DELAWARE
|
0-14703
|
16-1268674
|
(State or other jurisdiction of incorporation)
|
(Commission File Number)
|
(IRS Employer Identification No.)
|
☐
|
Written communication pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
☐
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
☐ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
☐ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
(d) | The following is being furnished herewith: |
Exhibit No.
|
Exhibit Description
|
|
|
Press release text of NBT Bancorp Inc. dated July 27, 2015
|
NBT BANCORP INC.
|
||
(Registrant)
|
||
/s/ Michael J. Chewens
|
||
Michael J. Chewens
|
||
Senior Executive Vice President
|
||
and Chief Financial Officer
|
Contact:
|
Martin A. Dietrich, CEO
|
|
Michael J. Chewens, CFO
|
||
NBT Bancorp Inc.
|
||
52 South Broad Street
|
||
Norwich, NY 13815
|
||
607-337-6119
|
·
|
Core net income for the second quarter of 2015 was second highest in the Company’s history
|
·
|
Strong second quarter organic loan growth (annualized) of 10.5% driven by:
|
o
|
Commercial – 13.1%
|
o
|
Residential mortgage – 10.2%
|
o
|
Consumer – 11.9%
|
·
|
Continued positive trends in asset quality indicators:
|
o
|
Nonperforming loans to total loans improved to 0.77% at June 30, 2015 from 0.85% at March 31, 2015 and 0.96% at June 30, 2014
|
o
|
Annualized net charge-offs to average loans improved to 0.30% for the second quarter of 2015, down from 0.34% for the first quarter of 2015 and 0.41% for the 2014 full year
|
2015
|
2014
|
|||||||||||||||||||
2nd Q
|
1st Q
|
4th Q
|
3rd Q
|
2nd Q
|
||||||||||||||||
Reconciliation of Non-GAAP Financial Measures:
|
||||||||||||||||||||
Reported net income (GAAP)
|
$
|
19,281
|
$
|
18,166
|
$
|
18,513
|
$
|
10,912
|
$
|
27,640
|
||||||||||
Adj: (Gain) / Loss on sale of securities, net (net of tax)
|
(17
|
)
|
(9
|
)
|
(22
|
)
|
(25
|
)
|
(9
|
)
|
||||||||||
Adj: Other adjustments (net of tax) (1)
|
324
|
-
|
11
|
83
|
(315
|
)
|
||||||||||||||
Adj: Gain on sale of Springstone (net of tax and related incentive compensation)
|
-
|
-
|
-
|
-
|
(11,168
|
)
|
||||||||||||||
Adj: Prepayment penalties related to debt restructuring (net of tax)
|
-
|
-
|
-
|
8,833
|
2,925
|
|||||||||||||||
Total Adjustments
|
307
|
(9
|
)
|
(11
|
)
|
8,891
|
(8,567
|
)
|
||||||||||||
Core net income
|
$
|
19,588
|
$
|
18,157
|
$
|
18,502
|
$
|
19,803
|
$
|
19,073
|
Profitability:
|
||||||||||||||||||||
Core Diluted Earnings Per Share
|
$
|
0.44
|
$
|
0.41
|
$
|
0.42
|
$
|
0.45
|
$
|
0.43
|
||||||||||
Diluted Earnings Per Share
|
$
|
0.43
|
$
|
0.41
|
$
|
0.42
|
$
|
0.25
|
$
|
0.62
|
||||||||||
Weighted Average Diluted Common Shares Outstanding
|
44,530,123
|
44,641,913
|
44,535,274
|
44,405,357
|
44,363,787
|
|||||||||||||||
Core Return on Average Assets (2)
|
0.99
|
%
|
0.94
|
%
|
0.94
|
%
|
1.01
|
%
|
0.99
|
%
|
||||||||||
Return on Average Assets (2)
|
0.97
|
%
|
0.94
|
%
|
0.94
|
%
|
0.55
|
%
|
1.43
|
%
|
||||||||||
Core Return on Average Equity (2)
|
8.95
|
%
|
8.45
|
%
|
8.45
|
%
|
9.19
|
%
|
9.06
|
%
|
||||||||||
Return on Average Equity (2)
|
8.81
|
%
|
8.46
|
%
|
8.46
|
%
|
5.06
|
%
|
13.12
|
%
|
||||||||||
Core Return on Average Tangible Common Equity (2)(4)
|
13.67
|
%
|
13.07
|
%
|
13.08
|
%
|
14.35
|
%
|
14.27
|
%
|
||||||||||
Return on Average Tangible Common Equity (2)(4)
|
13.47
|
%
|
13.08
|
%
|
13.09
|
%
|
8.15
|
%
|
20.43
|
%
|
||||||||||
Net Interest Margin (2)(3)
|
3.51
|
%
|
3.60
|
%
|
3.61
|
%
|
3.61
|
%
|
3.60
|
%
|
Six Months Ended June 30,
|
||||||||
Reconciliation of Non-GAAP Financial Measures:
|
2015
|
2014
|
||||||
Reported net income (GAAP)
|
$
|
37,447
|
$
|
45,649
|
||||
Adj: Gain on sale of securities, net (net of tax)
|
(26
|
)
|
(14
|
)
|
||||
Adj: Other adjustments (net of tax) (6)
|
324
|
115
|
||||||
Adj: Gain on sale of Springstone (net of tax and related incentive compensation)
|
-
|
(11,168
|
)
|
|||||
Adj: Prepayment penalties related to debt restructuring (net of tax)
|
-
|
2,925
|
||||||
Total Adjustments
|
298
|
(8,142
|
)
|
|||||
Core net income
|
$
|
37,745
|
$
|
37,507
|
Profitability:
|
||||||||
Core Diluted Earnings Per Share
|
$
|
0.85
|
$
|
0.85
|
||||
Diluted Earnings Per Share
|
$
|
0.84
|
$
|
1.03
|
||||
Weighted Average Diluted Common Shares Outstanding
|
44,589,358
|
44,328,854
|
||||||
Core Return on Average Assets (2)
|
0.97
|
%
|
0.98
|
%
|
||||
Return on Average Assets (2)
|
0.96
|
%
|
1.20
|
%
|
||||
Core Return on Average Equity (2)
|
8.70
|
%
|
9.04
|
%
|
||||
Return on Average Equity (2)
|
8.63
|
%
|
11.00
|
%
|
||||
Core Return on Average Tangible Common Equity (2)(5)
|
13.38
|
%
|
14.38
|
%
|
||||
Return on Average Tangible Common Equity (2)(5)
|
13.28
|
%
|
17.37
|
%
|
||||
Net Interest Margin (2)(3)
|
3.55
|
%
|
3.62
|
%
|
(1) | Primarily net gain on settlement of litigation and reorganization expenses for 2014 and reorganization expenses in 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
|
|||||||||||||||||||
2nd Q
|
1st Q
|
4th Q
|
3rd Q
|
2nd Q
|
||||||||||||||||
Average stockholders' equity
|
$
|
878,164
|
$
|
871,074
|
$
|
868,634
|
$
|
855,164
|
$
|
844,707
|
||||||||||
Less: average goodwill and other intangibles
|
282,272
|
283,508
|
284,743
|
285,993
|
287,366
|
|||||||||||||||
Average tangible common equity
|
$
|
595,892
|
$
|
587,566
|
$
|
583,891
|
$
|
569,171
|
$
|
557,341
|
(5) | Excludes amortization of intangible assets (net of tax) from net income and average tangible common equity is calculated as follows: |
6 Months ended June 30,
|
||||||||
|
2015
|
2014
|
||||||
Average stockholders' equity
|
$
|
874,639
|
$
|
836,692
|
||||
Less: average goodwill and other intangibles
|
282,887
|
288,685
|
||||||
Average tangible common equity
|
$
|
591,752
|
$
|
548,007
|
(6) | Primarily net gain on settlement of litigation and reorganization expenses for 2014 and reorganization expenses for 2015. |
2015
|
2014
|
|||||||||||||||||||
2nd Q
|
1st Q
|
4th Q
|
3rd Q
|
2nd Q
|
||||||||||||||||
Balance Sheet Data:
|
||||||||||||||||||||
Securities Available for Sale
|
$
|
1,129,249
|
$
|
1,071,654
|
$
|
1,013,171
|
$
|
1,044,502
|
$
|
1,378,799
|
||||||||||
Securities Held to Maturity
|
454,312
|
456,773
|
454,361
|
459,620
|
125,965
|
|||||||||||||||
Net Loans
|
5,705,929
|
5,557,664
|
5,528,912
|
5,517,757
|
5,504,954
|
|||||||||||||||
Total Assets
|
8,072,485
|
7,863,861
|
7,797,926
|
7,867,031
|
7,869,512
|
|||||||||||||||
Total Deposits
|
6,371,479
|
6,479,437
|
6,299,605
|
6,314,939
|
6,042,588
|
|||||||||||||||
Total Borrowings
|
743,893
|
425,143
|
548,943
|
607,889
|
886,799
|
|||||||||||||||
Total Liabilities
|
7,196,514
|
6,986,367
|
6,933,745
|
7,009,591
|
7,012,371
|
|||||||||||||||
Stockholders' Equity
|
875,971
|
877,494
|
864,181
|
857,440
|
857,141
|
|||||||||||||||
Asset Quality:
|
||||||||||||||||||||
Nonaccrual Loans
|
$
|
42,286
|
$
|
45,053
|
$
|
41,074
|
$
|
50,531
|
$
|
51,234
|
||||||||||
90 Days Past Due and Still Accruing
|
1,994
|
2,601
|
4,941
|
4,022
|
2,186
|
|||||||||||||||
Total Nonperforming Loans
|
44,280
|
47,654
|
46,015
|
54,553
|
53,420
|
|||||||||||||||
Other Real Estate Owned
|
4,649
|
4,387
|
3,964
|
1,497
|
1,953
|
|||||||||||||||
Total Nonperforming Assets
|
48,929
|
52,041
|
49,979
|
56,050
|
55,373
|
|||||||||||||||
Allowance for Loan Losses
|
64,959
|
65,359
|
66,359
|
69,334
|
69,534
|
|||||||||||||||
Asset Quality Ratios (Total):
|
||||||||||||||||||||
Allowance for Loan Losses to Total Loans
|
1.13
|
%
|
1.16
|
%
|
1.19
|
%
|
1.24
|
%
|
1.25
|
%
|
||||||||||
Total Nonperforming Loans to Total Loans
|
0.77
|
%
|
0.85
|
%
|
0.82
|
%
|
0.98
|
%
|
0.96
|
%
|
||||||||||
Total Nonperforming Assets to Total Assets
|
0.61
|
%
|
0.66
|
%
|
0.64
|
%
|
0.71
|
%
|
0.70
|
%
|
||||||||||
Allowance for Loan Losses to Total Nonperforming Loans
|
146.70
|
%
|
137.15
|
%
|
144.21
|
%
|
127.09
|
%
|
130.16
|
%
|
||||||||||
Past Due Loans to Total Loans
|
0.61
|
%
|
0.54
|
%
|
0.69
|
%
|
0.65
|
%
|
0.57
|
%
|
||||||||||
Net Charge-Offs to Average Loans (3)
|
0.30
|
%
|
0.34
|
%
|
0.70
|
%
|
0.36
|
%
|
0.30
|
%
|
||||||||||
Asset Quality Ratios (Originated) (1):
|
||||||||||||||||||||
Allowance for Loan Losses to Loans
|
1.24
|
%
|
1.29
|
%
|
1.36
|
%
|
1.38
|
%
|
1.44
|
%
|
||||||||||
Nonperforming Loans to Loans
|
0.59
|
%
|
0.69
|
%
|
0.72
|
%
|
0.83
|
%
|
0.81
|
%
|
||||||||||
Allowance for Loan Losses to Nonperforming Loans
|
208.99
|
%
|
188.68
|
%
|
187.88
|
%
|
166.69
|
%
|
177.01
|
%
|
||||||||||
Past Due Loans to Loans
|
0.64
|
%
|
0.56
|
%
|
0.73
|
%
|
0.70
|
%
|
0.59
|
%
|
||||||||||
Capital:
|
||||||||||||||||||||
Equity to Assets
|
10.85
|
%
|
11.16
|
%
|
11.08
|
%
|
10.90
|
%
|
10.89
|
%
|
||||||||||
Book Value Per Share
|
$
|
20.05
|
$
|
19.95
|
$
|
19.69
|
$
|
19.62
|
$
|
19.61
|
||||||||||
Tangible Book Value Per Share (2)
|
$
|
13.61
|
$
|
13.52
|
$
|
13.22
|
$
|
13.09
|
$
|
13.06
|
||||||||||
Tier 1 Leverage Ratio
|
9.57
|
%
|
9.72
|
%
|
9.39
|
%
|
9.20
|
%
|
9.23
|
%
|
||||||||||
Common Equity Tier 1 Capital Ratio
|
10.22
|
%
|
10.46
|
%
|
N/
|
A
|
N/
|
A
|
N/
|
A
|
||||||||||
Tier 1 Capital Ratio
|
11.78
|
%
|
12.05
|
%
|
12.32
|
%
|
11.94
|
%
|
11.87
|
%
|
||||||||||
Total Risk-Based Capital Ratio
|
12.84
|
%
|
13.15
|
%
|
13.50
|
%
|
13.16
|
%
|
13.09
|
%
|
||||||||||
Common Stock Price (End of Period)
|
$
|
26.17
|
$
|
25.06
|
$
|
26.27
|
$
|
22.52
|
$
|
24.02
|
(1) | Excludes acquired loans |
(2) | Stockholders' equity less goodwill and intangible assets divided by common shares outstanding |
(3) | Annualized |
ASSETS
|
June 30,
2015 |
December 31,
2014 |
||||||
Cash and due from banks
|
$
|
127,676
|
$
|
139,635
|
||||
Short term interest bearing accounts
|
6,535
|
7,001
|
||||||
Securities available for sale, at fair value
|
1,129,249
|
1,013,171
|
||||||
Securities held to maturity (fair value of $454,255 and $454,994 at June 30, 2015 and December 31, 2014, respectively)
|
454,312
|
454,361
|
||||||
Trading securities
|
8,468
|
7,793
|
||||||
Federal Reserve and Federal Home Loan Bank stock
|
38,659
|
32,626
|
||||||
Loans
|
5,770,888
|
5,595,271
|
||||||
Less allowance for loan losses
|
64,959
|
66,359
|
||||||
Net loans
|
5,705,929
|
5,528,912
|
||||||
Premises and equipment, net
|
87,652
|
89,258
|
||||||
Goodwill
|
263,634
|
263,634
|
||||||
Intangible assets, net
|
17,897
|
20,317
|
||||||
Bank owned life insurance
|
115,241
|
114,251
|
||||||
Other assets
|
117,233
|
126,967
|
||||||
TOTAL ASSETS
|
$
|
8,072,485
|
$
|
7,797,926
|
||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
Deposits:
|
||||||||
Demand (noninterest bearing)
|
$
|
1,840,012
|
$
|
1,838,622
|
||||
Savings, NOW, and money market
|
3,583,313
|
3,417,160
|
||||||
Time
|
948,154
|
1,043,823
|
||||||
Total deposits
|
6,371,479
|
6,299,605
|
||||||
Short-term borrowings
|
511,992
|
316,802
|
||||||
Long-term debt
|
130,705
|
130,945
|
||||||
Junior subordinated debt
|
101,196
|
101,196
|
||||||
Other liabilities
|
81,142
|
85,197
|
||||||
Total liabilities
|
7,196,514
|
6,933,745
|
||||||
Total stockholders' equity
|
875,971
|
864,181
|
||||||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
8,072,485
|
$
|
7,797,926
|
Three Months Ended
June 30, |
Six Months Ended
June 30, |
|||||||||||||||
2015
|
2014
|
2015
|
2014
|
|||||||||||||
Interest, fee and dividend income:
|
||||||||||||||||
Loans
|
$
|
59,873
|
$
|
60,559
|
$
|
119,391
|
$
|
120,574
|
||||||||
Securities available for sale
|
5,144
|
6,612
|
10,089
|
13,369
|
||||||||||||
Securities held to maturity
|
2,315
|
783
|
4,598
|
1,551
|
||||||||||||
Other
|
395
|
502
|
875
|
1,039
|
||||||||||||
Total interest, fee and dividend income
|
67,727
|
68,456
|
134,953
|
136,533
|
||||||||||||
Interest expense:
|
||||||||||||||||
Deposits
|
3,517
|
3,000
|
7,090
|
6,284
|
||||||||||||
Short-term borrowings
|
144
|
209
|
265
|
440
|
||||||||||||
Long-term debt
|
836
|
2,135
|
1,662
|
4,642
|
||||||||||||
Junior subordinated debt
|
545
|
538
|
1,085
|
1,076
|
||||||||||||
Total interest expense
|
5,042
|
5,882
|
10,102
|
12,442
|
||||||||||||
Net interest income
|
62,685
|
62,574
|
124,851
|
124,091
|
||||||||||||
Provision for loan losses
|
3,898
|
4,166
|
7,540
|
7,762
|
||||||||||||
Net interest income after provision for loan losses
|
58,787
|
58,408
|
117,311
|
116,329
|
||||||||||||
Noninterest income:
|
||||||||||||||||
Insurance and other financial services revenue
|
5,836
|
5,594
|
12,210
|
12,331
|
||||||||||||
Service charges on deposit accounts
|
4,285
|
4,397
|
8,357
|
8,766
|
||||||||||||
ATM and debit card fees
|
4,679
|
4,357
|
8,927
|
8,429
|
||||||||||||
Retirement plan administration fees
|
3,566
|
2,977
|
6,762
|
5,895
|
||||||||||||
Trust
|
5,196
|
4,953
|
9,646
|
9,399
|
||||||||||||
Bank owned life insurance income
|
928
|
978
|
2,487
|
2,360
|
||||||||||||
Net securities gains
|
26
|
14
|
40
|
21
|
||||||||||||
Gain on the sale of Springstone investment
|
-
|
19,401
|
-
|
19,401
|
||||||||||||
Other
|
3,699
|
3,356
|
6,320
|
5,702
|
||||||||||||
Total noninterest income
|
28,215
|
46,027
|
54,749
|
72,304
|
||||||||||||
Noninterest expense:
|
||||||||||||||||
Salaries and employee benefits
|
30,831
|
31,142
|
61,013
|
60,676
|
||||||||||||
Occupancy
|
5,412
|
5,435
|
11,478
|
11,661
|
||||||||||||
Data processing and communications
|
4,288
|
4,015
|
8,391
|
8,016
|
||||||||||||
Professional fees and outside services
|
3,395
|
3,752
|
6,892
|
7,167
|
||||||||||||
Equipment
|
3,316
|
3,132
|
6,565
|
6,248
|
||||||||||||
Office supplies and postage
|
1,627
|
1,803
|
3,246
|
3,488
|
||||||||||||
FDIC expenses
|
1,280
|
1,229
|
2,478
|
2,507
|
||||||||||||
Advertising
|
734
|
726
|
1,453
|
1,465
|
||||||||||||
Amortization of intangible assets
|
1,187
|
1,236
|
2,471
|
2,546
|
||||||||||||
Loan collection and other real estate owned
|
22
|
801
|
894
|
1,841
|
||||||||||||
Prepayment penalties on long-term debt
|
-
|
4,554
|
-
|
4,554
|
||||||||||||
Other operating
|
5,872
|
4,911
|
10,785
|
10,084
|
||||||||||||
Total noninterest expense
|
57,964
|
62,736
|
115,666
|
120,253
|
||||||||||||
Income before income taxes
|
29,038
|
41,699
|
56,394
|
68,380
|
||||||||||||
Income taxes
|
9,757
|
14,059
|
18,947
|
22,731
|
||||||||||||
Net income
|
$
|
19,281
|
$
|
27,640
|
$
|
37,447
|
$
|
45,649
|
||||||||
Earnings Per Share:
|
||||||||||||||||
Basic
|
$
|
0.44
|
$
|
0.63
|
$
|
0.85
|
$
|
1.04
|
||||||||
Diluted
|
$
|
0.43
|
$
|
0.62
|
$
|
0.84
|
$
|
1.03
|
2015
|
2014
|
|||||||||||||||||||
2nd Q
|
1st Q
|
4th Q
|
3rd Q
|
2nd Q
|
||||||||||||||||
Interest, fee and dividend income:
|
||||||||||||||||||||
Loans
|
$
|
59,873
|
$
|
59,518
|
$
|
61,577
|
$
|
61,173
|
$
|
60,559
|
||||||||||
Securities available for sale
|
5,144
|
4,945
|
5,000
|
6,095
|
6,612
|
|||||||||||||||
Securities held to maturity
|
2,315
|
2,283
|
2,357
|
1,353
|
783
|
|||||||||||||||
Other
|
395
|
480
|
480
|
513
|
502
|
|||||||||||||||
Total interest, fee and dividend income
|
67,727
|
67,226
|
69,414
|
69,134
|
68,456
|
|||||||||||||||
Interest expense:
|
||||||||||||||||||||
Deposits
|
3,517
|
3,573
|
3,856
|
3,498
|
3,000
|
|||||||||||||||
Short-term borrowings
|
144
|
121
|
143
|
262
|
209
|
|||||||||||||||
Long-term debt
|
836
|
826
|
846
|
1,067
|
2,135
|
|||||||||||||||
Junior subordinated debt
|
545
|
540
|
545
|
544
|
538
|
|||||||||||||||
Total interest expense
|
5,042
|
5,060
|
5,390
|
5,371
|
5,882
|
|||||||||||||||
Net interest income
|
62,685
|
62,166
|
64,024
|
63,763
|
62,574
|
|||||||||||||||
Provision for loan losses
|
3,898
|
3,642
|
6,892
|
4,885
|
4,166
|
|||||||||||||||
Net interest income after provision for loan losses
|
58,787
|
58,524
|
57,132
|
58,878
|
58,408
|
|||||||||||||||
Noninterest income:
|
||||||||||||||||||||
Insurance and other financial services revenue
|
5,836
|
6,374
|
6,007
|
6,179
|
5,594
|
|||||||||||||||
Service charges on deposit accounts
|
4,285
|
4,072
|
4,656
|
4,519
|
4,397
|
|||||||||||||||
ATM and debit card fees
|
4,679
|
4,248
|
4,266
|
4,440
|
4,357
|
|||||||||||||||
Retirement plan administration fees
|
3,566
|
3,196
|
2,962
|
3,272
|
2,977
|
|||||||||||||||
Trust
|
5,196
|
4,450
|
4,793
|
4,758
|
4,953
|
|||||||||||||||
Bank owned life insurance income
|
928
|
1,559
|
1,894
|
1,095
|
978
|
|||||||||||||||
Net securities gains
|
26
|
14
|
33
|
38
|
14
|
|||||||||||||||
Gain on the sale of Springstone investment
|
-
|
-
|
-
|
-
|
19,401
|
|||||||||||||||
Other
|
3,699
|
2,621
|
2,435
|
2,376
|
3,356
|
|||||||||||||||
Total noninterest income
|
28,215
|
26,534
|
27,046
|
26,677
|
46,027
|
|||||||||||||||
Noninterest expense:
|
||||||||||||||||||||
Salaries and employee benefits
|
30,831
|
30,182
|
30,058
|
28,933
|
31,142
|
|||||||||||||||
Occupancy
|
5,412
|
6,066
|
5,256
|
5,211
|
5,435
|
|||||||||||||||
Data processing and communications
|
4,288
|
4,103
|
4,092
|
4,029
|
4,015
|
|||||||||||||||
Professional fees and outside services
|
3,395
|
3,497
|
3,564
|
3,695
|
3,752
|
|||||||||||||||
Equipment
|
3,316
|
3,249
|
3,211
|
3,199
|
3,132
|
|||||||||||||||
Office supplies and postage
|
1,627
|
1,619
|
1,762
|
1,733
|
1,803
|
|||||||||||||||
FDIC expenses
|
1,280
|
1,198
|
1,302
|
1,135
|
1,229
|
|||||||||||||||
Advertising
|
734
|
719
|
963
|
403
|
726
|
|||||||||||||||
Amortization of intangible assets
|
1,187
|
1,284
|
1,226
|
1,275
|
1,236
|
|||||||||||||||
Loan collection and other real estate owned
|
22
|
872
|
702
|
705
|
801
|
|||||||||||||||
Prepayment penalties on long-term debt
|
-
|
-
|
-
|
13,348
|
4,554
|
|||||||||||||||
Other operating
|
5,872
|
4,913
|
4,607
|
5,401
|
4,911
|
|||||||||||||||
Total noninterest expense
|
57,964
|
57,702
|
56,743
|
69,067
|
62,736
|
|||||||||||||||
Income before income taxes
|
29,038
|
27,356
|
27,435
|
16,488
|
41,699
|
|||||||||||||||
Income taxes
|
9,757
|
9,190
|
8,922
|
5,576
|
14,059
|
|||||||||||||||
Net income
|
$
|
19,281
|
$
|
18,166
|
$
|
18,513
|
$
|
10,912
|
$
|
27,640
|
||||||||||
Earnings per share:
|
||||||||||||||||||||
Basic
|
$
|
0.44
|
$
|
0.41
|
$
|
0.42
|
$
|
0.25
|
$
|
0.63
|
||||||||||
Diluted
|
$
|
0.43
|
$
|
0.41
|
$
|
0.42
|
$
|
0.25
|
$
|
0.62
|
Average
Balance
|
Yield /
Rates
|
Average
Balance
|
Yield /
Rates
|
Average
Balance
|
Yield /
Rates
|
Average
Balance
|
Yield /
Rates
|
Average
Balance
|
Yield /
Rates
|
|||||||||||||||||||||||||||||||
Q2 - 2015
|
Q1 - 2015
|
Q4 - 2014
|
Q3 - 2014
|
Q2 - 2014
|
||||||||||||||||||||||||||||||||||||
ASSETS:
|
||||||||||||||||||||||||||||||||||||||||
Short-term interest bearing accounts
|
$
|
9,854
|
0.36
|
% |
$
|
9,156
|
0.30
|
%
|
$
|
5,895
|
0.51
|
%
|
$
|
4,791
|
0.54
|
%
|
$
|
3,915
|
0.76
|
%
|
||||||||||||||||||||
Securities available for sale (1)(2)
|
1,067,619
|
1.98
|
% |
1,018,880
|
2.02
|
%
|
1,018,505
|
2.00
|
%
|
1,263,375
|
2.01
|
%
|
1,376,314
|
2.05
|
%
|
|||||||||||||||||||||||||
Securities held to maturity (1)
|
452,948
|
2.49
|
% |
454,957
|
2.47
|
%
|
458,038
|
2.45
|
%
|
234,403
|
2.84
|
%
|
121,042
|
3.43
|
%
|
|||||||||||||||||||||||||
Investment in FRB and FHLB Banks
|
31,564
|
4.90
|
% |
30,931
|
6.20
|
%
|
31,274
|
6.01
|
%
|
39,459
|
5.06
|
%
|
42,965
|
4.63
|
%
|
|||||||||||||||||||||||||
Loans (3)
|
5,688,159
|
4.24
|
% |
5,586,942
|
4.33
|
%
|
5,603,268
|
4.37
|
%
|
5,563,206
|
4.38
|
%
|
5,517,315
|
4.42
|
%
|
|||||||||||||||||||||||||
Total interest earning assets
|
$
|
7,250,144
|
3.79
|
% |
$
|
7,100,866
|
3.89
|
%
|
$
|
7,116,980
|
3.92
|
%
|
$
|
7,105,234
|
3.91
|
%
|
$
|
7,061,551
|
3.94
|
%
|
||||||||||||||||||||
Other assets
|
685,523
|
696,091
|
709,955
|
697,814
|
680,059
|
|||||||||||||||||||||||||||||||||||
Total assets
|
$
|
7,935,667
|
$
|
7,796,957
|
$
|
7,826,935
|
$
|
7,803,048
|
$
|
7,741,610
|
||||||||||||||||||||||||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY:
|
||||||||||||||||||||||||||||||||||||||||
Money market deposit accounts
|
$
|
1,598,898
|
0.20%
|
$
|
1,544,488
|
0.21
|
%
|
$
|
1,524,881
|
0.20
|
%
|
$
|
1,452,287
|
0.19
|
%
|
$
|
1,441,284
|
0.15
|
%
|
|||||||||||||||||||||
NOW deposit accounts
|
974,504
|
0.05%
|
972,263
|
0.05
|
%
|
978,527
|
0.05
|
%
|
927,026
|
0.05
|
%
|
960,698
|
0.06
|
%
|
||||||||||||||||||||||||||
Savings deposits
|
1,080,954
|
0.06%
|
1,040,031
|
0.06
|
%
|
1,017,300
|
0.08
|
%
|
1,025,795
|
0.07
|
%
|
1,040,528
|
0.07
|
%
|
||||||||||||||||||||||||||
Time deposits
|
968,714
|
1.00%
|
1,014,904
|
1.00
|
%
|
1,058,615
|
1.03
|
%
|
1,032,370
|
0.96
|
%
|
971,595
|
0.88
|
%
|
||||||||||||||||||||||||||
Total interest bearing deposits
|
$
|
4,623,070
|
0.31%
|
$
|
4,571,686
|
0.32
|
%
|
$
|
4,579,323
|
0.33
|
%
|
$
|
4,437,478
|
0.31
|
%
|
$
|
4,414,105
|
0.27
|
%
|
|||||||||||||||||||||
Short-term borrowings
|
302,693
|
0.19%
|
265,420
|
0.19
|
%
|
299,981
|
0.19
|
%
|
447,761
|
0.23
|
%
|
383,480
|
0.22
|
%
|
||||||||||||||||||||||||||
Junior subordinated debentures
|
101,196
|
2.16%
|
101,196
|
2.16
|
%
|
101,196
|
2.13
|
%
|
101,196
|
2.13
|
%
|
101,196
|
2.13
|
%
|
||||||||||||||||||||||||||
Long-term debt
|
130,743
|
2.56%
|
130,879
|
2.56
|
%
|
131,000
|
2.56
|
%
|
170,223
|
2.49
|
%
|
290,791
|
2.95
|
%
|
||||||||||||||||||||||||||
Total interest bearing liabilities
|
$
|
5,157,702
|
0.39%
|
$
|
5,069,181
|
0.40
|
%
|
$
|
5,111,500
|
0.42
|
%
|
$
|
5,156,658
|
0.41
|
%
|
$
|
5,189,572
|
0.45
|
%
|
|||||||||||||||||||||
Demand deposits
|
1,815,705
|
1,770,703
|
1,759,482
|
1,708,632
|
1,620,488
|
|||||||||||||||||||||||||||||||||||
Other liabilities
|
84,096
|
85,999
|
87,319
|
82,594
|
86,843
|
|||||||||||||||||||||||||||||||||||
Stockholders' equity
|
878,164
|
871,074
|
868,634
|
855,164
|
844,707
|
|||||||||||||||||||||||||||||||||||
Total liabilities and stockholders' equity
|
$
|
7,935,667
|
$
|
7,796,957
|
$
|
7,826,935
|
$
|
7,803,048
|
$
|
7,741,610
|
||||||||||||||||||||||||||||||
Interest rate spread
|
3.40
|
%
|
3.49
|
%
|
3.50
|
%
|
3.50
|
%
|
3.49
|
%
|
||||||||||||||||||||||||||||||
Net interest margin
|
3.51
|
%
|
3.60
|
%
|
3.61
|
%
|
3.61
|
%
|
3.60
|
%
|
(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 |
Average
Balance |
Interest
|
Yield/
Rates |
Average
Balance |
Interest
|
Yield/
Rates |
|||||||||||||||||||
Six Months ended June 30,
|
2015
|
2014
|
||||||||||||||||||||||
ASSETS:
|
||||||||||||||||||||||||
Short-term interest bearing accounts
|
$
|
9,507
|
$
|
16
|
0.33
|
%
|
$
|
3,328
|
$
|
14
|
0.87
|
%
|
||||||||||||
Securities available for sale (1)(2)
|
1,043,385
|
10,349
|
2.00
|
%
|
1,379,014
|
14,212
|
2.08
|
%
|
||||||||||||||||
Securities held to maturity (1)
|
453,947
|
5,580
|
2.48
|
%
|
118,840
|
2,048
|
3.48
|
%
|
||||||||||||||||
Investment in FRB and FHLB Banks
|
31,250
|
859
|
5.54
|
%
|
43,279
|
1,028
|
4.79
|
%
|
||||||||||||||||
Loans (3)
|
5,637,829
|
119,770
|
4.28
|
%
|
5,471,879
|
121,002
|
4.46
|
%
|
||||||||||||||||
Total interest earning assets
|
$
|
7,175,918
|
$
|
136,574
|
3.84
|
%
|
$
|
7,016,340
|
$
|
138,304
|
3.98
|
%
|
||||||||||||
Other assets
|
690,777
|
679,654
|
||||||||||||||||||||||
Total assets
|
$
|
7,866,695
|
$
|
7,695,994
|
||||||||||||||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY:
|
||||||||||||||||||||||||
Money market deposit accounts
|
$
|
1,571,843
|
1,603
|
0.21
|
%
|
$
|
1,426,446
|
1,066
|
0.15
|
%
|
||||||||||||||
NOW deposit accounts
|
973,390
|
249
|
0.05
|
%
|
946,691
|
256
|
0.05
|
%
|
||||||||||||||||
Savings deposits
|
1,060,606
|
324
|
0.06
|
%
|
1,020,391
|
369
|
0.07
|
%
|
||||||||||||||||
Time deposits
|
991,681
|
4,914
|
1.00
|
%
|
985,510
|
4,593
|
0.94
|
%
|
||||||||||||||||
Total interest bearing deposits
|
$
|
4,597,520
|
$
|
7,090
|
0.31
|
%
|
$
|
4,379,038
|
$
|
6,284
|
0.29
|
%
|
||||||||||||
Short-term borrowings
|
284,160
|
265
|
0.19
|
%
|
391,173
|
440
|
0.23
|
%
|
||||||||||||||||
Trust preferred debentures
|
101,196
|
1,085
|
2.16
|
%
|
101,196
|
1,076
|
2.14
|
%
|
||||||||||||||||
Long-term debt
|
130,811
|
1,662
|
2.56
|
%
|
299,726
|
4,642
|
3.12
|
%
|
||||||||||||||||
Total interest bearing liabilities
|
$
|
5,113,687
|
$
|
10,102
|
0.40
|
%
|
$
|
5,171,133
|
$
|
12,442
|
0.49
|
%
|
||||||||||||
Demand deposits
|
1,793,328
|
1,605,261
|
||||||||||||||||||||||
Other liabilities
|
85,041
|
82,908
|
||||||||||||||||||||||
Stockholders' equity
|
874,639
|
836,692
|
||||||||||||||||||||||
Total liabilities and stockholders' equity
|
$
|
7,866,695
|
$
|
7,695,994
|
||||||||||||||||||||
Net interest income (FTE)
|
126,472
|
125,862
|
||||||||||||||||||||||
Interest rate spread
|
3.44
|
%
|
3.49
|
%
|
||||||||||||||||||||
Net interest margin
|
3.55
|
%
|
3.62
|
%
|
||||||||||||||||||||
Taxable equivalent adjustment
|
1,621
|
1,771
|
||||||||||||||||||||||
Net interest income
|
$
|
124,851
|
$
|
124,091
|
(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 |
2015
|
2014
|
|||||||||||||||||||
2nd Q
|
1st Q
|
4th Q
|
3rd Q
|
2nd Q
|
||||||||||||||||
Residential real estate mortgages
|
$
|
1,154,416
|
$
|
1,125,886
|
$
|
1,115,715
|
$
|
1,099,912
|
$
|
1,073,100
|
||||||||||
Commercial
|
1,147,586
|
1,140,114
|
1,144,761
|
1,179,616
|
1,203,882
|
|||||||||||||||
Commercial real estate
|
1,423,489
|
1,349,940
|
1,334,984
|
1,284,775
|
1,279,070
|
|||||||||||||||
Consumer
|
1,495,160
|
1,452,070
|
1,430,216
|
1,441,629
|
1,429,022
|
|||||||||||||||
Home equity
|
550,237
|
555,013
|
569,595
|
581,159
|
589,414
|
|||||||||||||||
Total loans
|
$
|
5,770,888
|
$
|
5,623,023
|
$
|
5,595,271
|
$
|
5,587,091
|
$
|
5,574,488
|