NBT Bancorp Inc. Announces Net Income of $19.9 Million for the Third Quarter of 2015; Declares Cash Dividend


NORWICH, N.Y., Oct. 26, 2015 (GLOBE NEWSWIRE) -- NBT Bancorp Inc. (NBT) (NASDAQ:NBTB) announced net income for the three months ended September 30, 2015 was $19.9 million, up from $19.3 million for the second quarter of 2015, and up from $10.9 million for the third quarter of 2014.  Reported net income for the third quarter of 2014 included $8.8 million in prepayment penalties, net of tax, related to our long-term debt restructuring strategy.  Reported diluted earnings per share for the three months ended September 30, 2015 was $0.45, as compared with $0.43 for the prior quarter, and $0.25 per share for the third quarter of 2014. 

Core net income for the three months ended September 30, 2015 was $19.8 million, up from $19.6 million in the previous quarter, and equal to the same period last year.  Core earnings per diluted share for the three months ended September 30, 2015 was $0.45, up from $0.44 for the second quarter of 2015, and equal to the third quarter of 2014.

Reported net income for the nine months ended September 30, 2015 was $57.3 million, up from $56.6 million for the same period last year.  Reported net income for the nine months ended September 30, 2015 included a contingent gain recognized from the 2014 sale of our ownership interest in Springstone LLC (“Springstone”), offset by reorganization expenses incurred during the third quarter of 2015.  Reported net income for the nine months ended September 30, 2014 included a gain on the sale of our ownership interest in Springstone, partially offset by prepayment penalties related to our long-term debt restructuring strategy in 2014.  Reported diluted earnings per share for the nine months ended September 30, 2015 was $1.29, as compared with $1.28 for the same period in 2014.

Core net income for the nine months ended September 30, 2015 was $57.5 million, up from $57.3 million for the same period last year.  Core earnings per diluted share for the nine months ended September 30, 2015 was $1.29, equal to the same period last year.    

The third quarter and year to date reported results for 2015 and 2014 contained items which the Company considers non-core, such as gains on the sale of an equity investment, long-term debt restructuring prepayment penalties, reorganization expenses, and other items not considered core to our operations.

Third Quarter 2015 Highlights:

  • Third quarter organic loan growth (annualized) of 6.9% driven by:
    • Consumer – 14.5%
    • Residential mortgage – 7.8%
    • Commercial – 4.8%
       
  • Year to date organic loan growth (annualized) was 6.6%
     
  • Recognized contingent gain of $4.2 million during the third quarter of 2015 from the 2014 sale of our ownership interest in Springstone, which allowed us to further our branch optimization strategy taking $3.3 million in reorganization costs during the third quarter of 2015
     
  • Average demand deposits for the nine months ended September 30, 2015 were up 11.4% from the same period in 2014
     
  • Asset quality indicators remained strong:
    • Nonperforming loans to total loans was 0.79% at September 30, 2015, as compared with 0.82% at December 31, 2014
    • Past due loans to total loans was 0.63% at September 30, 2015, as compared with 0.69% at December 31, 2014
    • Annualized net charge-offs to average loans was 0.35% for the third quarter of 2015, as compared with 0.36% for the same period last year

“Our earnings remained strong through the third quarter of 2015 with both our reported and core net income at the second highest level in NBT’s history,” said NBT President and CEO Martin Dietrich. “Our focus on banking fundamentals, including organic loan growth, deposit gathering and asset quality, continues to drive our results. And, the efforts of our employees to provide customers with a full complement of financial services while constantly working to enhance the experience we deliver continues to make them our most important and sustainable asset.”

Net interest income was $64.2 million for the third quarter of 2015, up $1.6 million from the previous quarter, and up $0.5 million from the third quarter of 2014.  FTE net interest margin was 3.48% for the three months ended September 30, 2015, down from 3.51% for the previous quarter and down from 3.61% for the third quarter of 2014.  Average interest earning assets were up $159.1 million, or 2.2%, for the third quarter of 2015 as compared to the prior quarter, and up $304.0 million, or 4.3%, from the same period in 2014.  The increase from the second quarter of 2015 was driven primarily by organic loan production.  Annualized organic loan growth of 6.9% during the third quarter of 2015 was driven by growth in most portfolios.  Yields on earning assets decreased by 2 basis points (“bps”) from 3.79% during the second quarter of 2015 to 3.77% for the third quarter of 2015.  This decrease in yield was more than offset by the growth in earning assets during the third quarter of 2015, and resulted in the 2.6% growth in interest income for the third quarter of 2015 as compared to the prior quarter.  The yield compression was driven primarily by a 3 bp decrease in loan yields from the second quarter of 2015 to the third quarter of 2015.  Average interest bearing liabilities increased $77.5 million, or 1.5%, from the second quarter of 2015 to the third quarter of 2015, which was driven by an increase in short-term borrowings for the third quarter of 2015 due to seasonality of deposits.  The rates paid on interest bearing liabilities increased 1 bp from the second quarter of 2015 to the third quarter of 2015 and contributed to the 4.2% increase in interest expense for the third quarter of 2015 as compared with the prior quarter.       

Net interest income was $189.1 million for the nine months ended September 30, 2015, up $1.2 million from the same period in 2014.  FTE net interest margin was 3.53% for the nine months ended September 30, 2015, down from 3.61% for the nine months ended September 30, 2014.  Average interest earning assets were up $208.2 million, or 3.0%, for the nine months ended September 30, 2015 as compared to the same period in 2014.  This increase from last year was driven primarily by 6.6% annualized organic loan growth during the first nine months of 2015.  Yields on earning assets decreased from 3.95% during the first nine months of 2014 to 3.81% for the first nine months of 2015, more than offsetting the growth in earning assets resulting in a 0.6% decrease in interest income for the nine months ended September 30, 2015 as compared to the same period in 2014.  The yield compression was driven by a 17 bp decrease in loan yields from the first nine months of 2014 to the first nine months of 2015.  Average interest bearing liabilities decreased $11.6 million, or 0.2%, from the nine months ended September 30, 2014 to the nine months ended September 30, 2015.  Total average deposits increased $369.0 million, or 6.1%, for the nine months ended September 30, 2015 as compared to the same period last year driven primarily by an 11.4% increase in non-interest bearing demand deposits, as well as increases in money market deposit accounts and savings deposits in the first nine months of 2015.  This increase was partially offset by a decrease in average long-term borrowings of $125.3 million for the nine months ended September 30, 2015 as compared to the same period last year due to the debt restructuring strategy completed during the third quarter of 2014.  In addition, average short-term borrowings decreased $67.9 million for the nine months ended September 30, 2015 as compared to the same period last year driven by deposit growth.  The rates paid on interest bearing liabilities decreased by 6 bps for the nine months ended September 30, 2015 as compared to the same period in 2014.  This decrease resulted primarily from a shift in deposits into lower cost core deposits as well as the aforementioned debt restructuring.     

Noninterest income for the three months ended September 30, 2015 was $31.3 million, up $3.0 million from the prior quarter, and up $4.6 million from the third quarter of 2014.  Excluding the contingent gain recognized totaling $4.2 in the third quarter of 2015 from the 2014 sale of Springstone and securities gains, noninterest income for the three months ended September 30, 2015 was $27.1 million, down $1.1 million from the prior quarter, and up $0.4 million from the third quarter of 2014.  The decrease from the prior quarter was driven primarily by a decrease in trust revenue, which was down $0.6 million due primarily to seasonality. 

Noninterest income for the nine months ended September 30, 2015 was $86.0 million, down $13.0 million from the same period last year.   Excluding the gains recorded in both periods from the 2014 sale of Springstone, securities gains, and other items not considered core to our operations, noninterest income for the nine months ended September 30, 2015 was $81.8 million, up $2.9 million, or 3.7% from the same period last year.  The increase from the prior year was driven primarily by increases in retirement plan administration fees, ATM and debit card fees, and other noninterest income.  Retirement plan administration fees were up $0.8 million, or 9.2%, for the nine months ended September 30, 2015 as compared to the same period in 2014 due primarily to new business generation.  ATM and debit card fees were up $0.8 million, or 6.5%, for the nine months ended September 30, 2015 as compared to the same period last year due primarily to an increase in debit card activity.    Other noninterest income was up $1.5 million, or 19.1%, for the nine months ended September 30, 2015 as compared to the same period in 2014 due primarily to the acquired loan charge-off recoveries recognized in 2015. 

Noninterest expense for the three months ended September 30, 2015 was $59.9 million, up $1.9 million from the prior quarter and down $9.2 million from the third quarter of 2014.  Excluding reorganization expenses incurred in the second and third quarters of 2015, prepayment penalties incurred in the third quarter of 2014, and other items not considered core to our operations, noninterest expense was down $0.9 million from the prior quarter and up $1.0 million from the third quarter of 2014.  The decrease from the prior quarter was due primarily to a $0.6 million, or 2.0%, decrease in salaries and employee benefits in the third quarter of 2015, driven by a decrease in medical expenses incurred.  Income tax expense for the three month period ended September 30, 2015 was $10.8 million, up $1.0 million from the prior quarter, and up $5.2 million from the third quarter of 2014, which included the impact of the aforementioned non-core items.  The increase from the prior period was due primarily to a higher level of taxable income for the third quarter of 2015.  The effective tax rate was 35.2% for the third quarter of 2015 as compared with 33.6% for the second quarter of 2015, and 33.8% for the third quarter of 2014. 

Noninterest expense for the nine months ended September 30, 2015 was $175.6 million, down $13.8 million or 7.3% from the same period in 2014, due primarily to $17.9 million in prepayment penalties from long-term, debt restructuring in 2014.  Excluding non-core items including these prepayment penalties, reorganization expenses, and other items not considered core to our operations, noninterest expense was up $3.8 million, or 2.2%, for the first nine months of 2015 as compared to the same period last year.  Salaries and employee benefits were up $1.6 million, or 1.8% for the nine months ended September 30, 2015 as compared with the same period in 2014.  Excluding incentive compensation expenses recorded in 2014 related to the Springstone sale, salaries and employee benefits were up $4.1 million, or 4.7%, from the first nine months of 2014 to the first nine months of 2015.  This increase was driven by higher post-retirement costs, higher medical expenses, and an increase in salaries expense.  This increase in salaries and employee benefits was partially offset by a $1.0 million decrease in loan collection and other real estate owned expenses for the nine months ended September 30, 2015 as compared to the same period last year.  This decrease was due primarily to gains on sales of real estate recorded in the second quarter of 2015, which offset expenses during the period.  Income tax expense for the nine month period ended September 30, 2015 was $29.7 million, up $1.4 million from the same period in 2014.  The effective tax rate was 34.2% for the first nine months of 2015 as compared to 33.4% for the first nine months of 2014.

Asset Quality

Net charge-offs were $5.1 million for the three months ended September 30, 2015, up from $4.3 million for the prior quarter, and equal to the third quarter of 2014.  Provision expense was $5.0 million for the three months ended September 30, 2015, as compared with $3.9 million for the prior quarter, and $4.9 million for the third quarter of 2014.  Annualized net charge-offs to average loans for the third quarter of 2015 was 0.35%, compared with 0.30% for the second quarter of 2015 and 0.36% for the third quarter of 2014.

Nonperforming loans to total loans was 0.79% at September 30, 2015, up slightly from 0.77% for the prior quarter, and down 3 bps from December 31, 2014.  Past due loans as a percentage of total loans were 0.63% at September 30, 2015 as compared to 0.61% as of June 30, 2015 and 0.69% at December 31, 2014.   

The allowance for loan losses totaled $64.9 million at September 30, 2015, compared to $65.0 million at June 30, 2015, and $66.4 million at December 31, 2014.  The allowance for loan losses as a percentage of loans was 1.10% (1.21% excluding acquired loans with no related allowance recorded) at September 30, 2015, compared to 1.13% (1.24% excluding acquired loans with no related allowance recorded) at June 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 $8.2 billion at September 30, 2015, up $363.6 million, or 4.7% from December 31, 2014.  Loans were $5.9 billion at September 30, 2015, up $275.7 million, or 4.9%, from December 31, 2014.  Total deposits were $6.6 billion at September 30, 2015, up $301.0 million, or 4.8%, from December 31, 2014.  Stockholders’ equity was $876.2 million, representing a total equity-to-total assets ratio of 10.74% at September 30, 2015, compared with $864.2 million or a total equity-to-total assets ratio of 11.08% at December 31, 2014.

Stock Repurchase Program

The Company purchased 1,047,152 shares of its common stock during the nine months ended September 30, 2015 at an average price of $25.59 per share under previously announced plans.  As of September 30, 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 approved a 2015 fourth-quarter cash dividend of $0.22 per share at a meeting held today.  The dividend will be paid on December 15, 2015 to shareholders of record as of December 1, 2015.  

Subsequent Event

On October 1, 2015, NBT Bank, N.A. acquired Third Party Administrators, Inc. (TPA, Inc.), a retirement plan services company located in Bedford, N.H. with assets under administration of over $850 million. TPA, Inc. provides administrative services for 401(k), profit sharing and defined benefit plans for over 700 businesses as well as Section 125 administration. “The addition of TPA, Inc. to our family of companies supports our strategy of enhancing our revenue from non-banking sources,” said NBT President and CEO Martin Dietrich. “The services offered by TPA, Inc. are a great complement to the retirement plan services offered by NBT Bank’s Wealth Management Division and the 401(k) recordkeeping services offered by EPIC Advisors, and we look forward to exploring the synergies between these lines of business.”

Corporate Overview

NBT Bancorp Inc. is a financial holding company headquartered in Norwich, N.Y., with total assets of $8.2 billion at September 30, 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 over 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 Insurance Agency, LLC, 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 sales of securities and certain non-recurring and merger-related expenses.  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 operating results of NBT’s core business (due to the non-recurring nature of the excluded items).  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  
 3rd Q2nd Q1st Q4th Q3rd Q 
Reconciliation of Non-GAAP Financial Measures:      
Reported net income (GAAP)$19,851 $19,281 $18,166 $18,513 $10,912  
Noninterest income adjustments:      
  Gain on sale of securities   (3)   (26)   (14)   (33)   (38) 
  Gain on sale of Springstone   (4,179)   -     -     -     -   
Noninterest expense adjustments:      
  Prepayment penalties related to debt restructuring   -     -     -     -     13,348  
  Other adjustments(1)    3,290    489    -     17    126  
Tax provision adjustment   753    -     -     -     -   
Total adjustments   (139)   463    (14)   (16)   13,436  
Total adjustments, net of tax   (92)   307    (9)   (11)   8,891  
Core net income$19,759 $19,588 $18,157 $18,502 $19,803  
       
Profitability:      
Core Diluted Earnings Per Share$0.45 $0.44 $0.41 $0.42 $0.45  
Diluted Earnings Per Share$0.45 $0.43 $0.41 $0.42 $0.25  
Weighted Average Diluted       
  Common Shares Outstanding 44,262,426  44,530,123  44,641,913  44,535,274  44,405,357  
Core Return on Average Assets (2) 0.97% 0.99% 0.94% 0.94% 1.01% 
Return on Average Assets (2) 0.97% 0.97% 0.94% 0.94% 0.55% 
Core Return on Average Equity (2) 8.93% 8.95% 8.45% 8.45% 9.19% 
Return on Average Equity (2) 8.97% 8.81% 8.46% 8.46% 5.06% 
Core Return on Average Tangible Common Equity (2)(4) 13.60% 13.67% 13.07% 13.08% 14.35% 
Return on Average Tangible Common Equity (2)(4) 13.66% 13.47% 13.08% 13.09% 8.15% 
Net Interest Margin (2)(3) 3.48% 3.51% 3.60% 3.61% 3.61% 
       
Nine Months Ended September 30,      
      
Reconciliation of Non-GAAP Financial Measures: 2015  2014  
Reported net income (GAAP)$57,298 $56,561  
Noninterest income adjustments:      
  Gain on sale of securities   (43)   (59) 
  Gain on sale of Springstone   (4,179)   (19,401)    
  Other adjustments(6)    -     (632)    
Noninterest expense adjustments:      
  Prepayment penalties related to debt restructuring   -     17,902     
  Other adjustments(7)    3,779    3,418  
Tax provision adjustment   753    -      
Total adjustments   310    1,228  
Total adjustments, net of tax   206    749     
Core net income$57,504 $57,310  
    
Profitability:   
Core Diluted Earnings Per Share$1.29 $1.29  
Diluted Earnings Per Share$1.29 $1.28  
Weighted Average Diluted       
  Common Shares Outstanding 44,467,881  44,353,318  
Core Return on Average Assets (2) 0.97% 0.99% 
Return on Average Assets (2) 0.96% 0.98% 
Core Return on Average Equity (2) 8.78% 9.09% 
Return on Average Equity (2) 8.75% 8.97% 
Core Return on Average Tangible Common Equity (2)(5) 13.45% 14.36% 
Return on Average Tangible Common Equity (2)(5) 13.41% 14.18% 
Net Interest Margin (2)(3) 3.53% 3.61% 
       
(1) Primarily reorganization expenses for 2014 and 2015.  
(2)  Annualized  
(3)  Calculated on a Fully Tax Equivalent (“FTE”) basis  
(4)  Excludes amortization of intangible assets (net of tax) from net income and average tangible common equity is calculated as follows:  
       
       
  2015  2014  
 3rd Q2nd Q1st Q4th Q3rd Q 
Average stockholders' equity$  878,305 $  878,164 $  871,074 $  868,634 $  855,164  
Less: average goodwill and other intangibles   281,048    282,272    283,508    284,743    285,993  
Average tangible common equity$  597,257 $  595,892 $  587,566 $  583,891 $  569,171  
       
(5)  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,    
  2015  2014     
Average stockholders' equity$  875,875 $  843,005     
Less: average goodwill and other intangibles   282,267    287,778     
Average tangible common equity$  593,608 $  555,227    
       
(6)  Primarily settlement of litigation for 2014.  
(7)  Primarily incentive compensation related to sale of Springstone and settlement of litigation for 2014 and reorganization expenses for 2014 and 2015. 
       
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  
 3rd Q2nd Q1st Q4th Q3rd Q 
Balance Sheet Data:      
Securities Available for Sale$1,058,397 $1,129,249 $1,071,654 $1,013,171 $1,044,502  
Securities Held to Maturity   470,758    454,312    456,773    454,361    459,620  
Net Loans   5,806,129    5,705,929    5,557,664    5,528,912    5,517,757  
Total Assets   8,161,562    8,072,485    7,863,861    7,797,926    7,867,031  
Total Deposits   6,600,627    6,371,479    6,479,437    6,299,605    6,314,939  
Total Borrowings   594,163    743,893    425,143    548,943    607,889  
Total Liabilities   7,285,346    7,196,514    6,986,367    6,933,745    7,009,591  
Stockholders' Equity   876,216    875,971    877,494    864,181    857,440  
       
Asset Quality:      
Nonaccrual Loans$42,524 $42,286 $45,053 $41,074 $50,531  
90 Days Past Due and Still Accruing   3,790    1,994    2,601    4,941    4,022  
Total Nonperforming Loans   46,314    44,280    47,654    46,015    54,553  
Other Real Estate Owned   4,855    4,649    4,387    3,964    1,497  
Total Nonperforming Assets   51,169    48,929    52,041    49,979    56,050  
Allowance for Loan Losses   64,859    64,959    65,359    66,359    69,334  
       
Asset Quality Ratios (Total):      
Allowance for Loan Losses to Total Loans 1.10% 1.13% 1.16% 1.19% 1.24% 
Total Nonperforming Loans to Total Loans 0.79% 0.77% 0.85% 0.82% 0.98% 
Total Nonperforming Assets to Total Assets 0.63% 0.61% 0.66% 0.64% 0.71% 
Allowance for Loan Losses to Total Nonperforming Loans 140.04% 146.70% 137.15% 144.21% 127.09% 
Past Due Loans to Total Loans 0.63% 0.61% 0.54% 0.69% 0.65% 
Net Charge-Offs to Average Loans (3) 0.35% 0.30% 0.34% 0.70% 0.36% 
       
Asset Quality Ratios (Originated) (1):      
Allowance for Loan Losses to Loans 1.21% 1.24% 1.29% 1.36% 1.38% 
Nonperforming Loans to Loans 0.63% 0.59% 0.69% 0.72% 0.83% 
Allowance for Loan Losses to Nonperforming Loans 192.49% 208.99% 188.68% 187.88% 166.69% 
Past Due Loans to Loans 0.67% 0.64% 0.56% 0.73% 0.70% 
       
Capital:      
Equity to Assets 10.74% 10.85% 11.16% 11.08% 10.90% 
Book Value Per Share$20.29 $20.05 $19.95 $19.69 $19.62  
Tangible Book Value Per Share (2)$13.80 $13.61 $13.52 $13.22 $13.09  
Tier 1 Leverage Ratio 9.34% 9.57% 9.72% 9.39% 9.20% 
Common Equity Tier 1 Capital Ratio 10.04% 10.22% 10.46% N/A  N/A  
Tier 1 Capital Ratio 11.57% 11.78% 12.05% 12.32% 11.94% 
Total Risk-Based Capital Ratio 12.62% 12.84% 13.15% 13.50% 13.16% 
Common Stock Price (End of Period)$26.94 $26.17 $25.06 $26.27 $22.52  
       
(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)  
    
 September 30,December 31, 
ASSETS 2015   2014  
Cash and due from banks$   175,036   $  139,635  
Short term interest bearing accounts   9,964      7,001  
Securities available for sale, at fair value    1,058,397      1,013,171  
Securities held to maturity (fair value of $475,436 and $454,994 at   470,758      454,361  
  September 30, 2015 and December 31, 2014, respectively)   
Trading securities   7,900      7,793  
Federal Reserve and Federal Home Loan Bank stock   34,001      32,626  
Loans   5,870,988      5,595,271  
Less allowance for loan losses   64,859      66,359  
  Net loans  5,806,129    5,528,912   
Premises and equipment, net   87,763      89,258  
Goodwill   263,634      263,634  
Intangible assets, net   16,729      20,317  
Bank owned life insurance   116,128      114,251  
Other assets   115,123      126,967  
TOTAL ASSETS$   8,161,562   $   7,797,926   
    
LIABILITIES AND STOCKHOLDERS' EQUITY   
Deposits:   
 Demand (noninterest bearing)$   1,915,482   $  1,838,622  
 Savings, NOW, and money market   3,753,179      3,417,160  
 Time   931,966      1,043,823  
  Total deposits 6,600,627    6,299,605   
Short-term borrowings   362,332      316,802  
Long-term debt   130,635      130,945  
Junior subordinated debt   101,196      101,196  
Other liabilities   90,556      85,197  
  Total liabilities 7,285,346    6,933,745   
    
Total stockholders' equity   876,216      864,181  
    
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY$   8,161,562   $   7,797,926   
    

 

NBT Bancorp Inc. and Subsidiaries   
CONSOLIDATED STATEMENTS OF INCOME  
(unaudited, dollars in thousands except per share data)  
       
 Three Months Ended Nine Months Ended 
 September 30, September 30, 
  2015  2014   2015  2014  
Interest, fee and dividend income:      
Loans$   61,656  $  61,173  $   181,047  $  181,747  
Securities available for sale 5,125     6,095     15,214     19,464  
Securities held to maturity 2,318     1,353     6,916     2,904  
Other 401     513     1,276     1,552  
  Total interest, fee and dividend income   69,500     69,134     204,453     205,667  
Interest expense:      
Deposits 3,554     3,498     10,644     9,782  
Short-term borrowings 296     262     561     702  
Long-term debt 845     1,067     2,507     5,709  
Junior subordinated debt 560     544     1,645     1,620  
  Total interest expense   5,255     5,371     15,357     17,813  
Net interest income   64,245     63,763     189,096     187,854  
Provision for loan losses 4,966     4,885     12,506     12,647  
  Net interest income after provision for loan losses   59,279     58,878     176,590     175,207  
Noninterest income:      
Insurance and other financial services revenue 5,862     6,179     18,072     18,510  
Service charges on deposit accounts 4,349     4,519     12,706     13,285  
ATM and debit card fees 4,780     4,440     13,707     12,869  
Retirement plan administration fees 3,249     3,272     10,011     9,167  
Trust 4,611     4,758     14,257     14,157  
Bank owned life insurance income 931     1,095     3,418     3,455  
Net securities gains 3     38     43     59  
Gain on the sale of Springstone investment   4,179     -      4,179     19,401  
Other 3,297     2,376     9,617     8,078  
  Total noninterest income   31,261     26,677     86,010     98,981  
Noninterest expense:      
Salaries and employee benefits 30,227     28,933     91,240     89,609  
Occupancy 5,326     5,211     16,804     16,872  
Data processing and communications 4,207     4,029     12,598     12,045  
Professional fees and outside services 3,137     3,695     10,029     10,862  
Equipment 3,352     3,199     9,917     9,447  
Office supplies and postage 1,576     1,733     4,822     5,221  
FDIC expenses   1,355     1,135     3,833     3,642  
Advertising  421     403     1,874     1,868  
Amortization of intangible assets 1,165     1,275     3,636     3,821  
Loan collection and other real estate owned 699     705     1,593     2,546  
Prepayment penalties on long-term debt   -      13,348     -      17,902  
Other operating 8,426     5,401     19,211     15,485  
  Total noninterest expense 59,891   69,067   175,557   189,320  
Income before income taxes 30,649   16,488   87,043   84,868  
Income taxes 10,798     5,576     29,745     28,307  
  Net income$   19,851  $  10,912  $   57,298  $  56,561  
Earnings Per Share:      
  Basic$   0.45  $  0.25  $   1.30  $  1.29  
  Diluted$   0.45  $  0.25  $   1.29  $  1.28  
       


NBT Bancorp Inc. and Subsidiaries 
QUARTERLY CONSOLIDATED STATEMENTS OF INCOME 
(unaudited, dollars in thousands except per share data) 
      
  2015  2014 
 3rd Q2nd Q1st Q4th Q3rd Q
Interest, fee and dividend income:     
Loans$  61,656 $  59,873 $  59,518 $  61,577 $  61,173 
Securities available for sale 5,125  5,144  4,945  5,000  6,095 
Securities held to maturity 2,318  2,315  2,283  2,357  1,353 
Other 401  395  480  480  513 
  Total interest, fee and dividend income 69,500  67,727  67,226  69,414  69,134 
Interest expense:     
Deposits 3,554  3,517  3,573  3,856  3,498 
Short-term borrowings 296  144  121  143  262 
Long-term debt 845  836  826  846  1,067 
Junior subordinated debt 560  545  540  545  544 
  Total interest expense 5,255  5,042  5,060  5,390  5,371 
Net interest income 64,245  62,685  62,166  64,024  63,763 
Provision for loan losses 4,966  3,898  3,642  6,892  4,885 
  Net interest income after provision for loan losses 59,279  58,787  58,524  57,132  58,878 
Noninterest income:     
Insurance and other financial services revenue 5,862  5,836  6,374  6,007  6,179 
Service charges on deposit accounts 4,349  4,285  4,072  4,656  4,519 
ATM and debit card fees 4,780  4,679  4,248  4,266  4,440 
Retirement plan administration fees 3,249  3,566  3,196  2,962  3,272 
Trust  4,611  5,196  4,450  4,793  4,758 
Bank owned life insurance income 931  928  1,559  1,894  1,095 
Net securities gains 3  26  14  33  38 
Gain on the sale of Springstone investment   4,179    -     -     -     -  
Other 3,297  3,699  2,621  2,435  2,376 
  Total noninterest income 31,261  28,215  26,534  27,046  26,677 
Noninterest expense:     
Salaries and employee benefits 30,227  30,831  30,182  30,058  28,933 
Occupancy 5,326  5,412  6,066  5,256  5,211 
Data processing and communications 4,207  4,288  4,103  4,092  4,029 
Professional fees and outside services 3,137  3,395  3,497  3,564  3,695 
Equipment 3,352  3,316  3,249  3,211  3,199 
Office supplies and postage 1,576  1,627  1,619  1,762  1,733 
FDIC expenses 1,355  1,280  1,198  1,302  1,135 
Advertising 421  734  719  963  403 
Amortization of intangible assets 1,165  1,187  1,284  1,226  1,275 
Loan collection and other real estate owned 699  22  872  702  705 
Prepayment penalties on long-term debt   -     -     -     -     13,348 
Other operating 8,426  5,872  4,913  4,607  5,401 
  Total noninterest expense 59,891  57,964  57,702  56,743  69,067 
Income before income taxes 30,649  29,038  27,356  27,435  16,488 
Income taxes 10,798  9,757  9,190  8,922  5,576 
  Net income $  19,851 $  19,281 $  18,166 $  18,513 $  10,912 
Earnings per share:     
  Basic$  0.45 $  0.44 $  0.41 $  0.42 $  0.25 
  Diluted$  0.45 $  0.43 $  0.41 $  0.42 $  0.25 
 
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 BalanceYield / RatesAverage BalanceYield / RatesAverage BalanceYield / RatesAverage BalanceYield / RatesAverage BalanceYield / Rates
 Q3 - 2015Q2 - 2015Q1 - 2015Q4 - 2014Q3 - 2014
ASSETS:          
Short-term interest bearing accounts$   8,100   0.32%$  9,854  0.36%$  9,156  0.30%$  5,895  0.51%$  4,791  0.54%
Securities available for sale (1)(2)   1,079,206   1.92%   1,067,619  1.98%   1,018,880  2.02%   1,018,505  2.00%   1,263,375  2.01%
Securities held to maturity (1)    460,252   2.44%   452,948  2.49%   454,957  2.47%   458,038  2.45%   234,403  2.84%
Investment in FRB and FHLB Banks   37,358   4.19%   31,564  4.90%   30,931  6.20%   31,274  6.01%   39,459  5.06%
Loans (3)   5,824,311   4.21%   5,688,159  4.24%   5,586,942  4.33%   5,603,268  4.37%   5,563,206  4.38%
 Total interest earning assets$  7,409,227   3.77%$  7,250,144  3.79%$  7,100,866  3.89%$  7,116,980  3.92%$  7,105,234  3.91%
Other assets   690,768      685,523     696,091     709,955     697,814  
Total assets$  8,099,995   $  7,935,667  $  7,796,957  $  7,826,935  $  7,803,048  
           
LIABILITIES AND STOCKHOLDERS' EQUITY:          
Money market deposit accounts$1,557,651   0.22%$1,598,898  0.20%$1,544,488  0.21%$1,524,881  0.20%$1,452,287  0.19%
NOW deposit accounts   963,744   0.05%   974,504  0.05%   972,263  0.05%   978,527  0.05%   927,026  0.05%
Savings deposits   1,085,680   0.06%   1,080,954  0.06%   1,040,031  0.06%   1,017,300  0.08%   1,025,795  0.07%
Time deposits   939,542   1.01%   968,714  1.00%   1,014,904  1.00%   1,058,615  1.03%   1,032,370  0.96%
  Total interest bearing deposits$  4,546,617   0.31%$  4,623,070  0.31%$  4,571,686  0.32%$  4,579,323  0.33%$  4,437,478  0.31%
Short-term borrowings   456,663   0.26%   302,693  0.19%   265,420  0.19%   299,981  0.19%   447,761  0.23%
Junior subordinated debentures   101,196   2.20%   101,196  2.16%   101,196  2.16%   101,196  2.13%   101,196  2.13%
Long-term debt   130,680   2.56%   130,743  2.56%   130,879  2.56%   131,000  2.56%   170,223  2.49%
  Total interest bearing liabilities$  5,235,156   0.40%$  5,157,702  0.39%$  5,069,181  0.40%$  5,111,500  0.42%$  5,156,658  0.41%
Demand deposits   1,894,555      1,815,705     1,770,703     1,759,482     1,708,632  
Other liabilities   91,979      84,096     85,999     87,319     82,594  
Stockholders' equity   878,305      878,164     871,074     868,634     855,164  
Total liabilities and stockholders' equity$  8,099,995   $  7,935,667  $  7,796,957  $  7,826,935  $  7,803,048  
           
Interest rate spread  3.37%  3.40%  3.49%  3.50%  3.50%
Net interest margin  3.48%  3.51%  3.60%  3.61%  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 
*  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 
  Nine Months ended September 30,  2015  2014 
ASSETS:      
Short-term interest bearing accounts$9,033  $22   0.33%$3,821 $21  0.73%
Securities available for sale (1)(2)   1,055,456     15,579   1.97%   1,340,044    20,614  2.06%
Securities held to maturity (1)    456,072     8,415   2.47%   157,784    3,727  3.16%
Investment in FRB and FHLB Banks   33,308     1,254   5.03%   41,992    1,531  4.88%
Loans (3)   5,700,673     181,619   4.26%   5,502,656    182,383  4.43%
 Total interest earning assets$   7,254,542  $   206,889   3.81%$  7,046,297 $  208,276  3.95%
Other assets   690,774       685,861   
Total assets$   7,945,316    $  7,732,158   
       
LIABILITIES AND STOCKHOLDERS' EQUITY:      
Money market deposit accounts$1,567,060     2,462   0.21%$1,435,155    1,748  0.16%
NOW deposit accounts   970,139     375   0.05%   940,064    384  0.05%
Savings deposits   1,069,056     492   0.06%   1,022,212    551  0.07%
Time deposits   974,110     7,315   1.00%   1,001,301    7,099  0.95%
  Total interest bearing deposits$   4,580,365  $   10,644   0.31%$  4,398,732 $  9,782  0.30%
Short-term borrowings   342,293     561   0.22%   410,242    702  0.23%
Trust preferred debentures   101,196     1,645   2.17%   101,196    1,620  2.14%
Long-term debt   130,767     2,507   2.56%   256,084    5,709  2.98%
  Total interest bearing liabilities$   5,154,621  $   15,357   0.40%$  5,166,254 $  17,813  0.46%
Demand deposits   1,827,441       1,640,097   
Other liabilities   87,380       82,802   
Stockholders' equity   875,874       843,005   
Total liabilities and stockholders' equity$   7,945,316    $  7,732,158   
  Net interest income (FTE)    191,532       190,463  
Interest rate spread   3.41%   3.49%
Net interest margin   3.53%   3.61%
Taxable equivalent adjustment     2,436       2,609  
Net interest income $   189,096    $  187,854  
       
(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 
*  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 
 3rd Q2nd Q1st Q4th Q3rd Q
Residential real estate mortgages$  1,177,195 $  1,154,416 $  1,125,886 $  1,115,715 $  1,099,912 
Commercial   1,167,007    1,147,586    1,140,114    1,144,761    1,179,616 
Commercial real estate   1,435,378    1,423,489    1,349,940    1,334,984    1,284,775 
Consumer   1,549,844    1,495,160    1,452,070    1,430,216    1,441,629 
Home equity   541,564    550,237    555,013    569,595    581,159 
 Total loans$  5,870,988 $  5,770,888 $  5,623,023 $  5,595,271 $  5,587,091 
      

 

 


            

Contact Data