NBT Bancorp Inc. Announces Record Net Income of $22.9 Million and Record Diluted Earnings Per Share of $0.52; Declares Cash Dividend


NORWICH, N.Y., Oct. 23, 2017 (GLOBE NEWSWIRE) -- NBT Bancorp Inc. (NBT) (NASDAQ:NBTB) reported record net income and diluted earnings per share for both the three and nine months ended September 30, 2017.

Net income for the three months ended September 30, 2017 was $22.9 million, up from $21.4 million for the second quarter of 2017 and up from $20.0 million for the third quarter of 2016. Diluted earnings per share for the three months ended September 30, 2017 was $0.52, as compared with $0.49 for the prior quarter and $0.46 per share for the third quarter of 2016.

Net income for the nine months ended September 30, 2017 was $64.5 million, up 9.7% from $58.8 million for the same period last year. Reported diluted earnings per share for the nine months ended September 30, 2017 was $1.47, as compared with $1.35 for the same period in 2016.

Highlights:

  • Quarter-to-date earnings per share up 6.1% from the prior quarter and up 13.0% from prior year
     
  • Quarter-to-date net income up 7.1% from the prior quarter and up 14.4% from the prior year
     
  • Year to date annualized loan growth of 5.8%
     
  • Average demand deposits for the nine months ended September 30, 2017 up 9.2% from the same period in 2016

“Once again, due to the efforts of a committed and aligned team of NBT professionals, we are able to deliver strong quarter-over-quarter and year-over-year increases in net income and earnings per share,” said NBT President and CEO John H. Watt, Jr. “Our team has built and sustained momentum supported by the prevailing tailwinds that have been created as a result of an improving domestic economy and higher consumer confidence.”

Net interest income was $71.9 million for the third quarter of 2017, up $2.3 million, or 3.3%, from the previous quarter. Fully taxable equivalent (“FTE”) net interest margin was 3.47% for the three months ended September 30, 2017 up from 3.44% for the previous quarter. The yield on average earning assets increased five basis points (“bps”) from the prior quarter to 3.80% and the cost of interest bearing liabilities increased three bps to 0.47% driven by seasonal deposit migration and higher interest rates on borrowings. Average interest earning assets were up $113.4 million, or 1.4%, as compared to the prior quarter, primarily driven by a $106.2 million increase in loans.

Net interest income was $71.9 million for the third quarter of 2017, up $5.3 million, or 7.9%, from the third quarter of 2016. FTE net interest margin of 3.47% was up seven bps from the third quarter of 2016 as the improvement in asset yields was partially offset by the increase in cost of interest bearing liabilities. Average interest earning assets were up $431.3 million, or 5.5%, from the same period in 2016, which was primarily driven by a $307.9 million increase in loans and a $129.3 million increase in securities.

Net interest income for the first nine months of 2017 was $210.0 million, up $13.0 million, or 6.6%, from the same period in 2016. FTE net interest margin of 3.46% for the nine months ended September 30, 2017, was up from 3.44% for the same period in 2016. Average interest earning assets were up $476.3 million, or 6.1%, for the nine months ended September 30, 2017, as compared to the same period in 2016, which was driven by a $307.4 million increase in loans and a $166.1 million increase in securities. Interest income increased $15.3 million, or 7.2% due to the increase in earning assets combined with a four bp improvement in asset yields. Interest expense was up $2.3 million, or 13.7%, for the nine months ended September 30, 2017 as compared to the same period in 2016 and resulted primarily from a three bp increase in rates driven by higher borrowing costs and increase in the average balance of interest bearing liabilities.

Noninterest income for the three months ended September 30, 2017 was $30.8 million, up $0.5 million, or 1.6%, from the prior quarter and up $1.1 million, or 3.8%, from the third quarter of 2016. The increase from the prior quarter was driven by higher other noninterest income due to higher swap fee income. The increase in noninterest income from the third quarter of 2016 was driven by higher retirement plan administration, ATM and debit card fees and trust revenue that were offset by lower insurance and other financial services revenue during the third quarter of 2017. Retirement plan administration fees increased in the third quarter of 2017 as compared to the third quarter of 2016 due primarily to the acquisition of Downeast Pension Services (“DPS”) in the second quarter of 2017. ATM and debit card fees increased from the prior quarters due to higher number of accounts and usage. Trust revenue increased due to account growth. The increases were partially offset by lower insurance and other financial services revenue from the same period of 2016.

Noninterest income for the nine months ended September 30, 2017 was $89.8 million, up $2.2 million, or 2.5%, from the same period of 2016. The increase in noninterest income from the prior year was driven by higher retirement plan administration, ATM and debit card fees and trust revenue that were partially offset by lower insurance and other financial services and other noninterest income during the first nine months of 2017 as compared to the same period in 2016. Retirement plan administration fees increased in 2017 as compared to the prior year due primarily to acquisitions completed in 2016 and the acquisition of DPS in the second quarter of 2017. ATM and debit card fees increased from the prior year due to higher number of accounts and usage in 2017 as compared to 2016. Trust revenue increased from the prior year due to account growth.

Noninterest expense for the three months ended September 30, 2017 was $60.6 million, up $0.3 million, or 0.5%, from the prior quarter and up $1.0 million, or 1.7%, from the third quarter of 2016. The increases from the prior quarter and the same quarter of the prior year were driven by increases in loan collection and other real estate owned due primarily to the write-down of a commercial property.

Noninterest expense for the nine months ended September 30, 2017 was $182.2 million, up $3.9 million, or 2.2%, from the same period of 2016. The increase from the prior year was driven by higher loan collection and other real estate owned expense due primarily to commercial property write-downs. Salaries and employee benefits, occupancy, equipment, data processing and communications and other noninterest expenses also increased in the first nine months of 2017 as compared to the same period of 2016.

In the first quarter of 2017, NBT adopted new accounting guidance for equity-based transactions requiring that all excess tax benefits and tax deficiencies associated with equity-based compensation be recognized as an income tax benefit or expense in the income statement. Previously, tax effects resulting from changes in NBT’s share price subsequent to the grant date were recorded through stockholders’ equity at the time of vesting or exercise. The adoption of the accounting guidance resulted in income tax benefits of $1.4 million, $0.1 million and $0.2 million, in the first, second and third quarters of 2017, respectively. The year-to-date impact to diluted earnings per share was $0.04.

Income tax expense for the three months ended September 30, 2017 was $11.3 million, up $0.7 million, or 6.2%, from the prior quarter and up $1.0 million, or 10.1%, from the third quarter of 2016. The effective tax rate of 33.1% for the third quarter of 2017 was down from 33.3% for the second quarter of 2017 and down from 34.0% for the third quarter of 2016. The increase in income tax expense from the prior quarter was due to a higher level of taxable income. The decrease in the effective tax rate from the third quarter of 2016 was due to a higher level of non-taxable income in the third quarter of 2017 as compared to the same period of the prior year. Excluding the tax benefit of the new accounting guidance, the effective tax rate was 33.6% and 33.7% for the second and third quarters of 2017, respectively.

Income tax expense for the nine months ended September 30, 2017 was $30.3 million, consistent with the same period of 2016. The effective tax rate of 32.0% for the first nine months of 2017 was down from 34.0% for the same period in the prior year. The decrease from the prior year was primarily due to the $1.7 million income tax benefit related to the adoption of new accounting guidance in 2017 offset by a higher level of taxable income in the first nine months of 2017 compared to the same period in 2016. Excluding the tax benefit of the new accounting guidance, the effective tax rate was 33.8% for the first nine months of 2017.

Asset Quality

Net charge-offs were $6.1 million for the three months ended September 30, 2017, as compared to $6.7 million for the prior quarter and $5.3 million for the third quarter of 2016. Provision expense was $7.9 million for the three months ended September 30, 2017, as compared with $7.6 million for the prior quarter and $6.4 million for the third quarter of 2016. Provision expense increased as compared to the same period of the prior year due to loan growth and higher charge-offs driven by the commercial portfolio. Annualized net charge-offs to average loans for the third quarter of 2017 was 0.38% down from 0.42% for the second quarter of 2017 and up from 0.35% for the third quarter of 2016.

Net charge-offs were $19.7 million for the nine months ended September 30, 2017, as compared to $14.6 million for the same period of 2016. Provision expense was $22.8 million for the nine months ended September 30, 2017, as compared with $17.3 million for same period of 2016. Provision expense increased as compared to the first nine months of 2016 due to loan growth and higher net charge-offs driven by the commercial portfolio. Annualized net charge-offs to average loans for the first nine months of 2017 was 0.42% compared with 0.33% for the first nine months of 2016.

Nonperforming loans to total loans was 0.42% at September 30, 2017, down eight bps from 0.50% for the prior quarter and down 31 bps from 0.73% at September 30, 2016. Past due loans as a percentage of total loans were 0.63% at September 30, 2017, as compared to 0.59% at June 30, 2017 and 0.57% at September 30, 2016.

The allowance for loan losses totaled $68.4 million at September 30, 2017, compared to $66.6 million at June 30, 2017 and $65.7 million at September 30, 2016. The allowance for loan losses as a percentage of loans was 1.06% (1.13% excluding acquired loans) at September 30, 2017, compared to 1.05% (1.13% excluding acquired loans) at June 30, 2017 and 1.07% (1.15% excluding acquired loans) at September 30, 2016.

Balance Sheet

Total assets were $9.2 billion at September 30, 2017, up $288.1 million, or 3.2%, from December 31, 2016. Loans were $6.5 billion at September 30, 2017, up $268.9 million, or 4.3%, from December 31, 2016. Total deposits were $7.2 billion at September 30, 2017, up $257.5 million, or 3.7%, from December 31, 2016. Stockholders’ equity was $955.2 million, representing a total equity-to-total assets ratio of 10.43% at September 30, 2017, compared with $913.3 million or a total equity-to-total assets ratio of 10.30% at December 31, 2016.

Stock Repurchase Program

The Company did not purchase shares of its common stock during the three or nine months ended September 30, 2017. As of September 30, 2017, there were 1,000,000 shares available for repurchase under a plan authorized on March 28, 2016, which expires on December 31, 2017. On October 23, 2017, the NBT Board of Directors authorized a new repurchase program for NBT to repurchase up to an additional 1,000,000 shares of its outstanding common stock. This plan expires on December 31, 2019.

Dividend

The NBT Board of Directors approved a 2017 fourth-quarter cash dividend of $0.23 per share at a meeting held today. The dividend will be paid on December 15, 2017 to shareholders of record as of December 1, 2017.

Corporate Overview

NBT Bancorp Inc. is a financial holding company headquartered in Norwich, N.Y., with total assets of $9.2 billion at September 30, 2017. 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 152 banking locations 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 is available online 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 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, which 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 FTE 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) 
       
  2017  2016  
Profitability:3rd Q2nd Q1st Q4th Q3rd Q 
Diluted Earnings Per Share$   0.52  $  0.49 $  0.46 $  0.45 $  0.46  
Weighted Average Diluted Common Shares Outstanding 43,914,536   43,901,207  43,883,471  43,703,122  43,562,489  
Return on Average Assets (1) 1.00% 0.95% 0.92% 0.89% 0.92% 
Return on Average Equity (1) 9.55% 9.11% 8.94% 8.54% 8.80% 
Return on Average Tangible Common Equity (1)(3) 13.99% 13.46% 13.24% 12.68% 13.16% 
Net Interest Margin (1)(2) 3.47% 3.44% 3.46% 3.41% 3.40% 
       
 9 Months ended September 30, 
Profitability: 2017  2016  
Diluted Earnings Per Share$   1.47  $  1.35  
Weighted Average Diluted Common Shares Outstanding 43,892,221   43,579,161  
Return on Average Assets (1) 0.96% 0.92% 
Return on Average Equity (1) 9.20% 8.81% 
Return on Average Tangible Common Equity (1)(4) 13.57% 13.29% 
Net Interest Margin (1)(2) 3.46% 3.44% 
       
(1) Annualized. 
(2) Calculated on a FTE basis. 
(3) Non-GAAP measure - excludes amortization of intangible assets (net of tax) from net income and average tangible common equity is calculated as follows: 
 
       
  2017  2016  
 3rd Q2nd Q1st Q4th Q3rd Q 
Net Income$   22,876  $  21,359 $  20,279 $  19,608 $  20,001  
Amortization of intangible assets (net of tax)   613     642    597    582    582  
Net income, excluding intangibles amortization$   23,489  $  22,001 $  20,876 $  20,190 $  20,583  
       
Average stockholders' equity$   950,557  $  940,897 $  920,047 $  913,849 $  904,445  
Less: average goodwill and other intangibles   284,536     285,388    280,774    280,275    282,307  
Average tangible common equity$   666,021  $  655,509 $  639,273 $  633,574 $  622,138  
       
(4) Non-GAAP measure - excludes amortization of intangible assets (net of tax) from net income and average tangible common equity is calculated as follows: 
 
       
 9 Months ended September 30, 
  2017  2016  
Net Income$   64,514  $  58,801     
Amortization of intangible assets (net of tax)   1,852     1,818     
Net income, excluding intangibles amortization$   66,366  $  60,619     
       
Average stockholders' equity$   937,279  $  891,650     
Less: average goodwill and other intangibles   283,580     282,255     
Average tangible common equity$   653,699  $  609,395     
       
Note: Year-to-date 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) 
       
  2017  2016   
 3rd Q2nd Q1st Q4th Q3rd Q  
Balance Sheet Data:      
Securities Available for Sale$   1,357,614  $  1,365,521 $  1,367,574 $  1,338,290 $  1,288,899   
Securities Held to Maturity   494,309     515,628    515,793    527,948    485,877   
Net Loans   6,398,584     6,301,311    6,206,603    6,132,857    6,094,517   
Total Assets   9,155,396     9,076,418    8,945,485    8,867,268    8,773,024   
Total Deposits   7,231,236     7,015,284    7,185,051    6,973,688    6,949,238   
Total Borrowings   872,060     1,021,339    745,462    886,986    800,367   
Total Liabilities   8,200,158     8,136,057    8,018,646    7,953,952    7,863,675   
Stockholders' Equity   955,238     940,361    926,839    913,316    909,349   
        
Asset Quality:       
Nonaccrual Loans$   23,453  $  29,134 $  32,674 $  35,712 $  40,716   
90 Days Past Due and Still Accruing   3,388     2,849    2,392    4,810    4,444   
Total Nonperforming Loans   26,841     31,983    35,066    40,522    45,160   
Other Real Estate Owned   4,230     4,747    6,940    5,581    2,501   
Total Nonperforming Assets   31,071     36,730    42,006    46,103    47,661   
Allowance for Loan Losses   68,350     66,600    65,700    65,200    65,668   
        
Asset Quality Ratios (Total):       
Allowance for Loan Losses to Total Loans 1.06% 1.05% 1.05% 1.05% 1.07%  
Total Nonperforming Loans to Total Loans 0.42% 0.50% 0.56% 0.65% 0.73%  
Total Nonperforming Assets to Total Assets 0.34% 0.40% 0.47% 0.52% 0.54%  
Allowance for Loan Losses to Total Nonperforming Loans 254.65% 208.24% 187.36% 160.90% 145.41%  
Past Due Loans to Total Loans 0.63% 0.59% 0.54% 0.64% 0.57%  
Net Charge-Offs to Average Loans (1) 0.38% 0.42% 0.45% 0.56% 0.35%  
        
Asset Quality Ratios (Originated) (2):       
Allowance for Loan Losses to Loans 1.13% 1.13% 1.13% 1.13% 1.15%  
Nonperforming Loans to Loans 0.39% 0.48% 0.53% 0.61% 0.68%  
Allowance for Loan Losses to Nonperforming Loans 289.67% 235.08% 213.71% 186.82% 168.52%  
Past Due Loans to Loans 0.65% 0.61% 0.55% 0.66% 0.56%  
       
Capital:      
Equity to Assets 10.43% 10.36% 10.36% 10.30% 10.37% 
Book Value Per Share$   21.94  $  21.61 $  21.34 $  21.11 $  21.08  
Tangible Book Value Per Share (3)$   15.42  $  15.06 $  14.88 $  14.61 $  14.57  
Tier 1 Leverage Ratio 9.12% 9.08% 9.08% 9.11% 9.05% 
Common Equity Tier 1 Capital Ratio 10.08% 9.96% 10.02% 9.98% 9.84%  
Tier 1 Capital Ratio 11.46% 11.36% 11.43% 11.42% 11.28% 
Total Risk-Based Capital Ratio 12.45% 12.32% 12.40% 12.39% 12.27% 
Common Stock Price (End of Period)$   36.72  $  36.95 $  37.07 $  41.88 $  32.87  
       
(1)  Annualized. 
(2)  Non-GAAP measure - Excludes acquired loans. 
(3)  Non-GAAP measure - Stockholders' equity less goodwill and intangible assets divided by common shares outstanding. 
       

 

NBT Bancorp Inc. and Subsidiaries 
CONSOLIDATED BALANCE SHEETS
(unaudited, dollars in thousands)
   
 September 30,December 31,
Assets: 2017 2016
Cash and due from banks$   175,804 $  147,789
Short-term interest bearing accounts   6,012    1,392
Securities available for sale, at fair value    1,357,614    1,338,290
Securities held to maturity (fair value $495,411 and $525,050, respectively)   494,309    527,948
Trading securities   10,883    9,259
Federal Reserve and Federal Home Loan Bank stock   45,070    47,033
Loans   6,466,934    6,198,057
Less allowance for loan losses   68,350    65,200
Net loans  6,398,584  6,132,857
Premises and equipment, net   81,421    84,187
Goodwill   268,043    265,439
Intangible assets, net   15,911    15,815
Bank owned life insurance   171,125    168,012
Other assets   130,620    129,247
Total assets$   9,155,396 $  8,867,268
   
Liabilities and stockholders' equity:  
Deposits:  
Demand (noninterest bearing)$   2,312,715 $  2,195,845
Savings, NOW, and money market   4,141,765    3,905,432
Time   776,756    872,411
Total deposits 7,231,236  6,973,688
Short-term borrowings   681,950    681,703
Long-term debt   88,914    104,087
Junior subordinated debt   101,196    101,196
Other liabilities   96,862    93,278
Total liabilities 8,200,158  7,953,952
   
Total stockholders' equity   955,238    913,316
   
Total liabilities and stockholders' equity$   9,155,396 $  8,867,268
   

 

NBT Bancorp Inc. and Subsidiaries  
CONSOLIDATED STATEMENTS OF INCOME 
(unaudited, dollars in thousands except per share data) 
      
 Three Months EndedNine Months Ended 
 September 30,September 30, 
  2017  2016 2017  2016 
Interest, fee and dividend income:     
Interest and fees on loans$   68,086  $  63,414$   197,399  $  187,093 
Securities available for sale 7,278     6,013   21,505     17,976 
Securities held to maturity 2,746     2,544   8,263     7,328 
Other 737     538   2,010     1,441 
Total interest, fee and dividend income   78,847     72,509   229,177     213,838 
Interest expense:     
Deposits 3,648     3,607   10,658     10,809 
Short-term borrowings 1,870     761   4,375     1,668 
Long-term debt 589     819   1,794     2,425 
Junior subordinated debt 810     660   2,308     1,920 
Total interest expense   6,917     5,847   19,135     16,822 
Net interest income   71,930     66,662   210,042     197,016 
Provision for loan losses 7,889     6,388   22,835     17,266 
Net interest income after provision for loan losses   64,041     60,274   187,207     179,750 
Noninterest income:     
Insurance and other financial services revenue 5,536     6,114   17,927     18,685 
Service charges on deposit accounts 4,261     4,354   12,399     12,459 
ATM and debit card fees 5,557     5,063   16,025     14,580 
Retirement plan administration fees 5,272     4,129   14,881     11,937 
Trust 4,927     4,535   14,620     13,848 
Bank owned life insurance income 1,284     1,336   3,913     3,898 
Net securities (losses) gains   (4)   -    (2)   30 
Other 3,945     4,113   10,069     12,188 
Total noninterest income   30,778     29,644   89,832     87,625 
Noninterest expense:     
Salaries and employee benefits 32,740     32,783   99,081     98,155 
Occupancy 5,174     5,035   16,528     15,780 
Data processing and communications 4,399     4,183   12,826     12,354 
Professional fees and outside services 3,107     3,343   9,748     9,905 
Equipment 3,733     3,656   11,224     10,663 
Office supplies and postage 1,432     1,438   4,680     4,661 
FDIC expense   1,257     1,287   3,571     3,838 
Advertising  665     634   1,711     1,733 
Amortization of intangible assets 993     952   2,999     2,976 
Loan collection and other real estate owned 1,684     985   3,627     2,535 
Other 5,417     5,318   16,209     15,683 
Total noninterest expense 60,601   59,614 182,204   178,283 
Income before income taxes 34,218   30,304 94,835   89,092 
Income tax expense 11,342     10,303   30,321     30,291 
Net income$   22,876  $  20,001$   64,514  $  58,801 
Earnings Per Share:     
Basic$   0.52  $  0.46$   1.48  $  1.36 
Diluted$   0.52  $  0.46$   1.47  $  1.35 
      

  

 

NBT Bancorp Inc. and Subsidiaries
QUARTERLY CONSOLIDATED STATEMENTS OF INCOME
(unaudited, dollars in thousands except per share data)
   
 20172016
  3rd Q2nd Q  1st Q4th Q 3rd Q
Interest, fee and dividend income:     
Interest and fees on loans$  68,086  $  65,286$  64,027$  63,901 $  63,414
Securities available for sale   7,278     7,218   7,009 6,057  6,013
Securities held to maturity   2,746     2,736   2,781 2,524  2,544
Other   737     654   619 627  538
Total interest, fee and dividend income 78,847   75,894 74,436 73,109  72,509
Interest expense:     
Deposits   3,648     3,536   3,474 3,557  3,607
Short-term borrowings   1,870     1,366   1,139 641  761
Long-term debt   589     599   606 779  819
Junior subordinated debt   810     772   726 707  660
Total interest expense 6,917   6,273 5,945 5,684  5,847
Net interest income 71,930   69,621 68,491 67,425  66,662
Provision for loan losses   7,889     7,567   7,379 8,165  6,388
Net interest income after provision for loan losses 64,041   62,054 61,112 59,260  60,274
Noninterest income:     
Insurance and other financial services revenue   5,536     5,621   6,770 5,711  6,114
Service charges on deposit accounts   4,261     4,161   3,977 4,270  4,354
ATM and debit card fees   5,557     5,518   4,950 4,868  5,063
Retirement plan administration fees   5,272     5,437   4,172 4,126  4,129
Trust   4,927     5,161   4,532 4,717  4,535
Bank owned life insurance income   1,284     1,218   1,411 1,297  1,336
Net securities (losses) gains    (4)   2   -    (674)   - 
Other   3,945     3,186   2,938 3,773  4,113
Total noninterest income 30,778   30,304 28,750 28,088  29,644
Noninterest expense:     
Salaries and employee benefits   32,740     32,754   33,587 31,547  32,783
Occupancy   5,174     5,184   6,170 5,160  5,035
Data processing and communications   4,399     4,229   4,198 4,141  4,183
Professional fees and outside services   3,107     3,609   3,032 3,712  3,343
Equipment   3,733     3,793   3,698 3,632  3,656
Office supplies and postage   1,432     1,640   1,608 1,507  1,438
FDIC expense   1,257     1,136   1,178 1,273  1,287
Advertising   665     656   390 823  634
Amortization of intangible assets   993     1,039   967 952  952
Loan collection and other real estate owned   1,684     664   1,279 923  985
Other   5,417     5,617   5,175 3,969  5,318
Total noninterest expense 60,601   60,321 61,282 57,639  59,614
Income before income taxes 34,218   32,037 28,580 29,709  30,304
Income tax expense   11,342     10,678   8,301 10,101  10,303
Net income$  22,876  $  21,359$  20,279$  19,608 $  20,001
Earnings Per Share:     
Basic$  0.52  $  0.49$  0.47$  0.45 $  0.46
Diluted$  0.52  $  0.49$  0.46$  0.45 $  0.46
      
Note:  Year-to-date 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
 
Three Months ended, Q3 - 2017Q2 - 2017Q1 - 2017Q4 - 2016Q3 - 2016 
Assets:           
Short-term interest bearing accounts$   9,000 2.42%$  9,4971.82%$  14,3421.33%$  14,1900.64%$  21,2790.54% 
Securities available for sale (1)(2)   1,374,739 2.13%   1,363,3142.15%   1,352,2192.14%   1,277,9311.92%   1,257,3351.93% 
Securities held to maturity (1)    506,324 2.66%   513,8882.63%   520,2832.66%   492,4152.54%   494,4002.54% 
Investment in FRB and FHLB Banks   49,902 5.42%   46,1325.31%   46,3265.01%   39,4486.09%   43,5524.65% 
Loans (3)   6,400,287 4.23%   6,294,0564.17%   6,211,0584.19%   6,155,9854.14%   6,092,3714.15% 
Total interest earning assets$  8,340,252 3.80%$  8,226,8873.75%$  8,144,2283.75%$  7,979,9693.69%$  7,908,9373.69% 
Other assets   759,636     753,383    748,476    760,563    754,813  
Total assets$  9,099,888  $  8,980,270 $  8,892,704 $  8,740,532 $  8,663,750  
            
Liabilities and stockholders' equity:           
Money market deposit accounts$1,652,730 0.23%$1,723,5940.21%$1,688,0600.21%$1,674,1190.21%$1,636,8150.22% 
NOW deposit accounts   1,130,940 0.10%   1,138,2370.08%   1,143,2310.06%   1,130,5780.05%   1,053,5900.05% 
Savings deposits   1,232,823 0.06%   1,232,3010.06%   1,176,2240.05%   1,145,3520.06%   1,146,0130.06% 
Time deposits   805,435 1.09%   824,3981.08%   847,4101.07%   890,5061.06%   902,1851.07% 
Total interest bearing deposits$  4,821,928 0.30%$  4,918,5300.29%$  4,854,9250.29%$  4,840,5550.29%$  4,738,6030.30% 
Short-term borrowings   773,074 0.96%   643,9710.85%   657,4420.70%   523,7080.49%   611,3390.50% 
Long-term debt   88,935 2.63%   99,8652.41%   104,0482.36%   109,6562.83%   110,7032.94% 
Junior subordinated debt   101,196 3.18%   101,1963.06%   101,1962.91%   101,1962.78%   101,1962.59% 
Total interest bearing liabilities$  5,785,133 0.47%$  5,763,5620.44%$  5,717,6110.42%$  5,575,1150.41%$  5,561,8410.42% 
Demand deposits   2,260,973     2,181,952    2,159,893    2,136,310    2,079,266  
Other liabilities   103,225     93,859    95,153    115,258    118,198  
Stockholders' equity   950,557     940,897    920,047    913,849    904,445  
Total liabilities and stockholders' equity$  9,099,888  $  8,980,270 $  8,892,704 $  8,740,532 $  8,663,750  
            
Interest rate spread 3.33% 3.31% 3.33% 3.29% 3.27% 
Net interest margin 3.47% 3.44% 3.46% 3.41% 3.40% 
            
(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 FTE 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  
Nine Months ended September 30,  2017  2016  
Assets:       
Short-term interest bearing accounts$   10,927 $   144 1.76%$  17,009$  720.57% 
Securities available for sale (1)(2)   1,363,506    21,815 2.14%   1,224,500   18,2861.99% 
Securities held to maturity (1)    513,447    10,178 2.65%   486,299   9,1112.50% 
Investment in FRB and FHLB Banks   47,466    1,866 5.26%   38,672   1,3694.73% 
Loans (3)   6,302,494    198,027 4.20%   5,995,063   187,6294.18% 
Total interest earning assets$   8,237,840 $   232,030 3.77%   7,761,543$  216,4673.73% 
Other assets   753,873      733,771   
Total assets$   8,991,713   $  8,495,314   
        
Liabilities and stockholders' equity:       
Money market deposit accounts$   1,687,998 $   2,791 0.22%$  1,666,687$  2,7200.22% 
NOW deposit accounts   1,137,424    682 0.08%   1,059,787   4000.05% 
Savings deposits   1,213,990    509 0.06%   1,131,768   4910.06% 
Time deposits   825,594    6,676 1.08%   910,034   7,1981.06% 
Total interest bearing deposits$   4,865,006 $   10,658 0.29%$  4,768,276$  10,8090.30% 
Short-term borrowings   691,919    4,375 0.85%   488,906   1,6680.46% 
Long-term debt   97,561    1,794 2.46%   121,950   2,4252.66% 
Junior subordinated debt   101,196    2,308 3.05%   101,196   1,9202.53% 
Total interest bearing liabilities$   5,755,682 $   19,135 0.44%$  5,480,328$  16,8220.41% 
Demand deposits   2,201,309      2,014,963   
Other liabilities   97,443      108,373   
Stockholders' equity   937,279      891,650   
Total liabilities and stockholders' equity$   8,991,713   $  8,495,314   
Net interest income (FTE)    212,895      199,645  
Interest rate spread  3.33%  3.32% 
Net interest margin  3.46%  3.44% 
Taxable equivalent adjustment     2,853      2,629  
Net interest income $   210,042   $  197,016  
        
(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 FTE basis using the statutory Federal income tax rate of 35%. 
 

 

NBT Bancorp Inc. and Subsidiaries
CONSOLIDATED LOAN BALANCES
(unaudited, dollars in thousands)
      
  2017 2016
 3rd Q2nd Q1st Q4th Q3rd Q
Residential real estate mortgages$   1,302,577 $  1,275,807$  1,275,774$  1,262,614$  1,240,337
Commercial   1,307,560    1,342,334   1,284,464   1,242,701   1,252,644
Commercial real estate   1,654,727    1,563,980   1,540,472   1,543,301   1,528,498
Consumer   1,700,340    1,684,936   1,669,369   1,641,657   1,625,294
Home equity   501,730    500,854   502,224   507,784   513,412
Total loans$   6,466,934 $  6,367,911$  6,272,303$  6,198,057$  6,160,185
      

  


Contact Data