NBT Bancorp Inc. Announces Record Net Income of $76.4 Million; Declares Cash Dividend


NORWICH, N.Y., Jan. 25, 2016 (GLOBE NEWSWIRE) -- NBT Bancorp Inc. (NBT) (NASDAQ:NBTB) reported net income for the year ended December 31, 2015 of $76.4 million, up from $75.1 million from the prior year.  Earnings per diluted share for the year ended December 31, 2015 was $1.72, up from $1.69 for the prior year. 

Net income for the three months ended December 31, 2015 was $19.1 million, up from $18.5 million for the same period last year.  Diluted earnings per share for the three months ended December 31, 2015 was $0.43, up from $0.42 for the same period last year. 

2015 Highlights:

  • 2015 organic loan growth of 5.1% 
  • Average demand deposits for 2015 up 11.2% from 2014
  • Improvement in asset quality indicators:
    • Nonperforming loans to total loans improved to 0.64% at December 31, 2015 from 0.82% at December 31, 2014
    • Past due loans to total loans improved to 0.62% at December 31, 2015 from 0.69% at December 31, 2014
    • Net charge-offs to average loans improved to 0.38% for 2015 from 0.41% in 2014

“We are pleased to report strong financial performance in 2015, including record net income of $76.4 million, in a very challenging environment,” said NBT President and CEO Martin Dietrich. “Our organic deposit and loan growth and improvement in our asset quality indicators demonstrate the ongoing efforts of our employees to deliver quality financial solutions and build lasting relationships while constantly striving to enhance the experience we deliver to our customers. We remain confident that NBT is well positioned for future success and will continue investing in our company to create long-term value for our shareholders.”

Net interest income was $252.6 million for the year ended December 31, 2015, up $0.7 million from 2014.  Fully taxable equivalent (“FTE”) net interest margin was 3.50% for the year ended December 31, 2015, down from 3.61% for the year ended December 31, 2014.  Average interest earning assets were up $241.8 million, or 3.4%, for the year ended December 31, 2015 as compared to 2014.  This increase from last year was driven primarily by organic loan growth in both years.  Yields on earning assets decreased from 3.94% during 2014 to 3.78% for 2015, more than offsetting the growth in earning assets, resulting in a 0.7% decrease in interest income for the year ended December 31, 2015 as compared to the year ended December 31, 2014.  The yield compression was driven by a 20 basis-point decrease in loan yields from 2014 to 2015.  Average interest bearing liabilities increased $21.0 million, or 0.4%, from the year ended December 31, 2014 to the year ended December 31, 2015.  Total average deposits increased $344.2 million, or 5.6%, for the year ended December 31, 2015 as compared to last year driven primarily by an 11.2% increase in non-interest bearing demand deposits, as well as increases in money market deposit accounts and savings deposits in 2015.  This increase was partially offset by a decrease in average long-term borrowings of $93.9 million for the year ended December 31, 2015 as compared to last year due to the debt restructuring strategy completed during the third quarter of 2014.  In addition, average short-term borrowings decreased $42.6 million for the year ended December 31, 2015 as compared to last year driven by deposit growth.  The rates paid on interest bearing liabilities decreased by 5 basis-points for the year ended December 31, 2015 as compared to 2014.  This decrease resulted primarily from a shift in deposits into lower cost core deposits as well as the aforementioned debt restructuring.

Net interest income was $63.5 million for the fourth quarter of 2015, down $0.7 million from the previous quarter, and down $0.5 million from the fourth quarter of 2014.  FTE net interest margin was 3.42% for the three months ended December 31, 2015, down from 3.48% for the previous quarter and down from 3.61% for the fourth quarter of 2014.  Average interest earning assets were up $49.2 million, or 0.7%, for the fourth quarter of 2015 as compared to the prior quarter, and up $341.5 million, or 4.8%, from the same period in 2014.  The increase from the third quarter of 2015 was driven primarily by organic loan production.  Yields on earning assets decreased by 7 basis-points from 3.77% during the third quarter of 2015 to 3.70% for the fourth quarter of 2015.  This decrease in yield was partially offset by the growth in earning assets during the fourth quarter of 2015, and resulted in the 1.0% decrease in interest income for the fourth quarter of 2015 as compared to the prior quarter.  The yield compression was driven primarily by a 9 basis-point decrease in loan yields from the third quarter of 2015 to the fourth quarter of 2015.  Average interest bearing liabilities decreased nominally from the third quarter of 2015 to the fourth quarter of 2015.  The rate paid on interest bearing liabilities was 0.40% for both the fourth and third quarters of 2015 and contributed to the relatively flat interest expense for the fourth quarter of 2015 as compared to the prior quarter.      

Noninterest income for the year ended December 31, 2015 was $118.5 million, down $7.5 million, or 6.0%, from the year ended December 31, 2014.  The decrease from 2014 was primarily driven by a gain recognized in 2014 from the previously disclosed sale of our ownership interest in Springstone.  This decrease was offset by a gain on the sale of an equity investment totaling $3.0 million in the fourth quarter of 2015.  In addition, retirement plan administration fees were up $2.0 million, or 16.6%, from 2014 to 2015 due to new business generation as well as the 2015 acquisition of Third Party Administrators, Inc. (“TPA, Inc.”).  ATM and debit card fees were up $1.1 million, or 6.5%, in 2015 as compared to 2014 due to an increase in debit card activity.  Other noninterest income was up $3.7 million in 2015 as compared with 2014 due primarily to charge-off recoveries on acquired loans of $1.5 million and a favorable settlement of a prior accrual of $1.6 million in 2015.    

Noninterest income for the three months ended December 31, 2015 was $32.5 million, up $1.2 million from the prior period, and up $5.4 million from the same period in 2014.  The increase from 2014 was primarily driven by the aforementioned $3.0 million gain from the 2015 sale of an equity investment.  In addition, retirement plan administration fees were up $1.2 million during the three months ended December 31, 2015 as compared with the same period in 2014, due primarily to the aforementioned acquisition of TPA, Inc.  Other noninterest income was up $2.1 million in fourth quarter of 2015 as compared with the same period in 2014 due primarily to the aforementioned favorable settlement of a prior accrual in 2015.         

Noninterest expense for the year ended December 31, 2015 was $236.2 million, down $9.9 million from 2014.  This decrease was driven primarily by $17.9 million in prepayment penalties resulting from the debt restructuring in 2014.  This decrease was partially offset by an increase in salaries and employee benefits of $4.7 million, or 3.9%, from 2014 to 2015.  This increase was driven primarily by higher post retirement expenses as well as contract termination costs accrued in the fourth quarter of 2015.  In addition, other operating expenses were up $4.6 million in 2015 as compared with 2014.  This increase was driven primarily by branch reorganization expenses totaling $3.8 million in 2015.    

Noninterest expense for the three months ended December 31, 2015 was $60.6 million, up $0.7 million from the previous quarter, and up $3.9 million from the same period in 2014.  The increase from the prior quarter was due primarily to an increase in salaries and employee benefits driven by higher post retirement costs as well as the aforementioned contract termination costs in the fourth quarter of 2015.  This increase was partially offset by a $2.9 million decrease in other operating expenses for the fourth quarter of 2015 as compared with the third quarter of 2015.  This decrease was driven by the aforementioned branch reorganization expenses, which were mostly incurred during the third quarter of 2015.  The increase in noninterest expense from the fourth quarter of 2014 to the fourth quarter of 2015 was driven primarily by the aforementioned increase in salaries and employee benefits.  

Asset Quality

Net charge-offs were $21.6 million for the year ended December 31, 2015, down from $22.6 million for the year ended December 31, 2014.  Provision expense was $18.3 million for the year ended December 31, 2015, as compared with $19.5 million for 2014.  Net charge-offs to average loans for 2015 was 0.38%, compared with 0.41% for 2014.  Included in these net charge-offs were $1.3 million and $3.0 million during the fourth quarter of 2015 and 2014, respectively, related to one acquired commercial loan relationship.

Net charge-offs were $7.6 million for the three months ended December 31, 2015, up from $5.1 million for the prior quarter, and down from $9.9 million for the fourth quarter of 2014.  Provision expense was $5.8 million for the three months ended December 31, 2015, as compared with $5.0 million for the prior quarter, and $6.9 million for the fourth quarter of 2014.  Annualized net charge-offs to average loans for the fourth quarter of 2015 was 0.51%, compared with 0.35% for the third quarter of 2015 and 0.70% for the fourth quarter of 2014.

Nonperforming loans to total loans was 0.64% at December 31, 2015, down from 0.79% for the prior quarter, and down from 0.82% at December 31, 2014.  Past due loans as a percentage of total loans were 0.62% at December 31, 2015, down slightly from 0.63% at September 31, 2015, and down from 0.69% at December 31, 2014.   

The allowance for loan losses totaled $63.0 million at December 31, 2015, compared to $64.9 million at September 30, 2015, and $66.4 million at December 31, 2014.  The allowance for loan losses as a percentage of loans was 1.07% (1.18% excluding acquired loans with no related allowance recorded) at December 31, 2015, compared to 1.10% (1.21% excluding acquired loans with no related allowance recorded) at September 30, 2015 and 1.19% (1.36% excluding acquired loans with no related allowance recorded) at December 31, 2014.  The decrease in the allowance for loan losses as a percentage of loans from prior periods was due primarily to continued positive trends in asset quality metrics of the originated loan portfolio.   

Balance Sheet

Total assets were $8.3 billion at December 31, 2015, up $455.3 million, or 5.8% from December 31, 2014.  Loans were $5.9 billion at December 31, 2015, up $287.9 million from December 31, 2014, due to organic loan growth in 2015.  Total deposits were $6.6 billion at December 31, 2015, up $305.2 million, or 4.8%, from December 31, 2014.  Stockholders’ equity was $882.0 million, representing a total equity-to-total assets ratio of 10.67% at December 31, 2015, compared with $864.2 million or a total equity-to-total assets ratio of 11.07% at December 31, 2014.

Stock Repurchase Program

The Company purchased 1,047,152 shares of its common stock during the year ended December 31, 2015 at an average price of $25.59 per share under previously announced plans.  As of December 31, 2015, there were 952,848 shares available for repurchase under the repurchase plan that was announced on July 27, 2015, which expires on December 31, 2016.

Dividend

The NBT Board of Directors declared a 2016 first-quarter cash dividend of $0.22 per share at a meeting held today.  The dividend will be paid on March 15, 2016 to shareholders of record as of March 1, 2016.

Corporate Overview

NBT Bancorp Inc. is a financial holding company headquartered in Norwich, N.Y., with total assets of $8.3 billion at December 31, 2015.  The company primarily operates through NBT Bank, N.A., a full-service community bank, and through two financial services companies.  NBT Bank, N.A. has 155 banking locations with offices in New York, Pennsylvania, Vermont, Massachusetts, New Hampshire and Maine. EPIC Advisors, Inc., based in Rochester, N.Y., is a full-service 401(k) plan recordkeeping firm. NBT-Mang Insurance Agency, based in Norwich, N.Y., is a full-service insurance agency. More information about NBT and its divisions can be found on the Internet at: www.nbtbancorp.com, www.nbtbank.com, www.epic1st.com and www.nbtmang.com.

Forward-Looking Statements

This news release contains forward-looking statements. These forward-looking statements involve risks and uncertainties and are based on the beliefs and assumptions of the management of NBT Bancorp and its subsidiaries and on the information available to management at the time that these statements were made. There are a number of factors, many of which are beyond NBT’s control, that could cause actual conditions, events or results to differ significantly from those described in the forward-looking statements. Factors that may cause actual results to differ materially from those contemplated by such forward-looking statements include, among others, the following possibilities: (1) competitive pressures among depository and other financial institutions may increase significantly; (2) revenues may be lower than expected; (3) changes in the interest rate environment may reduce interest margins; (4) general economic conditions, either nationally or regionally, may be less favorable than expected, resulting in, among other things, a deterioration in credit quality and/or a reduced demand for credit; (5) legislative or regulatory changes, including changes in accounting standards and tax laws, may adversely affect the businesses in which NBT is engaged; (6) competitors may have greater financial resources and develop products that enable such competitors to compete more successfully than NBT; and (7) adverse changes may occur in the securities markets or with respect to inflation.  Forward-looking statements speak only as of the date they are made. Except as required by law, NBT does not update forward-looking statements to reflect subsequent circumstances or events.

Non-GAAP Measures

This press release contains financial information determined by methods other than in accordance with accounting principles generally accepted in the United States of America (GAAP).  These measures adjust GAAP measures to exclude the effects of acquisition related intangible amortization expense on earnings and equity as well as providing a fully taxable equivalent yield on securities and loans.  Where non-GAAP disclosures are used in this press release, the comparable GAAP measure, as well as a reconciliation to the comparable GAAP measure, is provided in the accompanying tables.  Management believes that these non-GAAP measures provided useful information that is important to an understanding of the results of NBT’s core business as well as provide information standard in the financial institution industry.  Non-GAAP measures should not be considered a substitute for financial measures determined in accordance with GAAP and investors should consider NBT’s performance and financial condition as reported under GAAP and all other relevant information when assessing the performance or financial condition of NBT.

NBT Bancorp Inc. and Subsidiaries      
SELECTED FINANCIAL DATA      
(unaudited, dollars in thousands except per share data)      
       
  2015  2014  
 4th Q3rd Q2nd Q1st Q4th Q 
Profitability:      
Diluted Earnings Per Share$0.43 $0.45 $0.43 $0.41 $0.42  
Weighted Average Diluted       
Common Shares Outstanding 44,072,049  44,262,426  44,530,123  44,641,913  44,535,274  
Return on Average Assets (1) 0.93% 0.97% 0.97% 0.94% 0.94% 
Return on Average Equity (1) 8.58% 8.97% 8.81% 8.46% 8.46% 
Return on Average Tangible Common Equity (1)(3) 13.04% 13.66% 13.47% 13.08% 13.09% 
Net Interest Margin (1)(2) 3.42% 3.48% 3.51% 3.60% 3.61% 
       
 12 Months ended December 31,    
  2015  2014    
Profitability:   
Diluted Earnings Per Share$1.72 $1.69  
Weighted Average Diluted       
Common Shares Outstanding 44,389,356  44,394,560  
Return on Average Assets 0.96% 0.97% 
Return on Average Equity 8.70% 8.84% 
Return on Average Tangible Common Equity (4) 13.31% 13.90% 
Net Interest Margin (2) 3.50% 3.61% 
       
(1)  Annualized      
(2)  Calculated on a Fully Tax Equivalent (“FTE”) basis      
(3)  Excludes amortization of intangible assets (net of tax) from net income and average tangible common equity is calculated as follows:  
       
       
  2015  2014  
 4th Q3rd Q2nd Q1st Q4th Q 
Net Income$  19,127 $  19,851 $  19,281 $  18,166 $  18,513  
Amortization of intangible assets (net of tax)   750    712    725    784    749  
 $  19,877 $  20,563 $  20,006 $  18,950 $  19,262  
       
Average stockholders' equity$  884,743 $  878,305 $  878,164 $  871,074 $  868,634  
Less: average goodwill and other intangibles   279,904    281,048    282,272    283,508    284,743  
Average tangible common equity$  604,839 $  597,257 $  595,892 $  587,566 $  583,891  
       
(4)  Excludes amortization of intangible assets (net of tax) from net income and average tangible common equity is calculated as follows:  
       
 12 Months ended December 31,    
  2015  2014     
Net Income$  76,425 $  75,074     
Amortization of intangible assets (net of tax)   2,971    3,083     
 $  79,396 $  78,157     
       
Average stockholders' equity$  878,110 $  849,465     
Less: average goodwill and other intangibles   281,671    287,013     
Average tangible common equity$  596,439 $  562,452     
       
Note:  Year-to-date (YTD) EPS may not equal sum of quarters due to share count differences.    

 

NBT Bancorp Inc. and Subsidiaries      
SELECTED FINANCIAL DATA      
(unaudited, dollars in thousands except per share data)      
       
       
  2015  2014  
 4th Q3rd Q2nd Q1st Q4th Q 
Balance Sheet Data:      
Securities Available for Sale$1,174,544 $1,058,397 $1,129,249 $1,071,654 $1,013,171  
Securities Held to Maturity   471,031    470,758    454,312    456,773    454,361  
Net Loans   5,820,115    5,806,129    5,705,929    5,557,664    5,528,912  
Total Assets   8,262,646    8,178,976    8,081,892    7,877,527    7,807,340  
Total Deposits   6,604,843    6,600,627    6,371,479    6,479,437    6,299,605  
Total Borrowings   674,124    594,163    743,893    425,143    548,943  
Total Liabilities   7,380,642    7,302,760    7,205,921    7,000,033    6,943,159  
Stockholders' Equity   882,004    876,216    875,971    877,494    864,181  
       
Asset Quality:      
Nonaccrual Loans$33,744 $42,524 $42,286 $45,053 $41,074  
90 Days Past Due and Still Accruing   3,662    3,790    1,994    2,601    4,941  
Total Nonperforming Loans   37,406    46,314    44,280    47,654    46,015  
Other Real Estate Owned   4,666    4,855    4,649    4,387    3,964  
Total Nonperforming Assets   42,072    51,169    48,929    52,041    49,979  
Allowance for Loan Losses   63,018    64,859    64,959    65,359    66,359  
       
Asset Quality Ratios (Total):      
Allowance for Loan Losses to Total Loans 1.07% 1.10% 1.13% 1.16% 1.19% 
Total Nonperforming Loans to Total Loans 0.64% 0.79% 0.77% 0.85% 0.82% 
Total Nonperforming Assets to Total Assets 0.51% 0.63% 0.61% 0.66% 0.64% 
Allowance for Loan Losses to Total Nonperforming Loans 168.47% 140.04% 146.70% 137.15% 144.21% 
Past Due Loans to Total Loans 0.62% 0.63% 0.61% 0.54% 0.69% 
Net Charge-Offs to Average Loans (3) 0.51% 0.35% 0.30% 0.34% 0.70% 
       
Asset Quality Ratios (Originated) (1):      
Allowance for Loan Losses to Loans 1.18% 1.21% 1.24% 1.29% 1.36% 
Nonperforming Loans to Loans 0.61% 0.63% 0.59% 0.69% 0.72% 
Allowance for Loan Losses to Nonperforming Loans 193.00% 192.49% 208.99% 188.68% 187.88% 
Past Due Loans to Loans 0.64% 0.67% 0.64% 0.56% 0.73% 
       
Capital:      
Equity to Assets 10.67% 10.71% 10.84% 11.14% 11.07% 
Book Value Per Share$20.31 $20.29 $20.05 $19.95 $19.69  
Tangible Book Value Per Share (2)$13.79 $13.80 $13.61 $13.52 $13.22  
Tier 1 Leverage Ratio 9.44% 9.34% 9.57% 9.72% 9.39% 
Common Equity Tier 1 Capital Ratio 10.20% 10.04% 10.22% 10.46% N/A  
Tier 1 Capital Ratio 11.73% 11.57% 11.78% 12.05% 12.32% 
Total Risk-Based Capital Ratio 12.74% 12.62% 12.84% 13.15% 13.50% 
Common Stock Price (End of Period)$27.88 $26.94 $26.17 $25.06 $26.27  
       
(1)  Excludes acquired loans      
(2)  Stockholders' equity less goodwill and intangible assets divided by common shares outstanding   
(3)  Annualized      

 

NBT Bancorp Inc. and Subsidiaries    
CONSOLIDATED BALANCE SHEETS   
(unaudited, dollars in thousands)   
    
 December 31,December 31, 
ASSETS 2015  2014  
Cash and due from banks$   130,593  $  139,635  
Short term interest bearing accounts   9,704     7,001  
Securities available for sale, at fair value    1,174,544     1,013,171  
Securities held to maturity (fair value of $473,140 and $454,994 at   471,031     454,361  
December 31, 2015 and December 31, 2014, respectively)   
Trading securities   8,377     7,793  
Federal Reserve and Federal Home Loan Bank stock   36,673     32,626  
Loans   5,883,133     5,595,271  
Less allowance for loan losses   63,018     66,359  
Net loans  5,820,115   5,528,912   
Premises and equipment, net   88,826     89,258  
Goodwill   265,957     263,634  
Intangible assets, net   17,265     20,317  
Bank owned life insurance   117,044     114,251  
Other assets   122,517     136,381  
TOTAL ASSETS$   8,262,646  $   7,807,340   
    
LIABILITIES AND STOCKHOLDERS' EQUITY   
Deposits:   
Demand (noninterest bearing)$   1,998,165  $  1,838,622  
Savings, NOW, and money market   3,697,851     3,417,160  
Time   908,827     1,043,823  
Total deposits 6,604,843   6,299,605   
Short-term borrowings   442,481     316,802  
Long-term debt   130,447     130,945  
Junior subordinated debt   101,196     101,196  
Other liabilities   101,675     94,611  
Total liabilities 7,380,642   6,943,159   
    
Total stockholders' equity   882,004     864,181  
    
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY$   8,262,646  $   7,807,340   

 

NBT Bancorp Inc. and Subsidiaries       
CONSOLIDATED STATEMENTS OF INCOME      
(unaudited, dollars in thousands except per share data)     
       
 Three Months Ended Twelve Months Ended 
 December 31, December 31, 
  2015  2014   2015  2014  
Interest, fee and dividend income:      
Loans$   60,781  $  61,577  $   241,828  $  243,324  
Securities available for sale 5,204     5,000     20,418     24,464  
Securities held to maturity 2,317     2,357     9,233     5,261  
Other 469     480     1,745     2,032  
Total interest, fee and dividend income   68,771     69,414     273,224     275,081  
Interest expense:      
Deposits 3,613     3,856     14,257     13,638  
Short-term borrowings 222     143     783     845  
Long-term debt 848     846     3,355     6,555  
Junior subordinated debt 576     545     2,221     2,165  
Total interest expense   5,259     5,390     20,616     23,203  
Net interest income   63,512     64,024     252,608     251,878  
Provision for loan losses 5,779     6,892     18,285     19,539  
Net interest income after provision for loan losses   57,733     57,132     234,323     232,339  
Noninterest income:      
Insurance and other financial services revenue 6,139     6,007     24,211     24,517  
Service charges on deposit accounts 4,350     4,656     17,056     17,941  
ATM and debit card fees 4,541     4,266     18,248     17,135  
Retirement plan administration fees 4,135     2,962     14,146     12,129  
Trust 4,769     4,793     19,026     18,950  
Bank owned life insurance income 916     1,894     4,334     5,349  
Net securities gains 3,044     33     3,087     92  
Gain on the sale of Springstone investment   -      -      4,179     19,401  
Other 4,577     2,435     14,194     10,513  
Total noninterest income   32,471     27,046     118,481     126,027  
Noninterest expense:      
Salaries and employee benefits 33,078     30,058     124,318     119,667  
Occupancy 5,291     5,256     22,095     22,128  
Data processing and communications 3,990     4,092     16,588     16,137  
Professional fees and outside services 3,378     3,564     13,407     14,426  
Equipment 3,491     3,211     13,408     12,658  
Office supplies and postage 1,545     1,762     6,367     6,983  
FDIC expenses   1,312     1,302     5,145     4,944  
Advertising 780     963     2,654     2,831  
Amortization of intangible assets 1,228     1,226     4,864     5,047  
Loan collection and other real estate owned 1,027     702     2,620     3,248  
Prepayment penalties on long-term debt   -      -      -      17,902  
Other operating 5,499     4,607     24,710     20,092  
Total noninterest expense 60,619   56,743   236,176   246,063  
Income before income taxes 29,585   27,435   116,628   112,303  
Income taxes 10,458     8,922     40,203     37,229  
Net income$   19,127  $  18,513  $   76,425  $  75,074  
Earnings Per Share:      
Basic$   0.44  $  0.42  $   1.74  $  1.71  
Diluted$   0.43  $  0.42  $   1.72  $  1.69  

 

NBT Bancorp Inc. and Subsidiaries     
QUARTERLY CONSOLIDATED STATEMENTS OF INCOME     
(unaudited, dollars in thousands except per share data)     
    
  2015  2014 
 4th Q3rd Q2nd Q1st Q4th Q
Interest, fee and dividend income:     
Loans$  60,781 $  61,656 $  59,873 $  59,518 $  61,577 
Securities available for sale 5,204  5,125  5,144  4,945  5,000 
Securities held to maturity 2,317  2,318  2,315  2,283  2,357 
Other 469  401  395  480  480 
Total interest, fee and dividend income 68,771  69,500  67,727  67,226  69,414 
Interest expense:     
Deposits 3,613  3,554  3,517  3,573  3,856 
Short-term borrowings 222  296  144  121  143 
Long-term debt 848  845  836  826  846 
Junior subordinated debt 576  560  545  540  545 
Total interest expense 5,259  5,255  5,042  5,060  5,390 
Net interest income 63,512  64,245  62,685  62,166  64,024 
Provision for loan losses 5,779  4,966  3,898  3,642  6,892 
Net interest income after provision for loan losses 57,733  59,279  58,787  58,524  57,132 
Noninterest income:     
Insurance and other financial services revenue 6,139  5,862  5,836  6,374  6,007 
Service charges on deposit accounts 4,350  4,349  4,285  4,072  4,656 
ATM and debit card fees 4,541  4,780  4,679  4,248  4,266 
Retirement plan administration fees 4,135  3,249  3,566  3,196  2,962 
Trust 4,769  4,611  5,196  4,450  4,793 
Bank owned life insurance income 916  931  928  1,559  1,894 
Net securities gains 3,044  3  26  14  33 
Gain on the sale of Springstone investment   -     4,179    -     -     -  
Other 4,577  3,297  3,699  2,621  2,435 
Total noninterest income 32,471  31,261  28,215  26,534  27,046 
Noninterest expense:     
Salaries and employee benefits 33,078  30,227  30,831  30,182  30,058 
Occupancy 5,291  5,326  5,412  6,066  5,256 
Data processing and communications 3,990  4,207  4,288  4,103  4,092 
Professional fees and outside services 3,378  3,137  3,395  3,497  3,564 
Equipment 3,491  3,352  3,316  3,249  3,211 
Office supplies and postage 1,545  1,576  1,627  1,619  1,762 
FDIC expenses 1,312  1,355  1,280  1,198  1,302 
Advertising 780  421  734  719  963 
Amortization of intangible assets 1,228  1,165  1,187  1,284  1,226 
Loan collection and other real estate owned 1,027  699  22  872  702 
Other operating 5,499  8,426  5,872  4,913  4,607 
Total noninterest expense 60,619  59,891  57,964  57,702  56,743 
Income before income taxes 29,585  30,649  29,038  27,356  27,435 
Income taxes 10,458  10,798  9,757  9,190  8,922 
Net income $  19,127 $  19,851 $  19,281 $  18,166 $  18,513 
Earnings per share:     
Basic$  0.44 $  0.45 $  0.44 $  0.41 $  0.42 
Diluted$  0.43 $  0.45 $  0.43 $  0.41 $  0.42 
      
Note:  Year-to-date (YTD) EPS may not equal sum of quarters due to share count differences.  

 

NBT Bancorp Inc. and Subsidiaries          
AVERAGE QUARTERLY BALANCE SHEETS         
(unaudited, dollars in thousands)          
 Average
Balance
Yield /
Rates
Average
Balance
Yield /
Rates
Average
Balance
Yield /
Rates
Average
Balance
Yield /
Rates
Average
Balance
Yield /
Rates
 Q4 - 2015Q3 - 2015Q2 - 2015 Q1 - 2015 Q4 - 2014 
ASSETS:          
Short-term interest bearing accounts$   13,494   0.34%$  8,100  0.32%$  9,854  0.36%$  9,156  0.30%$  5,895  0.51%
Securities available for sale (1)(2)   1,070,643   1.97%   1,079,206  1.92%   1,067,619  1.98%   1,018,880  2.02%   1,018,505  2.00%
Securities held to maturity (1)   470,027   2.43%   460,252  2.44%   452,948  2.49%   454,957  2.47%   458,038  2.45%
Investment in FRB and FHLB Banks   32,263   5.63%   37,358  4.19%   31,564  4.90%   30,931  6.20%   31,274  6.01%
Loans (3)   5,872,011   4.12%   5,824,311  4.21%   5,688,159  4.24%   5,586,942  4.33%   5,603,268  4.37%
Total interest earning assets$  7,458,438   3.70%$  7,409,227  3.77%$  7,250,144  3.79%$  7,100,866  3.89%$  7,116,980  3.92%
Other assets   693,981      690,768     685,523     696,091     709,955  
Total assets$  8,152,419   $  8,099,995  $  7,935,667  $  7,796,957  $  7,826,935  
           
LIABILITIES AND STOCKHOLDERS' EQUITY:          
Money market deposit accounts$1,626,644   0.22%$1,557,651  0.22%$1,598,898  0.20%$1,544,488  0.21%$1,524,881  0.20%
NOW deposit accounts   1,039,563   0.05%   963,744  0.05%   974,504  0.05%   972,263  0.05%   978,527  0.05%
Savings deposits   1,079,757   0.06%   1,085,680  0.06%   1,080,954  0.06%   1,040,031  0.06%   1,017,300  0.08%
Time deposits   918,875   1.05%   939,542  1.01%   968,714  1.00%   1,014,904  1.00%   1,058,615  1.03%
Total interest bearing deposits$  4,664,839   0.31%$  4,546,617  0.31%$  4,623,070  0.31%$  4,571,686  0.32%$  4,579,323  0.33%
Short-term borrowings   332,742   0.26%   456,663  0.26%   302,693  0.19%   265,420  0.19%   299,981  0.19%
Junior subordinated debt   101,196   2.26%   101,196  2.20%   101,196  2.16%   101,196  2.16%   101,196  2.13%
Long-term debt   130,522   2.58%   130,680  2.56%   130,743  2.56%   130,879  2.56%   131,000  2.56%
Total interest bearing liabilities$  5,229,299   0.40%$  5,235,156  0.40%$  5,157,702  0.39%$  5,069,181  0.40%$  5,111,500  0.42%
Demand deposits   1,944,820      1,894,555     1,815,705     1,770,703     1,759,482  
Other liabilities   93,557      91,979     84,096     85,999     87,319  
Stockholders' equity   884,743      878,305     878,164     871,074     868,634  
Total liabilities and stockholders' equity$  8,152,419   $  8,099,995  $  7,935,667  $  7,796,957  $  7,826,935  
           
Interest rate spread  3.30%  3.37%  3.40%  3.49%  3.50%
Net interest margin  3.42%  3.48%  3.51%  3.60%  3.61%
           
(1) Securities are shown at average amortized cost        
(2) Excluding unrealized gains or losses          
(3) For purposes of these computations, nonaccrual loans are included in the average loan balances outstanding     
Note:  Interest income for tax-exempt securities and loans has been adjusted to a taxable-equivalent basis using the statutory Federal income tax rate of 35%   

 

NBT Bancorp Inc. and Subsidiaries      
AVERAGE YEAR-TO-DATE BALANCE SHEETS     
(unaudited, dollars in thousands)      
 Average Yield/Average Yield/
 BalanceInterestRates BalanceInterestRates 
Twelve Months ended December 31,  2015  2014 
ASSETS:      
Short-term interest bearing accounts$10,157  $33   0.33%$  4,344 $  28  0.65%
Securities available for sale (1)(2)   1,059,284     20,888   1.97%   1,258,999    25,760  2.05%
Securities held to maturity (1)   459,589     11,296   2.46%   233,465    6,558  2.81%
Investment in FRB and FHLB Banks   33,044     1,712   5.18%   39,290    2,005  5.10%
Loans (3)   5,743,860     242,587   4.22%   5,528,015    244,162  4.42%
Total interest earning assets$   7,305,934  $   276,516   3.78%   7,064,113 $  278,513  3.94%
Other assets   691,583       691,934   
Total assets$   7,997,517    $  7,756,047   
       
LIABILITIES AND STOCKHOLDERS' EQUITY:      
Money market deposit accounts$1,582,078     3,351   0.21%$  1,457,770 $  2,532  0.17%
NOW deposit accounts   987,638     515   0.05%   949,759    509  0.05%
Savings deposits   1,071,753     651   0.06%   1,020,974    760  0.07%
Time deposits   960,188     9,740   1.01%   1,015,748    9,837  0.97%
Total interest bearing deposits$   4,601,657  $   14,257   0.31%$  4,444,251 $  13,638  0.31%
Short-term borrowings   339,885     783   0.23%   382,451    845  0.22%
Junior subordinated debt   101,196     2,221   2.19%   101,196    2,165  2.14%
Long-term debt   130,705     3,355   2.57%   224,556    6,555  2.92%
Total interest bearing liabilities$   5,173,443  $   20,616   0.40%$  5,152,454 $  23,203  0.45%
Demand deposits   1,857,027       1,670,188   
Other liabilities   88,937       83,940   
Stockholders' equity   878,110       849,465   
Total liabilities and stockholders' equity$   7,997,517    $  7,756,047   
Net interest income (FTE)    255,900       255,310  
Interest rate spread   3.38%   3.49%
Net interest margin   3.50%   3.61%
Taxable equivalent adjustment    3,292       3,432  
Net interest income $   252,608    $  251,878  
       
(1) Securities are shown at average amortized cost      
(2) Excluding unrealized gains or losses      
(3) For purposes of these computations, nonaccrual loans are included in the average loan balances outstanding  
Note:  Interest income for tax-exempt securities and loans has been adjusted to a taxable-equivalent basis using the statutory Federal income tax rate of 35%

 

NBT Bancorp Inc. and Subsidiaries     
CONSOLIDATED LOAN BALANCES     
(unaudited, dollars in thousands)     
      
      
  2015  2014 
 4th Q3rd Q2nd Q1st Q4th Q
Residential real estate mortgages$  1,196,780 $  1,177,195 $  1,154,416 $  1,125,886 $  1,115,715 
Commercial   1,159,089    1,167,007    1,147,586    1,140,114    1,144,761 
Commercial real estate   1,430,618    1,435,378    1,423,489    1,349,940    1,334,984 
Consumer   1,568,204    1,549,844    1,495,160    1,452,070    1,430,216 
Home equity   528,442    541,564    550,237    555,013    569,595 
Total loans$  5,883,133 $  5,870,988 $  5,770,888 $  5,623,023 $  5,595,271 



            

Contact Data