NBT BANCORP INC.
|
(Exact name of registrant as specified in its charter)
|
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 25, 2016
|
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
|
· | Net income for the second quarter of 2016 is up 5.4% compared to the first quarter of 2016 and up 3.3% compared to the second quarter of 2015 |
· | Year to date loan growth was 5.3% (annualized) |
· | Average demand deposits for the six months ended June 30, 2016 were up 10.5% from the same period in 2015 |
NBT Bancorp Inc. and Subsidiaries
SELECTED FINANCIAL DATA
|
(unaudited, dollars in thousands except per share data)
|
2016
|
2015
|
|||||||||||||||||||
Profitability:
|
2nd Q
|
1st Q
|
4th Q
|
3rd Q
|
2nd Q
|
|||||||||||||||
Diluted Earnings Per Share
|
$
|
0.46
|
$
|
0.43
|
$
|
0.43
|
$
|
0.45
|
$
|
0.43
|
||||||||||
Weighted Average Diluted
|
||||||||||||||||||||
Common Shares Outstanding
|
43,453,674
|
43,707,489
|
44,072,049
|
44,262,426
|
44,530,123
|
|||||||||||||||
Return on Average Assets (1)
|
0.94
|
%
|
0.92
|
%
|
0.93
|
%
|
0.97
|
%
|
0.97
|
%
|
||||||||||
Return on Average Equity (1)
|
9.00
|
%
|
8.63
|
%
|
8.58
|
%
|
8.97
|
%
|
8.81
|
%
|
||||||||||
Return on Average Tangible Common Equity (1)(2)
|
13.54
|
%
|
13.17
|
%
|
13.04
|
%
|
13.66
|
%
|
13.47
|
%
|
||||||||||
Net Interest Margin (1)(3)
|
3.44
|
%
|
3.47
|
%
|
3.42
|
%
|
3.48
|
%
|
3.51
|
%
|
Six Months ended June 30,
|
||||||||
Profitability:
|
2016
|
2015
|
||||||
Diluted Earnings Per Share
|
$
|
0.89
|
$
|
0.84
|
||||
Weighted Average Diluted
|
||||||||
Common Shares Outstanding
|
43,583,837
|
44,589,358
|
||||||
Return on Average Assets (1)
|
0.93
|
%
|
0.96
|
%
|
||||
Return on Average Equity (1)
|
8.81
|
%
|
8.63
|
%
|
||||
Return on Average Tangible Common Equity (1)(4)
|
13.35
|
%
|
13.28
|
%
|
||||
Net Interest Margin (1)(3)
|
3.46
|
%
|
3.55
|
%
|
|
(1)
|
Annualized |
(2)
|
Non-GAAP measure - excludes amortization of intangible assets (net of tax) from net income and average tangible common equity is calculated as follows:
|
(3)
|
Calculated on a Fully Tax Equivalent ("FTE") basis
|
2016
|
2015
|
|||||||||||||||||||
2nd Q
|
1st Q
|
4th Q
|
3rd Q
|
2nd Q
|
||||||||||||||||
Net Income
|
$
|
19,909
|
$
|
18,891
|
$
|
19,127
|
$
|
19,851
|
$
|
19,281
|
||||||||||
Amortization of intangible assets (net of tax)
|
567
|
670
|
750
|
712
|
725
|
|||||||||||||||
$
|
20,476
|
$
|
19,561
|
$
|
19,877
|
$
|
20,563
|
$
|
20,006
|
|||||||||||
Average stockholders' equity
|
$
|
890,053
|
$
|
880,311
|
$
|
884,743
|
$
|
878,305
|
$
|
878,164
|
||||||||||
Less: average goodwill and other intangibles
|
281,709
|
282,751
|
279,904
|
281,048
|
282,272
|
|||||||||||||||
Average tangible common equity
|
$
|
608,344
|
$
|
597,560
|
$
|
604,839
|
$
|
597,257
|
$
|
595,892
|
(4)
|
Non-GAAP measure - excludes amortization of intangible assets (net of tax) from net income and average tangible common equity is calculated as follows:
|
Six Months ended June 30,
|
||||||||
2016
|
2015
|
|||||||
Net Income
|
$
|
38,800
|
$
|
37,447
|
||||
Amortization of intangible assets (net of tax)
|
1,236
|
1,510
|
||||||
$
|
40,036
|
$
|
38,957
|
|||||
Average stockholders' equity
|
$
|
885,182
|
$
|
874,639
|
||||
Less: average goodwill and other intangibles
|
282,230
|
282,887
|
||||||
Average tangible common equity
|
$
|
602,952
|
$
|
591,752
|
|
NBT Bancorp Inc. and Subsidiaries
SELECTED FINANCIAL DATA
|
(unaudited, dollars in thousands except per share data)
|
2016
|
2015
|
|||||||||||||||||||
2nd Q
|
1st Q
|
4th Q
|
3rd Q
|
2nd Q
|
||||||||||||||||
Balance Sheet Data:
|
||||||||||||||||||||
Securities Available for Sale
|
$
|
1,271,596
|
$
|
1,259,874
|
$
|
1,174,544
|
$
|
1,058,397
|
$
|
1,129,249
|
||||||||||
Securities Held to Maturity
|
500,840
|
466,914
|
471,031
|
470,758
|
454,312
|
|||||||||||||||
Net Loans
|
5,974,825
|
5,903,491
|
5,820,115
|
5,806,129
|
5,705,929
|
|||||||||||||||
Total Assets
|
8,624,780
|
8,472,964
|
8,262,646
|
8,178,976
|
8,081,892
|
|||||||||||||||
Total Deposits
|
6,740,416
|
6,905,042
|
6,604,843
|
6,600,627
|
6,371,479
|
|||||||||||||||
Total Borrowings
|
877,926
|
579,441
|
674,124
|
594,163
|
743,893
|
|||||||||||||||
Total Liabilities
|
7,728,427
|
7,591,237
|
7,380,642
|
7,302,760
|
7,205,921
|
|||||||||||||||
Stockholders' Equity
|
896,353
|
881,727
|
882,004
|
876,216
|
875,971
|
|||||||||||||||
Asset Quality:
|
||||||||||||||||||||
Nonaccrual Loans
|
$
|
37,397
|
$
|
38,944
|
$
|
33,744
|
$
|
42,524
|
$
|
42,286
|
||||||||||
90 Days Past Due and Still Accruing
|
1,613
|
2,185
|
3,662
|
3,790
|
1,994
|
|||||||||||||||
Total Nonperforming Loans
|
39,010
|
41,129
|
37,406
|
46,314
|
44,280
|
|||||||||||||||
Other Real Estate Owned
|
2,211
|
2,716
|
4,666
|
4,855
|
4,649
|
|||||||||||||||
Total Nonperforming Assets
|
41,221
|
43,845
|
42,072
|
51,169
|
48,929
|
|||||||||||||||
Allowance for Loan Losses
|
64,568
|
64,318
|
63,018
|
64,859
|
64,959
|
|||||||||||||||
Asset Quality Ratios (Total):
|
||||||||||||||||||||
Allowance for Loan Losses to Total Loans
|
1.07
|
%
|
1.08
|
%
|
1.07
|
%
|
1.10
|
%
|
1.13
|
%
|
||||||||||
Total Nonperforming Loans to Total Loans
|
0.65
|
%
|
0.69
|
%
|
0.64
|
%
|
0.79
|
%
|
0.77
|
%
|
||||||||||
Total Nonperforming Assets to Total Assets
|
0.48
|
%
|
0.52
|
%
|
0.51
|
%
|
0.63
|
%
|
0.61
|
%
|
||||||||||
Allowance for Loan Losses to Total Nonperforming Loans
|
165.52
|
%
|
156.38
|
%
|
168.47
|
%
|
140.04
|
%
|
146.70
|
%
|
||||||||||
Past Due Loans to Total Loans
|
0.60
|
%
|
0.50
|
%
|
0.62
|
%
|
0.63
|
%
|
0.61
|
%
|
||||||||||
Net Charge-Offs to Average Loans (1)
|
0.30
|
%
|
0.33
|
%
|
0.51
|
%
|
0.35
|
%
|
0.30
|
%
|
||||||||||
Asset Quality Ratios (Originated) (2):
|
||||||||||||||||||||
Allowance for Loan Losses to Loans
|
1.16
|
%
|
1.18
|
%
|
1.18
|
%
|
1.21
|
%
|
1.24
|
%
|
||||||||||
Nonperforming Loans to Loans
|
0.62
|
%
|
0.67
|
%
|
0.61
|
%
|
0.63
|
%
|
0.59
|
%
|
||||||||||
Allowance for Loan Losses to Nonperforming Loans
|
186.71
|
%
|
175.40
|
%
|
193.00
|
%
|
192.49
|
%
|
208.99
|
%
|
||||||||||
Past Due Loans to Loans
|
0.61
|
%
|
0.51
|
%
|
0.64
|
%
|
0.67
|
%
|
0.64
|
%
|
||||||||||
Capital:
|
||||||||||||||||||||
Equity to Assets
|
10.39
|
%
|
10.41
|
%
|
10.67
|
%
|
10.71
|
%
|
10.84
|
%
|
||||||||||
Book Value Per Share
|
$
|
20.85
|
$
|
20.57
|
$
|
20.31
|
$
|
20.29
|
$
|
20.05
|
||||||||||
Tangible Book Value Per Share (3)
|
$
|
14.31
|
$
|
13.99
|
$
|
13.79
|
$
|
13.80
|
$
|
13.61
|
||||||||||
Tier 1 Leverage Ratio
|
9.03
|
%
|
9.15
|
%
|
9.44
|
%
|
9.34
|
%
|
9.57
|
%
|
||||||||||
Common Equity Tier 1 Capital Ratio
|
9.83
|
%
|
9.79
|
%
|
10.20
|
%
|
10.04
|
%
|
10.22
|
%
|
||||||||||
Tier 1 Capital Ratio
|
11.29
|
%
|
11.28
|
%
|
11.73
|
%
|
11.57
|
%
|
11.78
|
%
|
||||||||||
Total Risk-Based Capital Ratio
|
12.29
|
%
|
12.29
|
%
|
12.74
|
%
|
12.62
|
%
|
12.84
|
%
|
||||||||||
Common Stock Price (End of Period)
|
$
|
28.63
|
$
|
26.95
|
$
|
27.88
|
$
|
26.94
|
$
|
26.17
|
(1)
|
Annualized
|
(2)
|
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)
|
ASSETS
|
June 30,
2016
|
December 31,
2015
|
||||||
Cash and due from banks
|
$
|
151,775
|
$
|
130,593
|
||||
Short term interest bearing accounts
|
19,828
|
9,704
|
||||||
Securities available for sale, at fair value
|
1,271,596
|
1,174,544
|
||||||
Securities held to maturity (fair value of $512,349 and $473,140 at
June 30, 2016 and December 31, 2015, respectively)
|
500,840
|
471,031
|
||||||
Trading securities
|
8,591
|
8,377
|
||||||
Federal Reserve and Federal Home Loan Bank stock
|
45,260
|
36,673
|
||||||
Loans
|
6,039,393
|
5,883,133
|
||||||
Less allowance for loan losses
|
64,568
|
63,018
|
||||||
Net loans
|
5,974,825
|
5,820,115
|
||||||
Premises and equipment, net
|
84,596
|
88,826
|
||||||
Goodwill
|
265,957
|
265,957
|
||||||
Intangible assets, net
|
15,241
|
17,265
|
||||||
Bank owned life insurance
|
163,149
|
117,044
|
||||||
Other assets
|
123,122
|
122,517
|
||||||
TOTAL ASSETS
|
$
|
8,624,780
|
$
|
8,262,646
|
||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
Deposits:
|
||||||||
Demand (noninterest bearing)
|
$
|
2,031,078
|
$
|
1,998,165
|
||||
Savings, NOW, and money market
|
3,826,626
|
3,697,851
|
||||||
Time
|
882,712
|
908,827
|
||||||
Total deposits
|
6,740,416
|
6,604,843
|
||||||
Short-term borrowings
|
666,424
|
442,481
|
||||||
Long-term debt
|
110,306
|
130,447
|
||||||
Junior subordinated debt
|
101,196
|
101,196
|
||||||
Other liabilities
|
110,085
|
101,675
|
||||||
Total liabilities
|
7,728,427
|
7,380,642
|
||||||
Total stockholders' equity
|
896,353
|
882,004
|
||||||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
8,624,780
|
$
|
8,262,646
|
NBT Bancorp Inc. and Subsidiaries
CONSOLIDATED STATEMENTS OF INCOME
|
(unaudited, dollars in thousands except per share data)
|
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
|||||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
Interest, fee and dividend income:
|
||||||||||||||||
Loans
|
$
|
62,449
|
$
|
59,873
|
$
|
123,679
|
$
|
119,391
|
||||||||
Securities available for sale
|
5,976
|
5,144
|
11,963
|
10,089
|
||||||||||||
Securities held to maturity
|
2,496
|
2,315
|
4,784
|
4,598
|
||||||||||||
Other
|
454
|
395
|
903
|
875
|
||||||||||||
Total interest, fee and dividend income
|
71,375
|
67,727
|
141,329
|
134,953
|
||||||||||||
Interest expense:
|
||||||||||||||||
Deposits
|
3,605
|
3,517
|
7,202
|
7,090
|
||||||||||||
Short-term borrowings
|
579
|
144
|
907
|
265
|
||||||||||||
Long-term debt
|
773
|
836
|
1,606
|
1,662
|
||||||||||||
Junior subordinated debt
|
641
|
545
|
1,260
|
1,085
|
||||||||||||
Total interest expense
|
5,598
|
5,042
|
10,975
|
10,102
|
||||||||||||
Net interest income
|
65,777
|
62,685
|
130,354
|
124,851
|
||||||||||||
Provision for loan losses
|
4,780
|
3,898
|
10,878
|
7,540
|
||||||||||||
Net interest income after provision for loan losses
|
60,997
|
58,787
|
119,476
|
117,311
|
||||||||||||
Noninterest income:
|
||||||||||||||||
Insurance and other financial services revenue
|
5,625
|
5,836
|
12,571
|
12,210
|
||||||||||||
Service charges on deposit accounts
|
4,166
|
4,285
|
8,105
|
8,357
|
||||||||||||
ATM and debit card fees
|
4,934
|
4,679
|
9,517
|
8,927
|
||||||||||||
Retirement plan administration fees
|
4,054
|
3,566
|
7,808
|
6,762
|
||||||||||||
Trust
|
4,937
|
5,196
|
9,313
|
9,646
|
||||||||||||
Bank owned life insurance income
|
1,271
|
928
|
2,562
|
2,487
|
||||||||||||
Net securities gains
|
1
|
26
|
30
|
40
|
||||||||||||
Other
|
4,626
|
3,699
|
8,075
|
6,320
|
||||||||||||
Total noninterest income
|
29,614
|
28,215
|
57,981
|
54,749
|
||||||||||||
Noninterest expense:
|
||||||||||||||||
Salaries and employee benefits
|
32,931
|
30,831
|
65,372
|
61,013
|
||||||||||||
Occupancy
|
5,254
|
5,412
|
10,745
|
11,478
|
||||||||||||
Data processing and communications
|
4,121
|
4,288
|
8,171
|
8,391
|
||||||||||||
Professional fees and outside services
|
3,331
|
3,395
|
6,562
|
6,892
|
||||||||||||
Equipment
|
3,547
|
3,316
|
7,007
|
6,565
|
||||||||||||
Office supplies and postage
|
1,676
|
1,627
|
3,223
|
3,246
|
||||||||||||
FDIC expenses
|
1,293
|
1,280
|
2,551
|
2,478
|
||||||||||||
Advertising
|
595
|
734
|
1,099
|
1,453
|
||||||||||||
Amortization of intangible assets
|
928
|
1,187
|
2,024
|
2,471
|
||||||||||||
Loan collection and other real estate owned
|
845
|
22
|
1,550
|
894
|
||||||||||||
Other operating
|
5,924
|
5,872
|
10,365
|
10,785
|
||||||||||||
Total noninterest expense
|
60,445
|
57,964
|
118,669
|
115,666
|
||||||||||||
Income before income taxes
|
30,166
|
29,038
|
58,788
|
56,394
|
||||||||||||
Income taxes
|
10,257
|
9,757
|
19,988
|
18,947
|
||||||||||||
Net income
|
$
|
19,909
|
$
|
19,281
|
$
|
38,800
|
$
|
37,447
|
||||||||
Earnings Per Share:
|
||||||||||||||||
Basic
|
$
|
0.46
|
$
|
0.44
|
$
|
0.90
|
$
|
0.85
|
||||||||
Diluted
|
$
|
0.46
|
$
|
0.43
|
$
|
0.89
|
$
|
0.84
|
NBT Bancorp Inc. and Subsidiaries
QUARTERLY CONSOLIDATED STATEMENTS OF INCOME
|
(unaudited, dollars in thousands except per share data)
|
2016
|
2015
|
|||||||||||||||||||
2nd Q
|
1st Q
|
4th Q
|
3rd Q
|
2nd Q
|
||||||||||||||||
Interest, fee and dividend income:
|
||||||||||||||||||||
Loans
|
$
|
62,449
|
$
|
61,230
|
$
|
60,781
|
$
|
61,656
|
$
|
59,873
|
||||||||||
Securities available for sale
|
5,976
|
5,987
|
5,204
|
5,125
|
5,144
|
|||||||||||||||
Securities held to maturity
|
2,496
|
2,288
|
2,317
|
2,318
|
2,315
|
|||||||||||||||
Other
|
454
|
449
|
469
|
401
|
395
|
|||||||||||||||
Total interest, fee and dividend income
|
71,375
|
69,954
|
68,771
|
69,500
|
67,727
|
|||||||||||||||
Interest expense:
|
||||||||||||||||||||
Deposits
|
3,605
|
3,597
|
3,613
|
3,554
|
3,517
|
|||||||||||||||
Short-term borrowings
|
579
|
328
|
222
|
296
|
144
|
|||||||||||||||
Long-term debt
|
773
|
833
|
848
|
845
|
836
|
|||||||||||||||
Junior subordinated debt
|
641
|
619
|
576
|
560
|
545
|
|||||||||||||||
Total interest expense
|
5,598
|
5,377
|
5,259
|
5,255
|
5,042
|
|||||||||||||||
Net interest income
|
65,777
|
64,577
|
63,512
|
64,245
|
62,685
|
|||||||||||||||
Provision for loan losses
|
4,780
|
6,098
|
5,779
|
4,966
|
3,898
|
|||||||||||||||
Net interest income after provision for loan losses
|
60,997
|
58,479
|
57,733
|
59,279
|
58,787
|
|||||||||||||||
Noninterest income:
|
||||||||||||||||||||
Insurance and other financial services revenue
|
5,625
|
6,946
|
6,139
|
5,862
|
5,836
|
|||||||||||||||
Service charges on deposit accounts
|
4,166
|
3,939
|
4,350
|
4,349
|
4,285
|
|||||||||||||||
ATM and debit card fees
|
4,934
|
4,583
|
4,541
|
4,780
|
4,679
|
|||||||||||||||
Retirement plan administration fees
|
4,054
|
3,754
|
4,135
|
3,249
|
3,566
|
|||||||||||||||
Trust
|
4,937
|
4,376
|
4,769
|
4,611
|
5,196
|
|||||||||||||||
Bank owned life insurance income
|
1,271
|
1,291
|
916
|
931
|
928
|
|||||||||||||||
Net securities gains
|
1
|
29
|
3,044
|
3
|
26
|
|||||||||||||||
Gain on the sale of Springstone investment
|
-
|
-
|
-
|
4,179
|
-
|
|||||||||||||||
Other
|
4,626
|
3,449
|
4,577
|
3,297
|
3,699
|
|||||||||||||||
Total noninterest income
|
29,614
|
28,367
|
32,471
|
31,261
|
28,215
|
|||||||||||||||
Noninterest expense:
|
||||||||||||||||||||
Salaries and employee benefits
|
32,931
|
32,441
|
33,078
|
30,227
|
30,831
|
|||||||||||||||
Occupancy
|
5,254
|
5,491
|
5,291
|
5,326
|
5,412
|
|||||||||||||||
Data processing and communications
|
4,121
|
4,050
|
3,990
|
4,207
|
4,288
|
|||||||||||||||
Professional fees and outside services
|
3,331
|
3,231
|
3,378
|
3,137
|
3,395
|
|||||||||||||||
Equipment
|
3,547
|
3,460
|
3,491
|
3,352
|
3,316
|
|||||||||||||||
Office supplies and postage
|
1,676
|
1,547
|
1,545
|
1,576
|
1,627
|
|||||||||||||||
FDIC expenses
|
1,293
|
1,258
|
1,312
|
1,355
|
1,280
|
|||||||||||||||
Advertising
|
595
|
504
|
780
|
421
|
734
|
|||||||||||||||
Amortization of intangible assets
|
928
|
1,096
|
1,228
|
1,165
|
1,187
|
|||||||||||||||
Loan collection and other real estate owned
|
845
|
705
|
1,027
|
699
|
22
|
|||||||||||||||
Other operating
|
5,924
|
4,441
|
5,499
|
8,426
|
5,872
|
|||||||||||||||
Total noninterest expense
|
60,445
|
58,224
|
60,619
|
59,891
|
57,964
|
|||||||||||||||
Income before income taxes
|
30,166
|
28,622
|
29,585
|
30,649
|
29,038
|
|||||||||||||||
Income taxes
|
10,257
|
9,731
|
10,458
|
10,798
|
9,757
|
|||||||||||||||
Net income
|
$
|
19,909
|
$
|
18,891
|
$
|
19,127
|
$
|
19,851
|
$
|
19,281
|
||||||||||
Earnings per share:
|
||||||||||||||||||||
Basic
|
$
|
0.46
|
$
|
0.44
|
$
|
0.44
|
$
|
0.45
|
$
|
0.44
|
||||||||||
Diluted
|
$
|
0.46
|
$
|
0.43
|
$
|
0.43
|
$
|
0.45
|
$
|
0.43
|
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
|
||||||||||||||||||||||||||
Q2 - 2016
|
Q1 - 2016
|
Q4 - 2015
|
Q3 - 2015
|
Q2 - 2015
|
|||||||||||||||||||||||||||||||
ASSETS:
|
|||||||||||||||||||||||||||||||||||
Short-term interest bearing accounts
|
$
|
16,063
|
0.53
|
%
|
$
|
13,639
|
0.63
|
%
|
$
|
13,494
|
0.34
|
%
|
$
|
8,100
|
0.32
|
%
|
$
|
9,854
|
0.36
|
%
|
|||||||||||||||
Securities available for sale (1)(2)
|
1,227,367
|
1.99
|
%
|
1,188,437
|
2.06
|
%
|
1,070,643
|
1.97
|
%
|
1,079,206
|
1.92
|
%
|
1,067,619
|
1.98
|
%
|
||||||||||||||||||||
Securities held to maturity (1)
|
498,493
|
2.49
|
%
|
465,916
|
2.48
|
%
|
470,027
|
2.43
|
%
|
460,252
|
2.44
|
%
|
452,948
|
2.49
|
%
|
||||||||||||||||||||
Investment in FRB and FHLB Banks
|
38,939
|
4.47
|
%
|
33,470
|
5.14
|
%
|
32,263
|
5.63
|
%
|
37,358
|
4.19
|
%
|
31,564
|
4.90
|
%
|
||||||||||||||||||||
Loans (3)
|
6,007,677
|
4.19
|
%
|
5,884,073
|
4.20
|
%
|
5,872,011
|
4.12
|
%
|
5,824,311
|
4.21
|
%
|
5,688,159
|
4.24
|
%
|
||||||||||||||||||||
Total interest earning assets
|
$
|
7,788,539
|
3.73
|
%
|
$
|
7,585,535
|
3.75
|
%
|
$
|
7,458,438
|
3.70
|
%
|
$
|
7,409,227
|
3.77
|
%
|
$
|
7,250,144
|
3.79
|
%
|
|||||||||||||||
Other assets
|
747,074
|
699,194
|
693,981
|
690,768
|
685,523
|
||||||||||||||||||||||||||||||
Total assets
|
$
|
8,535,613
|
$
|
8,284,729
|
$
|
8,152,419
|
$
|
8,099,995
|
$
|
7,935,667
|
|||||||||||||||||||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY:
|
|||||||||||||||||||||||||||||||||||
Money market deposit accounts
|
$
|
1,709,644
|
0.22
|
%
|
$
|
1,653,930
|
0.22
|
%
|
$
|
1,626,644
|
0.22
|
%
|
$
|
1,557,651
|
0.22
|
%
|
$
|
1,598,898
|
0.20
|
%
|
|||||||||||||||
NOW deposit accounts
|
1,073,881
|
0.05
|
%
|
1,051,959
|
0.05
|
%
|
1,039,563
|
0.05
|
%
|
963,744
|
0.05
|
%
|
974,504
|
0.05
|
%
|
||||||||||||||||||||
Savings deposits
|
1,143,654
|
0.06
|
%
|
1,105,480
|
0.06
|
%
|
1,079,757
|
0.06
|
%
|
1,085,680
|
0.06
|
%
|
1,080,954
|
0.06
|
%
|
||||||||||||||||||||
Time deposits
|
906,250
|
1.06
|
%
|
921,754
|
1.04
|
%
|
918,875
|
1.05
|
%
|
939,542
|
1.01
|
%
|
968,714
|
1.00
|
%
|
||||||||||||||||||||
Total interest bearing deposits
|
$
|
4,833,429
|
0.30
|
%
|
$
|
4,733,123
|
0.31
|
%
|
$
|
4,664,839
|
0.31
|
%
|
$
|
4,546,617
|
0.31
|
%
|
$
|
4,623,070
|
0.31
|
%
|
|||||||||||||||
Short-term borrowings
|
484,590
|
0.48
|
%
|
369,443
|
0.36
|
%
|
332,742
|
0.26
|
%
|
456,663
|
0.26
|
%
|
302,693
|
0.19
|
%
|
||||||||||||||||||||
Long-term debt
|
124,851
|
2.55
|
%
|
130,420
|
2.57
|
%
|
130,522
|
2.58
|
%
|
130,680
|
2.56
|
%
|
130,743
|
2.56
|
%
|
||||||||||||||||||||
Junior subordinated debt
|
101,196
|
2.49
|
%
|
101,196
|
2.46
|
%
|
101,196
|
2.26
|
%
|
101,196
|
2.20
|
%
|
101,196
|
2.16
|
%
|
||||||||||||||||||||
Total interest bearing liabilities
|
$
|
5,544,066
|
0.41
|
%
|
$
|
5,334,182
|
0.41
|
%
|
$
|
5,229,299
|
0.40
|
%
|
$
|
5,235,156
|
0.40
|
%
|
$
|
5,157,702
|
0.39
|
%
|
|||||||||||||||
Demand deposits
|
1,994,601
|
1,970,315
|
1,944,820
|
1,894,555
|
1,815,705
|
||||||||||||||||||||||||||||||
Other liabilities
|
106,893
|
99,921
|
93,557
|
91,979
|
84,096
|
||||||||||||||||||||||||||||||
Stockholders' equity
|
890,053
|
880,311
|
884,743
|
878,305
|
878,164
|
||||||||||||||||||||||||||||||
Total liabilities and stockholders' equity
|
$
|
8,535,613
|
$
|
8,284,729
|
$
|
8,152,419
|
$
|
8,099,995
|
$
|
7,935,667
|
|||||||||||||||||||||||||
Interest rate spread
|
3.32
|
%
|
3.34
|
%
|
3.30
|
%
|
3.37
|
%
|
3.40
|
%
|
|||||||||||||||||||||||||
Net interest margin
|
3.44
|
%
|
3.47
|
%
|
3.42
|
%
|
3.48
|
%
|
3.51
|
%
|
(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
|
NBT Bancorp Inc. and Subsidiaries
AVERAGE YEAR-TO-DATE BALANCE SHEETS
|
(unaudited, dollars in thousands)
|
Average
Balance
|
Interest
|
Yield/
Rates
|
Average
Balance
|
Interest
|
Yield/
Rates
|
|||||||||||||||||||
Six Months ended June 30,
|
2016
|
2015
|
||||||||||||||||||||||
ASSETS:
|
||||||||||||||||||||||||
Short-term interest bearing accounts
|
$
|
14,851
|
$
|
43
|
0.58
|
%
|
$
|
9,507
|
$
|
16
|
0.33
|
%
|
||||||||||||
Securities available for sale (1)(2)
|
1,207,902
|
12,174
|
2.03
|
%
|
1,043,385
|
10,349
|
2.00
|
%
|
||||||||||||||||
Securities held to maturity (1)
|
482,204
|
5,953
|
2.48
|
%
|
453,947
|
5,580
|
2.48
|
%
|
||||||||||||||||
Investment in FRB and FHLB Banks
|
36,205
|
860
|
4.78
|
%
|
31,250
|
859
|
5.54
|
%
|
||||||||||||||||
Loans (3)
|
5,945,875
|
124,028
|
4.19
|
%
|
5,637,829
|
119,770
|
4.28
|
%
|
||||||||||||||||
Total interest earning assets
|
$
|
7,687,037
|
$
|
143,058
|
3.74
|
%
|
7,175,918
|
$
|
136,574
|
3.84
|
%
|
|||||||||||||
Other assets
|
723,134
|
690,777
|
||||||||||||||||||||||
Total assets
|
$
|
8,410,171
|
$
|
7,866,695
|
||||||||||||||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY:
|
||||||||||||||||||||||||
Money market deposit accounts
|
$
|
1,681,787
|
$
|
1,832
|
0.22
|
%
|
$
|
1,571,843
|
$
|
1,603
|
0.21
|
%
|
||||||||||||
NOW deposit accounts
|
1,062,920
|
266
|
0.05
|
%
|
973,390
|
249
|
0.05
|
%
|
||||||||||||||||
Savings deposits
|
1,124,567
|
322
|
0.06
|
%
|
1,060,606
|
324
|
0.06
|
%
|
||||||||||||||||
Time deposits
|
914,002
|
4,782
|
1.05
|
%
|
991,681
|
4,914
|
1.00
|
%
|
||||||||||||||||
Total interest bearing deposits
|
$
|
4,783,276
|
$
|
7,202
|
0.30
|
%
|
$
|
4,597,520
|
$
|
7,090
|
0.31
|
%
|
||||||||||||
Short-term borrowings
|
427,016
|
907
|
0.43
|
%
|
284,160
|
265
|
0.19
|
%
|
||||||||||||||||
Long-term debt
|
127,636
|
1,606
|
2.53
|
%
|
130,811
|
1,662
|
2.56
|
%
|
||||||||||||||||
Junior subordinated debt
|
101,196
|
1,260
|
2.50
|
%
|
101,196
|
1,085
|
2.16
|
%
|
||||||||||||||||
Total interest bearing liabilities
|
$
|
5,439,124
|
$
|
10,975
|
0.41
|
%
|
$
|
5,113,687
|
$
|
10,102
|
0.40
|
%
|
||||||||||||
Demand deposits
|
1,982,458
|
1,793,328
|
||||||||||||||||||||||
Other liabilities
|
103,408
|
85,041
|
||||||||||||||||||||||
Stockholders' equity
|
885,181
|
874,639
|
||||||||||||||||||||||
Total liabilities and stockholders' equity
|
$
|
8,410,171
|
$
|
7,866,695
|
||||||||||||||||||||
Net interest income (FTE)
|
132,083
|
126,472
|
||||||||||||||||||||||
Interest rate spread
|
3.33
|
%
|
3.44
|
%
|
||||||||||||||||||||
Net interest margin
|
3.46
|
%
|
3.55
|
%
|
||||||||||||||||||||
Taxable equivalent adjustment
|
1,729
|
1,621
|
||||||||||||||||||||||
Net interest income
|
$
|
130,354
|
$
|
124,851
|
(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
|
NBT Bancorp Inc. and Subsidiaries
CONSOLIDATED LOAN BALANCES
|
(unaudited, dollars in thousands)
|
2016
|
2015
|
|||||||||||||||||||
2nd Q
|
1st Q
|
4th Q
|
3rd Q
|
2nd Q
|
||||||||||||||||
Residential real estate mortgages
|
$
|
1,219,388
|
$
|
1,211,821
|
$
|
1,196,780
|
$
|
1,177,195
|
$
|
1,154,416
|
||||||||||
Commercial
|
1,176,008
|
1,168,191
|
1,159,089
|
1,167,007
|
1,147,586
|
|||||||||||||||
Commercial real estate
|
1,497,683
|
1,448,920
|
1,430,618
|
1,435,378
|
1,423,489
|
|||||||||||||||
Consumer
|
1,629,836
|
1,620,669
|
1,568,204
|
1,549,844
|
1,495,160
|
|||||||||||||||
Home equity
|
516,478
|
518,208
|
528,442
|
541,564
|
550,237
|
|||||||||||||||
Total loans
|
$
|
6,039,393
|
$
|
5,967,809
|
$
|
5,883,133
|
$
|
5,870,988
|
$
|
5,770,888
|