NBT Bancorp Inc. Announces Net Income of $154.9 Million ($3.54 per Diluted Common Share); Approves Dividend
Net income for the year ended
Pre-provision net revenue (“PPNR”)1 for the year ended
Net income for the three months ended
PPNR1 for the fourth quarter of 2021 was
CEO Comments
“Our fourth quarter and full-year results for 2021 reflect the hard work of our team, and our strong finish is the culmination of a record year,” said NBT President and CEO
Fourth Quarter Financial Highlights
Net Income |
|
Net Interest Income / NIM |
|
PPNR |
|
Loans and Credit Quality |
|
Capital |
|
Loans
- Period end total loans were
$7.5 billion atDecember 31, 2021 andDecember 31, 2020 . - Excluding PPP loans, period end loans increased
$329 million fromDecember 31, 2020 . Commercial and industrial loans increased$37.9 million to$1.5 billion ; commercial real estate loans increased$124.7 million to$2.3 billion ; and total consumer loans increased$166.6 million to$3.6 billion . - Total PPP loans as of
December 31, 2021 were$101 million (net of unamortized fees). The following PPP loan activity occurred during the fourth quarter of 2021:$182.6 million of loans forgiven$7.5 million of interest and fees recognized into interest income, compared to$2.9 million for the third quarter of 2021
- Commercial line of credit utilization rate was 21% at
December 31, 2021 compared to 21% atSeptember 30, 2021 and 22% atDecember 31, 2020 .
Deposits
- Average total deposits in the fourth quarter of 2021 were
$10.2 billion , compared to$10.0 billion in the third quarter of 2021, driven by increases in checking and money market deposit accounts. - Loan to deposit ratio was 73.3% at
December 31, 2021 , compared to 82.6% atDecember 31, 2020 .
Net Interest Income and Net Interest Margin
- Net interest income for the fourth quarter of 2021 was
$85.2 million , which was up$7.5 million or 9.7% from the third quarter of 2021 and up$5.1 million or 6.3% from the fourth quarter of 2020. PPP income of$7.5 million was$4.7 million higher in the fourth quarter of 2021 compared to the prior quarter. - The NIM on a fully taxable equivalent (“FTE”) basis for the fourth quarter of 2021 was 3.08%, up 20 bps from the third quarter of 2021 and down 12 bps from the fourth quarter of 2020. Excluding the impact of PPP interest and fees and excess liquidity from each quarter, the NIM increased 5 bps from the prior quarter primarily due to a 3 bp increase in earning asset yields and a 2 bp decline in the cost of interest-bearing liabilities. The net impact of income from PPP loans and excess liquidity negatively impacted the NIM by 11 bps in the fourth quarter of 2021 compared to a negative 26 bps impact in the third quarter of 2021.
- Earning asset yields for the three months ended
December 31, 2021 were up 18 bps from the prior quarter and down 23 bps from the same quarter in the prior year. Earning assets grew$289.7 million or 2.7% from the prior quarter and grew$1.0 billion or 10.3% from the same quarter in the prior year. The following are highlights comparing the fourth quarter of 2021 to the prior quarter:- Excess liquidity resulted in a
$131.7 million increase in the average balances of short-term interest-bearing accounts with a yield of 0.16%. - The average balance of investment securities increased
$168.7 million while yields declined 7 bps. - Loan yields increased 36 bps to 4.20% for the quarter. Excluding PPP loans, yields increased 3 bps from the prior quarter.
- Excess liquidity resulted in a
- Total cost of deposits was 0.08% for the fourth quarter of 2021, down 2 bps from the prior quarter and down 9 bps from the same period in the prior year.
- The cost of interest-bearing liabilities for the three months ended
December 31, 2021 was 0.24%, down 3 bps compared to the prior quarter of 0.27% and down 16 bps from the fourth quarter of 2020 of 0.40%.
Credit Quality and Allowance for Credit Losses
- Net charge-offs to total average loans of 22 bps compared to 11 bps (12 bps excluding PPP loans) in the prior quarter and 21 bps (22 bps excluding PPP loans) in the fourth quarter of 2020.
- Nonperforming assets to total assets was 0.27% (0.28% excluding PPP loans) compared to 0.33% (0.34% excluding PPP loans) at
September 30, 2021 and 0.45% (0.47% excluding PPP loans) atDecember 31, 2020 . - Provision expense for the three months ended
December 31, 2021 was$3.1 million with net charge-offs of$4.1 million . Provision expense was$6.4 million higher than the third quarter of 2021 and$3.7 million higher than fourth quarter of 2020. The increase in provision expense from the prior quarter and the fourth quarter of 2020 was driven by changes in the economic forecast, loan growth and the resultant required level of allowance for loan losses. - The allowance for loan losses was
$92.0 million or 1.23% (1.24% excluding PPP loans and related allowance) of total loans atDecember 31, 2021 , compared to 1.23% (1.28% excluding PPP loans and related allowance) of total loans atSeptember 30, 2021 and 1.47% (1.56% excluding PPP loans and related allowance) of total loans atDecember 31, 2020 . The decrease in the level of allowance for credit losses was primarily due to the positive impact the forecasted improving economic conditions had on expected credit losses partly offset by the increase in loan balances. - The reserve for unfunded loan commitments decreased to
$5.1 million atDecember 31, 2021 compared to the prior quarter at$5.3 million .
Noninterest Income
- Total noninterest income, excluding securities gains (losses), was
$41.1 million for the three months endedDecember 31, 2021 , up$0.7 million from the prior quarter and up$3.2 million from the prior year quarter. - Service charges on deposit accounts were higher than the prior quarter and the fourth quarter of 2020 but still below pre-pandemic levels.
- ATM and debit card fees were comparable to the prior quarter and higher than the fourth quarter of 2020 due to increased volume and modestly higher per transaction rates.
- Retirement plan administration fees were higher than the prior quarter and higher than the fourth quarter of 2020 driven by market performance and organic growth in relationships.
- Wealth management fees were comparable to the prior quarter and higher than the fourth quarter of 2020 aided by market performance and additional new customers.
- Other noninterest income decreased from the prior quarter and the fourth quarter of 2020 due principally to lower swap fee income.
Noninterest Expense
- Total noninterest expense for the fourth quarter of 2021 was up 3.1% from the previous quarter and comparable to the fourth quarter of 2020.
- Salaries and benefits were consistent with the prior quarter and up
$3.1 million from the fourth quarter of 2020 due to increased salaries and wages and higher levels of incentive compensation. - Occupancy expense increased from the prior quarter and the fourth quarter of 2020 driven by seasonally higher repair and maintenance costs.
- Professional fees and outside services expense were higher than the prior quarter and the fourth quarter of 2020 due to higher costs associated with several digital and other technology-related initiatives.
- Advertising and marketing expenses were higher than the prior quarter and the fourth quarter of 2020 due to timing of refreshed collateral and messaging materials.
- Other expenses decreased from the prior quarter and the fourth quarter of 2020. The decrease from the prior year was primarily due to a
$4.1 million expense in 2020 for branch optimization charges.
Income Taxes
- The effective tax rate was 22.4% for the fourth quarter of 2021 compared to 22.8% for the third quarter of 2021 and 21.6% for the fourth quarter of 2020. The higher effective tax rate compared to the fourth quarter of 2020 was due to the change in the level of taxable income to bring the full year effective tax rate to 22.5%.
Capital
- Capital ratios remain strong with tangible common equity to tangible assets1 at 8.20%. Tangible book value per share2 grew 1% from the prior quarter and 8% from the prior year quarter to
$22.26 . December 31, 2021 , CET1 capital ratio of 12.25%, leverage ratio of 9.41% and total risk-based capital ratio of 15.73%.
Dividend and Stock Repurchase
- The Board of Directors approved a first-quarter cash dividend of
$0.28 per share at a meeting held today. The dividend will be paid onMarch 15, 2022 to shareholders of record as ofMarch 1, 2022 . The cash dividend is$0.01 or 3.7% higher than the dividend paid in the first quarter of 2021. The$0.28 cash dividend has an effective yield of 2.85% as of the market close onJanuary 21, 2022 . - The Company purchased 204,637 shares of common stock during the fourth quarter of 2021 at a weighted average price of
$37.29 excluding commissions. The repurchase program under which these shares were purchased expired onDecember 31, 2021 . - On
December 20, 2021 , the Board of Directors authorized a repurchase program for NBT to repurchase up to 2,000,000 shares of its outstanding common stock. This plan expires onDecember 31, 2023 .
Conference Call and Webcast
The Company will host a conference call at
Corporate Overview
Forward-Looking Statements
This news release contains forward-looking statements, as defined in the Private Securities Litigation Reform Act of 1995. These statements may be identified by the use of phrases such as “anticipate,” “believe,” “expect,” “forecasts,” “projects,” “will,” “can,” “would,” “should,” “could,” “may,” or other similar terms. There are a number of factors, many of which are beyond the Company’s control that could cause actual results to differ materially from those contemplated by 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) local, regional, national and international economic conditions and the impact they may have on the Company and its customers and the Company’s assessment of that impact; (2) changes in the level of nonperforming assets and charge-offs; (3) changes in estimates of future reserve requirements based upon the periodic review thereof under relevant regulatory and accounting requirements; (4) the effects of and changes in trade and monetary and fiscal policies and laws, including the interest rate policies of the
Currently, one of the most significant factors that could cause actual outcomes to differ materially from the Company’s forward-looking statements is the potential adverse effect of the current COVID-19 pandemic on the financial condition, results of operations, cash flows and performance of the Company, its customers and the global economy and financial markets. The extent to which the COVID-19 pandemic impacts the Company will depend on future developments, which are highly uncertain and cannot be predicted with confidence, including the scope, severity and duration of the pandemic, treatment developments, public adoption rates of COVID-19 vaccines, including booster shots, and their effectiveness against emerging variants of COVID-19, including the Delta and Omicron variants, the impact of the COVID-19 pandemic on the Company’s customers and demand for financial services, the actions governments, businesses and individuals take in response to the pandemic, the impact of the COVID-19 pandemic and actions taken in response to the pandemic on global and regional economies, national and local economic activity, and the pace of recovery when the COVID-19 pandemic subsides, among others. Moreover, investors are cautioned to interpret many of the risks identified under the section entitled “Risk Factors” in our Form 10-K for the year ended
Non-GAAP Measures
This press release contains financial information determined by methods other than in accordance with accounting principles generally accepted in
Contact: | 607-337-6589 |
Selected Financial Data | |||||||||||||||
(unaudited, dollars in thousands except per share data) | |||||||||||||||
2021 | 2020 | ||||||||||||||
4th Q | 3rd Q | 2nd Q | 1st Q | 4th Q | |||||||||||
Profitability: | |||||||||||||||
Diluted earnings per share | $ | 0.86 | $ | 0.86 | $ | 0.92 | $ | 0.91 | $ | 0.78 | |||||
Weighted average diluted common shares outstanding | 43,574,539 | 43,631,497 | 43,792,940 | 43,889,889 | 43,973,971 | ||||||||||
Return on average assets3 | 1.23 | % | 1.26 | % | 1.39 | % | 1.46 | % | 1.24 | % | |||||
Return on average equity3 | 11.89 | % | 12.04 | % | 13.42 | % | 13.57 | % | 11.59 | % | |||||
Return on average tangible common equity1 3 | 15.70 | % | 15.97 | % | 17.93 | % | 18.24 | % | 15.71 | % | |||||
Net interest margin1 3 | 3.08 | % | 2.88 | % | 3.00 | % | 3.17 | % | 3.20 | % | |||||
12 Months Ended December 31, | |||||||||||||||
2021 | 2020 | ||||||||||||||
Profitability: | |||||||||||||||
Diluted earnings per share | $ | 3.54 | $ | 2.37 | |||||||||||
Weighted average diluted common shares outstanding | 43,718,804 | 43,988,623 | |||||||||||||
Return on average assets | 1.33 | % | 0.99 | % | |||||||||||
Return on average equity | 12.71 | % | 9.09 | % | |||||||||||
Return on average tangible common equity1 | 16.92 | % | 12.48 | % | |||||||||||
Net interest margin1 | 3.03 | % | 3.31 | % | |||||||||||
2021 | 2020 | ||||||||||||||
4th Q | 3rd Q | 2nd Q | 1st Q | 4th Q | |||||||||||
Balance sheet data: | |||||||||||||||
Short-term interest-bearing accounts | $ | 1,111,296 | $ | 1,131,074 | $ | 883,758 | $ | 972,195 | $ | 512,686 | |||||
Securities available for sale | 1,687,361 | 1,576,030 | 1,534,733 | 1,387,028 | 1,348,698 | ||||||||||
Securities held to maturity | 733,210 | 683,103 | 622,351 | 592,999 | 616,560 | ||||||||||
Net loans | 7,406,459 | 7,473,442 | 7,419,127 | 7,528,459 | 7,388,885 | ||||||||||
Total assets | 12,012,111 | 11,994,411 | 11,574,947 | 11,537,253 | 10,932,906 | ||||||||||
Total deposits | 10,234,469 | 10,195,178 | 9,785,257 | 9,815,930 | 9,081,692 | ||||||||||
Total borrowings | 311,476 | 313,311 | 304,110 | 308,766 | 406,731 | ||||||||||
Total liabilities | 10,761,658 | 10,752,954 | 10,349,891 | 10,346,272 | 9,745,288 | ||||||||||
Stockholders' equity | 1,250,453 | 1,241,457 | 1,225,056 | 1,190,981 | 1,187,618 | ||||||||||
Capital: | |||||||||||||||
Equity to assets | 10.41 | % | 10.35 | % | 10.58 | % | 10.32 | % | 10.86 | % | |||||
Tangible equity ratio1 | 8.20 | % | 8.13 | % | 8.28 | % | 8.00 | % | 8.41 | % | |||||
Book value per share | $ | 28.97 | $ | 28.65 | $ | 28.19 | $ | 27.43 | $ | 27.22 | |||||
Tangible book value per share2 | $ | 22.26 | $ | 21.95 | $ | 21.50 | $ | 20.71 | $ | 20.52 | |||||
Leverage ratio | 9.41 | % | 9.47 | % | 9.40 | % | 9.60 | % | 9.56 | % | |||||
Common equity tier 1 capital ratio | 12.25 | % | 12.20 | % | 12.12 | % | 12.13 | % | 11.84 | % | |||||
Tier 1 capital ratio | 13.43 | % | 13.39 | % | 13.34 | % | 13.38 | % | 13.09 | % | |||||
Total risk-based capital ratio | 15.73 | % | 15.74 | % | 15.78 | % | 15.92 | % | 15.62 | % | |||||
Common stock price (end of period) | $ | 38.52 | $ | 36.12 | $ | 35.97 | $ | 39.90 | $ | 32.10 | |||||
Asset Quality and Consolidated Loan Balances | |||||||||||||||
(unaudited, dollars in thousands) | |||||||||||||||
2021 | 2020 | ||||||||||||||
4th Q | 3rd Q | 2nd Q | 1st Q | 4th Q | |||||||||||
Asset quality: | |||||||||||||||
Nonaccrual loans | $ | 30,285 | $ | 35,737 | $ | 40,550 | $ | 43,399 | $ | 44,647 | |||||
90 days past due and still accruing | 2,458 | 2,940 | 2,575 | 2,155 | 3,149 | ||||||||||
Total nonperforming loans | 32,743 | 38,677 | 43,125 | 45,554 | 47,796 | ||||||||||
Other real estate owned | 167 | 859 | 798 | 1,318 | 1,458 | ||||||||||
Total nonperforming assets | 32,910 | 39,536 | 43,923 | 46,872 | 49,254 | ||||||||||
Allowance for loan losses | 92,000 | 93,000 | 98,500 | 105,000 | 110,000 | ||||||||||
Asset quality ratios (total): | |||||||||||||||
Allowance for loan losses to total loans | 1.23 | % | 1.23 | % | 1.31 | % | 1.38 | % | 1.47 | % | |||||
Total nonperforming loans to total loans | 0.44 | % | 0.51 | % | 0.57 | % | 0.60 | % | 0.64 | % | |||||
Total nonperforming assets to total assets | 0.27 | % | 0.33 | % | 0.38 | % | 0.41 | % | 0.45 | % | |||||
Allowance for loan losses to total nonperforming loans | 280.98 | % | 240.45 | % | 228.41 | % | 230.50 | % | 230.14 | % | |||||
Past due loans to total loans4 | 0.29 | % | 0.46 | % | 0.26 | % | 0.22 | % | 0.37 | % | |||||
Net charge-offs to average loans3 | 0.22 | % | 0.11 | % | 0.07 | % | 0.12 | % | 0.21 | % | |||||
Asset quality ratios (excluding paycheck protection program): | |||||||||||||||
Allowance for loan losses to total loans | 1.24 | % | 1.28 | % | 1.38 | % | 1.48 | % | 1.56 | % | |||||
Total nonperforming loans to total loans | 0.44 | % | 0.53 | % | 0.60 | % | 0.64 | % | 0.68 | % | |||||
Total nonperforming assets to total assets | 0.28 | % | 0.34 | % | 0.39 | % | 0.43 | % | 0.47 | % | |||||
Allowance for loan losses to total nonperforming loans | 280.96 | % | 240.42 | % | 228.36 | % | 230.44 | % | 230.10 | % | |||||
Past due loans to total loans4 | 0.29 | % | 0.48 | % | 0.27 | % | 0.23 | % | 0.39 | % | |||||
Net charge-offs to average loans3 | 0.22 | % | 0.12 | % | 0.07 | % | 0.13 | % | 0.22 | % | |||||
2021 | 2020 | ||||||||||||||
4th Q | 3rd Q | 2nd Q | 1st Q | 4th Q | |||||||||||
Allowance for loan losses as a percentage of loans by segment: | |||||||||||||||
Commercial & industrial | 0.78 | % | 0.83 | % | 1.11 | % | 1.20 | % | 1.34 | % | |||||
Commercial real estate | 0.78 | % | 0.93 | % | 1.26 | % | 1.48 | % | 1.49 | % | |||||
Paycheck protection program | 0.01 | % | 0.01 | % | 0.01 | % | 0.01 | % | 0.01 | % | |||||
Residential real estate | 0.92 | % | 0.93 | % | 0.98 | % | 1.03 | % | 1.07 | % | |||||
Auto | 0.79 | % | 0.78 | % | 0.76 | % | 0.78 | % | 0.93 | % | |||||
Other consumer | 4.49 | % | 4.57 | % | 4.27 | % | 4.34 | % | 4.55 | % | |||||
Total | 1.23 | % | 1.23 | % | 1.31 | % | 1.38 | % | 1.47 | % | |||||
Total excluding PPP loans | 1.24 | % | 1.28 | % | 1.38 | % | 1.48 | % | 1.56 | % | |||||
2021 | 2020 | ||||||||||||||
Loans by line of business: | 4th Q | 3rd Q | 2nd Q | 1st Q | 4th Q | ||||||||||
Commercial | $ | 1,489,414 | $ | 1,466,597 | $ | 1,479,258 | $ | 1,466,841 | $ | 1,451,560 | |||||
Commercial real estate | 2,321,193 | 2,320,341 | 2,265,754 | 2,242,289 | 2,196,477 | ||||||||||
Paycheck protection program | 101,222 | 276,195 | 359,738 | 536,494 | 430,810 | ||||||||||
Residential real estate mortgages | 1,571,232 | 1,549,684 | 1,512,354 | 1,478,216 | 1,466,662 | ||||||||||
Indirect auto | 859,454 | 873,860 | 899,324 | 913,083 | 931,286 | ||||||||||
Specialty lending | 778,291 | 692,919 | 602,585 | 577,509 | 579,644 | ||||||||||
Home equity | 330,357 | 339,316 | 351,469 | 369,633 | 387,974 | ||||||||||
Other consumer | 47,296 | 47,530 | 47,145 | 49,394 | 54,472 | ||||||||||
Total loans | $ | 7,498,459 | $ | 7,566,442 | $ | 7,517,627 | $ | 7,633,459 | $ | 7,498,885 | |||||
PPP unamortized fees (dollars in millions) | $ | 3.4 | $ | 10.5 | $ | 12.6 | $ | 14.2 | $ | 6.9 | |||||
Consolidated Balance Sheets | ||||||
(unaudited, dollars in thousands) | ||||||
Assets | 2021 | 2020 | ||||
Cash and due from banks | $ | 157,775 | $ | 159,995 | ||
Short-term interest-bearing accounts | 1,111,296 | 512,686 | ||||
Equity securities, at fair value | 33,550 | 30,737 | ||||
Securities available for sale, at fair value | 1,687,361 | 1,348,698 | ||||
Securities held to maturity (fair value |
733,210 | 616,560 | ||||
25,098 | 27,353 | |||||
Loans held for sale | 830 | 1,119 | ||||
Loans | 7,498,459 | 7,498,885 | ||||
Less allowance for loan losses | 92,000 | 110,000 | ||||
Net loans | $ | 7,406,459 | $ | 7,388,885 | ||
Premises and equipment, net | 72,093 | 74,206 | ||||
280,541 | 280,541 | |||||
Intangible assets, net | 8,927 | 11,735 | ||||
Bank owned life insurance | 228,238 | 186,434 | ||||
Other assets | 266,733 | 293,957 | ||||
Total assets | $ | 12,012,111 | $ | 10,932,906 | ||
Liabilities and stockholders' equity | ||||||
Demand (noninterest bearing) | $ | 3,689,556 | $ | 3,241,123 | ||
Savings, NOW and money market | 6,043,441 | 5,207,090 | ||||
Time | 501,472 | 633,479 | ||||
Total deposits | $ | 10,234,469 | $ | 9,081,692 | ||
Short-term borrowings | 97,795 | 168,386 | ||||
Long-term debt | 13,995 | 39,097 | ||||
Subordinated debt, net | 98,490 | 98,052 | ||||
Junior subordinated debt | 101,196 | 101,196 | ||||
Other liabilities | 215,713 | 256,865 | ||||
Total liabilities | $ | 10,761,658 | $ | 9,745,288 | ||
Total stockholders' equity | $ | 1,250,453 | $ | 1,187,618 | ||
Total liabilities and stockholders' equity | $ | 12,012,111 | $ | 10,932,906 | ||
Consolidated Statements of Income | ||||||||||||
(unaudited, dollars in thousands except per share data) | ||||||||||||
Three Months Ended | Twelve Months Ended | |||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||
Interest, fee and dividend income | ||||||||||||
Interest and fees on loans | $ | 79,470 | $ | 76,863 | $ | 302,175 | $ | 307,859 | ||||
Securities available for sale | 6,101 | 5,478 | 23,305 | 22,434 | ||||||||
Securities held to maturity | 3,097 | 3,532 | 12,551 | 15,283 | ||||||||
Other | 639 | 568 | 1,845 | 2,706 | ||||||||
Total interest, fee and dividend income | $ | 89,307 | $ | 86,441 | $ | 339,876 | $ | 348,282 | ||||
Interest expense | ||||||||||||
Deposits | $ | 2,132 | $ | 3,887 | $ | 10,714 | $ | 22,070 | ||||
Short-term borrowings | 28 | 193 | 158 | 3,408 | ||||||||
Long-term debt | 88 | 369 | 389 | 1,553 | ||||||||
Subordinated debt | 1,360 | 1,339 | 5,437 | 2,842 | ||||||||
Junior subordinated debt | 518 | 545 | 2,090 | 2,731 | ||||||||
Total interest expense | $ | 4,126 | $ | 6,333 | $ | 18,788 | $ | 32,604 | ||||
Net interest income | $ | 85,181 | $ | 80,108 | $ | 321,088 | $ | 315,678 | ||||
Provision for loan losses | 3,097 | (607 | ) | (8,257 | ) | 51,134 | ||||||
Net interest income after provision for loan losses | $ | 82,084 | $ | 80,715 | $ | 329,345 | $ | 264,544 | ||||
Noninterest income | ||||||||||||
Service charges on deposit accounts | $ | 3,804 | $ | 3,588 | $ | 13,348 | $ | 13,201 | ||||
ATM and debit card fees | 7,958 | 6,776 | 31,301 | 25,960 | ||||||||
Retirement plan administration fees | 11,816 | 9,011 | 42,188 | 35,851 | ||||||||
Wealth management fees | 8,619 | 7,456 | 33,718 | 29,247 | ||||||||
Insurance services | 3,394 | 3,454 | 14,083 | 14,757 | ||||||||
Bank owned life insurance income | 1,629 | 1,733 | 6,217 | 5,743 | ||||||||
Net securities (losses) gains | (2 | ) | 160 | 566 | (388 | ) | ||||||
Other | 3,893 | 5,937 | 16,373 | 21,905 | ||||||||
Total noninterest income | $ | 41,111 | $ | 38,115 | $ | 157,794 | $ | 146,276 | ||||
Noninterest expense | ||||||||||||
Salaries and employee benefits | $ | 44,118 | $ | 41,016 | $ | 172,580 | $ | 161,934 | ||||
Occupancy | 5,641 | 5,280 | 21,922 | 21,634 | ||||||||
Data processing and communications | 3,950 | 4,157 | 16,989 | 16,527 | ||||||||
Professional fees and outside services | 4,903 | 4,388 | 16,306 | 15,082 | ||||||||
Equipment | 5,607 | 5,395 | 21,854 | 19,889 | ||||||||
Office supplies and postage | 1,528 | 1,517 | 6,006 | 6,138 | ||||||||
798 | 739 | 3,041 | 2,688 | |||||||||
Advertising | 1,019 | 827 | 2,521 | 2,288 | ||||||||
Amortization of intangible assets | 651 | 822 | 2,808 | 3,395 | ||||||||
Loan collection and other real estate owned, net | 956 | 930 | 2,915 | 3,295 | ||||||||
Other | 5,934 | 10,133 | 20,339 | 24,863 | ||||||||
Total noninterest expense | $ | 75,105 | $ | 75,204 | $ | 287,281 | $ | 277,733 | ||||
Income before income tax expense | $ | 48,090 | $ | 43,626 | $ | 199,858 | $ | 133,087 | ||||
Income tax expense | 10,780 | 9,432 | 44,973 | 28,699 | ||||||||
Net income | $ | 37,310 | $ | 34,194 | $ | 154,885 | $ | 104,388 | ||||
Earnings Per Share | ||||||||||||
Basic | $ | 0.86 | $ | 0.78 | $ | 3.57 | $ | 2.39 | ||||
Diluted | $ | 0.86 | $ | 0.78 | $ | 3.54 | $ | 2.37 | ||||
Quarterly Consolidated Statements of Income | |||||||||||||||
(unaudited, dollars in thousands except per share data) | |||||||||||||||
2021 | 2020 | ||||||||||||||
4th Q | 3rd Q | 2nd Q | 1st Q | 4th Q | |||||||||||
Interest, fee and dividend income | |||||||||||||||
Interest and fees on loans | $ | 79,470 | $ | 72,817 | $ | 74,795 | $ | 75,093 | $ | 76,863 | |||||
Securities available for sale | 6,101 | 5,898 | 5,762 | 5,544 | 5,478 | ||||||||||
Securities held to maturity | 3,097 | 2,976 | 3,096 | 3,382 | 3,532 | ||||||||||
Other | 639 | 524 | 391 | 291 | 568 | ||||||||||
Total interest, fee and dividend income | $ | 89,307 | $ | 82,215 | $ | 84,044 | $ | 84,310 | $ | 86,441 | |||||
Interest expense | |||||||||||||||
Deposits | $ | 2,132 | $ | 2,548 | $ | 2,862 | $ | 3,172 | $ | 3,887 | |||||
Short-term borrowings | 28 | 28 | 32 | 70 | 193 | ||||||||||
Long-term debt | 88 | 89 | 88 | 124 | 369 | ||||||||||
Subordinated debt | 1,360 | 1,359 | 1,359 | 1,359 | 1,339 | ||||||||||
Junior subordinated debt | 518 | 517 | 525 | 530 | 545 | ||||||||||
Total interest expense | $ | 4,126 | $ | 4,541 | $ | 4,866 | $ | 5,255 | $ | 6,333 | |||||
Net interest income | $ | 85,181 | $ | 77,674 | $ | 79,178 | $ | 79,055 | $ | 80,108 | |||||
Provision for loan losses | 3,097 | (3,342 | ) | (5,216 | ) | (2,796 | ) | (607 | ) | ||||||
Net interest income after provision for loan losses | $ | 82,084 | $ | 81,016 | $ | 84,394 | $ | 81,851 | $ | 80,715 | |||||
Noninterest income | |||||||||||||||
Service charges on deposit accounts | $ | 3,804 | $ | 3,489 | $ | 3,028 | $ | 3,027 | $ | 3,588 | |||||
ATM and debit card fees | 7,958 | 8,172 | 8,309 | 6,862 | 6,776 | ||||||||||
Retirement plan administration fees | 11,816 | 10,495 | 9,779 | 10,098 | 9,011 | ||||||||||
Wealth management fees | 8,619 | 8,783 | 8,406 | 7,910 | 7,456 | ||||||||||
Insurance services | 3,394 | 3,720 | 3,508 | 3,461 | 3,454 | ||||||||||
Bank owned life insurance income | 1,629 | 1,548 | 1,659 | 1,381 | 1,733 | ||||||||||
Net securities (losses) gains | (2 | ) | (100 | ) | 201 | 467 | 160 | ||||||||
Other | 3,893 | 4,222 | 4,426 | 3,832 | 5,937 | ||||||||||
Total noninterest income | $ | 41,111 | $ | 40,329 | $ | 39,316 | $ | 37,038 | $ | 38,115 | |||||
Noninterest expense | |||||||||||||||
Salaries and employee benefits | $ | 44,118 | $ | 44,190 | $ | 42,671 | $ | 41,601 | $ | 41,016 | |||||
Occupancy | 5,641 | 5,117 | 5,291 | 5,873 | 5,280 | ||||||||||
Data processing and communications | 3,950 | 3,881 | 4,427 | 4,731 | 4,157 | ||||||||||
Professional fees and outside services | 4,903 | 3,784 | 4,030 | 3,589 | 4,388 | ||||||||||
Equipment | 5,607 | 5,577 | 5,493 | 5,177 | 5,395 | ||||||||||
Office supplies and postage | 1,528 | 1,364 | 1,615 | 1,499 | 1,517 | ||||||||||
798 | 772 | 663 | 808 | 739 | |||||||||||
Advertising | 1,019 | 583 | 468 | 451 | 827 | ||||||||||
Amortization of intangible assets | 651 | 663 | 682 | 812 | 822 | ||||||||||
Loan collection and other real estate owned, net | 956 | 706 | 663 | 590 | 930 | ||||||||||
Other | 5,934 | 6,232 | 5,416 | 2,757 | 10,133 | ||||||||||
Total noninterest expense | $ | 75,105 | $ | 72,869 | $ | 71,419 | $ | 67,888 | $ | 75,204 | |||||
Income before income tax expense | $ | 48,090 | $ | 48,476 | $ | 52,291 | $ | 51,001 | $ | 43,626 | |||||
Income tax expense | 10,780 | 11,043 | 11,995 | 11,155 | 9,432 | ||||||||||
Net income | $ | 37,310 | $ | 37,433 | $ | 40,296 | $ | 39,846 | $ | 34,194 | |||||
Earnings Per Share | |||||||||||||||
Basic | $ | 0.86 | $ | 0.86 | $ | 0.93 | $ | 0.91 | $ | 0.78 | |||||
Diluted | $ | 0.86 | $ | 0.86 | $ | 0.92 | $ | 0.91 | $ | 0.78 | |||||
Average Quarterly Balance Sheets | |||||||||||||||||||||
(unaudited, dollars in thousands) | |||||||||||||||||||||
Average Balance |
Yield / Rates |
Average Balance |
Yield / Rates |
Average Balance |
Yield / Rates |
Average Balance |
Yield / Rates |
Average Balance |
Yield / Rates |
||||||||||||
Q4 - 2021 | Q3 - 2021 | Q2 - 2021 | Q1 - 2021 | Q4 - 2020 | |||||||||||||||||
Assets | |||||||||||||||||||||
Short-term interest-bearing accounts | $ | 1,145,794 | 0.16 | % | $ | 1,014,120 | 0.16 | % | $ | 974,034 | 0.09 | % | $ | 587,358 | 0.09 | % | $ | 552,529 | 0.11 | % | |
Securities available for sale1 5 | 1,608,128 | 1.51 | % | 1,513,071 | 1.55 | % | 1,453,068 | 1.59 | % | 1,346,380 | 1.67 | % | 1,230,411 | 1.77 | % | ||||||
Securities held to maturity1 5 | 730,988 | 1.82 | % | 657,314 | 1.95 | % | 604,582 | 2.23 | % | 607,407 | 2.43 | % | 640,422 | 2.36 | % | ||||||
Investment in FRB and FHLB Banks | 25,149 | 2.74 | % | 25,154 | 1.91 | % | 25,115 | 2.67 | % | 25,606 | 2.45 | % | 28,275 | 5.94 | % | ||||||
Loans1 6 | 7,507,165 | 4.20 | % | 7,517,839 | 3.84 | % | 7,574,272 | 3.96 | % | 7,574,337 | 4.02 | % | 7,533,953 | 4.06 | % | ||||||
Total interest-earning assets | $ | 11,017,224 | 3.23 | % | $ | 10,727,498 | 3.05 | % | $ | 10,631,071 | 3.18 | % | $ | 10,141,088 | 3.38 | % | $ | 9,985,590 | 3.46 | % | |
Other assets | 982,136 | 1,019,797 | 971,681 | 960,994 | 954,123 | ||||||||||||||||
Total assets | $ | 11,999,360 | $ | 11,747,295 | $ | 11,602,752 | $ | 11,102,082 | $ | 10,939,713 | |||||||||||
Liabilities and stockholders' equity | |||||||||||||||||||||
Money market deposit accounts | $ | 2,678,477 | 0.16 | % | $ | 2,580,570 | 0.19 | % | $ | 2,605,767 | 0.21 | % | $ | 2,484,120 | 0.23 | % | $ | 2,455,510 | 0.27 | % | |
NOW deposit accounts | 1,551,846 | 0.05 | % | 1,442,678 | 0.05 | % | 1,454,751 | 0.05 | % | 1,358,955 | 0.05 | % | 1,315,370 | 0.05 | % | ||||||
Savings deposits | 1,725,004 | 0.05 | % | 1,691,539 | 0.05 | % | 1,660,722 | 0.05 | % | 1,547,983 | 0.05 | % | 1,465,562 | 0.05 | % | ||||||
Time deposits | 537,875 | 0.46 | % | 565,216 | 0.62 | % | 591,147 | 0.75 | % | 615,343 | 0.93 | % | 645,288 | 1.15 | % | ||||||
Total interest-bearing deposits | $ | 6,493,202 | 0.13 | % | $ | 6,280,003 | 0.16 | % | $ | 6,312,387 | 0.18 | % | $ | 6,006,401 | 0.21 | % | $ | 5,881,730 | 0.26 | % | |
Short-term borrowings | 97,455 | 0.11 | % | 99,703 | 0.11 | % | 95,226 | 0.13 | % | 115,182 | 0.25 | % | 175,597 | 0.44 | % | ||||||
Long-term debt | 14,004 | 2.49 | % | 14,029 | 2.52 | % | 14,053 | 2.51 | % | 19,913 | 2.53 | % | 59,488 | 2.47 | % | ||||||
Subordinated debt, net | 98,422 | 5.48 | % | 98,311 | 5.48 | % | 98,204 | 5.55 | % | 98,095 | 5.62 | % | 97,984 | 5.44 | % | ||||||
Junior subordinated debt | 101,196 | 2.03 | % | 101,196 | 2.03 | % | 101,196 | 2.08 | % | 101,196 | 2.12 | % | 101,196 | 2.14 | % | ||||||
Total interest-bearing liabilities | $ | 6,804,279 | 0.24 | % | $ | 6,593,242 | 0.27 | % | $ | 6,621,066 | 0.29 | % | $ | 6,340,787 | 0.34 | % | $ | 6,315,995 | 0.40 | % | |
Demand deposits | 3,719,070 | 3,676,883 | 3,542,176 | 3,319,024 | 3,178,410 | ||||||||||||||||
Other liabilities | 231,260 | 244,125 | 235,536 | 250,991 | 271,206 | ||||||||||||||||
Stockholders' equity | 1,244,751 | 1,233,045 | 1,203,974 | 1,191,280 | 1,174,102 | ||||||||||||||||
Total liabilities and stockholders' equity | $ | 11,999,360 | $ | 11,747,295 | $ | 11,602,752 | $ | 11,102,082 | $ | 10,939,713 | |||||||||||
Interest rate spread | 2.99 | % | 2.78 | % | 2.89 | % | 3.04 | % | 3.06 | % | |||||||||||
Net interest margin (FTE)1 | 3.08 | % | 2.88 | % | 3.00 | % | 3.17 | % | 3.20 | % | |||||||||||
Average Year-to-Date Balance Sheets | |||||||||||||
(unaudited, dollars in thousands) | |||||||||||||
Average | Yield/ | Average | Yield/ | ||||||||||
Balance | Interest | Rates | Balance | Interest | Rates | ||||||||
Twelve Months Ended |
2021 | 2020 | |||||||||||
Assets | |||||||||||||
Short-term interest-bearing accounts | $ | 932,086 | $ | 1,229 | 0.13 | % | $ | 372,144 | $ | 610 | 0.16 | % | |
Securities available for sale1 5 | 1,480,969 | 23,305 | 1.57 | % | 1,079,600 | 22,434 | 2.08 | % | |||||
Securities held to maturity1 5 | 650,431 | 13,586 | 2.09 | % | 624,668 | 16,363 | 2.62 | % | |||||
Investment in FRB and FHLB Banks | 25,255 | 616 | 2.44 | % | 33,570 | 2,096 | 6.24 | % | |||||
Loans1 6 | 7,543,149 | 302,331 | 4.01 | % | 7,461,795 | 308,080 | 4.13 | % | |||||
Total interest-earning assets | $ | 10,631,890 | $ | 341,067 | 3.21 | % | $ | 9,571,777 | $ | 349,583 | 3.65 | % | |
Other assets | 983,809 | 942,274 | |||||||||||
Total assets | $ | 11,615,699 | $ | 10,514,051 | |||||||||
Liabilities and stockholders' equity | |||||||||||||
Money market deposit accounts | $ | 2,587,748 | $ | 5,117 | 0.20 | % | $ | 2,320,947 | $ | 10,313 | 0.44 | % | |
NOW deposit accounts | 1,452,560 | 738 | 0.05 | % | 1,194,398 | 716 | 0.06 | % | |||||
Savings deposits | 1,656,893 | 829 | 0.05 | % | 1,393,436 | 745 | 0.05 | % | |||||
Time deposits | 577,150 | 4,030 | 0.70 | % | 733,073 | 10,296 | 1.40 | % | |||||
Total interest-bearing deposits | $ | 6,274,351 | $ | 10,714 | 0.17 | % | $ | 5,641,854 | $ | 22,070 | 0.39 | % | |
Short-term borrowings | 101,838 | 158 | 0.16 | % | 352,809 | 3,408 | 0.97 | % | |||||
Long-term debt | 15,479 | 389 | 2.51 | % | 62,990 | 1,553 | 2.47 | % | |||||
Subordinated debt, net | 98,259 | 5,437 | 5.53 | % | 51,394 | 2,842 | 5.53 | % | |||||
Junior subordinated debt | 101,196 | 2,090 | 2.07 | % | 101,196 | 2,731 | 2.70 | % | |||||
Total interest-bearing liabilities | $ | 6,591,123 | $ | 18,788 | 0.29 | % | $ | 6,210,243 | $ | 32,604 | 0.53 | % | |
Demand deposits | 3,565,693 | 2,895,341 | |||||||||||
Other liabilities | 240,434 | 259,992 | |||||||||||
Stockholders' equity | 1,218,449 | 1,148,475 | |||||||||||
Total liabilities and stockholders' equity | $ | 11,615,699 | $ | 10,514,051 | |||||||||
Net interest income (FTE)1 | $ | 322,279 | $ | 316,979 | |||||||||
Interest rate spread | 2.92 | % | 3.12 | % | |||||||||
Net interest margin (FTE)1 | 3.03 | % | 3.31 | % | |||||||||
Taxable equivalent adjustment | $ | 1,191 | $ | 1,301 | |||||||||
Net interest income | $ | 321,088 | $ | 315,678 | |||||||||
1 | The following tables provide the Non-GAAP reconciliations for the Non-GAAP measures contained in this release: | |||||||||||||||
Non-GAAP measures | ||||||||||||||||
(unaudited, dollars in thousands) | ||||||||||||||||
Pre-provision net revenue ("PPNR") | 2021 | 2020 | ||||||||||||||
4th Q | 3rd Q | 2nd Q | 1st Q | 4th Q | ||||||||||||
Net income | 37,310 | 37,433 | 40,296 | 39,846 | 34,194 | |||||||||||
Income tax expense | 10,780 | 11,043 | 11,995 | 11,155 | 9,432 | |||||||||||
Provision for loan losses | 3,097 | (3,342 | ) | (5,216 | ) | (2,796 | ) | (607 | ) | |||||||
FTE adjustment | 292 | 298 | 299 | 302 | 318 | |||||||||||
Net securities losses (gains) | 2 | 100 | (201 | ) | (467 | ) | (160 | ) | ||||||||
Provision for unfunded loan commitments reserve | (250 | ) | (470 | ) | (80 | ) | (500 | ) | 900 | |||||||
Nonrecurring expense | 250 | 2,288 | 1,880 | - | 4,100 | |||||||||||
PPNR | $ | 51,481 | $ | 47,350 | $ | 48,973 | $ | 47,540 | $ | 48,177 | ||||||
Average Assets | $ | 11,999,360 | $ | 11,747,295 | $ | 11,602,757 | $ | 11,102,082 | $ | 10,939,713 | ||||||
Return on Average Assets3 | 1.23 | % | 1.26 | % | 1.39 | % | 1.46 | % | 1.24 | % | ||||||
PPNR Return on Average Assets3 | 1.70 | % | 1.60 | % | 1.69 | % | 1.74 | % | 1.75 | % | ||||||
12 Months Ended |
||||||||||||||||
2021 | 2020 | |||||||||||||||
Net income | $ | 154,885 | $ | 104,388 | ||||||||||||
Income tax expense | 44,973 | 28,699 | ||||||||||||||
Provision for loan losses | (8,257 | ) | 51,134 | |||||||||||||
FTE adjustment | 1,191 | 1,301 | ||||||||||||||
Net securities (gains) losses | (566 | ) | 388 | |||||||||||||
Provision for unfunded loan commitments reserve | (1,300 | ) | 2,700 | |||||||||||||
Nonrecurring expense | 4,418 | 4,750 | ||||||||||||||
PPNR | $ | 195,344 | $ | 193,360 | ||||||||||||
Average Assets | $ | 11,615,699 | $ | 10,514,051 | ||||||||||||
Return on Average Assets | 1.33 | % | 0.99 | % | ||||||||||||
PPNR Return on Average Assets | 1.68 | % | 1.84 | % | ||||||||||||
PPNR is a Non-GAAP financial measure that management believes is useful in evaluating the underlying operating results of the Company excluding the volatility in the provision for loan losses, net securities gains (losses) and non-recurring income and/or expense. | ||||||||||||||||
FTE Adjustment | 2021 | 2020 | ||||||||||||||
4th Q | 3rd Q | 2nd Q | 1st Q | 4th Q | ||||||||||||
Net interest income | $ | 85,181 | $ | 77,674 | $ | 79,178 | $ | 79,055 | $ | 80,108 | ||||||
Add: FTE adjustment | 292 | 298 | 299 | 302 | 318 | |||||||||||
Net interest income (FTE) | $ | 85,473 | $ | 77,972 | $ | 79,477 | $ | 79,357 | $ | 80,426 | ||||||
Average earning assets | $ | 11,017,224 | $ | 10,727,498 | $ | 10,631,071 | $ | 10,141,088 | $ | 9,985,590 | ||||||
Net interest margin (FTE)3 | 3.08 | % | 2.88 | % | 3.00 | % | 3.17 | % | 3.20 | % | ||||||
12 Months Ended |
||||||||||||||||
2021 | 2020 | |||||||||||||||
Net interest income | $ | 321,088 | $ | 315,678 | ||||||||||||
Add: FTE adjustment | 1,191 | 1,301 | ||||||||||||||
Net interest income (FTE) | $ | 322,279 | $ | 316,979 | ||||||||||||
Average earning assets | $ | 10,631,890 | $ | 9,571,777 | ||||||||||||
Net interest margin (FTE) | 3.03 | % | 3.31 | % | ||||||||||||
Interest income for tax-exempt securities and loans have been adjusted to a FTE basis using the statutory Federal income tax rate of 21%. | ||||||||||||||||
1 | The following tables provide the Non-GAAP reconciliations for the Non-GAAP measures contained in this release: | |||||||||||||||
Non-GAAP measures | ||||||||||||||||
(unaudited, dollars in thousands) | ||||||||||||||||
Tangible equity to tangible assets | 2021 | 2020 | ||||||||||||||
4th Q | 3rd Q | 2nd Q | 1st Q | 4th Q | ||||||||||||
Total equity | $ | 1,250,453 | $ | 1,241,457 | $ | 1,225,056 | $ | 1,190,981 | $ | 1,187,618 | ||||||
Intangible assets | 289,468 | 290,119 | 290,782 | 291,464 | 292,276 | |||||||||||
Total assets | $ | 12,012,111 | $ | 11,994,411 | $ | 11,574,947 | $ | 11,537,253 | $ | 10,932,906 | ||||||
Tangible equity to tangible assets | 8.20 | % | 8.13 | % | 8.28 | % | 8.00 | % | 8.41 | % | ||||||
Return on average tangible common equity | 2021 | 2020 | ||||||||||||||
4th Q | 3rd Q | 2nd Q | 1st Q | 4th Q | ||||||||||||
Net income | $ | 37,310 | $ | 37,433 | $ | 40,296 | $ | 39,846 | $ | 34,194 | ||||||
Amortization of intangible assets (net of tax) | 488 | 497 | 512 | 609 | 617 | |||||||||||
Net income, excluding intangibles amortization | $ | 37,798 | $ | 37,930 | $ | 40,808 | $ | 40,455 | $ | 34,811 | ||||||
Average stockholders' equity | $ | 1,244,751 | $ | 1,233,045 | $ | 1,203,974 | $ | 1,191,280 | $ | 1,174,102 | ||||||
Less: average goodwill and other intangibles | 289,834 | 290,492 | 291,133 | 291,921 | 292,725 | |||||||||||
Average tangible common equity | $ | 954,917 | $ | 942,553 | $ | 912,841 | $ | 899,359 | $ | 881,377 | ||||||
Return on average tangible common equity3 | 15.70 | % | 15.97 | % | 17.93 | % | 18.24 | % | 15.71 | % | ||||||
12 Months Ended |
||||||||||||||||
2021 | 2020 | |||||||||||||||
Net income | $ | 154,885 | $ | 104,388 | ||||||||||||
Amortization of intangible assets (net of tax) | 2,106 | 2,546 | ||||||||||||||
Net income, excluding intangibles amortization | $ | 156,991 | $ | 106,934 | ||||||||||||
Average stockholders' equity | $ | 1,218,449 | $ | 1,148,475 | ||||||||||||
Less: average goodwill and other intangibles | 290,838 | 291,787 | ||||||||||||||
Average tangible common equity | $ | 927,611 | $ | 856,688 | ||||||||||||
Return on average tangible common equity | 16.92 | % | 12.48 | % | ||||||||||||
2 | Non-GAAP measure - Stockholders' equity less goodwill and intangible assets divided by common shares outstanding. | |||||||||||||||
3 | Annualized. | |||||||||||||||
4 | Total past due loans, defined as loans 30 days or more past due and in an accrual status. | |||||||||||||||
5 | Securities are shown at average amortized cost. | |||||||||||||||
6 | For purposes of these computations, nonaccrual loans and loans held for sale are included in the average loan balances outstanding. | |||||||||||||||
NBT Bancorp Inc.