
TrustCo Bank Corp NY (TRST) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
45.3M
Net Income
14.3M
31.48%
EPS (Diluted)
$0.75
Balance Sheet Metrics
Total Assets
6.3B
Total Liabilities
5.7B
Shareholders Equity
687.8M
Debt to Equity
8.22
Cash Flow Metrics
Operating Cash Flow
11.6M
Free Cash Flow
-3.3M
Revenue & Profitability Trend
TrustCo Bank Corp NY Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 171.8M | 190.2M | 199.4M | 178.3M | 170.8M |
Cost of Goods Sold | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Gross Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 54.1M | 57.4M | 51.1M | 53.7M | 49.8M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 54.1M | 57.4M | 51.1M | 53.7M | 49.8M |
Operating Income | - | - | - | - | - |
Operating Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | - | - | - | - | - |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 64.0M | 77.6M | 99.4M | 82.1M | 69.4M |
Income Tax | 15.2M | 19.0M | 24.2M | 20.6M | 17.0M |
Effective Tax Rate % | 23.8% | 24.4% | 24.3% | 25.1% | 24.5% |
Net Income | 48.8M | 58.6M | 75.2M | 61.5M | 52.5M |
Net Margin % | 28.4% | 30.8% | 37.7% | 34.5% | 30.7% |
Key Metrics | |||||
EBITDA | - | - | - | - | - |
EPS (Basic) | $2.57 | $3.08 | $3.93 | $3.19 | $2.72 |
EPS (Diluted) | $2.57 | $3.08 | $3.93 | $3.19 | $2.72 |
Basic Shares Outstanding | 19018000 | 19024000 | 19131000 | 19259000 | 19301200 |
Diluted Shares Outstanding | 19018000 | 19024000 | 19131000 | 19259000 | 19301200 |
Income Statement Trend
TrustCo Bank Corp NY Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 47.4M | 49.3M | 43.4M | 48.4M | 47.2M |
Short-term Investments | 297.2M | 452.3M | 481.5M | 407.7M | 439.1M |
Accounts Receivable | - | - | - | - | - |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | - | - | - | - | - |
Non-Current Assets | |||||
Property, Plant & Equipment | 36.6M | 40.5M | 44.7M | 48.1M | 47.9M |
Goodwill | - | - | - | - | - |
Intangible Assets | - | - | - | - | - |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | - | - | - | - | - |
Total Non-Current Assets | - | - | - | - | - |
Total Assets | 6.2B | - | - | - | - |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | - | - | - | - | - |
Short-term Debt | - | - | 122.7M | 244.7M | 214.8M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | - | - | - | - | - |
Non-Current Liabilities | |||||
Long-term Debt | 40.2M | 44.5M | 49.0M | 52.7M | 52.8M |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | - | - | - | - | - |
Total Liabilities | 5.6B | - | - | - | - |
Equity | |||||
Common Stock | 20.1M | 20.1M | 20.1M | 20.0M | 20.0M |
Retained Earnings | 446.5M | 425.1M | 393.8M | 349.1M | 314.0M |
Treasury Stock | 45.3M | 43.8M | 43.8M | 36.8M | 34.4M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 676.3M | 645.3M | 600.0M | 601.1M | 568.2M |
Key Metrics | |||||
Total Debt | 40.2M | 44.5M | 171.7M | 297.4M | 267.5M |
Working Capital | 0 | 0 | 0 | 0 | 0 |
Balance Sheet Composition
TrustCo Bank Corp NY Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 48.8M | 58.6M | 75.2M | 61.5M | 52.5M |
Depreciation & Amortization | 11.4M | 10.8M | 10.6M | 10.6M | 10.2M |
Stock-Based Compensation | 720.0K | 103.0K | 0 | 0 | 15.0K |
Working Capital Changes | -6.6M | -11.8M | -12.3M | -16.4M | -16.6M |
Operating Cash Flow | 56.3M | 59.5M | 77.5M | 55.2M | 44.6M |
Investing Activities | |||||
Capital Expenditures | -4.2M | -5.7M | -3.3M | -2.8M | -3.8M |
Acquisitions | - | - | - | - | - |
Investment Purchases | -42.8M | -19.7M | -203.5M | -140.0M | -145.3M |
Investment Sales | 141.2M | 59.7M | 86.2M | 161.6M | 291.5M |
Investing Cash Flow | 94.2M | 36.4M | -120.3M | 19.4M | 148.0M |
Financing Activities | |||||
Share Repurchases | -374.0K | 0 | -7.0M | -2.6M | -3.5M |
Dividends Paid | -27.4M | -27.4M | -27.0M | -26.3M | -26.3M |
Debt Issuance | - | - | - | - | - |
Debt Repayment | - | - | - | - | - |
Financing Cash Flow | -32.2M | -61.1M | -156.0M | 1.1M | 36.3M |
Free Cash Flow | 54.6M | 58.5M | 74.8M | 52.5M | 58.3M |
Net Change in Cash | 118.4M | 34.8M | -198.8M | 75.7M | 228.9M |
Cash Flow Trend
TrustCo Bank Corp NY Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
14.09
Forward P/E
13.64
Price to Book
1.07
Price to Sales
4.21
PEG Ratio
0.72
Profitability Ratios
Profit Margin
30.21%
Operating Margin
46.54%
Return on Equity
7.93%
Return on Assets
0.86%
Financial Health
Debt to Equity
0.18
Beta
0.72
Per Share Data
EPS (TTM)
$2.78
Book Value per Share
$36.75
Revenue per Share
$9.32
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
trst | 733.6M | 14.09 | 1.07 | 7.93% | 30.21% | 0.18 |
Nu Holdings | 76.8B | 33.78 | 8.01 | 27.88% | 39.32% | 0.36 |
U.S. Bancorp | 75.3B | 11.58 | 1.38 | 11.67% | 27.00% | 1.34 |
Nicolet Bankshares | 2.0B | 15.37 | 1.68 | 11.89% | 37.26% | 0.11 |
OFG Bancorp | 1.9B | 10.30 | 1.47 | 15.20% | 31.43% | 0.38 |
LendingClub | 1.9B | 26.06 | 1.36 | 5.50% | 5.93% | 1.59 |
Financial data is updated regularly. All figures are in the company's reporting currency.