NBT Bancorp Inc. Announces Net Income of $20.0 Million for the Third Quarter of 2016; Declares Cash Dividend


NORWICH, N.Y., Oct. 24, 2016 (GLOBE NEWSWIRE) -- NBT Bancorp Inc. (NBT) (NASDAQ:NBTB) reported net income for the three months ended September 30, 2016 was $20.0 million, up from $19.9 million for the second quarter of 2016 and the third quarter of 2015.  Diluted earnings per share for the three months ended September 30, 2016 was $0.46, as compared with $0.46 for the prior quarter and $0.45 for the third quarter of 2015.

Net income for the nine months ended September 30, 2016 was $58.8 million, up from $57.3 million for the same period last year.  Diluted earnings per share for the nine months ended September 30, 2016 was $1.35, as compared with $1.29 for the same period in 2015.

Third Quarter 2016 Highlights:

  • Year to date loan growth was 6.3% (annualized)
     
  • Average demand deposits for the nine months ended September 30, 2016 were up 10.3% from the same period in 2015

"Our performance through the third quarter of 2016 remained strong," said NBT Chairman, President and CEO Martin Dietrich. "We continue to focus on the fundamentals of banking, providing our customers with products and services that meet their needs in a responsible manner.  We continue to experience good growth across all our major markets, with our New England franchise showing the strongest growth.  We also expanded our financial services offerings in August with the acquisition of Actuarial Designs & Solutions, Inc. (“ADS”) a retirement plan services company in Scarborough, Maine; this addition also enhances our growing presence in New England."

Net interest income was $66.7 million for the third quarter of 2016, up $0.9 million, or 1.3%, from the previous quarter and up $2.4 million, or 3.8%, from the third quarter of 2015.  Fully taxable equivalent (“FTE”) net interest margin was 3.40% for the three months ended September 30, 2016, down from 3.44% for the previous quarter and down from 3.48% for the third quarter of 2015.  Average interest earning assets were up $120.4 million, or 1.5%, for the third quarter of 2016 as compared to the prior quarter and up $499.7 million, or 6.7%, from the same period in 2015.  The increases from the second quarter of 2016 and the third quarter of 2015 were driven primarily by loan production. Annualized loan growth of 8.0% during the third quarter of 2016 was driven by growth in the commercial loan portfolio.  Yields on earning assets decreased by 4 basis points (“bps”) from 3.73% during the second quarter of 2016 to 3.69% for the third quarter of 2016.  Average interest bearing liabilities increased $17.8 million, or 0.3%, from the second quarter of 2016 to the third quarter of 2016, which was driven by a $126.7 million, or 26.2%, increase in short-term borrowings, partially offset by a 2.0% decrease in interest bearing deposits as a result of normal seasonal deposit flows.  The rate paid on interest bearing liabilities of 0.42% during the third quarter of 2016 increased 1 bp from the second quarter of 2016 and increased by 2 bps from the 0.40% paid during the third quarter of 2015 due primarily to an increase in borrowing costs.

Net interest income was $197.0 million for the nine months ended September 30, 2016, up $7.9 million, or 4.2%, from the same period in 2015.  FTE net interest margin was 3.44% for the nine months ended September 30, 2016, down from 3.53% for the nine months ended September 30, 2015.  Average interest earning assets were up $507.0 million, or 7.0%, for the nine months ended September 30, 2016 as compared to the same period in 2015.  This increase from last year was driven primarily by 6.3% annualized loan growth during the first nine months of 2016.  The increase in average interest earning assets was partly offset by a decrease in yields on earning assets from 3.81% during the first nine months of 2015 to 3.73% for the first nine months of 2016.  The decreasing earning asset yield was driven by an 8 bp decrease in loan yields from the first nine months of 2015 to the first nine months of 2016.  Average interest bearing liabilities increased $325.7 million, or 6.3%, from the nine months ended September 30, 2015 to the nine months ended September 30, 2016.  Total average deposits increased $375.4 million, or 5.9%, for the nine months ended September 30, 2016 as compared to the same period last year driven primarily by growth in non-interest bearing demand deposits of $187.5 million, or 10.3%, combined with a $187.9 million, or 4.1%, increase in interest bearing deposits due to growth in money market deposit accounts, NOW accounts and savings accounts.  In addition, average short-term borrowings increased $146.6 million, or 42.8%, for the nine months ended September 30, 2016 as compared to the same period last year. The rates paid on interest bearing liabilities increased by 1 bp for the nine months ended September 30, 2016 to 0.41% as compared to the 0.40% paid in the same period in 2015.  This increase resulted primarily from slightly higher rates paid on short-term borrowings and a change in the mix of interest bearing deposits.  

Noninterest income for the three months ended September 30, 2016 was $29.6 million, unchanged from the prior quarter and down $1.6 million, or 5.2%, from the third quarter of 2015.  The decrease from the third quarter of 2015 was driven primarily by a decrease in other noninterest income due to the contingent gain of $4.2 million recognized in the third quarter of 2015 from the 2014 sale of Springstone LLC (“Springstone”).  This decrease was offset by increases in retirement plan administration fees, other noninterest income, ATM and debit card fees and insurance revenue.  Retirement plan administration fees were up $0.9 million, or 27.1%, for the third quarter of 2016 as compared to the third quarter of 2015 due primarily to the 2015 fourth quarter acquisition of Third Party Administrators, Inc. (“TPA, Inc.”) and the 2016 third quarter asset acquisition of ADS.  Other noninterest income was up $0.8 million, or 24.7%, primarily due to higher swap fee income in 2016 than in 2015.  

Noninterest income for the nine months ended September 30, 2016 was $87.6 million, up $1.6 million, or 1.9%, from the same period last year.  The increase from the prior year was driven primarily by increases in other noninterest income, retirement plan administration fees, ATM and debit card fees and insurance revenue. Other noninterest income was up $2.6 million, or 26.7%, for the first nine months of 2016 as compared to the first nine months of 2015 due primarily to an increase in fee income from customer interest rate swaps, an increase in mortgage banking income and a $0.8 million gain on the sale of equity investments for compliance with the Dodd-Frank Wall Street Reform and Consumer Protection Act.  Retirement plan administration fees were up $1.9 million, or 19.2%, for the first nine months of 2016 as compared to the same period in 2015 due primarily to the 2015 fourth quarter acquisition of TPA, Inc.  ATM and debit card fees were up $0.9 million, or 6.4%, for the first nine months of 2016 as compared to the same period last year due primarily to increases in debit card activity and the number of accounts.  The increases were offset by the above mentioned $4.2 million Springstone gain in 2015.

Noninterest expense for the three months ended September 30, 2016 was $59.6 million, down $0.8 million or 1.4%, from the prior quarter and down $0.3 million, or 0.5%, from the third quarter of 2015.  The decrease from the prior quarter was due primarily to a decrease of $0.6 million, or 10.2% in other operating expenses. Salaries and employee benefits increased $2.6 million, or 8.5%, from the third quarter of 2015 to the third quarter of 2016 due primarily to the above mentioned TPA acquisition and higher incentive compensation in 2016 as compared to 2015.  The increase was offset by a $3.1 million, or 36.9%, decrease in other operating expenses in the third quarter of 2016 as compared to the third quarter of 2015 primarily due to a reduction in reorganization expenses incurred during the third quarter of 2015.  Income tax expense for the three month period ended September 30, 2016 was $10.3 million, consistent with the prior quarter and down $0.5 million, or 4.6%, from the third quarter of 2015.  The effective tax rate of 34.0% for the third quarter of 2016 was consistent with the prior quarter and down from 35.2% for the third quarter of 2015.

Noninterest expense for the nine months ended September 30, 2016 was $178.3 million, up $2.7 million, or 1.6%, from the same period in 2015.  The increase is due primarily to a rise in salaries and benefits expense of $6.9 million, or 7.6%.  This rise in salaries and medical insurance costs offset by lower pension credit and contract termination costs drove the increase in noninterest expense.  Other noninterest expense decreased by $3.5 million, or 18.4%, primarily due to reorganization expenses incurred during the third quarter of 2015.  Income tax expense for the nine month period ended September 30, 2016 was $30.3 million, up $0.5 million, or 1.8%, from the nine month period ended September 30, 2015.  The effective tax rate was 34.0% for the first nine months of 2016 down from 34.2% for the first nine months of 2015.

Asset Quality

Net charge-offs were $5.3 million for the three months ended September 30, 2016, up from $4.5 million for the prior quarter and up slightly from $5.1 million for the third quarter of 2015.  Provision expense was $6.4 million for the three months ended September 30, 2016, as compared with $4.8 million for the prior quarter and $5.0 million for the third quarter of 2015; the increases in provision expense were primarily due to loan growth.  Annualized net charge-offs to average loans for the third quarter of 2016 was 0.35%, compared with 0.30% for the second quarter of 2016 and 0.35% for the third quarter of 2015. Annualized net charge-offs to average loans for the first nine months of 2016 was 0.33%, consistent with the same period of 2015 and down from 0.38% for the year ended December 31, 2015.

Nonperforming loans to total loans was 0.73% at September 30, 2016, up 9 bps from December 31, 2015 and down 6 bps from September 30, 2015.  Past due loans as a percentage of total loans were 0.57% at September 30, 2016, as compared to 0.62% at December 31, 2015 and 0.63% as of September 30, 2015.

The allowance for loan losses totaled $65.7 million at September 30, 2016, compared to $63.0 million at December 31, 2015 and $64.9 million at September 30, 2015.  The allowance for loan losses as a percentage of loans was 1.07% (1.15% excluding acquired loans with no related allowance recorded) at September 30, 2016, compared to 1.07% (1.18% excluding acquired loans with no related allowance recorded) at December 31, 2015 and 1.10% (1.21% excluding acquired loans with no related allowance recorded) at September 30, 2015.  The decrease in the allowance for loan losses as a percentage of loans from the prior year was due primarily to continued positive trends in asset quality metrics of the originated loan portfolio.

Balance Sheet

Total assets were $8.8 billion at September 30, 2016, up $510.4 million, or 6.2%, from December 31, 2015.  Net loans were $6.1 billion at September 30, 2016, up $274.4 million, or 4.7%, from December 31, 2015.  Total deposits were $6.9 billion at September 30, 2016, up $344.4 million, or 5.2%, from December 31, 2015.  Stockholders’ equity was $909.3 million, representing a total equity-to-total assets ratio of 10.37% at September 30, 2016, compared with $882.0 million or a total equity-to-total assets ratio of 10.67% at December 31, 2015.

Stock Repurchase Program

The Company purchased 675,535 shares of its common stock during the nine months ended September 30, 2016 at an average price of $25.45 per share under a previously announced plan.  As of September 30, 2016, there were 277,313 shares available for repurchase under this plan, which expires on December 31, 2016.  On March 28, 2016, 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, 2017.

Dividend

The NBT Board of Directors approved a 2016 fourth-quarter cash dividend of $0.23 per share at a meeting held today.  The dividend will be paid on December 15, 2016 to shareholders of record as of December 1, 2016.

Corporate Overview

NBT Bancorp Inc. is a financial holding company headquartered in Norwich, N.Y., with total assets of $8.8 billion at September 30, 2016.  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 154 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)      
       
 2016
2015
 
Profitability:3rd Q2nd Q1st Q4th Q3rd Q 
Diluted Earnings Per Share$0.46 $0.46 $0.43 $0.43 $0.45  
Weighted Average Diluted      
Common Shares Outstanding 43,562,489  43,453,674  43,707,489  44,072,049  44,262,426  
Return on Average Assets (1) 0.92% 0.94% 0.92% 0.93% 0.97% 
Return on Average Equity (1) 8.80% 9.00% 8.63% 8.58% 8.97% 
Return on Average Tangible Common Equity (1)(3) 13.16% 13.54% 13.17% 13.04% 13.66% 
Net Interest Margin (1)(2) 3.40% 3.44% 3.47% 3.42% 3.48% 
       
 9 Months ended September 30,    
Profitability:2016
2015
    
Diluted Earnings Per Share$1.35 $1.29     
Weighted Average Diluted      
Common Shares Outstanding 43,579,161  44,467,881     
Return on Average Assets (1) 0.92% 0.96%    
Return on Average Equity (1) 8.81% 8.75%    
Return on Average Tangible Common Equity (1)(4) 13.29% 13.41%    
Net Interest Margin (1)(2) 3.44% 3.53%    
       
(1) Annualized      
(2) Calculated on a Fully Taxable Equivalent ("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:
       
 2016
2015
 
 3rd Q2nd Q1st Q4th Q3rd Q 
Net Income$20,001 $19,909 $18,891 $19,127 $19,851  
Amortization of intangible assets (net of tax) 582  567  670  750  712  
 $20,583 $20,476 $19,561 $19,877 $20,563  
       
Average stockholders' equity$904,445 $890,053 $880,311 $884,743 $878,305  
Less: average goodwill and other intangibles 282,307  281,709  282,751  279,904  281,048  
Average tangible common equity$622,138 $608,344 $597,560 $604,839 $597,257  
       
(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,    
 2016
2015
    
Net Income$58,801 $57,298     
Amortization of intangible assets (net of tax) 1,818  2,221     
 $60,619 $59,519     
       
Average stockholders' equity$891,650 $875,874     
Less: average goodwill and other intangibles 282,255  282,267     
Average tangible common equity$609,395 $593,607     
       
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)      
       
       
 2016
2015
 
 3rd Q2nd Q1st Q4th Q3rd Q 
Balance Sheet Data:      
Securities Available for Sale$   1,288,899  $1,271,596 $1,259,874 $1,174,544 $1,058,397  
Securities Held to Maturity   485,877   500,840  466,914  471,031  470,758  
Net Loans   6,094,517   5,974,825  5,903,491  5,820,115  5,806,129  
Total Assets   8,773,024   8,624,780  8,472,964  8,262,646  8,178,976  
Total Deposits   6,949,238   6,740,416  6,905,042  6,604,843  6,600,627  
Total Borrowings   800,367   877,926  579,441  674,124  594,163  
Total Liabilities   7,863,675   7,728,427  7,591,237  7,380,642  7,302,760  
Stockholders' Equity   909,349   896,353  881,727  882,004  876,216  
       
Asset Quality:      
Nonaccrual Loans$   40,716  $37,397 $38,944 $33,744 $42,524  
90 Days Past Due and Still Accruing   4,444   1,613  2,185  3,662  3,790  
Total Nonperforming Loans   45,160   39,010  41,129  37,406  46,314  
Other Real Estate Owned   2,501   2,211  2,716  4,666  4,855  
Total Nonperforming Assets   47,661   41,221  43,845  42,072  51,169  
Allowance for Loan Losses   65,668   64,568  64,318  63,018  64,859  
       
Asset Quality Ratios (Total):      
Allowance for Loan Losses to Total Loans 1.07% 1.07% 1.08% 1.07% 1.10% 
Total Nonperforming Loans to Total Loans 0.73% 0.65% 0.69% 0.64% 0.79% 
Total Nonperforming Assets to Total Assets 0.54% 0.48% 0.52% 0.51% 0.63% 
Allowance for Loan Losses to Total Nonperforming Loans 145.41% 165.52% 156.38% 168.47% 140.04% 
Past Due Loans to Total Loans 0.57% 0.60% 0.50% 0.62% 0.63% 
Net Charge-Offs to Average Loans (1) 0.35% 0.30% 0.33% 0.51% 0.35% 
       
Asset Quality Ratios (Originated) (2):      
Allowance for Loan Losses to Loans 1.15% 1.16% 1.18% 1.18% 1.21% 
Nonperforming Loans to Loans 0.68% 0.62% 0.67% 0.61% 0.63% 
Allowance for Loan Losses to Nonperforming Loans 168.52% 186.71% 175.40% 193.00% 192.49% 
Past Due Loans to Loans 0.56% 0.61% 0.51% 0.64% 0.67% 
       
Capital:      
Equity to Assets 10.37% 10.39% 10.41% 10.67% 10.71% 
Book Value Per Share$   21.08  $20.85 $20.57 $20.31 $20.29  
Tangible Book Value Per Share (3)$   14.57  $14.31 $13.99 $13.79 $13.80  
Tier 1 Leverage Ratio 9.05% 9.03% 9.15% 9.44% 9.34% 
Common Equity Tier 1 Capital Ratio 9.84% 9.83% 9.79% 10.20% 10.04% 
Tier 1 Capital Ratio 11.28% 11.29% 11.28% 11.73% 11.57% 
Total Risk-Based Capital Ratio 12.27% 12.29% 12.29% 12.74% 12.62% 
Common Stock Price (End of Period)$   32.87  $28.63 $26.95 $27.88 $26.94  
       
(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 2016 2015
Cash and due from banks $   167,138   $130,593 
Short term interest bearing accounts    21,299    9,704 
Securities available for sale, at fair value    1,288,899    1,174,544 
Securities held to maturity (fair value of $495,596 and $473,140 at    485,877    471,031 
September 30, 2016 and December 31, 2015, respectively)   
Trading securities    8,852    8,377 
Federal Reserve and Federal Home Loan Bank stock    42,318    36,673 
Loans    6,160,185    5,883,133 
Less allowance for loan losses    65,668    63,018 
Net loans  6,094,517    5,820,115 
Premises and equipment, net    84,153    88,826 
Goodwill    264,689    265,957 
Intangible assets, net    15,899    17,265 
Bank owned life insurance    164,464    117,044 
Other assets    134,919    122,517 
TOTAL ASSETS $   8,773,024   $8,262,646 
    
LIABILITIES AND STOCKHOLDERS' EQUITY   
Deposits:   
Demand (noninterest bearing) $   2,146,229   $1,998,165 
Savings, NOW, and money market    3,921,922    3,697,851 
Time    881,087    908,827 
Total deposits  6,949,238    6,604,843 
Short-term borrowings    585,027    442,481 
Long-term debt    114,144    130,447 
Junior subordinated debt    101,196    101,196 
Other liabilities    114,070    101,675 
Total liabilities  7,863,675    7,380,642 
    
Total stockholders' equity    909,349    882,004 
    
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $   8,773,024   $8,262,646 
    

 

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, 
 20162015 20162015 
Interest, fee and dividend income:              
Loans$   63,414  $61,656  $   187,093  $181,047  
Securities available for sale 6,013   5,125     17,976   15,214  
Securities held to maturity 2,544   2,318     7,328   6,916  
Other 538   401     1,441   1,276  
Total interest, fee and dividend income   72,509   69,500     213,838   204,453  
Interest expense:      
Deposits 3,607   3,554     10,809   10,644  
Short-term borrowings 761   296     1,668   561  
Long-term debt 819   845     2,425   2,507  
Junior subordinated debt 660   560     1,920   1,645  
Total interest expense   5,847   5,255     16,822   15,357  
Net interest income   66,662   64,245     197,016   189,096  
Provision for loan losses 6,388   4,966     17,266   12,506  
Net interest income after provision for loan losses   60,274   59,279     179,750   176,590  
Noninterest income:      
Insurance and other financial services revenue 6,114   5,862     18,685   18,072  
Service charges on deposit accounts 4,354   4,349     12,459   12,706  
ATM and debit card fees 5,063   4,780     14,580   13,707  
Retirement plan administration fees 4,129   3,249     11,937   10,011  
Trust fees 4,535   4,611     13,848   14,257  
Bank owned life insurance income 1,336   931     3,898   3,418  
Net securities gains   -    3     30   43  
Gain on the sale of Springstone investment   -    4,179     -    4,179  
Other 4,113   3,297     12,188   9,617  
Total noninterest income   29,644   31,261     87,625   86,010  
Noninterest expense:      
Salaries and employee benefits 32,783   30,227     98,155   91,240  
Occupancy 5,035   5,326     15,780   16,804  
Data processing and communications 4,183   4,207     12,354   12,598  
Professional fees and outside services 3,343   3,137     9,905   10,029  
Equipment 3,656   3,352     10,663   9,917  
Office supplies and postage 1,438   1,576     4,661   4,822  
FDIC insurance   1,287   1,355     3,838   3,833  
Advertising 634   421     1,733   1,874  
Amortization of intangible assets 952   1,165     2,976   3,636  
Loan collection and other real estate owned 985   699     2,535   1,593  
Other operating 5,318   8,426     15,683   19,211  
Total noninterest expense 59,614   59,891   178,283   175,557  
Income before income taxes 30,304   30,649   89,092   87,043  
Income taxes 10,303   10,798     30,291   29,745  
Net income$   20,001  $19,851  $   58,801  $57,298  
Earnings Per Share:      
Basic$   0.46  $0.45  $   1.36  $1.30  
Diluted$   0.46  $0.45  $   1.35  $1.29  
       


NBT Bancorp Inc. and Subsidiaries     
QUARTERLY CONSOLIDATED STATEMENTS OF INCOME
(unaudited, dollars in thousands except per share data)    
      
 20162015
 3rd Q2nd Q1st Q4th Q3rd Q
Interest, fee and dividend income:     
Loans$   63,414  $62,449 $61,230 $60,781 $61,656 
Securities available for sale 6,013   5,976  5,987  5,204  5,125 
Securities held to maturity 2,544   2,496  2,288  2,317  2,318 
Other 538   454  449  469  401 
Total interest, fee and dividend income 72,509   71,375  69,954  68,771  69,500 
Interest expense:     
Deposits 3,607   3,605  3,597  3,613  3,554 
Short-term borrowings 761   579  328  222  296 
Long-term debt 819   773  833  848  845 
Junior subordinated debt 660   641  619  576  560 
Total interest expense 5,847   5,598  5,377  5,259  5,255 
Net interest income 66,662   65,777  64,577  63,512  64,245 
Provision for loan losses 6,388   4,780  6,098  5,779  4,966 
Net interest income after provision for loan losses 60,274   60,997  58,479  57,733  59,279 
Noninterest income:     
Insurance and other financial services revenue 6,114   5,625  6,946  6,139  5,862 
Service charges on deposit accounts 4,354   4,166  3,939  4,350  4,349 
ATM and debit card fees 5,063   4,934  4,583  4,541  4,780 
Retirement plan administration fees 4,129   4,054  3,754  4,135  3,249 
Trust fees 4,535   4,937  4,376  4,769  4,611 
Bank owned life insurance income 1,336   1,271  1,291  916  931 
Net securities gains   -    1  29  3,044  3 
Gain on the sale of Springstone investment   -    -  -  -  4,179 
Other 4,113   4,626  3,449  4,577  3,297 
Total noninterest income 29,644   29,614  28,367  32,471  31,261 
Noninterest expense:     
Salaries and employee benefits 32,783   32,931  32,441  33,078  30,227 
Occupancy 5,035   5,254  5,491  5,291  5,326 
Data processing and communications 4,183   4,121  4,050  3,990  4,207 
Professional fees and outside services 3,343   3,331  3,231  3,378  3,137 
Equipment 3,656   3,547  3,460  3,491  3,352 
Office supplies and postage 1,438   1,676  1,547  1,545  1,576 
FDIC insurance 1,287   1,293  1,258  1,312  1,355 
Advertising 634   595  504  780  421 
Amortization of intangible assets 952   928  1,096  1,228  1,165 
Loan collection and other real estate owned 985   845  705  1,027  699 
Other operating 5,318   5,924  4,441  5,499  8,426 
Total noninterest expense 59,614   60,445  58,224  60,619  59,891 
Income before income taxes 30,304   30,166  28,622  29,585  30,649 
Income taxes 10,303   10,257  9,731  10,458  10,798 
Net income $   20,001  $19,909 $18,891 $19,127 $19,851 
Earnings per share:     
Basic$   0.46  $0.46 $0.44 $0.44 $0.45 
Diluted$   0.46  $0.46 $0.43 $0.43 $0.45 
      
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
 
 Q3 - 2016Q2 - 2016Q1 - 2016Q4 - 2015Q3 - 2015 
ASSETS:           
Short-term interest bearing accounts$   21,279   0.54%$16,063  0.53%$13,639  0.63%$13,494  0.34%$8,100  0.32% 
Securities available for sale (1)(2)   1,257,335   1.93% 1,227,367  1.99% 1,188,437  2.06% 1,070,643  1.97% 1,079,206  1.92% 
Securities held to maturity (1)   494,400   2.54% 498,493  2.49% 465,916  2.48% 470,027  2.43% 460,252  2.44% 
Investment in FRB and FHLB Banks   43,552   4.65% 38,939  4.47% 33,470  5.14% 32,263  5.63% 37,358  4.19% 
Loans (3)   6,092,371   4.15% 6,007,677  4.19% 5,884,073  4.20% 5,872,011  4.12% 5,824,311  4.21% 
Total interest earning assets$  7,908,937   3.69%$7,788,539  3.73%$7,585,535  3.75%$7,458,438  3.70%$7,409,227  3.77% 
Other assets   754,813    747,074   699,194   693,981   690,768   
Total assets$  8,663,750   $8,535,613  $8,284,729  $8,152,419  $8,099,995   
            
LIABILITIES AND STOCKHOLDERS' EQUITY:           
Money market deposit accounts$1,636,815   0.22%$1,709,644  0.22%$1,653,930  0.22%$1,626,644  0.22%$1,557,651  0.22% 
NOW deposit accounts   1,053,590   0.05% 1,073,881  0.05% 1,051,959  0.05% 1,039,563  0.05% 963,744  0.05% 
Savings deposits   1,146,013   0.06% 1,143,654  0.06% 1,105,480  0.06% 1,079,757  0.06% 1,085,680  0.06% 
Time deposits   902,185   1.07% 906,250  1.06% 921,754  1.04% 918,875  1.05% 939,542  1.01% 
Total interest bearing deposits$  4,738,603   0.30%$4,833,429  0.30%$4,733,123  0.31%$4,664,839  0.31%$4,546,617  0.31% 
Short-term borrowings   611,339   0.50% 484,590  0.48% 369,443  0.36% 332,742  0.26% 456,663  0.26% 
Long-term debt   110,703   2.94% 124,851  2.55% 130,420  2.57% 130,522  2.58% 130,680  2.56% 
Junior subordinated debt   101,196   2.59% 101,196  2.49% 101,196  2.46% 101,196  2.26% 101,196  2.20% 
Total interest bearing liabilities$  5,561,841   0.42%$5,544,066  0.41%$5,334,182  0.41%$5,229,299  0.40%$5,235,156  0.40% 
Demand deposits   2,079,266    1,994,601   1,970,315   1,944,820   1,894,555   
Other liabilities   118,198    106,893   99,921   93,557   91,979   
Stockholders' equity   904,445    890,053   880,311   884,743   878,305   
Total liabilities and stockholders' equity$  8,663,750   $8,535,613  $8,284,729  $8,152,419  $8,099,995   
            
Interest rate spread  3.27%  3.32%  3.34%  3.30%  3.37% 
Net interest margin  3.40%  3.44%  3.47%  3.42%  3.48% 
            
(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  
Nine Months ended September 30, 20162015 
ASSETS:       
Short-term interest bearing accounts$   17,009  $   72   0.57%$9,033 $22  0.33% 
Securities available for sale (1)(2)   1,224,500     18,286   1.99% 1,055,456  15,579  1.97% 
Securities held to maturity (1)   486,299     9,111   2.50% 456,072  8,415  2.47% 
Investment in FRB and FHLB Banks   38,672     1,369   4.73% 33,308  1,254  5.03% 
Loans (3)   5,995,063     187,629   4.18% 5,700,673  181,619  4.26% 
Total interest earning assets$   7,761,543  $   216,467   3.73% 7,254,542 $206,889  3.81% 
Other assets   733,771     690,774    
Total assets$   8,495,314    $7,945,316    
        
LIABILITIES AND STOCKHOLDERS' EQUITY:       
Money market deposit accounts$   1,666,687  $   2,720   0.22%$1,567,060 $2,462  0.21% 
NOW deposit accounts   1,059,787     400   0.05% 970,139  375  0.05% 
Savings deposits   1,131,768     491   0.06% 1,069,056  492  0.06% 
Time deposits   910,034     7,198   1.06% 974,110  7,315  1.00% 
Total interest bearing deposits$   4,768,276  $   10,809   0.30%$4,580,365 $10,644  0.31% 
Short-term borrowings   488,906     1,668   0.46% 342,293  561  0.22% 
Long-term debt   121,950     2,425   2.66% 130,767  2,507  2.56% 
Junior subordinated debt   101,196     1,920   2.53% 101,196  1,645  2.17% 
Total interest bearing liabilities$   5,480,328  $   16,822   0.41%$5,154,621 $15,357  0.40% 
Demand deposits   2,014,963     1,827,441    
Other liabilities   108,373     87,380    
Stockholders' equity   891,650     875,874    
Total liabilities and stockholders' equity$   8,495,314    $7,945,316    
Net interest income (FTE)    199,645     191,532   
Interest rate spread   3.32%   3.41% 
Net interest margin   3.44%   3.53% 
Taxable equivalent adjustment    2,629     2,436   
Net interest income $   197,016    $189,096   
        
(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)     
      
      
  2016  2015 
 3rd Q2nd Q1st Q4th Q3rd Q
Residential real estate mortgages$   1,240,337  $  1,219,388 $  1,211,821 $  1,196,780 $  1,177,195 
Commercial   1,252,644     1,176,008    1,168,191    1,159,089    1,167,007 
Commercial real estate   1,528,498     1,497,683    1,448,920    1,430,618    1,435,378 
Consumer   1,625,294     1,629,836    1,620,669    1,568,204    1,549,844 
Home equity   513,412     516,478    518,208    528,442    541,564 
Total loans$   6,160,185  $  6,039,393 $  5,967,809 $  5,883,133 $  5,870,988 
      

 


            

Contact Data