| (in thousands) | As of March 31, 2025 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Term Loans Amortized Cost Basis by Origination Year | ||||||||||||||||||
| Commercial: · 2025 · 2024 · 2023 · 2022 · 2021 · Prior · Revolving Loans Amortized Cost Basis · Revolving Loan Converted to Term · Total | ||||||||||||||||||
| Risk rating | ||||||||||||||||||
| Pass | $17,533 | $48,481 | $52,782 | $71,625 | $22,085 | $63,390 | $4,893 | $ | - | $280,789 | ||||||||
| Special Mention | - | - | - | 241 | - | - | - | - | 241 | |||||||||
| Substandard | - | - | - | 1,359 | - | 873 | - | - | 2,232 | |||||||||
| Doubtful | - | - | - | - | - | 38 | - | - | 38 | |||||||||
| Total Commercial Loans | $17,533 | $48,481 | $52,782 | $73,225 | $22,085 | $64,301 | $4,893 | $ | - | $283,300 | ||||||||
| Commercial Loans: | ||||||||||||||||||
| Current-period Gross writeoffs | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
| $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | |
| Commercial Other: | ||||||||||||||||||
| Risk rating | ||||||||||||||||||
| Pass | $877 | $2,531 | $7,128 | $1,716 | $324 | $2,203 | $4,520 | $ | - | $19,299 | ||||||||
| Special mention | - | - | - | - | - | - | - | - | - | |||||||||
| Substandard | - | 12 | - | - | 6 | 98 | 38 | - | 154 | |||||||||
| Doubtful | - | - | - | - | - | - | - | - | - | |||||||||
| Total Commercial Real Estate Loans | $877 | $2,543 | $7,128 | $1,716 | $330 | $2,301 | $4,558 | $ | - | $19,453 | ||||||||
| Other Commercial Loans: | ||||||||||||||||||
| Current-period Gross writeoffs | $ | - | $ | - | $ | - | $ | - | $4 | $ | - | $ | - | $ | - | $4 | ||
| $ | - | $ | - | $ | - | $ | - | $4 | $ | - | $ | - | $ | - | $4 | |||
| Residential First Mortgage: | ||||||||||||||||||
| Risk rating | ||||||||||||||||||
| Performing | $55,087 | $319,051 | $393,819 | $528,695 | $807,063 | $2,204,696 | $1,373 | $ | - | $4,309,784 | ||||||||
| Nonperforming | - | - | 553 | 182 | 963 | 12,789 | - | - | 14,487 | |||||||||
| Total First Mortgage: | $55,087 | $319,051 | $394,372 | $528,877 | $808,026 | $2,217,485 | $1,373 | $ | - | $4,324,271 | ||||||||
| Residential First Mortgage Loans: | ||||||||||||||||||
| Current-period Gross writeoffs | $ | - | $ | - | $ | - | $ | - | $ | - | $80 | $ | - | $ | - | $80 | ||
| $ | - | $ | - | $ | - | $ | - | $ | - | $80 | $ | - | $ | - | $80 | |||
| Home Equity Loans: | ||||||||||||||||||
| Risk rating | ||||||||||||||||||
| Performing | $2,300 | $6,103 | $8,262 | $5,136 | $6,355 | $27,614 | $ | - | $ | - | $55,770 | |||||||
| Nonperforming | - | - | - | 154 | - | 366 | - | - | 520 | |||||||||
| Total Home Equity Loans: | $2,300 | $6,103 | $8,262 | $5,290 | $6,355 | $27,980 | $ | - | $ | - | $56,290 | |||||||
| Home Equity Loans: | ||||||||||||||||||
| Current-period Gross writeoffs | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
| $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | |
| Home Equity Lines of Credit: | ||||||||||||||||||
| Risk rating | ||||||||||||||||||
| Performing | $744 | $4,213 | $1,102 | $1,295 | $1,048 | $15,117 | $393,365 | $ | - | $416,884 | ||||||||
| Nonperforming | - | - | - | 70 | - | 2,546 | 306 | - | 2,922 | |||||||||
| Total Home Equity Credit Lines: | $744 | $4,213 | $1,102 | $1,365 | $1,048 | $17,663 | $393,671 | $ | - | $419,806 | ||||||||
| Home Equity Lines of Credit: | ||||||||||||||||||
| Current-period Gross writeoffs | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
| $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | |
| Installments: | ||||||||||||||||||
| Risk rating | ||||||||||||||||||
| Performing | $771 | $2,831 | $4,856 | $2,471 | $584 | $422 | $939 | $ | - | $12,874 | ||||||||
| Nonperforming | - | 50 | 4 | 36 | 19 | 34 | - | - | 143 | |||||||||
| Total Installments | $771 | $2,881 | $4,860 | $2,507 | $603 | $456 | $939 | $ | - | $13,017 | ||||||||
| Installments Loans: | ||||||||||||||||||
| Current-period Gross writeoffs | $ | - | $15 | $7 | $15 | $0 | $3 | $ | - | $ | - | $40 | ||||||
| $ | - | $15 | $7 | $15 | $0 | $3 | $ | - | $ | - | $40 | |||||||
Index
| (in thousands) | As of December 31, 2024 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Term Loans Amortized Cost Basis by Origination Year | ||||||||||||||||||
| Commercial : · 2024 · 2023 · 2022 · 2021 · 2020 · Prior · Revolving Loans Amortized Cost Basis · Revolving Loan Converted to Term · Total | ||||||||||||||||||
| Risk rating | ||||||||||||||||||
| Pass | $47,687 | $54,877 | $73,094 | $22,215 | $15,014 | $50,052 | $2,169 | $ | - | $265,108 | ||||||||
| Special Mention | - | - | 242 | - | - | - | - | - | 242 | |||||||||
| Substandard | - | - | 1,003 | - | 22 | 887 | - | - | 1,912 | |||||||||
| Doubtful | - | - | - | - | - | 38 | - | - | 38 | |||||||||
| Total Commercial Loans | $47,687 | $54,877 | $74,339 | $22,215 | $15,036 | $50,977 | $2,169 | $ | - | $267,300 | ||||||||
| Commercial Loans: | ||||||||||||||||||
| Current-period Gross writeoffs | $ | - | $ | - | $10 | $431 | $ | - | $ | - | $ | - | $ | - | $441 | |||
| $ | - | $ | - | $10 | $431 | $ | - | $ | - | $ | - | $ | - | $441 | ||||
| Commercial Other: | ||||||||||||||||||
| Risk rating | ||||||||||||||||||
| Pass | $1,842 | $7,417 | $1,796 | $407 | $184 | $2,108 | $5,634 | $ | - | $19,388 | ||||||||
| Special mention | - | - | - | - | - | - | - | - | - | |||||||||
| Substandard | 13 | - | - | 22 | - | 134 | - | - | 169 | |||||||||
| Total Commercial Real Estate Loans | $1,855 | $7,417 | $1,796 | $429 | $184 | $2,242 | $5,634 | $ | - | $19,557 | ||||||||
| Other Commercial Loans: | ||||||||||||||||||
| Current-period Gross writeoffs | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
| $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | |
| Residential First Mortgage: | ||||||||||||||||||
| Risk rating | ||||||||||||||||||
| Performing | $313,944 | $398,722 | $535,702 | $821,804 | $681,840 | $1,563,659 | $938 | $ | - | $4,316,609 | ||||||||
| Nonperforming | - | 987 | 391 | 870 | 243 | 12,463 | - | - | 14,954 | |||||||||
| Total First Mortgage: | $313,944 | $399,709 | $536,093 | $822,674 | $682,083 | $1,576,122 | $938 | $ | - | $4,331,563 | ||||||||
| Residential First Mortgage Loans: | ||||||||||||||||||
| Current-period Gross writeoffs | $194 | $ | - | $ | - | $ | - | $ | - | $18 | $ | - | $ | - | $212 | |||
| $194 | $ | - | $ | - | $ | - | $ | - | $18 | $ | - | $ | - | $212 | ||||
| Home Equity Loans: | ||||||||||||||||||
| Risk rating | ||||||||||||||||||
| Performing | $6,621 | $8,586 | $5,354 | $6,490 | $5,066 | $24,096 | $ | - | $ | - | $56,213 | |||||||
| Nonperforming | - | - | 155 | - | - | 371 | - | - | 526 | |||||||||
| Total Home Equity Loans: | $6,621 | $8,586 | $5,509 | $6,490 | $5,066 | $24,467 | $ | - | $ | - | $56,739 | |||||||
| Home Equity Lines Loans: | ||||||||||||||||||
| Current-period Gross writeoffs | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - |
| $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | |
| Home Equity Credit Lines: | ||||||||||||||||||
| Risk rating | ||||||||||||||||||
| Performing | $4,793 | $1,558 | $1,110 | $887 | $46 | $14,595 | $383,425 | $ | - | $406,414 | ||||||||
| Nonperforming | - | - | 70 | - | - | 2,532 | 245 | - | 2,847 | |||||||||
| Total Home Equity Credit Lines: | $4,793 | $1,558 | $1,180 | $887 | $46 | $17,127 | $383,670 | $ | - | $409,261 | ||||||||
| Home Equity Credit Lines Loans: | ||||||||||||||||||
| Current-period Gross writeoffs | $ | - | $ | - | $ | - | $ | - | $ | - | $116 | $ | - | $ | - | $116 | ||
| $ | - | $ | - | $ | - | $ | - | $ | - | $116 | $ | - | $ | - | $116 | |||
| Installments: | ||||||||||||||||||
| Risk rating | ||||||||||||||||||
| Performing | $2,846 | $5,513 | $2,788 | $705 | $123 | $505 | $1,028 | $ | - | $13,508 | ||||||||
| Nonperforming | 16 | 5 | 55 | 19 | - | 35 | - | - | 130 | |||||||||
| Total Installments | $2,862 | $5,518 | $2,843 | $724 | $123 | $540 | $1,028 | $ | - | $13,638 | ||||||||
| Installments Loans: | ||||||||||||||||||
| Current-period Gross writeoffs | $ | - | $53 | $47 | $35 | $4 | $31 | $ | - | $ | - | $170 | ||||||
| $ | - | $53 | $47 | $35 | $4 | $31 | $ | - | $ | - | $170 | |||||||
The Company transfers loans to other real estate owned, at fair value less cost to sell, in the period the Company obtains physical possession of the property (through foreclosure or through a deed in lieu). Other real estate owned is included in other assets on the Statement of Financial Condition. Other real estate owned included $1.9 million and $2.2 million of commercial foreclosed properties, and $249 thousand and $126 thousand of residential foreclosed properties as of March 31, 2025 and 2024, respectively. In addition, non-accrual residential mortgage loans that are in the process of foreclosure had an amortized cost of $8.0 million and $8.1 million as of March 31, 2025 and December 31,2024, respectively.
Index
The following tables present the aging of the amortized cost in past due loans by loan class and by region as of March 31, 2025 and December 31, 2024:
| New York and other states*: | 30-59 | 60-89 | 90 + | Total | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Days · Days · Days · 30+ days · Total | ||||||||||||
| (dollars in thousands) | Past Due | Past Due | Past Due | Past Due | Current | Loans | ||||||
| Commercial: | ||||||||||||
| Commercial real estate | $819 | $ | - | $327 | $1,146 | $235,862 | $237,008 | |||||
| Other | - | - | - | - | 19,040 | 19,040 | ||||||
| Real estate mortgage - 1 to 4 family: | ||||||||||||
| First mortgages | 4,558 | 396 | 6,107 | 11,061 | 2,723,373 | 2,734,434 | ||||||
| Home equity loans | 116 | 80 | 250 | 446 | 42,202 | 42,648 | ||||||
| Home equity lines of credit | 833 | 270 | 1,196 | 2,299 | 240,010 | 242,309 | ||||||
| Installment | 5 | 1 | 20 | 26 | 9,239 | 9,265 | ||||||
| Total | $6,331 | $747 | $7,900 | $14,978 | $3,269,726 | $3,284,704 | ||||||
| Florida: | 30-59 | 60-89 | 90 + | Total | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Days · Days · Days · 30+ days · Total | |||||||||||||
| (dollars in thousands) | Past Due | Past Due | Past Due | Past Due | Current | Loans | |||||||
| Commercial: | |||||||||||||
| Commercial real estate | $ | - | $ | - | $ | - | $ | - | $46,292 | $46,292 | |||
| Other | - | - | - | - | 413 | 413 | |||||||
| Real estate mortgage - 1 to 4 family: | |||||||||||||
| First mortgages | 2,178 | 566 | 1,325 | 4,069 | 1,585,768 | 1,589,837 | |||||||
| Home equity loans | 21 | - | - | 21 | 13,621 | 13,642 | |||||||
| Home equity lines of credit | 236 | - | 51 | 287 | 177,210 | 177,497 | |||||||
| Installment | 22 | 11 | 83 | 116 | 3,636 | 3,752 | |||||||
| Total | $2,457 | $577 | $1,459 | $4,493 | $1,826,940 | $1,831,433 | |||||||
| Total: | 30-59 | 60-89 | 90 + | Total | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Days · Days · Days · 30+ days · Total | ||||||||||||
| (dollars in thousands) | Past Due | Past Due | Past Due | Past Due | Current | Loans | ||||||
| Commercial: | ||||||||||||
| Commercial real estate | $819 | $ | - | $327 | $1,146 | $282,154 | $283,300 | |||||
| Other | - | - | - | - | 19,453 | 19,453 | ||||||
| Real estate mortgage - 1 to 4 family: | ||||||||||||
| First mortgages | 6,736 | 962 | 7,432 | 15,130 | 4,309,141 | 4,324,271 | ||||||
| Home equity loans | 137 | 80 | 250 | 467 | 55,823 | 56,290 | ||||||
| Home equity lines of credit | 1,069 | 270 | 1,247 | 2,586 | 417,220 | 419,806 | ||||||
| Installment | 27 | 12 | 103 | 142 | 12,875 | 13,017 | ||||||
| Total | $8,788 | $1,324 | $9,359 | $19,471 | $5,096,666 | $5,116,137 | ||||||
Index
| New York and other states*: | 30-59 | 60-89 | 90 + | Total | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Days · Days · Days · 30+ days · Total | ||||||||||||
| (dollars in thousands) | Past Due | Past Due | Past Due | Past Due | Current | Loans | ||||||
| Commercial: | ||||||||||||
| Commercial real estate | $1,189 | $ | - | $329 | $1,518 | $226,253 | $227,771 | |||||
| Other | - | - | 14 | 14 | 19,130 | 19,144 | ||||||
| Real estate mortgage - 1 to 4 family: | ||||||||||||
| First mortgages | 2,438 | 773 | 6,091 | 9,302 | 2,732,032 | 2,741,334 | ||||||
| Home equity loans | 15 | 22 | 318 | 355 | 42,741 | 43,096 | ||||||
| Home equity lines of credit | 401 | - | 1,267 | 1,668 | 234,271 | 235,939 | ||||||
| Installment | 18 | 19 | 69 | 106 | 9,779 | 9,885 | ||||||
| Total | $4,061 | $814 | $8,088 | $12,963 | $3,264,206 | $3,277,169 | ||||||
| Florida: | 30-59 | 60-89 | 90 + | Total | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Days · Days · Days · 30+ days · Total | |||||||||||||
| (dollars in thousands) | Past Due | Past Due | Past Due | Past Due | Current | Loans | |||||||
| Commercial: | |||||||||||||
| Commercial real estate | $ | - | $ | - | $ | - | $ | - | $39,529 | $39,529 | |||
| Other | - | - | - | - | 413 | 413 | |||||||
| Real estate mortgage - 1 to 4 family: | |||||||||||||
| First mortgages | 2,037 | 629 | 1,773 | 4,439 | 1,585,790 | 1,590,229 | |||||||
| Home equity loans | - | 6 | - | 6 | 13,637 | 13,643 | |||||||
| Home equity lines of credit | 220 | - | - | 220 | 173,102 | 173,322 | |||||||
| Installment | 109 | 22 | 16 | 147 | 3,606 | 3,753 | |||||||
| Total | $2,366 | $657 | $1,789 | $4,812 | $1,816,077 | $1,820,889 | |||||||
| Total: | 30-59 | 60-89 | 90 + | Total | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Days · Days · Days · 30+ days · Total | ||||||||||||
| (dollars in thousands) | Past Due | Past Due | Past Due | Past Due | Current | Loans | ||||||
| Commercial: | ||||||||||||
| Commercial real estate | $1,189 | $ | - | $329 | $1,518 | $265,782 | $267,300 | |||||
| Other | - | - | 14 | 14 | 19,543 | 19,557 | ||||||
| Real estate mortgage - 1 to 4 family: | ||||||||||||
| First mortgages | 4,475 | 1,402 | 7,864 | 13,741 | 4,317,822 | 4,331,563 | ||||||
| Home equity loans | 15 | 28 | 318 | 361 | 56,378 | 56,739 | ||||||
| Home equity lines of credit | 621 | - | 1,267 | 1,888 | 407,373 | 409,261 | ||||||
| Installment | 127 | 41 | 85 | 253 | 13,385 | 13,638 | ||||||
| Total | $6,427 | $1,471 | $9,877 | $17,775 | $5,080,283 | $5,098,058 | ||||||
As of March 31, 2025, there wereno loans that were 90 days past due and still accruing interest. As a result, non-accrual loans include all loans 90 days or more past due as well as certain loans less than 90 days past due that were placed on non-accrual status for reasons other than delinquent status. There areno commitments to extend further credit on non-accrual or restructured loans.
Loans individually evaluated for impairment are non-accrual loans delinquent greater than 180 days, non-accrual commercial loans, as well as loans classified as loan modifications. As of March 31, 2025 and December 31, 2024, there wasno allowance for credit losses based on the loans individually evaluated for impairment.
Residential and installment non-accrual loans which are not loan modificationsor greater than 180 days delinquentare collectively evaluated to determine the allowance for credit loss.
Index
The following tables present the amortized cost basis in non-accrual loans by portfolio segment:
| (dollars in thousands) · New York and | ||||
|---|---|---|---|---|
| other states* · Florida · Total | ||||
| Loans in non-accrual status: | ||||
| Commercial: | ||||
| Commercial real estate | $688 | $ | - | $688 |
| Other | - | - | - | |
| Real estate mortgage - 1 to 4 family: | ||||
| First mortgages | 11,690 | 2,799 | 14,488 | |
| Home equity loans | 427 | 93 | 520 | |
| Home equity lines of credit | 2,679 | 243 | 2,922 | |
| Installment | 139 | 3 | 142 | |
| Total non-accrual loans | 15,623 | 3,138 | 18,760 | |
| Restructured real estate mortgages - 1 to 4 family | - | - | - | |
| Total nonperforming loans | $15,623 | $3,138 | $18,760 | |
| (dollars in thousands) · New York and | ||||
|---|---|---|---|---|
| other states* · Florida · Total | ||||
| Loans in non-accrual status: | ||||
| Commercial: | ||||
| Commercial real estate | $329 | $ | - | $329 |
| Other | 14 | - | 14 | |
| Real estate mortgage - 1 to 4 family: | ||||
| First mortgages | 11,586 | 3,368 | 14,954 | |
| Home equity loans | 432 | 94 | 526 | |
| Home equity lines of credit | 2,653 | 194 | 2,847 | |
| Installment | 108 | 22 | 130 | |
| Total non-accrual loans | 15,122 | 3,678 | 18,800 | |
| Restructured real estate mortgages - 1 to 4 family | - | - | - | |
| Total nonperforming loans | $15,122 | $3,678 | $18,800 | |
Index
The following tables present the amortized cost basis of loans on non-accrual status and loans past due over 89 days still accruing as of March 31, 2025 and December 31, 2024:
| (dollars in thousands) · Non-accrual With · Non-accrual With · Loans Past Due | |||||
|---|---|---|---|---|---|
| No Allowance for · Allowance for · Over 89 Days | |||||
| Credit Loss · Credit Loss · Still Accruing | |||||
| Commercial: | |||||
| Commercial real estate | $688 | $ | - | $ | - |
| Other | - | - | - | ||
| Real estate mortgage - 1 to 4 family: | |||||
| First mortgages | 12,743 | 1,744 | - | ||
| Home equity loans | 520 | - | - | ||
| Home equity lines of credit | 2,753 | 169 | - | ||
| Installment | 93 | 50 | - | ||
| Total loans, net | $16,797 | $1,963 | $ | - | |
| (dollars in thousands) · Non-accrual With · Non-accrual With · Loans Past Due | |||||
|---|---|---|---|---|---|
| No Allowance for · Allowance for · Over 89 Days | |||||
| Credit Loss · Credit Loss · Still Accruing | |||||
| Commercial: | |||||
| Commercial real estate | $329 | $ | - | $ | - |
| Other | 14 | - | - | ||
| Real estate mortgage - 1 to 4 family: | |||||
| First mortgages | 13,560 | 1,394 | - | ||
| Home equity loans | 526 | - | - | ||
| Home equity lines of credit | 2,724 | 123 | - | ||
| Installment | 112 | 18 | - | ||
| Total loans, net | $17,265 | $1,535 | $ | - | |
The non-accrual balance of $2.0 million and $1.5 million was collectively evaluated and the associated allowance for credit losses on loans was determined not to be material as of March 31, 2025 and December 31, 2024, respectively.
Index
The following tables present the balance in the allowance for credit losses on loans by portfolio segment and based on impairment evaluation as of March 31, 2025 and December 31, 2024:
| (dollars in thousands) | 1-to-4 Family | |||
|---|---|---|---|---|
| Commercial · Residential · Installment | ||||
| Loans | Real Estate | Loans | Total | |
| Allowance for credit losses on loans: | ||||
| Ending allowance balance attributable to loans: | ||||
| Individually evaluated for impairment · $ · - · $ · - · $ · - · $ · - | ||||
| Collectively evaluated for impairment | 3,023 | 47,307 | 276 | 50,606 |
| Total ending allowance balance | $3,023 | $47,307 | $276 | $50,606 |
| Loans: | ||||
| Individually evaluated for impairment | $786 | $23,198 | $92 | $24,076 |
| Collectively evaluated for impairment | 301,967 | 4,777,169 | 12,925 | 5,092,061 |
| Total ending loans balance | $302,753 | $4,800,367 | $13,017 | $5,116,137 |
| (dollars in thousands) | 1-to-4 Family | |||
|---|---|---|---|---|
| Commercial · Residential · Installment | ||||
| Loans | Real Estate | Loans | Total | |
| Allowance for credit losses on loans: | ||||
| Ending allowance balance attributable to loans: | ||||
| Individually evaluated for impairment · $ · - · - · - · - | ||||
| Collectively evaluated for impairment | 3,420 | 46,636 | 192 | 50,248 |
| Total ending allowance balance | $3,420 | 46,636 | 192 | 50,248 |
| Loans: | ||||
| Individually evaluated for impairment | $443 | 23,835 | 112 | 24,390 |
| Collectively evaluated for impairment | 286,414 | 4,773,728 | 13,526 | 5,073,668 |
| Total ending loans balance | $286,857 | 4,797,563 | 13,638 | 5,098,058 |
Index
A financial asset is considered collateral-dependent when the debtor is experiencing financial difficulty and repayment is expected to be provided substantially through the sale or operation of the collateral. Expected credit losses for the collateral dependent loans are based on the fair value of the collateral at the reporting date, adjusted for selling costs as appropriate. The following tables present the amortized cost basis of individually analyzed collateral dependent loans by portfolio segment as of March 31, 2025 and December 31, 2024:
| Type of Collateral | |||
|---|---|---|---|
| (dollars in thousands) | |||
| Real Estate | Investment Securities/Cash | Other | |
| Commercial: | |||
| Commercial real estate | $786 | - | - |
| Other | - | - | - |
| Real estate mortgage - 1 to 4 family: | |||
| First mortgages | 19,276 | - | - |
| Home equity loans | 529 | - | - |
| Home equity lines of credit | 3,393 | - | - |
| Installment | 92 | - | - |
| Total | $24,076 | - | - |
| Type of Collateral | |||
|---|---|---|---|
| (dollars in thousands) | |||
| Real Estate | Investment Securities/Cash | Other | |
| Commercial: | |||
| Commercial real estate | $429 | - | - |
| Other | 14 | - | - |
| Real estate mortgage - 1 to 4 family: | |||
| First mortgages | 19,928 | - | - |
| Home equity loans | 535 | - | - |
| Home equity lines of credit | 3,372 | - | - |
| Installment | 112 | - | - |
| Total | $24,390 | - | - |
The Company has not committed to lend additional amounts to customers with outstanding loans that are modified. Interest income recognized on loans that are individually evaluated was not material during the three months ended March 31, 2025 and 2024.
As of March 31, 2025 and 2024 loans individually evaluated included approximately $7.1 million and $8.1 million, respectively, of loans in accruing status that were identified as loan modifications in accordance with regulatory guidance related to Chapter 7 and 13 bankruptcy loans.
Pursuant to the adoption of ASU 2022-02 - Financial Instruments - Credit Losses (Topic 326) Troubled Debt Restructuring and Vintage Disclosures (“ASU 2022-02”), a borrower that is experiencing financial difficulty and receives a modification in the form of principal forgiveness, interest rate reduction, an other-than-insignificant payment delay or a term extension in the current period needs to be disclosed.
Index
The following table presents the amortized cost basis of loans at March 31, 2025 and 2024 that were both experiencing financial difficulty and modified during the three months ended March 31, 2025, by class and by type of modification. The percentage of the amortized cost basis of loans that were modified to borrowers in financial distress as compared to the amortized cost basis of each class of financing receivable is also presented below:
| For the three months ended: | |||||
|---|---|---|---|---|---|
| New York and other states*: · March 31, 2025 · March 31, 2024 | |||||
| Payment · % of Total Class · Payment · % of Total Class | |||||
| (dollars in thousands) · Delay · of Loans · Delay · of Loans | |||||
| Commercial: | |||||
| Commercial real estate · $ · - · - · $ · - · - | |||||
| Other · - · - · - · - | |||||
| Real estate mortgage - 1 to 4 family: · - · - · - · - | |||||
| First mortgages | 75 | 0.00% | - | - | |
| Home equity loans | - | - | - | - | |
| Home equity lines of credit | 122 | 0.05% | - | - | |
| Installment | - | - | - | - | |
| Total | $197 | 0.00% | $ | - | 0.00% |
| Florida: | |||||
|---|---|---|---|---|---|
| Payment · % of Total Class · Payment · % of Total Class | |||||
| (dollars in thousands) · Delay · of Loans · Delay · of Loans | |||||
| Commercial: | |||||
| Commercial real estate · $ · - · - · $ · - · - | |||||
| Other · - · - · - · - | |||||
| Real estate mortgage - 1 to 4 family: · - · - | |||||
| First mortgages | - | - | 85 | 0.01% | |
| Home equity loans | - | - | - | - | |
| Home equity lines of credit | - | - | - | - | |
| Installment | - | - | - | - | |
| Total | $ | - | - | $85 | 0.00% |
| Total | ||||
|---|---|---|---|---|
| Payment | % of Total Class | Payment | % of Total Class | |
| (dollars in thousands) | Delay | of Loans | Delay | of Loans |
| Commercial: | ||||
| Commercial real estate · $ · - · - · $ · - · - | ||||
| Other | - | - | - | - |
| Real estate mortgage - 1 to 4 family: | ||||
| First mortgages | 75 | 0.00% | 85 | 0.01% |
| Home equity loans | - | - | - | - |
| Home equity lines of credit | 122 | 0.03% | - | - |
| Installment | - | - | - | - |
| Total | $197 | 0.00% | $85 | 0.00% |
Index
The Bank monitors the performance of loans modified to borrowers experiencing financial difficulty to understand the effectiveness of its modification efforts. The following table describes the performance of loans that have been modified as of March 31, 2025:
| New York and other states*: | 30-59 | 60-89 | 90+ | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Days · Days · Days | |||||||||||
| (dollars in thousands) | Current | Past Due | Past Due | Past Due | Total | ||||||
| Commercial: | |||||||||||
| Commercial real estate | $ | - | $ | - | $ | - | $ | - | $ | - | |
| Other | - | - | - | - | - | ||||||
| Real estate mortgage - 1 to 4 family: | |||||||||||
| First mortgages | 75 | - | - | - | 75 | ||||||
| Home equity loans | - | - | - | - | - | ||||||
| Home equity lines of credit | - | - | 122 | - | 122 | ||||||
| Installment | - | - | - | - | - | ||||||
| Total | $75 | $ | - | $122 | $ | - | $197 | ||||
| Florida: | 30-59 | 60-89 | 90+ | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Days · Days · Days | |||||||||||
| (dollars in thousands) | Current | Past Due | Past Due | Past Due | Total | ||||||
| Commercial: | |||||||||||
| Commercial real estate | $ | - | $ | - | $ | - | $ | - | $ | - | |
| Other | - | - | - | - | - | ||||||
| Real estate mortgage - 1 to 4 family: | |||||||||||
| First mortgages | - | - | - | - | - | ||||||
| Home equity loans | - | - | - | - | - | ||||||
| Home equity lines of credit | - | - | - | - | - | ||||||
| Installment | - | - | - | - | - | ||||||
| Total | $ | - | $ | - | $ | - | $ | - | $ | - | |
| Total | 30-59 | 60-89 | 90+ | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Days · Days · Days | |||||||||||
| (dollars in thousands) | Current | Past Due | Past Due | Past Due | Total | ||||||
| Commercial: | |||||||||||
| Commercial real estate | $ | - | $ | - | $ | - | $ | - | $ | - | |
| Other | - | - | - | - | - | ||||||
| Real estate mortgage - 1 to 4 family: | |||||||||||
| First mortgages | 75 | - | - | - | 75 | ||||||
| Home equity loans | - | - | - | - | - | ||||||
| Home equity lines of credit | - | - | 122 | - | 122 | ||||||
| Installment | - | - | - | - | - | ||||||
| Total | $75 | $ | - | $122 | $ | - | $197 | ||||
Index
| New York and other states*: | 30-59 | 60-89 | 90+ | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Days · Days · Days | |||||||||||
| (dollars in thousands) | Current | Past Due | Past Due | Past Due | Total | ||||||
| Commercial: | |||||||||||
| Commercial real estate | $ | - | $ | - | $ | - | $ | - | $ | - | |
| Other | - | - | - | - | - | ||||||
| Real estate mortgage - 1 to 4 family: | |||||||||||
| First mortgages | - | - | - | - | - | ||||||
| Home equity loans | - | - | - | - | - | ||||||
| Home equity lines of credit | - | - | - | - | - | ||||||
| Installment | - | - | - | - | - | ||||||
| Total | $ | - | $ | - | $ | - | $ | - | $ | - | |
| Florida: | 30-59 | 60-89 | 90+ | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Days · Days · Days | |||||||||||
| (dollars in thousands) | Current | Past Due | Past Due | Past Due | Total | ||||||
| Commercial: | |||||||||||
| Commercial real estate | $ | - | $ | - | $ | - | $ | - | $ | - | |
| Other | - | - | - | - | - | ||||||
| Real estate mortgage - 1 to 4 family: | |||||||||||
| First mortgages | 85 | - | - | - | 85 | ||||||
| Home equity loans | - | - | - | - | - | ||||||
| Home equity lines of credit | - | - | - | - | - | ||||||
| Installment | - | - | - | - | - | ||||||
| Total | $85 | $ | - | $ | - | $ | - | $85 | |||
| Total | 30-59 | 60-89 | 90+ | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Days · Days · Days | |||||||||||
| (dollars in thousands) | Current | Past Due | Past Due | Past Due | Total | ||||||
| Commercial: | |||||||||||
| Commercial real estate | $ | - | $ | - | $ | - | $ | - | $ | - | |
| Other | - | - | - | - | - | ||||||
| Real estate mortgage - 1 to 4 family: | |||||||||||
| First mortgages | 85 | - | - | - | 85 | ||||||
| Home equity loans | - | - | - | - | - | ||||||
| Home equity lines of credit | - | - | - | - | - | ||||||
| Installment | - | - | - | - | - | ||||||
| Total | $85 | $ | - | $ | - | $ | - | $85 | |||
Index
The following tables describes the financial effect of the modifications made to borrowers experiencing financial difficulty:
| For the three months ended: | ||
|---|---|---|
| March 31, 2025 | March 31,2024 | |
| Weighted | Weighted | |
| New York and other states*: | Average | Average |
| Payment | Payment | |
| (dollars in thousands) | Delay (Months) | Delay (Months) |
| Commercial: | ||
| Commercial real estate · $ · - · $ · - | ||
| Other | - | - |
| Real estate mortgage - 1 to 4 family: | - | - |
| First mortgages | 24 | 12 |
| Home equity loans | - | - |
| Home equity lines of credit | 24 | - |
| Installment | - | - |
| Total | $48 | $12 |
| Weighted | Weighted | ||||
| Florida: | Average | Average | |||
|---|---|---|---|---|---|
| Payment | Payment | ||||
| (dollars in thousands) | Delay (Months) | Delay (Months) | |||
| Commercial: | |||||
| Commercial real estate | $ | - | $ | - | |
| Other | - | - | |||
| Real estate mortgage - 1 to 4 family: | |||||
| First mortgages | - | - | |||
| Home equity loans | - | - | |||
| Home equity lines of credit | - | - | |||
| Installment | - | - | |||
| Total | $ | - | $ | - | |
| Weighted | Weighted | |
|---|---|---|
| Average | Average | |
| Payment | Payment | |
| (dollars in thousands) | Delay (Months) | Delay (Months) |
| Commercial: | ||
| Commercial real estate · $ · - · $ · - | ||
| Other | - | - |
| Real estate mortgage - 1 to 4 family: | ||
| First mortgages | 24 | 12 |
| Home equity loans | - | - |
| Home equity lines of credit | 24 | - |
| Installment | - | - |
| Total | $48 | $12 |
Index
The addition of these loan modifications did not have a significant impact on the allowance for credit losses on loans. The nature of the modifications that resulted in them being classified as a loan modification was the borrower filing for bankruptcy protection. There were three loan modifications totaling $261 thousand for residential mortgages andone home equity line of credit loan totaling $122 thousand that defaulted during the three months ended March 31, 2025 which had been classified as a loan modification within the prior twelve months. These loans that defaulted were all payment delay modifications. There wereno loans that defaulted during the three months ended March 31, 2024 which had been classified as a loan modification within the prior twelve months.
In situations where the Bank considers a loan modification, management determines whether the borrower is experiencing financial difficulty by performing an evaluation of the probability that the borrower will be in payment default on any of its debt in the foreseeable future without the modification. This evaluation is performed under the Company’s underwriting policy.
Generally, the modification of the terms of loans is the result of the borrower filing for bankruptcy protection. Chapter 13 bankruptcies generally include the deferral of all past due amounts for a period of generally 60 months in accordance with the bankruptcy court order. In the case of Chapter 7 bankruptcies even though there is no modification of terms, the borrowers’ debt to the Company is discharged and they do not reaffirm the debt.
A loan is considered to be in payment default once it is 90 days contractually past due under the modified terms. In situations involving a borrower filing for Chapter 13 bankruptcy protection, however, a loan is considered to be in payment default once it is 30 days contractually past due, consistent with the treatment by the bankruptcy court.
(6) Fair Value of Financial Instruments
FASB Topic 820, Fair Value Measurements(“ASC 820”)defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. ASC 820 also establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair values:
Level 1 – Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity can access as of the measurement date.
Level 2 – Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.
Level 3 – Significant unobservable inputs that reflect a company’s own assumptions about the value that market participants would use in pricing an asset or liability.
The Company used the following methods and significant assumptions to estimate the fair value of assets and liabilities:
Securities Available for Sale: The fair value of securities available for sale is determined utilizing an independent pricing service for identical assets or significantly similar securities. The pricing service uses a variety of techniques to arrive at fair value including market maker bids, quotes and pricing models. Inputs to the pricing models include recent trades, benchmark interest rates, spreads and actual and projected cash flows. This results in a Level 2 classification of the inputs for determining fair value. Interest and dividend income is recorded on the accrual method and is included in the Consolidated Statements of Income in the respective investment class under total interest and dividend income. The Company does not have any securities that would be designated as Level 3.
Index
Other Real Estate Owned: Assets acquired through loan foreclosure are initially recorded at fair value less costs to sell when acquired, establishing a new cost basis. These assets are subsequently accounted for at lower of cost or fair value less estimated costs to sell. Fair value is commonly based on recent real estate appraisals. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process to adjust for differences between the comparable sales and income data available. This results in a Level 3 classification of the inputs for determining fair value.
Individually evaluated loans: Periodically the Company records non-recurring adjustments to the carrying value of loans based on fair value measurements for partial charge-offs of the uncollectible portions of those loans. Non-recurring adjustments can also include certain adjustments for collateral-dependent loans to adjust balances to fair value and generally have had acharge-off through the allowance for credit losses. For collateral dependent loans, fair value is commonly based on recent real estate appraisals. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process to adjust for differences between the comparable sales and income data available. Such adjustments may be significant and typically result in a Level 3 classification of the inputs for determining fair value. When obtained, non-real estate collateral may be valued using an appraisal, net book value per the borrower’s financial statements, or aging reports, adjusted or discounted based on management’s historical knowledge, changes in market conditions from the time of the valuation, and management’s expertise and knowledge of the client and client’s business, resulting in a Level 3 fair value classification. Loans individually evaluated are evaluated on a quarterly basis for additional impairment and adjusted accordingly.
Indications of value for both collateral-dependent loans and other real estate owned are obtained from third party providers or the Company’s internal Appraisal Department. All indications of value are reviewed for reasonableness by a member of the Appraisal Department for the assumptions and approaches utilized in the appraisal as well as the overall resulting fair value via comparison with independent data sources such as recent market data or industry-wide statistics.
There were no transfers between Level 1 and Level 2 during the three months ended March 31, 2025 and 2024.
Index
Assets and liabilities measured at fair value under ASC 820 on a recurring basis are summarized below:
| Fair Value Measurements at | ||||||
|---|---|---|---|---|---|---|
| March 31, 2025 Using: | ||||||
| Significant | ||||||
| Quoted Prices in · Other · Significant | ||||||
| Active Markets for · Observable · Unobservable | ||||||
| Carrying · Identical Assets · Inputs · Inputs | ||||||
| (dollars in thousands) · Value · (Level 1) · (Level 2) · (Level 3) | ||||||
| U.S. government sponsored enterprises | $65,942 | $ | - | $65,942 | $ | - |
| State and political subdivisions | 18 | - | 18 | - | ||
| Mortgage backed securities and collateralized mortgage obligations - residential | 219,333 | - | 219,333 | - | ||
| Corporate bonds | 24,779 | - | 24,779 | - | ||
| Small Business Administration- guaranteed participation securities | 13,683 | - | 13,683 | - | ||
| Other securities | 698 | - | 698 | - | ||
| Total securities available for sale | $324,453 | $ | - | $324,453 | $ | - |
| Fair Value Measurements at | ||||||
|---|---|---|---|---|---|---|
| December 31, 2024 Using: | ||||||
| Significant | ||||||
| Quoted Prices in · Other · Significant | ||||||
| Active Markets for · Observable · Unobservable | ||||||
| Carrying · Identical Assets · Inputs · Inputs | ||||||
| (dollars in thousands) · Value · (Level 1) · (Level 2) · (Level 3) | ||||||
| Securities available for sale: | ||||||
| U.S. government sponsored enterprises | $85,617 | $ | - | $85,617 | $ | - |
| State and political subdivisions | 18 | - | 18 | - | ||
| Mortgage backed securities and collateralized mortgage obligations - residential | 213,128 | - | 213,128 | - | ||
| Corporate bonds | 44,581 | - | 44,581 | - | ||
| Small Business Administration- guaranteed participation securities | 14,141 | - | 14,141 | - | ||
| Other securities | 700 | - | 700 | - | ||
| Total securities available for sale | $358,185 | $ | - | $358,185 | $ | - |
Index
Assets measured at fair value on a non-recurring basis are summarized below:
| Fair Value Measurements at | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| March 31, 2025 Using: | |||||||||
| Significant | |||||||||
| Quoted Prices in · Other · Significant | |||||||||
| Active Markets for · Observable · Unobservable | |||||||||
| Carrying · Identical Assets · Inputs · Inputs | |||||||||
| (dollars in thousands) · Value · (Level 1) · (Level 2) · (Level 3) · Valuation technique · Unobservable inputs · Range (Weighted Average) | |||||||||
| Other real estate owned | $2,107 | $ | - | $ | - | $2,107 | Sales comparison approach | Adjustments for differences between comparable sales | N/A |
| Fair Value Measurements at | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2024 Using: | ||||||||||
| Significant | ||||||||||
| Quoted Prices in · Other · Significant | ||||||||||
| Active Markets for · Observable · Unobservable | ||||||||||
| Carrying · Identical Assets · Inputs · Inputs | ||||||||||
| (dollars in thousands) · Value · (Level 1) · (Level 2) · (Level 3) · Valuation technique · Unobservable inputs · Range (Weighted Average) | ||||||||||
| Other real estate owned | $2,174 | $ | - | $ | - | $2,174 | Sales comparison approach | Adjustments for differences between comparable sales | 0% - 39% (20% | ) |
Other real estate owned, that is carried at fair value less costs to sell was approximately $2.1 million as of March 31, 2025 and consisted of residential and commercial real estate properties. A valuation charge of $67 thousand is included in earnings for the three months ended March 31, 2025.
Of the total individually evaluated loans of $24.1 million as of March 31, 2025, there wereno loans that were collateral dependent and were carried at fair value measured on a non-recurring basis. Due to the sufficiency of charge-offs taken on these loans and the adequacy of the underlying collateral, there wereno specific valuation allowances for these loans as of March 31, 2025. There wereno gross charge-offs related to residential individually evaluated loans included in the table above.
Other real estate owned, which is carried at fair value less costs to sell, was approximately $2.2 million at December 31, 2024, and consisted of only residential real estate properties. A valuation charge of $350 thousand is included in earnings for the year ended December 31, 2024.
Of the total individually evaluated loans of $24.4 million at December 31, 2024, there areno loans that were collateral dependent and are carried at fair value measured on a non-recurring basis. Due to the sufficiency of charge-offs taken on these loans and the adequacy of the underlying collateral, there wereno specific valuation allowances for these loans at December 31, 2024. There wereno gross charge-offs related to residential individually evaluated loans included in the table above.
Index
In accordance with FASB Topic 825, Financial Instruments (“ASC 825”), the carrying amounts and estimated fair values of financial instruments, at March 31, 2025 and December 31, 2024 are as follows:
| (dollars in thousands) | Fair Value Measurements at | ||||
|---|---|---|---|---|---|
| Carrying · March 31, 2025 Using: | |||||
| Value | Level 1 | Level 2 | Level 3 | Total | |
| Financial assets: | |||||
| Cash and cash equivalents | $756,137 | 756,137 | - | - | 756,137 |
| Securities available for sale | 324,453 | - | 324,453 | - | 324,453 |
| Held to maturity securities | 5,090 | - | 5,081 | - | 5,081 |
| Federal Home Loan Bank stock | 6,507 | N/A | N/A | N/A | N/A |
| Net loans | 5,065,531 | - | - | 4,607,167 | 4,607,167 |
| Accrued interest receivable | 14,005 | 830 | 1,203 | 11,972 | 14,005 |
| Financial liabilities: | |||||
| Demand deposits | 793,306 | 793,306 | - | - | 793,306 |
| Interest bearing deposits | 4,703,364 | 2,641,788 | 2,050,803 | - | 4,692,591 |
| Short-term borrowings | 82,275 | - | 82,275 | - | 82,275 |
| Accrued interest payable | 3,665 | 223 | 3,442 | - | 3,665 |
| (dollars in thousands) | Fair Value Measurements at | ||||
|---|---|---|---|---|---|
| Carrying · December 31, 2024 Using: | |||||
| Value | Level 1 | Level 2 | Level 3 | Total | |
| Financial assets: | |||||
| Cash and cash equivalents | $641,812 | 641,812 | - | - | 641,812 |
| Securities available for sale | 358,185 | - | 358,185 | - | 358,185 |
| Held to maturity securities | 5,365 | - | 5,306 | - | 5,306 |
| Federal Home Loan Bank stock | 6,507 | N/A | N/A | N/A | N/A |
| Net loans | 5,047,810 | - | - | 4,589,822 | 4,589,822 |
| Accrued interest receivable | 13,194 | 271 | 1,317 | 11,606 | 13,194 |
| Financial liabilities: | |||||
| Demand deposits | 762,101 | 762,101 | - | - | 762,101 |
| Interest bearing deposits | 4,628,882 | 2,579,123 | 2,038,200 | - | 4,617,323 |
| Short-term borrowings | 84,781 | - | 84,781 | - | 84,781 |
| Accrued interest payable | 3,817 | 216 | 3,601 | - | 3,817 |
Index
(7) Accumulated Other Comprehensive Loss
The following is a summary of the accumulated other comprehensive income loss balances, net of tax:
| Amount | |||||
|---|---|---|---|---|---|
| Other · reclassified · Other | |||||
| Comprehensive · from Accumulated · Comprehensive income- | |||||
| Balance at | income-Before | Other Comprehensive | Three months ended | Balance at | |
| (dollars in thousands) | 12/31/2024 | Reclassifications | Loss | 3/31/2025 | 3/31/2025 |
| Net unrealized holding gain on securities available for sale, net of tax | $(21,713) | 3,948 | - | 3,948 | (17,765) |
| Net change in overfunded position in pension and postretirement plans arising during the year, net of tax | 21,266 | - | - | - | 21,266 |
| Net change in net actuarial gain and prior service cost on pension and postretirement benefit plans, net of tax | (3,414) | - | (219) | (219) | (3,633) |
| Accumulated other comprehensive income (loss), net of tax | $(3,861) | 3,948 | (219) | 3,729 | (132) |
| Amount | |||||
|---|---|---|---|---|---|
| Other · reclassified · Other | |||||
| Comprehensive · from Accumulated · Comprehensive loss- | |||||
| Balance at | loss-Before | Other Comprehensive | Three months ended | Balance at | |
| (dollars in thousands) | 12/31/2023 | Reclassifications | Loss | 3/31/2024 | 3/31/2024 |
| Net unrealized holding loss on securities available for sale, net of tax | $(23,899) | (1,378) | - | (1,378) | (25,277) |
| Net change in overfunded position in pension and postretirement plans arising during the year, net of tax | 13,476 | - | - | - | 13,476 |
| Net change in net actuarial gain and prior service cost on pension and postretirement benefit plans, net of tax | (2,814) | - | (148) | (148) | (2,962) |
| Accumulated other comprehensive loss, net of tax | $(13,237) | (1,378) | (148) | (1,526) | (14,763) |
The following represents the reclassifications out of accumulated other comprehensive loss for the three months ended March 31, 2025 and 2024:
| (dollars in thousands) | Three months ended | ||
|---|---|---|---|
| March 31, | |||
| 2025 | 2024 | Affected Line Item in Financial Statements | |
| Amortization of pension and postretirement benefit items: | |||
| Amortization of net actuarial gain | $297 | 203 | Salaries and employee benefits |
| Amortization of prior service cost | (3) | (3) | Salaries and employee benefits |
| Income tax benefit | (75) | (52) | Income taxes |
| Net of tax | 219 | 148 | |
| Total reclassifications, net of tax | $219 | 148 | |
Index
(8) Revenue from Contracts with Customers
All of the Company’s revenue from contracts with customers in the scope of ASC 606 is recognized within non-Interest Income. The following table presents the Company’s sources of non-Interest Income for the three months ended March 31, 2025 and 2024. Items outside the scope of ASC 606 are noted as such.
| (dollars in thousands) | Three months ended | |
|---|---|---|
| March 31, | ||
| 2025 | 2024 | |
| Non-interest income | ||
| Service Charges on Deposits | ||
| Overdraft fees | $680 | $663 |
| Other | 532 | 511 |
| Interchange Income | 1,490 | 1,597 |
| Wealth management fees | 2,120 | 1,816 |
| Other (a) | 152 | 256 |
| Total non-interest income | $4,974 | $4,843 |
(a) Not within the scope of ASC 606.
A description of the Company’s revenue streams accounted in accordance with ASC 606 as follows:
Service charges on Deposit Accounts: The Company earns fees from its deposit customers for transaction-based, account maintenance and overdraft services. Transaction-based fees, which include services such as stop payment charges, and wire fees, are recognized at the time the transaction is executed as that is the point in time the Company fulfills the customer’s request. Account maintenance fees, which relate primarily to monthly maintenance, are earned over the course of a month, representing the period over which the Company satisfies the performance obligation. Overdraft fees are recognized at the point in time that the overdraft occurs. Service charges on deposits are withdrawn from the customer’s account balance.
Interchange Income: Interchange revenue primarily consists of interchange fees, volume-related incentives and ATM charges. As the card-issuing bank, interchange fees represent our portion of discount fees paid by merchants for credit/debit card transactions processed through the interchange network. The levels and structure of interchange rates are set by the card processing companies and are based on cardholder purchase volumes. The Company earns interchange income as cardholder transactions occur and interchange fees are settled on a daily basis concurrent with the transaction processing services provided to the cardholder.
Wealth Management fees: Trustco Wealth Management provides a comprehensive suite of trust and wealth management products and services, including financial and estate planning, trustee and custodial services, investment management, corporate retirement plan recordkeeping and administration of which a fee is charged to manage assets for investment or transact on accounts. These fees are earned over time as the Company provides the contracted monthly or quarterly services and are generally assessed over the period in which services are performed based on a percentage of the fair value of assets under management or administration. Other services are based on a fixed fee for certain account types, or based on transaction activity and are recognized when services are rendered. Fees are withdrawn from the customer’s account balance.
Gains/Losses on Sales of Other real Estate Owned “OREO”: The Company records a gain or loss from the sale of OREO when control of the property transfers to the buyer, which generally occurs at the time of an executed deed. When the Company finances the sale of OREO to the buyer, the Company assesses whether the buyer is committed to perform their obligations under the contract and whether collectability of the transaction price is probable. Once these criteria are met, the OREO asset is derecognized and the gain or loss on sale is recorded upon the transfer of control of the property to the buyer. In determining the gain or loss on the sale, the Company adjusts the transaction price and related gain/(loss) on sale if a significant financing component is present.
Index
(9) Operating Leases
The Company has committed to rent premises used in business operations under non-cancelable operating leases and determines if an arrangement meets the definition of a lease upon inception. Operating leases are included in operating lease right-of-use (“ROU”) assets and operating lease liabilities on the Company’s balance sheets.
Operating lease ROU assets represent the Company’s right to use an underlying asset for the lease term and lease liabilities represent the Company’s obligation to make lease payments arising from the lease. Operating lease ROU assets and lease liabilities are recognized at the commencement date based on the present value of lease payments over the lease term. The Company’s leases do not provide an implicit rate, therefore the Company used its incremental collateralized borrowing rates commensurate with the underlying lease terms to determine present value of operating lease liabilities. Additionally, the Company does allocate the consideration between lease and non-lease components. The Company’s lease terms may include options to extend when it is reasonably certain that the Company will exercise that option. Lease expense for lease payments is recognized on a straight-line basis over the lease term. Variable lease components, such as fair market value adjustments, are expensed as incurred and not included in ROU assets and operating lease liabilities. Leases with an initial term of 12 months or less are not recorded on the balance sheet; we recognize lease expense for these leases on a straight-line basis over the lease term. As of March 31, 2025, the Company did not have any leases with terms of twelve months or less.
As of March 31, 2025, the Company didnot have any leases for which the construction had not yet started. As of March 31, 2025, lease expiration dates ranged from 1 month to 19.5 years and have a weighted average remaining lease term of 8.2 years. Certain leases provide for increases in future minimum annual rental payments as defined in the lease agreements. As mentioned above the leases generally also include variable lease components, which include real estate taxes, insurance, and common area maintenance (“CAM”) charges in the annual rental payments.
Index
Other information related to leases was as follows:
| (dollars in thousands) | Three months ended | |
|---|---|---|
| March 31, | ||
| 2025 | 2024 | |
| Operating lease cost | $2,006 | $2,097 |
| Variable lease cost | 632 | 606 |
| Total Lease costs | $2,638 | $2,703 |
| (dollars in thousands) | Three months ended | |
|---|---|---|
| March 31, | ||
| 2025 | 2024 | |
| Supplemental cash flows information: | ||
| Cash paid for amounts included in the measurement of lease liabilities: | ||
| Operating cash flows from operating leases | $2,139 | $2,124 |
| Right-of-use assets obtained in exchange for lease obligations: | - | 759 |
| Weighted average remaining lease term | 8.2 years | 8.4 years |
| Weighted average discount rate | 3.22% | 3.12% |
Future minimum lease payments under non-cancellable leases as of March 31, 2025 were as follows:
| (dollars in thousands) | |
|---|---|
| Year ending | |
| December 31, | |
| 2025(a) | $6,201 |
| 2026 | 7,456 |
| 2027 | 6,248 |
| 2028 | 5,060 |
| 2029 | 3,682 |
| Thereafter | 15,166 |
| Total lease payments | $43,813 |
| Less: Interest | 5,489 |
| Present value of lease liabilities | $38,324 |
| (a) | Excluding the three months ended March 31, 2025. |
|---|
Index
A member of the Board of Directors has an ownership interest infive entities that own commercial real estate leased by the Company for use as branch locations. Total lease payments from the Company to those entities, which are included in the table above, owedas of March 31, 2025, were $2.2 million, which includes interest in the amount of $219 thousand.
(10) Regulatory Capital Requirements
Banks and bank holding companies are subject to regulatory capital requirements administered by federal banking agencies. Capital adequacy regulations and, additionally for banks, the prompt corrective action regulations, involve quantitative measures of assets, liabilities, and certain off-balance-sheet items calculated under regulatory accounting practices. Capital amounts and classifications are also subject to qualitative judgments by regulators. Failure to meet capital requirements can result in regulatory action. As of March 31, 2025, the Company and Bank meet all capital adequacy requirements to which they are subject.
Prompt corrective action regulations provide five classifications: well capitalized, adequately capitalized, undercapitalized, significantly undercapitalized, and critically undercapitalized, although these terms are not used to represent overall financial condition. If a bank is not classified as well capitalized, regulatory approval is required to accept brokered deposits. If a bank is undercapitalized, capital distributions are limited, as is asset growth and expansion, and capital restoration plans are required. The federal banking agencies are required to take certain supervisory actions (and may take additional discretionary actions) with respect to an undercapitalized institution or its holding company. Such actions could have a direct material effect on an institution’s or its holding company’s financial statements. As of March 31, 2025 and December 31, 2024, the most recent regulatory guidance categorized the Bank as well capitalized under the regulatory framework for prompt corrective action. There are no conditions or events since that notification that management believes have changed the Bank’s category.
Index
The Bank and the Company reported the following capital ratios as of March 31, 2025 and December 31, 2024:
| (Bank Only) | Minimum for | |||
|---|---|---|---|---|
| Capital Adequacy plus | ||||
| As of March 31, 2025 · Well · Capital Conservation | ||||
| (dollars in thousands) | Amount | Ratio | Capitalized(1) | Buffer (1)(2) |
| Tier 1 leverage ratio | 658,909 | 10.533% | 5.000% | 4.000% |
| Common equity tier 1 capital | 658,909 | 18.660 | 6.500 | 7.000 |
| Tier 1 risk-based capital | 658,909 | 18.660 | 8.000 | 8.500 |
| Total risk-based capital | 703,154 | 19.913 | 10.000 | 10.500 |
| Minimum for | ||||
|---|---|---|---|---|
| Capital Adequacy plus | ||||
| As of December 31, 2024 · Well · Capital Conservation | ||||
| (dollars in thousands) | Amount | Ratio | Capitalized(1) | Buffer (1)(2) |
| Tier 1 leverage ratio | 652,668 | 10.618% | 5.000% | 4.000% |
| Common equity tier 1 capital | 652,668 | 18.542 | 6.500 | 7.000 |
| Tier 1 risk-based capital | 652,668 | 18.542 | 8.000 | 8.500 |
| Total risk-based capital | 696,767 | 19.795 | 10.000 | 10.500 |
| (Consolidated) | |||
|---|---|---|---|
| Minimum for | |||
| Capital Adequacy plus | |||
| As of March 31, 2025 · Capital Conservation | |||
| (dollars in thousands) | Amount | Ratio | Buffer (1)(2) |
| Tier 1 leverage ratio | 687,387 | 10.984% | 4.000% |
| Common equity tier 1 capital | 687,387 | 19.461 | 7.000 |
| Tier 1 risk-based capital | 687,387 | 19.461 | 8.500 |
| Total risk-based capital | 731,643 | 20.714 | 10.500 |
| Minimum for | |||
|---|---|---|---|
| Capital Adequacy plus | |||
| As of December 31, 2024 · Capital Conservation | |||
| (dollars in thousands) | Amount | Ratio | Buffer (1)(2) |
| Tier 1 leverage ratio | 679,651 | 11.054% | 4.000% |
| Common equity Tier 1 capital | 679,651 | 19.303 | 7.000 |
| Tier 1 risk-based capital | 679,651 | 19.303 | 8.500 |
| Total risk-based capital | 723,762 | 20.556 | 10.500 |
| (1) | Federal regulatory minimum requirements to be considered to be Well Capitalized and Adequately Capitalized |
| (2) | The March 31, 2025 and December 31, 2024 common equity tier 1, tier 1 risk-based, and total risk-based capital ratios include a capital conservation buffer of 2.50 percent |
(11) New Accounting Pronouncements
In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures. ASU 2023-09 is focused on additional income tax disclosures and requires public business entities, on an annual basis, to disclose specific categories in the rate reconciliation and provide additional information for reconciling items that meet a quantitative threshold (if the effect of those reconciling items is equal to or greater than 5 percent of the amount computed by multiplying pretax income by the applicable statutory income tax rate). ASU 2023-09 is effective for the Company for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2024, with early adoption permitted. The Company has evaluated the impact applying this standard will have on its income tax disclosures, and the adoption of ASU 2023-09 does not have a material impact on the Company’s consolidated financial statements.
In November 2024, the FASB issued ASU No. 2024-03 “Income Statement - Reporting Comprehensive Income - Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses” (ASU 2024-03). ASU 2024-03 requires additional interim and annual disclosures that further disaggregate certain expense captions into specified categories in a separate note to the financial statements, as well as certain qualitative information describing amounts not separately disaggregated. ASU 2024-03 is effective for the Company in the annual period beginning on January 1, 2027 and interim periods beginning on January 1, 2028 and can be applied on either a prospective or retrospective basis, with early adoption permitted. The Company is evaluating the impact of ASU 2024-03 to its disclosures.
Index
Crowe LLP Independent Member Crowe Global
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.