Skip to main content

TRUSTCO BANK CORP N Y

For the period ended Mar 31, 2025. Filed May 9, 2025.

View on SEC.gov

About 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

TRST$57.30+1.3%Stored close · as of Nov 6, 2026

Extracted filing text, with the paragraph anchors used by the comparison.

See the whole filing, with its images and exhibits

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,
20252024
Net income$14,275$12,126
Weighted average common shares19,02019,024
Effect of Dilutive Securities:
Stock Options and Restricted Stock Units248
Weighted average common shares including potential dilutive shares19,04419,032
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$5
Interest cost2892898672
Expected return on plan assets(763)(762)(381)(331)
Amortization of net actuarial gain(21)(19)(276)(184)
Amortization of prior service cost--33
Net periodic benefit$(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 subdivisions18--18
Mortgage backed securities and collateralized mortgage obligations - residential241,11125422,032219,333
Corporate bonds25,005-22624,779
Small Business Administration - guaranteed participation securities14,723-1,04013,683
Other6899-698
Total Securities Available for Sale$348,405$263$24,215$324,453
Gross · Gross
AmortizedUnrealizedUnrealizedFair
(dollars in thousands)CostGainsLossesValue
U.S. government sponsored enterprises$86,833$4$1,220$85,617
State and political subdivisions18--18
Mortgage backed securities and collateralized mortgage obligations - residential239,42011426,406213,128
Corporate bonds45,033-45244,581
Small Business Administration - guaranteed participation securities15,471-1,33014,141
Other68812-700
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:

AmortizedFair
(dollars in thousands)CostValue
Due in one year or less$50,099$49,409
Due after one year through five years30,47230,115
Due after five years through ten years12,00011,913
Mortgage backed securities and collateralized mortgage obligations - residential241,111219,333
Small Business Administration - guaranteed participation securities14,72313,683
$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
GrossGrossGross
FairUnrealizedFairUnrealizedFairUnrealized
(dollars in thousands)ValueLossValueLossValueLoss
U.S. government sponsored enterprises$11,913$87$54,029$830$65,942$917
Mortgage backed securities and collateralized mortgage obligations - residential5,043161191,48821,871196,53122,032
Corporate bonds--19,77922619,779226
Small Business Administration - guaranteed participation securities--13,6831,04013,6831,040
Total$16,956$248$278,979$23,967$295,935$24,215
Less than · 12 months
12 months · or more · Total
GrossGrossGross
FairUnrealizedFairUnrealizedFairUnrealized
(dollars in thousands)ValueLossValueLossValueLoss
U.S. government sponsored enterprises$11,96138$68,651$1,182$80,612$1,220
Mortgage backed securities and collateralized mortgage obligations - residential12,346280194,63626,126206,98226,406
Corporate bonds--44,58145244,581452
Small Business Administration - guaranteed participation securities--14,1411,33014,1411,330
Total$24,307318$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)20252024
Proceeds from sales · $ · - · $ · -
Proceeds from calls/paydowns13,7238,841
Proceeds from maturities35,00035,000
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
AmortizedUnrecognizedUnrecognizedFair
(dollars in thousands)CostGainsLossesValue
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
AmortizedUnrecognizedUnrecognizedFair
(dollars in thousands)CostGainsLossesValue
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)AmortizedFair
CostValue
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
GrossGrossGross
FairUnrec.FairUnrec.FairUnrec.
ValueLossValueLossValueLoss
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
GrossGrossGross
FairUnrec.FairUnrec.FairUnrec.
ValueLossValueLossValueLoss
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*FloridaTotal
Commercial:
Commercial real estate$237,008$46,292$283,300
Other19,04041319,453
Real estate mortgage - 1 to 4 family:
First mortgages2,734,4341,589,8374,324,271
Home equity loans42,64813,64256,290
Home equity lines of credit242,309177,497419,806
Installment9,2653,75213,017
Total loans, net$3,284,704$1,831,4335,116,137
Less: Allowance for credit losses50,606
Net loans$5,065,531

Index

(dollars in thousands) · New York and
other states*FloridaTotal
Commercial:
Commercial real estate$227,771$39,529$267,300
Other19,14441319,557
Real estate mortgage - 1 to 4 family:
First mortgages2,741,3341,590,2294,331,563
Home equity loans43,09613,64356,739
Home equity lines of credit235,939173,322409,261
Installment9,8853,75313,638
Total loans, net$3,277,169$1,820,8895,098,058
Less: Allowance for credit losses50,248
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-
Commercial1 to 4 FamilyInstallmentTotal
Balance at beginning of period$3,420$46,636$192$50,248
Loans charged off:
New York and other states*48025109
Florida--1515
Total loan chargeoffs48040124
Recoveries of loans previously charged off:
New York and other states*6412168
Florida314--314
Total recoveries3204121382
Net loans (recoveries) charged off(316)3919(258)
(Credit) Provision for credit losses(713)710103100
Balance at end of period$3,023$47,307$276$50,606
(dollars in thousands) · Real Estate
Mortgage-
Commercial1 to 4 FamilyInstallmentTotal
Balance at beginning of period$2,73545,62521848,578
Loans charged off:
New York and other states*-11744161
Florida----
Total loan chargeoffs-11744161
Recoveries of loans previously charged off:
New York and other states*-1958203
Florida----
Total recoveries-1958203
Net loan (recoveries) charged off-(78)36(42)
Provision for credit losses75921600
Balance at end of period$2,74246,29518349,220

*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 losses200
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--69838-154
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--55318296312,789--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---70-2,546306-2,922
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-504361934--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--1,003-22887--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---------
Substandard13--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-98739187024312,463--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--2,532245-2,847
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
Nonperforming1655519-35--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*:30-5960-8990 +Total
Days · Days · Days · 30+ days · Total
(dollars in thousands)Past DuePast DuePast DuePast DueCurrentLoans
Commercial:
Commercial real estate$819$-$327$1,146$235,862$237,008
Other----19,04019,040
Real estate mortgage - 1 to 4 family:
First mortgages4,5583966,10711,0612,723,3732,734,434
Home equity loans1168025044642,20242,648
Home equity lines of credit8332701,1962,299240,010242,309
Installment5120269,2399,265
Total$6,331$747$7,900$14,978$3,269,726$3,284,704
Florida:30-5960-8990 +Total
Days · Days · Days · 30+ days · Total
(dollars in thousands)Past DuePast DuePast DuePast DueCurrentLoans
Commercial:
Commercial real estate$-$-$-$-$46,292$46,292
Other----413413
Real estate mortgage - 1 to 4 family:
First mortgages2,1785661,3254,0691,585,7681,589,837
Home equity loans21--2113,62113,642
Home equity lines of credit236-51287177,210177,497
Installment2211831163,6363,752
Total$2,457$577$1,459$4,493$1,826,940$1,831,433
Total:30-5960-8990 +Total
Days · Days · Days · 30+ days · Total
(dollars in thousands)Past DuePast DuePast DuePast DueCurrentLoans
Commercial:
Commercial real estate$819$-$327$1,146$282,154$283,300
Other----19,45319,453
Real estate mortgage - 1 to 4 family:
First mortgages6,7369627,43215,1304,309,1414,324,271
Home equity loans1378025046755,82356,290
Home equity lines of credit1,0692701,2472,586417,220419,806
Installment271210314212,87513,017
Total$8,788$1,324$9,359$19,471$5,096,666$5,116,137

Index

New York and other states*:30-5960-8990 +Total
Days · Days · Days · 30+ days · Total
(dollars in thousands)Past DuePast DuePast DuePast DueCurrentLoans
Commercial:
Commercial real estate$1,189$-$329$1,518$226,253$227,771
Other--141419,13019,144
Real estate mortgage - 1 to 4 family:
First mortgages2,4387736,0919,3022,732,0322,741,334
Home equity loans152231835542,74143,096
Home equity lines of credit401-1,2671,668234,271235,939
Installment1819691069,7799,885
Total$4,061$814$8,088$12,963$3,264,206$3,277,169
Florida:30-5960-8990 +Total
Days · Days · Days · 30+ days · Total
(dollars in thousands)Past DuePast DuePast DuePast DueCurrentLoans
Commercial:
Commercial real estate$-$-$-$-$39,529$39,529
Other----413413
Real estate mortgage - 1 to 4 family:
First mortgages2,0376291,7734,4391,585,7901,590,229
Home equity loans-6-613,63713,643
Home equity lines of credit220--220173,102173,322
Installment10922161473,6063,753
Total$2,366$657$1,789$4,812$1,816,077$1,820,889
Total:30-5960-8990 +Total
Days · Days · Days · 30+ days · Total
(dollars in thousands)Past DuePast DuePast DuePast DueCurrentLoans
Commercial:
Commercial real estate$1,189$-$329$1,518$265,782$267,300
Other--141419,54319,557
Real estate mortgage - 1 to 4 family:
First mortgages4,4751,4027,86413,7414,317,8224,331,563
Home equity loans152831836156,37856,739
Home equity lines of credit621-1,2671,888407,373409,261
Installment127418525313,38513,638
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 mortgages11,6902,79914,488
Home equity loans42793520
Home equity lines of credit2,6792432,922
Installment1393142
Total non-accrual loans15,6233,13818,760
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
Other14-14
Real estate mortgage - 1 to 4 family:
First mortgages11,5863,36814,954
Home equity loans43294526
Home equity lines of credit2,6531942,847
Installment10822130
Total non-accrual loans15,1223,67818,800
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 mortgages12,7431,744-
Home equity loans520--
Home equity lines of credit2,753169-
Installment9350-
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$329$-$-
Other14--
Real estate mortgage - 1 to 4 family:
First mortgages13,5601,394-
Home equity loans526--
Home equity lines of credit2,724123-
Installment11218-
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
LoansReal EstateLoansTotal
Allowance for credit losses on loans:
Ending allowance balance attributable to loans:
Individually evaluated for impairment · $ · - · $ · - · $ · - · $ · -
Collectively evaluated for impairment3,02347,30727650,606
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 impairment301,9674,777,16912,9255,092,061
Total ending loans balance$302,753$4,800,367$13,017$5,116,137
(dollars in thousands)1-to-4 Family
Commercial · Residential · Installment
LoansReal EstateLoansTotal
Allowance for credit losses on loans:
Ending allowance balance attributable to loans:
Individually evaluated for impairment · $ · - · - · - · -
Collectively evaluated for impairment3,42046,63619250,248
Total ending allowance balance$3,42046,63619250,248
Loans:
Individually evaluated for impairment$44323,83511224,390
Collectively evaluated for impairment286,4144,773,72813,5265,073,668
Total ending loans balance$286,8574,797,56313,6385,098,058

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 EstateInvestment Securities/CashOther
Commercial:
Commercial real estate$786--
Other---
Real estate mortgage - 1 to 4 family:
First mortgages19,276--
Home equity loans529--
Home equity lines of credit3,393--
Installment92--
Total$24,076--
Type of Collateral
(dollars in thousands)
Real EstateInvestment Securities/CashOther
Commercial:
Commercial real estate$429--
Other14--
Real estate mortgage - 1 to 4 family:
First mortgages19,928--
Home equity loans535--
Home equity lines of credit3,372--
Installment112--
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 mortgages750.00%--
Home equity loans----
Home equity lines of credit1220.05%--
Installment----
Total$1970.00%$-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--850.01%
Home equity loans----
Home equity lines of credit----
Installment----
Total$--$850.00%
Total
Payment% of Total ClassPayment% of Total Class
(dollars in thousands)Delayof LoansDelayof Loans
Commercial:
Commercial real estate · $ · - · - · $ · - · -
Other----
Real estate mortgage - 1 to 4 family:
First mortgages750.00%850.01%
Home equity loans----
Home equity lines of credit1220.03%--
Installment----
Total$1970.00%$850.00%

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*:30-5960-8990+
Days · Days · Days
(dollars in thousands)CurrentPast DuePast DuePast DueTotal
Commercial:
Commercial real estate$-$-$-$-$-
Other-----
Real estate mortgage - 1 to 4 family:
First mortgages75---75
Home equity loans-----
Home equity lines of credit--122-122
Installment-----
Total$75$-$122$-$197
Florida:30-5960-8990+
Days · Days · Days
(dollars in thousands)CurrentPast DuePast DuePast DueTotal
Commercial:
Commercial real estate$-$-$-$-$-
Other-----
Real estate mortgage - 1 to 4 family:
First mortgages-----
Home equity loans-----
Home equity lines of credit-----
Installment-----
Total$-$-$-$-$-
Total30-5960-8990+
Days · Days · Days
(dollars in thousands)CurrentPast DuePast DuePast DueTotal
Commercial:
Commercial real estate$-$-$-$-$-
Other-----
Real estate mortgage - 1 to 4 family:
First mortgages75---75
Home equity loans-----
Home equity lines of credit--122-122
Installment-----
Total$75$-$122$-$197

Index

New York and other states*:30-5960-8990+
Days · Days · Days
(dollars in thousands)CurrentPast DuePast DuePast DueTotal
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:30-5960-8990+
Days · Days · Days
(dollars in thousands)CurrentPast DuePast DuePast DueTotal
Commercial:
Commercial real estate$-$-$-$-$-
Other-----
Real estate mortgage - 1 to 4 family:
First mortgages85---85
Home equity loans-----
Home equity lines of credit-----
Installment-----
Total$85$-$-$-$85
Total30-5960-8990+
Days · Days · Days
(dollars in thousands)CurrentPast DuePast DuePast DueTotal
Commercial:
Commercial real estate$-$-$-$-$-
Other-----
Real estate mortgage - 1 to 4 family:
First mortgages85---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, 2025March 31,2024
WeightedWeighted
New York and other states*:AverageAverage
PaymentPayment
(dollars in thousands)Delay (Months)Delay (Months)
Commercial:
Commercial real estate · $ · - · $ · -
Other--
Real estate mortgage - 1 to 4 family:--
First mortgages2412
Home equity loans--
Home equity lines of credit24-
Installment--
Total$48$12
WeightedWeighted
Florida:AverageAverage
PaymentPayment
(dollars in thousands)Delay (Months)Delay (Months)
Commercial:
Commercial real estate$-$-
Other--
Real estate mortgage - 1 to 4 family:
First mortgages--
Home equity loans--
Home equity lines of credit--
Installment--
Total$-$-
WeightedWeighted
AverageAverage
PaymentPayment
(dollars in thousands)Delay (Months)Delay (Months)
Commercial:
Commercial real estate · $ · - · $ · -
Other--
Real estate mortgage - 1 to 4 family:
First mortgages2412
Home equity loans--
Home equity lines of credit24-
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 subdivisions18-18-
Mortgage backed securities and collateralized mortgage obligations - residential219,333-219,333-
Corporate bonds24,779-24,779-
Small Business Administration- guaranteed participation securities13,683-13,683-
Other securities698-698-
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 subdivisions18-18-
Mortgage backed securities and collateralized mortgage obligations - residential213,128-213,128-
Corporate bonds44,581-44,581-
Small Business Administration- guaranteed participation securities14,141-14,141-
Other securities700-700-
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$2,107$-$-$2,107Sales comparison approachAdjustments for differences between comparable salesN/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$2,174$-$-$2,174Sales comparison approachAdjustments for differences between comparable sales0% - 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:
ValueLevel 1Level 2Level 3Total
Financial assets:
Cash and cash equivalents$756,137756,137--756,137
Securities available for sale324,453-324,453-324,453
Held to maturity securities5,090-5,081-5,081
Federal Home Loan Bank stock6,507N/AN/AN/AN/A
Net loans5,065,531--4,607,1674,607,167
Accrued interest receivable14,0058301,20311,97214,005
Financial liabilities:
Demand deposits793,306793,306--793,306
Interest bearing deposits4,703,3642,641,7882,050,803-4,692,591
Short-term borrowings82,275-82,275-82,275
Accrued interest payable3,6652233,442-3,665
(dollars in thousands)Fair Value Measurements at
Carrying · December 31, 2024 Using:
ValueLevel 1Level 2Level 3Total
Financial assets:
Cash and cash equivalents$641,812641,812--641,812
Securities available for sale358,185-358,185-358,185
Held to maturity securities5,365-5,306-5,306
Federal Home Loan Bank stock6,507N/AN/AN/AN/A
Net loans5,047,810--4,589,8224,589,822
Accrued interest receivable13,1942711,31711,60613,194
Financial liabilities:
Demand deposits762,101762,101--762,101
Interest bearing deposits4,628,8822,579,1232,038,200-4,617,323
Short-term borrowings84,781-84,781-84,781
Accrued interest payable3,8172163,601-3,817

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 atincome-BeforeOther ComprehensiveThree months endedBalance at
(dollars in thousands)12/31/2024ReclassificationsLoss3/31/20253/31/2025
Net unrealized holding gain on securities available for sale, net of tax$(21,713)3,948-3,948(17,765)
Net change in overfunded position in pension and postretirement plans arising during the year, net of tax21,266---21,266
Net change in net actuarial gain and prior service cost on pension and postretirement benefit plans, net of tax(3,414)-(219)(219)(3,633)
Accumulated other comprehensive income (loss), net of tax$(3,861)3,948(219)3,729(132)
Amount
Other · reclassified · Other
Comprehensive · from Accumulated · Comprehensive loss-
Balance atloss-BeforeOther ComprehensiveThree months endedBalance at
(dollars in thousands)12/31/2023ReclassificationsLoss3/31/20243/31/2024
Net unrealized holding loss on securities available for sale, net of tax$(23,899)(1,378)-(1,378)(25,277)
Net change in overfunded position in pension and postretirement plans arising during the year, net of tax13,476---13,476
Net change in net actuarial gain and prior service cost on pension and postretirement benefit plans, net of tax(2,814)-(148)(148)(2,962)
Accumulated other comprehensive loss, net of tax$(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,
20252024Affected Line Item in Financial Statements
Amortization of pension and postretirement benefit items:
Amortization of net actuarial gain$297203Salaries and employee benefits
Amortization of prior service cost(3)(3)Salaries and employee benefits
Income tax benefit(75)(52)Income taxes
Net of tax219148
Total reclassifications, net of tax$219148

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,
20252024
Non-interest income
Service Charges on Deposits
Overdraft fees$680$663
Other532511
Interchange Income1,4901,597
Wealth management fees2,1201,816
Other (a)152256
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,
20252024
Operating lease cost$2,006$2,097
Variable lease cost632606
Total Lease costs$2,638$2,703
(dollars in thousands)Three months ended
March 31,
20252024
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 term8.2 years8.4 years
Weighted average discount rate3.22%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
20267,456
20276,248
20285,060
20293,682
Thereafter15,166
Total lease payments$43,813
Less: Interest5,489
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)AmountRatioCapitalized(1)Buffer (1)(2)
Tier 1 leverage ratio658,90910.533%5.000%4.000%
Common equity tier 1 capital658,90918.6606.5007.000
Tier 1 risk-based capital658,90918.6608.0008.500
Total risk-based capital703,15419.91310.00010.500
Minimum for
Capital Adequacy plus
As of December 31, 2024 · Well · Capital Conservation
(dollars in thousands)AmountRatioCapitalized(1)Buffer (1)(2)
Tier 1 leverage ratio652,66810.618%5.000%4.000%
Common equity tier 1 capital652,66818.5426.5007.000
Tier 1 risk-based capital652,66818.5428.0008.500
Total risk-based capital696,76719.79510.00010.500
(Consolidated)
Minimum for
Capital Adequacy plus
As of March 31, 2025 · Capital Conservation
(dollars in thousands)AmountRatioBuffer (1)(2)
Tier 1 leverage ratio687,38710.984%4.000%
Common equity tier 1 capital687,38719.4617.000
Tier 1 risk-based capital687,38719.4618.500
Total risk-based capital731,64320.71410.500
Minimum for
Capital Adequacy plus
As of December 31, 2024 · Capital Conservation
(dollars in thousands)AmountRatioBuffer (1)(2)
Tier 1 leverage ratio679,65111.054%4.000%
Common equity Tier 1 capital679,65119.3037.000
Tier 1 risk-based capital679,65119.3038.500
Total risk-based capital723,76220.55610.500
(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

ContentsView on SEC.gov

The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.