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))
|
ITEM 2.02 |
Results of Operations and Financial Condition
|
ITEM 9.01
|
Financial Statements and Exhibits
|
(d) |
The following is being furnished herewith:
|
Exhibit No.
|
Exhibit Description
|
Press release text of NBT Bancorp Inc. dated January 23, 2017
|
NBT BANCORP INC.
|
||
(Registrant)
|
||
/s/ Michael J. Chewens
|
||
Michael J. Chewens
|
||
Senior Executive Vice President and Chief Financial Officer
|
||
Date: January 23, 2017
|
Contact:
|
John H. Watt Jr., President and CEO
|
· |
EPS increased 4.7% over prior year
|
· |
Loan growth of 5.4%
|
· |
Average demand deposits up 10.1% from 2015
|
· |
Improved operating efficiencies resulting in flat noninterest expense year over year
|
2016
|
2015
|
|||||||||||||||||||
Profitability:
|
4th Q
|
3rd Q
|
2nd Q
|
1st Q
|
4th Q
|
|||||||||||||||
Diluted Earnings Per Share
|
$
|
0.45
|
$
|
0.46
|
$
|
0.46
|
$
|
0.43
|
$
|
0.43
|
||||||||||
Weighted Average Diluted Common Shares Outstanding
|
43,703,122
|
43,562,489
|
43,453,674
|
43,707,489
|
44,072,049
|
|||||||||||||||
Return on Average Assets (1)
|
0.89
|
%
|
0.92
|
%
|
0.94
|
%
|
0.92
|
%
|
0.93
|
%
|
||||||||||
Return on Average Equity (1)
|
8.54
|
%
|
8.80
|
%
|
9.00
|
%
|
8.63
|
%
|
8.58
|
%
|
||||||||||
Return on Average Tangible Common Equity (1)(3)
|
12.68
|
%
|
13.16
|
%
|
13.54
|
%
|
13.17
|
%
|
13.04
|
%
|
||||||||||
Net Interest Margin (1)(2)
|
3.41
|
%
|
3.40
|
%
|
3.44
|
%
|
3.47
|
%
|
3.42
|
%
|
12 Months ended December 31,
|
||||||||||||||||||||
Profitability:
|
2016
|
2015
|
||||||||||||||||||
Diluted Earnings Per Share
|
$
|
1.80
|
$
|
1.72
|
||||||||||||||||
Weighted Average Diluted Common Shares Outstanding
|
43,621,848
|
44,389,356
|
||||||||||||||||||
Return on Average Assets
|
0.92
|
%
|
0.96
|
%
|
||||||||||||||||
Return on Average Equity
|
8.74
|
%
|
8.70
|
%
|
||||||||||||||||
Return on Average Tangible Common Equity (4)
|
13.13
|
%
|
13.31
|
%
|
||||||||||||||||
Net Interest Margin (2)
|
3.43
|
%
|
3.50
|
%
|
(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
|
|||||||||||||||||||
4th Q
|
3rd Q
|
2nd Q
|
1st Q
|
4th Q
|
||||||||||||||||
Net Income
|
$
|
19,608
|
$
|
20,001
|
$
|
19,909
|
$
|
18,891
|
$
|
19,127
|
||||||||||
Amortization of intangible assets (net of tax)
|
582
|
582
|
567
|
670
|
750
|
|||||||||||||||
$
|
20,190
|
$
|
20,583
|
$
|
20,476
|
$
|
19,561
|
$
|
19,877
|
|||||||||||
Average stockholders' equity
|
$
|
913,850
|
$
|
904,445
|
$
|
890,053
|
$
|
880,311
|
$
|
884,743
|
||||||||||
Less: average goodwill and other intangibles
|
280,275
|
282,307
|
281,709
|
282,751
|
279,904
|
|||||||||||||||
Average tangible common equity
|
$
|
633,575
|
$
|
622,138
|
$
|
608,344
|
$
|
597,560
|
$
|
604,839
|
(4)
|
Non-GAAP measure - excludes amortization of intangible assets (net of tax) from net income and average tangible common equity is calculated as follows:
|
12 Months ended December 31,
|
||||||||||||||||||||
2016
|
2015
|
|||||||||||||||||||
Net Income
|
$
|
78,409
|
$
|
76,425
|
||||||||||||||||
Amortization of intangible assets (net of tax)
|
2,400
|
2,971
|
||||||||||||||||||
$
|
80,809
|
$
|
79,396
|
|||||||||||||||||
Average stockholders' equity
|
$
|
897,230
|
$
|
878,110
|
||||||||||||||||
Less: average goodwill and other intangibles
|
281,758
|
281,671
|
||||||||||||||||||
Average tangible common equity
|
$
|
615,472
|
$
|
596,439
|
||||||||||||||||
Note:
|
Year-to-date (YTD) EPS may not equal sum of quarters due to share count differences.
|
2016
|
2015
|
|||||||||||||||||||
4th Q
|
3rd Q
|
2nd Q
|
1st Q
|
4th Q
|
||||||||||||||||
Balance Sheet Data:
|
||||||||||||||||||||
Securities Available for Sale
|
$
|
1,338,290
|
$
|
1,288,899
|
$
|
1,271,596
|
$
|
1,259,874
|
$
|
1,174,544
|
||||||||||
Securities Held to Maturity
|
527,948
|
485,877
|
500,840
|
466,914
|
471,031
|
|||||||||||||||
Net Loans
|
6,132,857
|
6,094,517
|
5,974,825
|
5,903,491
|
5,820,115
|
|||||||||||||||
Total Assets
|
8,867,268
|
8,773,024
|
8,624,780
|
8,472,964
|
8,262,646
|
|||||||||||||||
Total Deposits
|
6,973,688
|
6,949,238
|
6,740,416
|
6,905,042
|
6,604,843
|
|||||||||||||||
Total Borrowings
|
886,986
|
800,367
|
877,926
|
579,441
|
674,124
|
|||||||||||||||
Total Liabilities
|
7,953,952
|
7,863,675
|
7,728,427
|
7,591,237
|
7,380,642
|
|||||||||||||||
Stockholders' Equity
|
913,316
|
909,349
|
896,353
|
881,727
|
882,004
|
|||||||||||||||
Asset Quality:
|
||||||||||||||||||||
Nonaccrual Loans
|
$
|
35,712
|
$
|
40,716
|
$
|
37,397
|
$
|
38,944
|
$
|
33,744
|
||||||||||
90 Days Past Due and Still Accruing
|
4,810
|
4,444
|
1,613
|
2,185
|
3,662
|
|||||||||||||||
Total Nonperforming Loans
|
40,522
|
45,160
|
39,010
|
41,129
|
37,406
|
|||||||||||||||
Other Real Estate Owned
|
5,581
|
2,501
|
2,211
|
2,716
|
4,666
|
|||||||||||||||
Total Nonperforming Assets
|
46,103
|
47,661
|
41,221
|
43,845
|
42,072
|
|||||||||||||||
Allowance for Loan Losses
|
65,200
|
65,668
|
64,568
|
64,318
|
63,018
|
|||||||||||||||
Asset Quality Ratios (Total):
|
||||||||||||||||||||
Allowance for Loan Losses to Total Loans
|
1.05
|
%
|
1.07
|
%
|
1.07
|
%
|
1.08
|
%
|
1.07
|
%
|
||||||||||
Total Nonperforming Loans to Total Loans
|
0.65
|
%
|
0.73
|
%
|
0.65
|
%
|
0.69
|
%
|
0.64
|
%
|
||||||||||
Total Nonperforming Assets to Total Assets
|
0.52
|
%
|
0.54
|
%
|
0.48
|
%
|
0.52
|
%
|
0.51
|
%
|
||||||||||
Allowance for Loan Losses to Total Nonperforming Loans
|
160.90
|
%
|
145.41
|
%
|
165.52
|
%
|
156.38
|
%
|
168.47
|
%
|
||||||||||
Past Due Loans to Total Loans
|
0.64
|
%
|
0.57
|
%
|
0.60
|
%
|
0.50
|
%
|
0.62
|
%
|
||||||||||
Net Charge-Offs to Average Loans (1)
|
0.56
|
%
|
0.35
|
%
|
0.30
|
%
|
0.33
|
%
|
0.51
|
%
|
||||||||||
Asset Quality Ratios (Originated) (2):
|
||||||||||||||||||||
Allowance for Loan Losses to Loans
|
1.13
|
%
|
1.15
|
%
|
1.16
|
%
|
1.18
|
%
|
1.18
|
%
|
||||||||||
Nonperforming Loans to Loans
|
0.61
|
%
|
0.68
|
%
|
0.62
|
%
|
0.67
|
%
|
0.61
|
%
|
||||||||||
Allowance for Loan Losses to Nonperforming Loans
|
186.82
|
%
|
168.52
|
%
|
186.71
|
%
|
175.40
|
%
|
193.00
|
%
|
||||||||||
Past Due Loans to Loans
|
0.66
|
%
|
0.56
|
%
|
0.61
|
%
|
0.51
|
%
|
0.64
|
%
|
||||||||||
Capital:
|
||||||||||||||||||||
Equity to Assets
|
10.30
|
%
|
10.37
|
%
|
10.39
|
%
|
10.41
|
%
|
10.67
|
%
|
||||||||||
Book Value Per Share
|
$
|
21.11
|
$
|
21.08
|
$
|
20.85
|
$
|
20.57
|
$
|
20.31
|
||||||||||
Tangible Book Value Per Share (3)
|
$
|
14.61
|
$
|
14.57
|
$
|
14.31
|
$
|
13.99
|
$
|
13.79
|
||||||||||
Tier 1 Leverage Ratio
|
9.11
|
%
|
9.05
|
%
|
9.03
|
%
|
9.15
|
%
|
9.44
|
%
|
||||||||||
Common Equity Tier 1 Capital Ratio
|
9.98
|
%
|
9.84
|
%
|
9.83
|
%
|
9.79
|
%
|
10.20
|
%
|
||||||||||
Tier 1 Capital Ratio
|
11.42
|
%
|
11.28
|
%
|
11.29
|
%
|
11.28
|
%
|
11.73
|
%
|
||||||||||
Total Risk-Based Capital Ratio
|
12.39
|
%
|
12.27
|
%
|
12.29
|
%
|
12.29
|
%
|
12.74
|
%
|
||||||||||
Common Stock Price (End of Period)
|
$
|
41.88
|
$
|
32.87
|
$
|
28.63
|
$
|
26.95
|
$
|
27.88
|
(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
|
ASSETS
|
December 31,
2016
|
December 31,
2015
|
||||||
Cash and due from banks
|
$
|
147,789
|
$
|
130,593
|
||||
Short term interest bearing accounts
|
1,392
|
9,704
|
||||||
Securities available for sale, at fair value
|
1,338,290
|
1,174,544
|
||||||
Securities held to maturity (fair value of $525,049 and $473,140 at December 31, 2016 and December 31, 2015, respectively)
|
527,948
|
471,031
|
||||||
Trading securities
|
9,259
|
8,377
|
||||||
Federal Reserve and Federal Home Loan Bank stock
|
47,033
|
36,673
|
||||||
Loans
|
6,198,057
|
5,883,133
|
||||||
Less allowance for loan losses
|
65,200
|
63,018
|
||||||
Net loans
|
6,132,857
|
5,820,115
|
||||||
Premises and equipment, net
|
84,187
|
88,826
|
||||||
Goodwill
|
265,439
|
265,957
|
||||||
Intangible assets, net
|
15,815
|
17,265
|
||||||
Bank owned life insurance
|
168,012
|
117,044
|
||||||
Other assets
|
129,247
|
122,517
|
||||||
TOTAL ASSETS
|
$
|
8,867,268
|
$
|
8,262,646
|
||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
Deposits:
|
||||||||
Demand (noninterest bearing)
|
$
|
2,195,845
|
$
|
1,998,165
|
||||
Savings, NOW, and money market
|
3,905,432
|
3,697,851
|
||||||
Time
|
872,411
|
908,827
|
||||||
Total deposits
|
6,973,688
|
6,604,843
|
||||||
Short-term borrowings
|
681,703
|
442,481
|
||||||
Long-term debt
|
104,087
|
130,447
|
||||||
Junior subordinated debt
|
101,196
|
101,196
|
||||||
Other liabilities
|
93,278
|
101,675
|
||||||
Total liabilities
|
7,953,952
|
7,380,642
|
||||||
Total stockholders' equity
|
913,316
|
882,004
|
||||||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
8,867,268
|
$
|
8,262,646
|
|
Three Months Ended
December 31,
|
Twelve Months Ended
December 31,
|
||||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
Interest, fee and dividend income:
|
||||||||||||||||
Loans
|
$
|
63,901
|
$
|
60,781
|
$
|
250,994
|
$
|
241,828
|
||||||||
Securities available for sale
|
6,057
|
5,204
|
24,033
|
20,418
|
||||||||||||
Securities held to maturity
|
2,524
|
2,317
|
9,852
|
9,233
|
||||||||||||
Other
|
627
|
469
|
2,068
|
1,745
|
||||||||||||
Total interest, fee and dividend income
|
73,109
|
68,771
|
286,947
|
273,224
|
||||||||||||
Interest expense:
|
||||||||||||||||
Deposits
|
3,557
|
3,613
|
14,366
|
14,257
|
||||||||||||
Short-term borrowings
|
641
|
222
|
2,309
|
783
|
||||||||||||
Long-term debt
|
779
|
848
|
3,204
|
3,355
|
||||||||||||
Junior subordinated debt
|
707
|
576
|
2,627
|
2,221
|
||||||||||||
Total interest expense
|
5,684
|
5,259
|
22,506
|
20,616
|
||||||||||||
Net interest income
|
67,425
|
63,512
|
264,441
|
252,608
|
||||||||||||
Provision for loan losses
|
8,165
|
5,779
|
25,431
|
18,285
|
||||||||||||
Net interest income after provision for loan losses
|
59,260
|
57,733
|
239,010
|
234,323
|
||||||||||||
Noninterest income:
|
||||||||||||||||
Insurance and other financial services revenue
|
5,711
|
6,139
|
24,396
|
24,211
|
||||||||||||
Service charges on deposit accounts
|
4,270
|
4,350
|
16,729
|
17,056
|
||||||||||||
ATM and debit card fees
|
4,868
|
4,541
|
19,448
|
18,248
|
||||||||||||
Retirement plan administration fees
|
4,126
|
4,135
|
16,063
|
14,146
|
||||||||||||
Trust fees
|
4,717
|
4,769
|
18,565
|
19,026
|
||||||||||||
Bank owned life insurance income
|
1,297
|
916
|
5,195
|
4,334
|
||||||||||||
Net securities (losses) gains
|
(674
|
)
|
3,044
|
(644
|
)
|
3,087
|
||||||||||
Gain on the sale of Springstone investment
|
-
|
-
|
-
|
4,179
|
||||||||||||
Other
|
3,773
|
4,577
|
15,961
|
14,194
|
||||||||||||
Total noninterest income
|
28,088
|
32,471
|
115,713
|
118,481
|
||||||||||||
Noninterest expense:
|
||||||||||||||||
Salaries and employee benefits
|
31,547
|
33,078
|
129,702
|
124,318
|
||||||||||||
Occupancy
|
5,160
|
5,291
|
20,940
|
22,095
|
||||||||||||
Data processing and communications
|
4,141
|
3,990
|
16,495
|
16,588
|
||||||||||||
Professional fees and outside services
|
3,712
|
3,378
|
13,617
|
13,407
|
||||||||||||
Equipment
|
3,632
|
3,491
|
14,295
|
13,408
|
||||||||||||
Office supplies and postage
|
1,507
|
1,545
|
6,168
|
6,367
|
||||||||||||
FDIC insurance
|
1,273
|
1,312
|
5,111
|
5,145
|
||||||||||||
Advertising
|
823
|
780
|
2,556
|
2,654
|
||||||||||||
Amortization of intangible assets
|
952
|
1,228
|
3,928
|
4,864
|
||||||||||||
Loan collection and other real estate owned
|
923
|
1,027
|
3,458
|
2,620
|
||||||||||||
Other operating
|
3,969
|
5,499
|
19,652
|
24,710
|
||||||||||||
Total noninterest expense
|
57,639
|
60,619
|
235,922
|
236,176
|
||||||||||||
Income before income taxes
|
29,709
|
29,585
|
118,801
|
116,628
|
||||||||||||
Income taxes
|
10,101
|
10,458
|
40,392
|
40,203
|
||||||||||||
Net income
|
$
|
19,608
|
$
|
19,127
|
$
|
78,409
|
$
|
76,425
|
||||||||
Earnings Per Share:
|
||||||||||||||||
Basic
|
$
|
0.45
|
$
|
0.44
|
$
|
1.81
|
$
|
1.74
|
||||||||
Diluted
|
$
|
0.45
|
$
|
0.43
|
$
|
1.80
|
$
|
1.72
|
2016
|
2015
|
|||||||||||||||||||
4th Q
|
3rd Q
|
2nd Q
|
1st Q
|
4th Q
|
||||||||||||||||
Interest, fee and dividend income:
|
||||||||||||||||||||
Loans
|
$
|
63,901
|
$
|
63,414
|
$
|
62,449
|
$
|
61,230
|
$
|
60,781
|
||||||||||
Securities available for sale
|
6,057
|
6,013
|
5,976
|
5,987
|
5,204
|
|||||||||||||||
Securities held to maturity
|
2,524
|
2,544
|
2,496
|
2,288
|
2,317
|
|||||||||||||||
Other
|
627
|
538
|
454
|
449
|
469
|
|||||||||||||||
Total interest, fee and dividend income
|
73,109
|
72,509
|
71,375
|
69,954
|
68,771
|
|||||||||||||||
Interest expense:
|
||||||||||||||||||||
Deposits
|
3,557
|
3,607
|
3,605
|
3,597
|
3,613
|
|||||||||||||||
Short-term borrowings
|
641
|
761
|
579
|
328
|
222
|
|||||||||||||||
Long-term debt
|
779
|
819
|
773
|
833
|
848
|
|||||||||||||||
Junior subordinated debt
|
707
|
660
|
641
|
619
|
576
|
|||||||||||||||
Total interest expense
|
5,684
|
5,847
|
5,598
|
5,377
|
5,259
|
|||||||||||||||
Net interest income
|
67,425
|
66,662
|
65,777
|
64,577
|
63,512
|
|||||||||||||||
Provision for loan losses
|
8,165
|
6,388
|
4,780
|
6,098
|
5,779
|
|||||||||||||||
Net interest income after provision for loan losses
|
59,260
|
60,274
|
60,997
|
58,479
|
57,733
|
|||||||||||||||
Noninterest income:
|
||||||||||||||||||||
Insurance and other financial services revenue
|
5,711
|
6,114
|
5,625
|
6,946
|
6,139
|
|||||||||||||||
Service charges on deposit accounts
|
4,270
|
4,354
|
4,166
|
3,939
|
4,350
|
|||||||||||||||
ATM and debit card fees
|
4,868
|
5,063
|
4,934
|
4,583
|
4,541
|
|||||||||||||||
Retirement plan administration fees
|
4,126
|
4,129
|
4,054
|
3,754
|
4,135
|
|||||||||||||||
Trust fees
|
4,717
|
4,535
|
4,937
|
4,376
|
4,769
|
|||||||||||||||
Bank owned life insurance income
|
1,297
|
1,336
|
1,271
|
1,291
|
916
|
|||||||||||||||
Net securities (losses) gains
|
(674
|
)
|
-
|
1
|
29
|
3,044
|
||||||||||||||
Gain on the sale of Springstone investment
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Other
|
3,773
|
4,113
|
4,626
|
3,449
|
4,577
|
|||||||||||||||
Total noninterest income
|
28,088
|
29,644
|
29,614
|
28,367
|
32,471
|
|||||||||||||||
Noninterest expense:
|
||||||||||||||||||||
Salaries and employee benefits
|
31,547
|
32,783
|
32,931
|
32,441
|
33,078
|
|||||||||||||||
Occupancy
|
5,160
|
5,035
|
5,254
|
5,491
|
5,291
|
|||||||||||||||
Data processing and communications
|
4,141
|
4,183
|
4,121
|
4,050
|
3,990
|
|||||||||||||||
Professional fees and outside services
|
3,712
|
3,343
|
3,331
|
3,231
|
3,378
|
|||||||||||||||
Equipment
|
3,632
|
3,656
|
3,547
|
3,460
|
3,491
|
|||||||||||||||
Office supplies and postage
|
1,507
|
1,438
|
1,676
|
1,547
|
1,545
|
|||||||||||||||
FDIC insurance
|
1,273
|
1,287
|
1,293
|
1,258
|
1,312
|
|||||||||||||||
Advertising
|
823
|
634
|
595
|
504
|
780
|
|||||||||||||||
Amortization of intangible assets
|
952
|
952
|
928
|
1,096
|
1,228
|
|||||||||||||||
Loan collection and other real estate owned
|
923
|
985
|
845
|
705
|
1,027
|
|||||||||||||||
Other operating
|
3,969
|
5,318
|
5,924
|
4,441
|
5,499
|
|||||||||||||||
Total noninterest expense
|
57,639
|
59,614
|
60,445
|
58,224
|
60,619
|
|||||||||||||||
Income before income taxes
|
29,709
|
30,304
|
30,166
|
28,622
|
29,585
|
|||||||||||||||
Income taxes
|
10,101
|
10,303
|
10,257
|
9,731
|
10,458
|
|||||||||||||||
Net income
|
$
|
19,608
|
$
|
20,001
|
$
|
19,909
|
$
|
18,891
|
$
|
19,127
|
||||||||||
Earnings per share:
|
||||||||||||||||||||
Basic
|
$
|
0.45
|
$
|
0.46
|
$
|
0.46
|
$
|
0.44
|
$
|
0.44
|
||||||||||
Diluted
|
$
|
0.45
|
$
|
0.46
|
$
|
0.46
|
$
|
0.43
|
$
|
0.43
|
Average Balance
|
Yield /
Rates
|
Average Balance
|
Yield /
Rates
|
Average Balance
|
Yield /
Rates
|
Average Balance
|
Yield /
Rates
|
Average Balance
|
Yield /
Rates
|
|||||||||||||||||||||||||||||||
Three Months ended,
|
Q4 - 2016
|
Q3 - 2016
|
Q2 - 2016
|
Q1 - 2016
|
Q4 - 2015
|
|||||||||||||||||||||||||||||||||||
ASSETS:
|
||||||||||||||||||||||||||||||||||||||||
Short-term interest bearing accounts
|
$
|
14,190
|
0.64
|
%
|
$
|
21,279
|
0.54
|
%
|
$
|
16,063
|
0.53
|
%
|
$
|
13,639
|
0.63
|
%
|
$
|
13,494
|
0.34
|
%
|
||||||||||||||||||||
Securities available for sale (1)(2)
|
1,277,931
|
1.92
|
%
|
1,257,335
|
1.93
|
%
|
1,227,367
|
1.99
|
%
|
1,188,437
|
2.06
|
%
|
1,070,643
|
1.97
|
%
|
|||||||||||||||||||||||||
Securities held to maturity (1)
|
492,415
|
2.54
|
%
|
494,400
|
2.54
|
%
|
498,493
|
2.49
|
%
|
465,916
|
2.48
|
%
|
470,027
|
2.43
|
%
|
|||||||||||||||||||||||||
Investment in FRB and FHLB Banks
|
39,448
|
6.09
|
%
|
43,552
|
4.65
|
%
|
38,939
|
4.47
|
%
|
33,470
|
5.14
|
%
|
32,263
|
5.63
|
%
|
|||||||||||||||||||||||||
Loans (3)
|
6,155,985
|
4.14
|
%
|
6,092,371
|
4.15
|
%
|
6,007,677
|
4.19
|
%
|
5,884,073
|
4.20
|
%
|
5,872,011
|
4.12
|
%
|
|||||||||||||||||||||||||
Total interest earning assets
|
$
|
7,979,969
|
3.69
|
%
|
$
|
7,908,937
|
3.69
|
%
|
$
|
7,788,539
|
3.73
|
%
|
$
|
7,585,535
|
3.75
|
%
|
$
|
7,458,438
|
3.70
|
%
|
||||||||||||||||||||
Other assets
|
760,563
|
754,813
|
747,074
|
699,194
|
693,981
|
|||||||||||||||||||||||||||||||||||
Total assets
|
$
|
8,740,532
|
$
|
8,663,750
|
$
|
8,535,613
|
$
|
8,284,729
|
$
|
8,152,419
|
||||||||||||||||||||||||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY:
|
||||||||||||||||||||||||||||||||||||||||
Money market deposit accounts
|
$
|
1,674,119
|
0.21
|
%
|
$
|
1,636,815
|
0.22
|
%
|
$
|
1,709,644
|
0.22
|
%
|
$
|
1,653,930
|
0.22
|
%
|
$
|
1,626,644
|
0.22
|
%
|
||||||||||||||||||||
NOW deposit accounts
|
1,130,578
|
0.05
|
%
|
1,053,590
|
0.05
|
%
|
1,073,881
|
0.05
|
%
|
1,051,959
|
0.05
|
%
|
1,039,563
|
0.05
|
%
|
|||||||||||||||||||||||||
Savings deposits
|
1,145,352
|
0.06
|
%
|
1,146,013
|
0.06
|
%
|
1,143,654
|
0.06
|
%
|
1,105,480
|
0.06
|
%
|
1,079,757
|
0.06
|
%
|
|||||||||||||||||||||||||
Time deposits
|
890,506
|
1.06
|
%
|
902,185
|
1.07
|
%
|
906,250
|
1.06
|
%
|
921,754
|
1.04
|
%
|
918,875
|
1.05
|
%
|
|||||||||||||||||||||||||
Total interest bearing deposits
|
$
|
4,840,555
|
0.29
|
%
|
$
|
4,738,603
|
0.30
|
%
|
$
|
4,833,429
|
0.30
|
%
|
$
|
4,733,123
|
0.31
|
%
|
$
|
4,664,839
|
0.31
|
%
|
||||||||||||||||||||
Short-term borrowings
|
523,708
|
0.49
|
%
|
611,339
|
0.50
|
%
|
484,590
|
0.48
|
%
|
369,443
|
0.36
|
%
|
332,742
|
0.26
|
%
|
|||||||||||||||||||||||||
Long-term debt
|
109,656
|
2.83
|
%
|
110,703
|
2.94
|
%
|
124,851
|
2.55
|
%
|
130,420
|
2.57
|
%
|
130,522
|
2.58
|
%
|
|||||||||||||||||||||||||
Junior subordinated debt
|
101,196
|
2.78
|
%
|
101,196
|
2.59
|
%
|
101,196
|
2.49
|
%
|
101,196
|
2.46
|
%
|
101,196
|
2.26
|
%
|
|||||||||||||||||||||||||
Total interest bearing liabilities
|
$
|
5,575,115
|
0.41
|
%
|
$
|
5,561,841
|
0.42
|
%
|
$
|
5,544,066
|
0.41
|
%
|
$
|
5,334,182
|
0.41
|
%
|
$
|
5,229,299
|
0.40
|
%
|
||||||||||||||||||||
Demand deposits
|
2,136,310
|
2,079,266
|
1,994,601
|
1,970,315
|
1,944,820
|
|||||||||||||||||||||||||||||||||||
Other liabilities
|
115,258
|
118,198
|
106,893
|
99,921
|
93,557
|
|||||||||||||||||||||||||||||||||||
Stockholders' equity
|
913,849
|
904,445
|
890,053
|
880,311
|
884,743
|
|||||||||||||||||||||||||||||||||||
Total liabilities and stockholders' equity
|
$
|
8,740,532
|
$
|
8,663,750
|
$
|
8,535,613
|
$
|
8,284,729
|
$
|
8,152,419
|
||||||||||||||||||||||||||||||
Interest rate spread
|
3.29
|
%
|
3.27
|
%
|
3.32
|
%
|
3.34
|
%
|
3.30
|
%
|
||||||||||||||||||||||||||||||
Net interest margin
|
3.41
|
%
|
3.40
|
%
|
3.44
|
%
|
3.47
|
%
|
3.42
|
%
|
(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
|
|||||||||||||||||||
Twelve Months ended December 31,
|
2016
|
2015
|
||||||||||||||||||||||
ASSETS:
|
||||||||||||||||||||||||
Short-term interest bearing accounts
|
$
|
16,301
|
$
|
95
|
0.58
|
%
|
$
|
10,157
|
$
|
33
|
0.33
|
%
|
||||||||||||
Securities available for sale (1)(2)
|
1,237,930
|
24,450
|
1.98
|
%
|
1,059,284
|
20,888
|
1.97
|
%
|
||||||||||||||||
Securities held to maturity (1)
|
487,837
|
12,255
|
2.51
|
%
|
459,589
|
11,296
|
2.46
|
%
|
||||||||||||||||
Investment in FRB and FHLB Banks
|
38,867
|
1,973
|
5.08
|
%
|
33,044
|
1,712
|
5.18
|
%
|
||||||||||||||||
Loans (3)
|
6,035,513
|
251,723
|
4.17
|
%
|
5,743,860
|
242,587
|
4.22
|
%
|
||||||||||||||||
Total interest earning assets
|
$
|
7,816,448
|
$
|
290,496
|
3.72
|
%
|
7,305,934
|
$
|
276,516
|
3.78
|
%
|
|||||||||||||
Other assets
|
740,506
|
691,583
|
||||||||||||||||||||||
Total assets
|
$
|
8,556,954
|
$
|
7,997,517
|
||||||||||||||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY:
|
||||||||||||||||||||||||
Money market deposit accounts
|
$
|
1,668,555
|
$
|
3,599
|
0.22
|
%
|
$
|
1,582,078
|
$
|
3,351
|
0.21
|
%
|
||||||||||||
NOW deposit accounts
|
1,077,581
|
546
|
0.05
|
%
|
987,638
|
515
|
0.05
|
%
|
||||||||||||||||
Savings deposits
|
1,135,182
|
652
|
0.06
|
%
|
1,071,753
|
651
|
0.06
|
%
|
||||||||||||||||
Time deposits
|
905,126
|
9,569
|
1.06
|
%
|
960,188
|
9,740
|
1.01
|
%
|
||||||||||||||||
Total interest bearing deposits
|
$
|
4,786,444
|
$
|
14,366
|
0.30
|
%
|
$
|
4,601,657
|
$
|
14,257
|
0.31
|
%
|
||||||||||||
Short-term borrowings
|
497,654
|
2,309
|
0.46
|
%
|
339,885
|
783
|
0.23
|
%
|
||||||||||||||||
Long-term debt
|
118,860
|
3,204
|
2.70
|
%
|
130,705
|
3,355
|
2.57
|
%
|
||||||||||||||||
Junior subordinated debt
|
101,196
|
2,627
|
2.60
|
%
|
101,196
|
2,221
|
2.19
|
%
|
||||||||||||||||
Total interest bearing liabilities
|
$
|
5,504,154
|
$
|
22,506
|
0.41
|
%
|
$
|
5,173,443
|
$
|
20,616
|
0.40
|
%
|
||||||||||||
Demand deposits
|
2,045,465
|
1,857,027
|
||||||||||||||||||||||
Other liabilities
|
110,105
|
88,937
|
||||||||||||||||||||||
Stockholders' equity
|
897,230
|
878,110
|
||||||||||||||||||||||
Total liabilities and stockholders' equity
|
$
|
8,556,954
|
$
|
7,997,517
|
||||||||||||||||||||
Net interest income (FTE)
|
267,990
|
255,900
|
||||||||||||||||||||||
Interest rate spread
|
3.31
|
%
|
3.38
|
%
|
||||||||||||||||||||
Net interest margin
|
3.43
|
%
|
3.50
|
%
|
||||||||||||||||||||
Taxable equivalent adjustment
|
3,549
|
3,292
|
||||||||||||||||||||||
Net interest income
|
$
|
264,441
|
$
|
252,608
|
(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
|
2016
|
2015
|
|||||||||||||||||||
4th Q
|
3rd Q
|
2nd Q
|
1st Q
|
4th Q
|
||||||||||||||||
Residential real estate mortgages
|
$
|
1,262,614
|
$
|
1,240,337
|
$
|
1,219,388
|
$
|
1,211,821
|
$
|
1,196,780
|
||||||||||
Commercial
|
1,242,701
|
1,252,644
|
1,176,008
|
1,168,191
|
1,159,089
|
|||||||||||||||
Commercial real estate
|
1,543,301
|
1,528,498
|
1,497,683
|
1,448,920
|
1,430,618
|
|||||||||||||||
Consumer
|
1,641,657
|
1,625,294
|
1,629,836
|
1,620,669
|
1,568,204
|
|||||||||||||||
Home equity
|
507,784
|
513,412
|
516,478
|
518,208
|
528,442
|
|||||||||||||||
Total loans
|
$
|
6,198,057
|
$
|
6,160,185
|
$
|
6,039,393
|
$
|
5,967,809
|
$
|
5,883,133
|