|
Total Revenue
|
|
$113.4m
|
$120.5m
|
$119.4m
|
$4.9m
|
$4.0m
|
$5.4m
|
$5.7m
|
$5.5m
|
$6.4m
|
$6.9m
|
|
Revenue Not from Contract with Customer, Other
|
|
—
|
—
|
—
|
—
|
$1.1m
|
$357k
|
$338k
|
$948k
|
$1.1m
|
$1.3m
|
|
Noninterest income:
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Bank Owned Life Insurance Income
|
|
$4.0m
|
$5.4m
|
$3.7m
|
$7.0m
|
$3.8m
|
$4.1m
|
$3.4m
|
$3.6m
|
$4.2m
|
$7.1m
|
|
Amortization of Intangible Assets
|
|
$447k
|
$386k
|
$326k
|
$265k
|
$229k
|
$200k
|
$174k
|
$124k
|
$85k
|
$47k
|
|
Debt and Equity Securities, Gain (Loss)
|
|
—
|
$1.1m
|
($879k)
|
$2.0m
|
$1.6m
|
$1.7m
|
($2.2m)
|
$1.7m
|
$1.7m
|
$1.7m
|
|
Goodwill, Impairment Loss
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$41.0m
|
|
Loans
|
|
$111.8m
|
$120.3m
|
$127.6m
|
$136.1m
|
$146.6m
|
$158.2m
|
$160.9m
|
$181.6m
|
$183.9m
|
$184.8m
|
|
Mortgage-backed securities
|
|
$10.8m
|
$9.2m
|
$13.0m
|
$19.7m
|
$16.6m
|
$10.6m
|
$12.5m
|
$14.7m
|
$29.4m
|
$55.6m
|
|
Other securities
|
|
$908k
|
$1.3m
|
$4.1m
|
$6.3m
|
$2.9m
|
$2.0m
|
$4.3m
|
$5.1m
|
$11.5m
|
$2.0m
|
|
FHLB of New York dividends
|
|
$1
|
$1
|
$2
|
$2
|
$2
|
$1
|
$1
|
$3
|
$4
|
$3
|
|
Deposits in other financial institutions
|
|
$285k
|
$584k
|
$919k
|
$1.4m
|
$307k
|
$197k
|
$817k
|
$4.2m
|
$9.4m
|
$3.5m
|
|
Deposits
|
|
$14.3m
|
$16.4m
|
$27.7m
|
$41.3m
|
$25.2m
|
$6.2m
|
$10.3m
|
$48.8m
|
$82.3m
|
$78.9m
|
|
Borrowings
|
|
$7.4m
|
$7.6m
|
$8.3m
|
$12.0m
|
$13.1m
|
$10.4m
|
$9.3m
|
$32.1m
|
$37.8m
|
$29.5m
|
|
Subordinated debt
|
|
—
|
—
|
—
|
—
|
$0
|
$0
|
$1.8m
|
$3.3m
|
$3.3m
|
$3.3m
|
|
Net interest income
|
|
$103.3m
|
$108.9m
|
$111.2m
|
$111.8m
|
$129.8m
|
$155.6m
|
$158.3m
|
$124.7m
|
$114.5m
|
$137.4m
|
|
Provision for credit losses
|
|
—
|
—
|
—
|
—
|
$12.7m
|
($6.2m)
|
$4.5m
|
$1.4m
|
$4.3m
|
$7.4m
|
|
Net interest income after provision for credit losses
|
|
$102.7m
|
$107.5m
|
$108.6m
|
$111.8m
|
$117.1m
|
$161.8m
|
$153.8m
|
$123.3m
|
$110.2m
|
$130.0m
|
|
Fees and service charges for customer services
|
|
$4.9m
|
$4.7m
|
$4.9m
|
$4.9m
|
$4.0m
|
$5.4m
|
$5.7m
|
$5.5m
|
$6.4m
|
$6.9m
|
|
Income on bank-owned life insurance
|
|
$4.0m
|
$5.4m
|
$3.7m
|
$7.0m
|
$3.8m
|
$4.1m
|
$3.4m
|
$3.6m
|
$4.2m
|
$7.1m
|
|
Losses on available-for-sale debt securities, net
|
|
—
|
$169k
|
$178k
|
$514k
|
$327k
|
$1.5m
|
$279k
|
($17k)
|
($6k)
|
$0
|
|
Gains on trading securities, net
|
|
—
|
$1.1m
|
($879k)
|
$2.0m
|
$1.6m
|
$1.7m
|
($2.2m)
|
$1.7m
|
$1.7m
|
$1.7m
|
|
Gains on sale of loans
|
|
—
|
—
|
$0
|
$0
|
$665k
|
$1.4m
|
$453k
|
$134k
|
$51k
|
$0
|
|
Gain on sale of property
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
$0
|
$3.4m
|
$0
|
|
Other
|
|
$9.3m
|
$8.3m
|
$6.9m
|
$6.0m
|
$5.2m
|
$5.7m
|
$6.2m
|
$6.3m
|
$6.7m
|
$6.4m
|
|
Compensation and employee benefits
|
|
$39.8m
|
$38.2m
|
$34.8m
|
$39.6m
|
$41.4m
|
$43.7m
|
$42.0m
|
$46.5m
|
$49.3m
|
$51.4m
|
|
Occupancy
|
|
$11.4m
|
$11.3m
|
$12.1m
|
$13.7m
|
$15.2m
|
$14.0m
|
$13.2m
|
$13.3m
|
$13.1m
|
$13.1m
|
|
Furniture and equipment
|
|
$1.4m
|
$1.1m
|
$1.0m
|
$1.1m
|
$1.5m
|
$1.7m
|
$1.7m
|
$1.9m
|
$1.8m
|
$1.6m
|
|
Data processing
|
|
$6.1m
|
$4.6m
|
$5.0m
|
$5.7m
|
$8.1m
|
$6.8m
|
$7.4m
|
$8.1m
|
$8.0m
|
$9.2m
|
|
Professional fees
|
|
$3.5m
|
$2.8m
|
$3.5m
|
$3.5m
|
$4.1m
|
$3.6m
|
$3.8m
|
$3.4m
|
$3.2m
|
$3.6m
|
|
Advertising
|
|
$1.9m
|
$1.9m
|
$2.7m
|
$3.4m
|
$2.1m
|
$2.4m
|
$2.2m
|
$2.2m
|
$1.6m
|
$1.4m
|
|
Federal Deposit Insurance Corporation (FDIC) insurance
|
|
$1.5m
|
$1.1m
|
$1.1m
|
$563k
|
$885k
|
$1.4m
|
$1.4m
|
$2.3m
|
$2.5m
|
$2.4m
|
|
Impairment of Goodwill
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
$0
|
$41.0m
|
|
Net unrealized holding gains
|
|
($2.2m)
|
($283k)
|
($5.2m)
|
$19.7m
|
$12.1m
|
($13.9m)
|
($69.9m)
|
$22.4m
|
$16.1m
|
$22.9m
|
|
Net unrealized gains
|
|
($2.5m)
|
($452k)
|
($5.4m)
|
$19.2m
|
$11.8m
|
($15.4m)
|
($70.2m)
|
$22.4m
|
$16.1m
|
$22.9m
|
|
Post-retirement benefits adjustment
|
|
$244k
|
$74k
|
$240k
|
$77k
|
$0
|
$0
|
$172k
|
($344k)
|
($13k)
|
$81k
|
|
Other comprehensive income, before tax
|
|
($2.3m)
|
($378k)
|
($5.1m)
|
$19.2m
|
$11.8m
|
($15.4m)
|
($70.0m)
|
$22.1m
|
$16.0m
|
$23.0m
|
|
Other comprehensive income, net of tax
|
|
($1.3m)
|
($227k)
|
($3.7m)
|
$13.8m
|
$8.5m
|
($11.1m)
|
($50.4m)
|
$15.9m
|
$11.6m
|
$16.1m
|
|
Comprehensive income
|
|
$24.8m
|
$24.5m
|
$36.4m
|
$54.1m
|
$45.4m
|
$59.6m
|
$10.7m
|
$53.6m
|
$41.5m
|
$16.9m
|
|
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest
|
|
$39.8m
|
$51.7m
|
$49.7m
|
$53.0m
|
$50.0m
|
$97.1m
|
$84.9m
|
$51.8m
|
$40.5m
|
$17.1m
|
|
Total interest income
|
|
$125.0m
|
$132.9m
|
$147.3m
|
$165.1m
|
$168.1m
|
$172.3m
|
$179.7m
|
$208.8m
|
$237.9m
|
$249.1m
|
|
Total non-interest income
|
|
$10.1m
|
$11.6m
|
$8.1m
|
$14.8m
|
$11.5m
|
$14.5m
|
$8.0m
|
$11.9m
|
$16.8m
|
$16.9m
|
|
Less: reclassification adjustment for net losses included in net income
|
|
($306k)
|
($169k)
|
($178k)
|
($514k)
|
($327k)
|
($1.5m)
|
($279k)
|
$17k
|
$6k
|
$0
|
|
Income tax benefit related to reclassification adjustment for losses included in net income
|
|
$122k
|
$68k
|
$50k
|
$144k
|
$91k
|
$419k
|
$79k
|
($5k)
|
($2k)
|
$0
|
|
Net Income (Loss) Attributable to Parent
|
|
$26.1m
|
$24.8m
|
$40.1m
|
$40.2m
|
$37.0m
|
$70.7m
|
$61.1m
|
$37.7m
|
$29.9m
|
$796k
|
|
Earnings Per Share, Basic
|
|
$0.59
|
$0.55
|
$0.87
|
$0.86
|
$0.76
|
$1.46
|
$1.32
|
$0.86
|
$0.72
|
$0.02
|
|
Earnings Per Share, Diluted
|
|
$0.57
|
$0.53
|
$0.85
|
$0.85
|
$0.76
|
$1.45
|
$1.32
|
$0.86
|
$0.72
|
$0.02
|
|
Common Stock, Dividends, Per Share, Declared
|
|
$0.31
|
$0.34
|
$0.40
|
$0.43
|
$0.44
|
$0.50
|
$0.52
|
$0.52
|
$0.52
|
$0.52
|
|
Weighted Average Number of Shares Outstanding, Basic
|
|
44.4m
|
45.3m
|
46.3m
|
46.8m
|
48.7m
|
48.4m
|
46.2m
|
43.6m
|
41.6m
|
40.1m
|
|
Basic weighted average shares outstanding (in shares)
|
|
44.4m
|
45.3m
|
46.3m
|
46.8m
|
48.7m
|
48.4m
|
46.2m
|
43.6m
|
41.6m
|
40.1m
|
|
Diluted weighted average shares outstanding (in shares)
|
|
45.7m
|
46.9m
|
47.1m
|
47.2m
|
48.8m
|
48.8m
|
46.4m
|
43.6m
|
41.6m
|
40.2m
|
|
Weighted Average Number of Shares Outstanding, Diluted
|
|
45.7m
|
46.9m
|
47.1m
|
47.2m
|
48.8m
|
48.8m
|
46.4m
|
43.6m
|
41.6m
|
40.2m
|
|
Noninterest expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
Labor and Related Expense
|
|
$39.8m
|
$38.2m
|
$34.8m
|
$39.6m
|
$41.4m
|
$43.7m
|
$42.0m
|
$46.5m
|
$49.3m
|
$51.4m
|
|
Equipment Expense
|
|
$1.4m
|
$1.1m
|
$1.0m
|
$1.1m
|
$1.5m
|
$1.7m
|
$1.7m
|
$1.9m
|
$1.8m
|
$1.6m
|
|
Marketing and Advertising Expense
|
|
$1.9m
|
$1.9m
|
$2.7m
|
$3.4m
|
$2.1m
|
$2.4m
|
$2.2m
|
$2.2m
|
$1.6m
|
$1.4m
|
|
Financing Receivable Excluding Accrued Interest Credit Loss Expense Reversal
|
|
—
|
—
|
—
|
—
|
$12.7m
|
($6.2m)
|
$4.5m
|
$1.4m
|
$4.3m
|
$7.4m
|
|
Operating Lease, Expense
|
|
—
|
—
|
—
|
$6.8m
|
$8.0m
|
$5.9m
|
$6.1m
|
$6.0m
|
$6.0m
|
$5.9m
|
|
Credit (benefit) loss expense for off-balance sheet exposures
|
|
—
|
—
|
—
|
—
|
$0
|
$307k
|
($1.1m)
|
($555k)
|
$282k
|
($228k)
|
|
Interest Expense
|
|
$21.7m
|
$24.0m
|
$36.0m
|
$53.4m
|
$38.3m
|
$16.6m
|
$21.4m
|
$84.1m
|
$123.4m
|
$111.7m
|
|
Interest Expense, Debt
|
|
$7.4m
|
$7.6m
|
$8.3m
|
$12.0m
|
$13.1m
|
$10.4m
|
$9.3m
|
$32.1m
|
$37.8m
|
$29.5m
|
|
Income before income tax expense
|
|
$39.8m
|
$51.7m
|
$49.7m
|
$53.0m
|
$50.0m
|
$97.1m
|
$84.9m
|
$51.8m
|
$40.5m
|
$17.1m
|
|
Income tax expense
|
|
$13.7m
|
$27.0m
|
$9.6m
|
$12.8m
|
$13.0m
|
$26.5m
|
$23.7m
|
$14.1m
|
$10.6m
|
$16.3m
|
|
Income tax expense related to net unrealized holding gains on debt securities available-for-sale
|
|
$894k
|
$113k
|
$1.5m
|
($5.5m)
|
($3.4m)
|
$3.9m
|
$19.6m
|
($6.3m)
|
($4.5m)
|
($6.9m)
|
|
Income tax (benefit) expense related to post-retirement benefits adjustment
|
|
($98k)
|
($30k)
|
($67k)
|
($22k)
|
$0
|
$0
|
($48k)
|
$94k
|
$4k
|
($24k)
|
|
Interest Income (Expense), Net
|
|
$103.3m
|
$108.9m
|
$111.2m
|
$111.8m
|
$129.8m
|
$155.6m
|
$158.3m
|
$124.7m
|
$114.5m
|
$137.4m
|
|
Total interest expense
|
|
$21.7m
|
$24.0m
|
$36.0m
|
$53.4m
|
$38.3m
|
$16.6m
|
$21.4m
|
$84.1m
|
$123.4m
|
$111.7m
|
|
Total non-interest expense
|
|
$72.9m
|
$67.4m
|
$67.0m
|
$73.5m
|
$78.5m
|
$79.2m
|
$76.9m
|
$83.5m
|
$86.5m
|
$129.9m
|
|
Income Tax Expense (Benefit)
|
|
$13.7m
|
$27.0m
|
$9.6m
|
$12.8m
|
$13.0m
|
$26.5m
|
$23.7m
|
$14.1m
|
$10.6m
|
$16.3m
|