Executive Snapshot:

Financial results:

  • Key metrics for the third quarter of 2026 compared to the third quarter of 2025:
    • Diluted earnings per share of $1.02 increased 18.6% compared to $0.86
    • Net interest income of $47.0 million, up 9.1% from $43.1 million
    • Net interest margin of 2.95%, up 16 basis points from 2.79%
    • Net income of $17.3 million increased 6.5% compared to $16.3 million
    • Average loans increased $238.1 million, or 4.6%
    • Average deposits increased $229.6 million, or 4.2%
  • Capital allocation and Stock Repurchase Program:
    • Increased dividend 5.3% to $0.40 per share, or $1.60 per share on an annualized basis
    • Purchased 13.2% of TrustCo outstanding common stock under the 2026 and 2025 Stock Repurchase Programs through the acquisition of over 1.5 million shares in the first nine months of 2026, following the purchase of 1 million shares in 2025, reinforcing a disciplined long-term capital allocation strategy
    • On pace to complete the repurchase of a total of three million shares, or 15.8%, of TrustCo common stock by the end of 2026

GLENVILLE, N.Y., Oct. 21, 2026 (GLOBE NEWSWIRE) --

TrustCo Bank Corp NY (TrustCo, NASDAQ: TRST) today announced financial results for the third quarter of 2026 highlighted by a continued increase in net interest income and sustained loan and deposit growth across core lending and deposit categories.   For the three months ended September 30, 2026, net interest income increased 9.1% year over year to $47.0 million. This was driven by the ongoing asset repricing across our loan portfolio at higher yields and effective execution of deposit growth and pricing strategies. For the three months ended September 30, 2026, net interest margin expanded to 2.95% from 2.79% in the prior year period. This resulted in third quarter 2026 net income of $17.3 million, or $1.02 diluted earnings per share, compared to net income of $16.3 million, or $0.86 diluted earnings per share, for the third quarter 2025; and contributed to net income of $50.6 million, or $2.91 diluted earnings per share, for the nine months ended September 30, 2026, compared to net income of $45.6 million, or $2.41 diluted earnings per share, for the nine months ended September 30, 2025.

Overview

Chairman, President, and CEO, Robert J. McCormick, said “Another quarter of solid financial performance is the product of TrustCo’s continued execution of tried and true banking principles that, quarter after quarter, continue to build positive momentum. Steady growth in both loans and deposits, coupled with favorable repricing of the Bank’s nearly $5.5 billion loan portfolio, have boosted net interest income to $47 million for the quarter, increased margin by 16 basis points, and driven return on average equity up 1.28% year over year, a 14% increase. Our management team has built a resilient balance sheet that can perform well in the current dynamic interest-rate environment, which efforts are supported by the entire organization’s focus on our relationship-based banking strategy. The ongoing repurchase of shares and regular payment of our recently-increased quarterly dividend work together to enhance shareholder value. With all of these factors coming together and trending favorably, we are optimistic about the Company’s ability to maintain positive momentum into 2027.”

Details

We have continued to see meaningful net income and net interest income improvement. The loan and investment portfolios of Trustco Bank (the “Bank”) continue to reprice upward as lower yielding assets mature and are replaced with higher rate loan originations and investment purchases, driving steady improvement in overall asset yields. We believe that this ongoing repricing reflects disciplined loan production aligned with current market conditions. Complementing this, the Bank maintains a strong liquidity position, driven by deposit growth while decreasing funding costs which underscores the Bank's disciplined relationship banking strategy and the value customers place on stability and service.   We believe that these factors position the Bank to generate continued net income and net interest income growth in the coming quarters and deliver long-term value to shareholders. Net interest income was $47.0 million for the third quarter of 2026, an increase of $3.9 million, or 9.1%, compared to the third quarter of 2025, driven by loan growth at higher interest rates and a decrease in interest expense. The net interest margin for the third quarter of 2026 was 2.95%, up 16 basis points from 2.79% in the third quarter of 2025. The yield on interest-earning assets increased to 4.35% in the third quarter of 2026, up 10 basis points from 4.25% in the third quarter of 2025. The cost of interest bearing liabilities decreased to 1.79% in the third quarter of 2026, down 11 basis points from 1.90% in the third quarter of 2025.

Average loans were up $238.1 million, or 4.6%, in the third quarter of 2026 over the same period in 2025. Average residential loans and Home Equity Credit Lines (HECLs), our primary lending focus, were up $177.3 million, or 4.0%, and $50.0 million, or 11.4%, respectively, in the third quarter of 2026 over the same period in 2025. Average commercial loans also increased $13.5 million, or 4.3%, in the third quarter of 2026 over the same period in 2025. Loan growth in the third quarter of 2026 remained steady, driven by continued strength in core relationship lending. Credit quality metrics were stable. Following this period of sustained growth, TrustCo remains confident in the quality of its loan portfolio amid broader market concerns. We believe that our continued focus on strong underwriting within our loan portfolio and conservative lending standards positions us to manage credit risk effectively in the current environment.   The consistent growth in the loan portfolio will likely enhance net interest income in the quarters ahead. Average deposits were up $229.6 million, or 4.2%, for the third quarter of 2026 compared to the third quarter of 2025, primarily as a result of an increase in time deposits, interest bearing checking accounts, and demand deposits. The Bank’s ongoing emphasis on relationship banking, combined with competitive product offerings and digital capabilities, has contributed to a broadening deposit base that supports ongoing loan growth and expansion.

During the third quarter of 2026, the Bank remained focused on capital deployment and allocation, guided by a disciplined framework, with a dividend increase, and share repurchases, these serve as key tools to enhance shareholder value. This reflects our confidence in the long-term strength of the franchise and our focus on capital optimization. During the third quarter, the Bank declared an increased quarterly cash dividend of $0.40 per share, or $1.60 per share on an annualized basis. The declared dividend represents an increase of 5.3% over the prior dividend amount which continues the Banks commitment in paying dividends for over a century.   For the three and nine months ended September 30, 2026, TrustCo repurchased 500 thousand and 1.5 million shares, or 2.9% and 8.3%, respectively, of TrustCo’s outstanding common stock under its previously announced stock repurchase program, which authorizes TrustCo to repurchase up to two million shares, or 11.1%, of TrustCo’s outstanding common stock in 2026. We continue to believe that our approach ensures every dollar of capital is working to generate solid returns, strengthen customer relationships, and enhance shareholder value. As of September 30, 2026, our equity to asset ratio was 9.72%, compared to 10.90% as of September 30, 2025. Book value per share as of September 30, 2026 was $38.20, up 2.4% compared to $37.30 as of a year earlier.

Asset quality remains strong and has been consistent over the past twelve months. TrustCo recorded a provision for credit losses of $850 thousand in the third quarter of 2026, an increase of $600 thousand compared to the same period in 2025.   For the three months ended September 30, 2026, the provision for credit losses was the result of a provision for credit losses on loans of $1.05 million due to loan growth and changes in forward looking economic assumptions, and a benefit for credit losses on unfunded commitments of $200 thousand due to the seasonal decrease in the loan pipeline. Accordingly, increases in the overall provision expense are being driven by loan growth and changes in economic forecasts rather than the deterioration in underlying credit performance. The ratio of allowance for credit losses on loans to total loans was 1.01% and 1.00% as of September 30, 2026 and September 30, 2025, respectively. The allowance for credit losses on loans was $55.2 million as of September 30, 2026, compared to $51.9 million as of September 30, 2025. Nonperforming loans (NPLs) were $21.1 million as of September 30, 2026, compared to $18.5 million as of September 30, 2025. NPLs were 0.39% and 0.36% of total loans as of September 30, 2026 and September 30, 2025, respectively. The coverage ratio, or allowance for credit losses on loans to NPLs, was 261.8% as of September 30, 2026, compared to 280.8% as of September 30, 2025. Nonperforming assets (NPAs) were $22.3 million as of September 30, 2026, compared to $19.7 million as of September 30, 2025.   Asset quality metrics remain stable and well covered by reserves, reflecting the Bank’s conservative underwriting standards.

A conference call to discuss third quarter 2026 results will be held at 9:00 a.m. Eastern Time on October 22, 2026. Those wishing to participate in the call may dial toll-free for North America 1-833-461-5787, Meeting ID 638 789 515. The call will also be audio webcast at https://events.q4inc.com/attendee/638789515. The webcast replay will be available for one year at the same link.

About TrustCo Bank Corp NY

TrustCo Bank Corp NY is a $6.5 billion savings and loan holding company and through its subsidiary, Trustco Bank, operated 133 offices in New York, New Jersey, Vermont, Massachusetts, and Florida as of September 30, 2026.

In addition, the Bank’s Wealth Management Department offers a full range of investment services, retirement planning and trust and estate administration services. The common shares of TrustCo are traded on the NASDAQ Global Select Market under the symbol TRST.

Forward-Looking Statements

All statements in this news release and the related earnings call that are not historical are forward-looking statements within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements can be identified by words such as "anticipate," "intend," "plan," "goal," "seek," "believe," "project," "estimate," "expect," "strategy," "future," "likely," "may," "should," "will," “can” and similar references to future development, results or periods. Examples of forward-looking statements include, among others, statements we make regarding our expectations for our future performance, including our expectations regarding net income, net interest income and shareholder value for future quarters; expectations regarding our future momentum; the anticipated impact of our focus on underwriting within our loan portfolio and conservative lending standards; the expected impact of the continued repricing of our loan and investment portfolios, as well as our liquidity position, on our future net interest and net interest income; our balance sheet’s performance in future interest-rate environments; future overall asset yields; the amount of shares that we expect to repurchase in 2026; and the anticipated effects of our capital management strategy, including our stock repurchase program. Forward-looking statements are based on management’s current expectations, as well as certain assumptions and estimates made by, and information available to, management at the time the statements are made. Such forward-looking statements are subject to factors and uncertainties that could cause TrustCo’s actual results to differ materially from the views, beliefs and projections expressed in such statements. TrustCo wishes to caution readers not to place undue reliance on any such forward-looking statements, which speak only as of the date made. The following important factors, among others, in some cases have affected and in the future could affect TrustCo’s actual results and could cause TrustCo’s actual financial performance to differ materially from that expressed in any forward-looking statement: future changes in interest rates; external economic factors, such as changes in monetary policy, ongoing inflationary pressures and continued elevated prices; exposure to credit risk in our lending activities; the risk of weakness in residential real estate markets; our increasing commercial loan portfolio; the sufficiency of our allowance for credit losses on loans to cover actual loan losses; our ability to meet the cash flow requirements of our depositors or borrowers or to meet our operating cash needs to fund corporate expansion and other activities; claims and litigation pertaining to fiduciary responsibility and lender liability; the enforcement of federal cannabis laws and regulations and its impact on our ability to provide services in the cannabis industry; our dependency upon the services of the management team; our disclosure controls and procedures’ ability to prevent or detect errors or acts of fraud; the adequacy of our business continuity and disaster recovery plans; the effectiveness of our risk management framework; the impact of any expansion by us into new lines of business or new products and services; the rising popularity of alternative financial products, including fintech platforms, cryptocurrencies, money market funds, and digital wallets; an increase in the prevalence of fraud and other financial crimes; the impact of severe weather events and climate change on us and the communities we serve, including societal responses to climate change; environmental, social and governance risks and their impact on our reputation and relationships; the chance of a prolonged economic downturn, especially one affecting our geographic market area; instability in global economic conditions and geopolitical matters, including as a result of the conflict between the United States (U.S.) and Iran, as well as volatility in financial markets; the chance of a downgrade in the credit rating of the U.S. government or a default by the U.S. government; the soundness of other financial institutions; U.S. government shutdowns; fluctuations in the trust wealth management fees we receive as a result of investment performance; the impact of regulatory capital rules on our growth; changes in laws and regulations, including changes in cybersecurity or privacy regulations; our compliance with laws designed to protect consumers, including the Community Reinvestment Act and fair lending laws; restrictions on data collection and use; our compliance with the USA PATRIOT Act, Bank Secrecy Act, and other laws and regulations that could result in material fines or sanctions; changes in tax laws; limitations on our ability to pay dividends; TrustCo Realty Corp.’s ability to qualify as a real estate investment trust; changes in accounting standards; competition within our market areas; consumers and businesses’ use of non-banks to complete financial transactions; our reliance on third-party service providers; the impact of data breaches and cyber-attacks; the development and use of artificial intelligence; the impact of a failure in or breach of our operational or security systems or infrastructure, or those of third parties; the impact of an unauthorized disclosure of sensitive or confidential client or customer information; the impact of interruptions in the effective operation of our computer systems; the impact of anti-takeover provisions in our organizational documents; the impact of the manner in which we allocate capital; the impact of the actions of activist shareholders; and other risks and uncertainties set forth in our public filings made with the Securities and Exchange Commission (the “SEC”), including our Annual Report on Form 10-K for the year ended December 31, 2025, our Quarterly Report on Form 10-Q for the first and second quarters of 2026, our upcoming quarterly report on Form 10-Q for the third quarter of 2026, and future reports to be filed with the SEC. The forward-looking statements contained in this news release represent TrustCo management’s judgment as of the date of this news release. TrustCo disclaims, however, any intent or obligation to update forward-looking statements, either as a result of future developments, new information or otherwise, except as may be required by law.

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


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


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


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


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


NONPERFORMING ASSETS
           
(dollars in thousands)
(Unaudited)
  9/30/2026 6/30/2026 3/31/2026 12/31/2025 9/30/2025
Nonperforming Assets          
           
New York and other states*          
Loans in nonaccrual status:          
Commercial $2,008  $1,964  $1,968  $1,990  $292 
Real estate mortgage - 1 to 4 family  14,053   15,343   15,212   14,584   14,568 
Installment  19   37   43   29   30 
Total nonperforming loans  16,080   17,344   17,223   16,603   14,890 
Other real estate owned  1,183   1,234   1,364   1,394   1,234 
Total nonperforming assets $17,263  $18,578  $18,587  $17,997  $16,124 
           
Florida          
Loans in nonaccrual status:          
Commercial $-  $-  $-  $-  $- 
Real estate mortgage - 1 to 4 family  4,968   4,392   4,222   4,047   3,574 
Installment  19   16   20   22   13 
Total nonperforming loans  4,987   4,408   4,242   4,069   3,587 
Other real estate owned  -   -   -   -   - 
Total nonperforming assets $4,987  $4,408  $4,242  $4,069  $3,587 
           
Total          
Loans in nonaccrual status:          
Commercial $2,008  $1,964  $1,968  $1,990  $292 
Real estate mortgage - 1 to 4 family  19,021   19,735   19,434   18,631   18,142 
Installment  38   53   63   51   43 
Total nonperforming loans  21,067   21,752   21,465   20,672   18,477 
Other real estate owned  1,183   1,234   1,364   1,394   1,234 
Total nonperforming assets $22,250  $22,986  $22,829  $22,066  $19,711 
           
           
Quarterly Net (Recoveries) Chargeoffs          
           
New York and other states*          
Commercial $-  $-  $19  $-  $- 
Real estate mortgage - 1 to 4 family  (44)  (72)  (43)  (33)  (194)
Installment  (1)  (21)  11   (13)  (2)
Total net chargeoffs (recoveries) $(45) $(93) $(13) $(46) $(196)
           
Florida          
Commercial $-  $-  $(40) $-  $- 
Real estate mortgage - 1 to 4 family  -   -   -   -   - 
Installment  15   5   14   32   20 
Total net (recoveries) chargeoffs $15  $5  $(26) $32  $20 
           
Total          
Commercial $-  $-  $(21) $-  $- 
Real estate mortgage - 1 to 4 family  (44)  (72)  (43)  (33)  (194)
Installment  14   (16)  25   19   18 
Total net (recoveries) chargeoffs $(30) $(88) $(39) $(14) $(176)
           
           
Asset Quality Ratios          
           
Total nonperforming loans (1) $21,067  $21,752  $21,465  $20,672  $18,477 
Total nonperforming assets (1)  22,250   22,986   22,829   22,066   19,711 
Total net (recoveries) chargeoffs (2)  (30)  (88)  (39)  (14)  (176)
           
Allowance for credit losses on loans (1)  55,162   54,082   52,994   52,205   51,891 
           
Nonperforming loans to total loans  0.39%  0.40%  0.41%  0.39%  0.36%
Nonperforming assets to total assets  0.34%  0.35%  0.35%  0.34%  0.31%
Allowance for credit losses on loans to total loans  1.01%  1.01%  1.00%  0.99%  1.00%
Coverage ratio (1)  261.8%  248.6%  246.9%  252.5%  280.8%
Annualized net (recoveries) chargeoffs to average loans (2)  0.00%  -0.01%  0.00%  0.00%  -0.01%
Allowance for credit losses on loans to annualized net chargeoffs (2)  N/A   N/A   N/A   N/A   N/A 
 
* Includes New York, New Jersey, Vermont and Massachusetts.
(1) At period-end
(2) For the three-month period ended


DISTRIBUTION OF ASSETS, LIABILITIES AND SHAREHOLDERS' EQUITY -
INTEREST RATES AND INTEREST DIFFERENTIAL
 
(dollars in thousands)                
(Unaudited) Three months ended
 Three months ended
  September 30, 2026
 September 30, 2025
  Average Interest
 Average
 Average Interest
 Average
  Balance    Rate
 Balance    Rate
Assets                
                 
Securities available for sale:                
U. S. government sponsored enterprises $10,977  $86  3.13% $69,294  $599  3.46%
Mortgage backed securities and collateralized mortgage obligations - residential  217,254   1,509  2.75   237,092   1,583  2.65 
State and political subdivisions  9   -  6.77   18   1  6.77 
Corporate bonds  75,681   820  4.33   26,512   265  4.00 
Small Business Administration - guaranteed participation securities  10,440   56  2.14   13,385   72  2.15 
Other  717   8  4.46   700   7  4.00 
                 
Total securities available for sale  315,078   2,479  3.15   347,001   2,527  2.91 
                 
Federal funds sold and other short-term Investments  649,823   6,098  3.72   662,737   7,376  4.42 
                 
Held to maturity securities:                
Mortgage backed securities and collateralized mortgage obligations - residential  3,740   43  4.53   4,709   52  4.40 
                 
Total held to maturity securities  3,740   43  4.53   4,709   52  4.40 
                 
Federal Home Loan Bank stock  6,756   112  6.63   6,601   125  7.57 
                 
Commercial loans  327,267   4,654  5.69   313,800   4,426  5.64 
Residential mortgage loans  4,586,955   48,286  4.21   4,409,645   44,089  4.00 
Home equity lines of credit  490,310   7,739  6.26   440,288   7,215  6.50 
Installment loans  9,182   196  8.46   11,842   223  7.48 
                 
Loans, net of unearned income  5,413,714   60,875  4.49   5,175,575   55,953  4.32 
                 
Total interest earning assets  6,389,111  $69,607  4.35   6,196,623  $66,033  4.25 
                 
Allowance for credit losses on loans  (54,467)        (51,706)      
Cash & non-interest earning assets  219,106         208,701       
                 
                 
Total assets $6,553,750        $6,353,618       
                 
                 
Liabilities and shareholders' equity                
                 
Deposits:                
Interest bearing checking accounts $1,092,564  $642  0.23% $1,035,366  $483  0.18%
Money market accounts  442,480   1,597  1.43   464,334   2,065  1.76 
Savings  1,076,926   730  0.27   1,077,441   741  0.27 
Time deposits  2,288,063   19,245  3.34   2,125,920   19,427  3.63 
                 
Total interest bearing deposits  4,900,033   22,214  1.80   4,703,061   22,716  1.92 
Short-term borrowings  102,386   354  1.37   87,348   198  0.90 
                 
Total interest bearing liabilities  5,002,419  $22,568  1.79   4,790,409  $22,914  1.90 
                 
Demand deposits  825,203         792,621       
Other liabilities  75,989         76,502       
Shareholders' equity  650,139         694,086       
                 
Total liabilities and shareholders' equity $6,553,750        $6,353,618       
                 
Net interest income   $47,039       $43,119    
                 
Net interest spread      2.56%      2.35%
                 
                 
Net interest margin (net interest income to total interest earning assets)      2.95%      2.79%
                 
                 
DISTRIBUTION OF ASSETS, LIABILITIES AND SHAREHOLDERS' EQUITY -
INTEREST RATES AND INTEREST DIFFERENTIAL, Continued
                 
(dollars in thousands)                
(Unaudited) Nine months ended
 Nine Months Ended
  September 30, 2026
 September 30, 2025
  Average Interest
 Average
 Average Interest
 Average
  Balance    Rate
 Balance    Rate
Assets                
                 
Securities available for sale:                
U. S. government sponsored enterprises $17,681   346  2.61% $72,461   1,809  3.33%
Mortgage backed securities and collateralized mortgage obligations - residential  219,451   4,464  2.71   240,401   4,679  2.59 
State and political subdivisions  9   -  6.77   18   1  6.77 
Corporate bonds  70,395   2,290  4.34   30,696   735  3.19 
Small Business Administration - guaranteed participation securities  11,098   178  2.14   14,151   228  2.15 
Other  712   23  6.46   698   22  4.20 
                 
Total securities available for sale  319,346   7,301  4.57   358,425   7,474  2.78 
                 
Federal funds sold and other short-term Investments  668,926   18,547  3.71   641,793   21,320  4.44 
                 
Held to maturity securities:                
Mortgage backed securities and collateralized mortgage obligations - residential  3,972   134  4.50   4,969   163  4.37 
                 
Total held to maturity securities  3,972   134  4.50   4,969   163  4.37 
                 
Federal Home Loan Bank stock  6,704   361  10.77   6,567   405  8.22 
                 
Commercial loans  320,738   13,565  5.64   306,091   12,851  5.60 
Residential mortgage loans  4,532,068   140,718  4.14   4,394,245   129,940  3.94 
Home equity lines of credit  476,358   22,297  6.26   427,830   20,480  6.40 
Installment loans  9,923   617  8.32   12,440   689  7.40 
                 
Loans, net of unearned income  5,339,087   177,197  4.43   5,140,606   163,960  4.25 
                 
Total interest earning assets  6,338,035   203,540  4.28   6,152,360   193,322  4.19 
                 
Allowance for credit losses on loans  (53,483)        (50,991)      
Cash & non-interest earning assets  220,871         204,651       
                 
                 
Total assets $6,505,423        $6,306,020       
                 
                 
Liabilities and shareholders' equity                
                 
Deposits:                
Interest bearing checking accounts$ 1,079,452   1,726  0.21%$ 1,037,598   1,577  0.20%
Money market accounts  445,015   4,780  1.44   468,059   6,140  1.75 
Savings  1,072,414   2,108  0.26   1,084,712   2,208  0.27 
Time deposits  2,244,343   56,465  3.36   2,088,844   57,605  3.69 
                 
Total interest bearing deposits  4,841,224   65,079  1.80   4,679,213   67,530  1.93 
Short-term borrowings  109,206   1,124  1.38   83,885   554  0.88 
                 
Total interest bearing liabilities  4,950,430   66,203  1.79   4,763,098   68,084  1.91 
                 
Demand deposits  814,465         777,573       
Other liabilities  74,106         76,372       
Shareholders' equity  666,422         688,977       
                 
Total liabilities and shareholders' equity$ 6,505,423       $ 6,306,020       
                 
Net interest income    137,337        125,238    
                 
Net interest spread      2.49%      2.28%
                 
                 
Net interest margin (net interest income to total interest earning assets)      2.89%      2.71%


Non-GAAP Financial Measures Reconciliation

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

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

We believe that these non-GAAP financial measures provide information that is important to investors and that is useful in understanding our financial results. Our management internally assesses our performance based, in part, on these measures. However, these non-GAAP financial measures are supplemental and not a substitute for an analysis based on GAAP measures. As other companies may use different calculations for these measures, this presentation may not be comparable to other similarly titled measures reported by other companies. A reconciliation of the non-GAAP measures of tangible equity as a percentage of tangible assets, and adjusted efficiency ratio to the most directly comparable GAAP measures is set forth below.  

NON-GAAP FINANCIAL MEASURES RECONCILIATION
             
(dollars in thousands)            
(Unaudited)            
    9/30/2026 6/30/2026 9/30/2025    
Tangible Equity to Tangible Assets            
             
Equity (GAAP)   $631,325  $656,009  $692,013     
Less: Intangible assets    553   553   553     
Tangible equity (Non-GAAP)   $630,772  $655,456  $691,460     
             
Total Assets (GAAP)   $6,494,060  $6,524,913  $6,349,024     
Less: Intangible assets    553   553   553     
Tangible assets (Non-GAAP)   $6,493,507  $6,524,360  $6,348,471     
             
Consolidated Equity to Assets (GAAP)    9.72%  10.05%  10.90%    
Consolidated Tangible Equity to Tangible Assets (Non-GAAP)    9.71%  10.05%  10.89%    
             
    Three months ended Nine months ended
Efficiency and Adjusted Efficiency Ratios   9/30/2026 6/30/2026 9/30/2025 9/30/2026 9/30/2025
             
Net interest income (GAAP) A $47,039  $45,590  $43,119  $137,337  $125,238 
Non-interest income (GAAP) B  4,818   5,912   4,689   15,571   14,515 
Less: Net gains on equity securities C  56   844   -   900   - 
Revenue used for efficiency ratio (Non-GAAP) D $51,801  $50,658  $47,808  $152,008  $139,753 
             
Total noninterest expense (GAAP) E $28,019  $28,333  $26,242  $83,334  $78,794 
Less: Other real estate expense, net F  (12)  112   8   150   558 
Expense used for efficiency ratio (Non-GAAP) G $28,031  $28,221  $26,234  $83,184  $78,236 
             
Efficiency Ratio (GAAP) E/(A+B)  54.03%  55.01%  54.89%  54.50%  56.38%
Adjusted Efficiency Ratio (Non-GAAP) G/D  54.11%  55.71%  54.87%  54.72%  55.98%


Subsidiary:Trustco Bank
  
Contact:Robert Leonard
 Executive Vice President
 (518) 381-3693
  
 Lauren A. McCormick
 Vice President, Treasurer, and
 Assistant Corporate Secretary
 (518) 381-3673