UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C.  20549

FORM 8-K
CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): January 22, 2018

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.)

52 South Broad Street, Norwich, New York
 
13815
(Address of principal executive offices)
 
(Zip Code)

Registrant's telephone number, including area code:   (607) 337-2265
 
 
(Former name or former address, if changed since last report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

Written communications 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))

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. 
 


Item 2.02
Results of Operations and Financial Condition

On January 22, 2018, NBT Bancorp Inc. issued a press release describing its results of operations for the quarter ended December 31, 2017. That press release is furnished as Exhibit 99.1 hereto.

Item 9.01
Financial Statements and Exhibits.

(a)
Not applicable.
 
(b)
Not applicable.
 
(c)
Not applicable.
 
(d)
Exhibits.

Exhibit No.
 
Description
     
 
Press release of NBT Bancorp Inc. dated January 22, 2018
 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this Report to be signed on its behalf by the undersigned thereunto duly authorized.

 
NBT BANCORP INC.
     
Date: January 23, 2018
By: 
/s/ Michael J. Chewens
   
Michael J. Chewens
   
Senior Executive Vice President
   
and Chief Financial Officer
 
 


Exhibit 99.1
 
Page 1 of 13
 
FOR IMMEDIATE RELEASE
ATTENTION: FINANCIAL AND BUSINESS EDITORS
 
Contact:
John H. Watt, Jr., President and CEO
 
Michael J. Chewens, CFO
 
NBT Bancorp Inc.
 
52 South Broad Street
 
Norwich, NY 13815
 
607-337-6119

NBT BANCORP INC. ANNOUNCES NET INCOME OF $82.2 MILLION AND DILUTED EARNINGS PER SHARE OF $1.87; DECLARES CASH DIVIDEND

EXCLUDING THE ESTIMATED IMPACT OF TAX REFORM, NET INCOME UP 10.4% FROM 2016 TO $86.6 MILLION AND DILUTED EARNINGS PER SHARE OF $1.97

NORWICH, NY (January 22, 2018) – NBT Bancorp Inc. (“NBT” or the “Company”) (NASDAQ: NBTB) reported net income and diluted earnings per share for the year ended December 31, 2017.

Net income for the year ended December 31, 2017 was $82.2 million, up from $78.4 million for the prior year. Diluted earnings per share for the year ended December 31, 2017 was $1.87, up from $1.80 for the prior year. Net income excluding the $4.4 million estimated one-time, non-cash charge recorded in the provision for income taxes related to the enactment of the Tax Cuts and Jobs Act (“Tax Reform”) was up 10.4% from 2016 to $86.6 million or $1.97 diluted earnings per share. The estimate may be refined in future periods as further information becomes available.

Net income for the three months ended December 31, 2017 was $17.6 million, as compared to $22.9 million for the prior quarter and $19.6 million for the same period last year. Diluted earnings per share for the three months ended December 31, 2017 was $0.40, as compared with $0.52 for the prior quarter and $0.45 for the fourth quarter of 2016. Net income excluding the $4.4 million one-time, non-cash charge recorded in the provision for income taxes related to the enactment of Tax Reform was up 12.4% from the prior year fourth quarter to $22.0 million or $0.50 diluted earnings per share.

The Company will realize a reduction in tax expense beginning in 2018 due to Tax Reform decreasing the federal rate for corporations from 35% to 21%. As a result, the Company is raising the starting hourly pay rate of $11 to $15 per hour and employees earning $50,000 or less will receive a permanent minimum increase of 5%. This will positively impact over 61% of the Company’s workforce. Moreover, in 2018 the Company will be increasing both its investment in infrastructure to enhance customer-facing technology and contributions to nonprofit organizations in its footprint.

Highlights:

·
Net income up 4.8% from the prior year, up 10.4% excluding the impact of Tax Reform
 
·
Year to date loan growth of 6.2%
 
·
Average demand deposits up 8.4% for the year
 
·
Net interest margin expands 4 basis points to 3.47%
 

Page 2 of 13
“We delivered strong results in 2017, including record net income for the fifth straight year and a new annual EPS record,” said NBT President and CEO John H. Watt, Jr. “Our talented team of professionals has driven our success and their efforts have been supported by an improving domestic economy and higher consumer confidence. Tax reform has created an important opportunity for NBT to invest in our employees, the customer experience and our communities,” continued Watt. “Allocating resources to permanent wage increases, customer-facing technology and contributions to the organizations that serve our communities is in alignment with the intent of the tax reform act and, most important, it allows us to invest in enhancing our business, ultimately increasing the return to our shareholders.”

Net interest income was $283.5 million for the year ended December 31, 2017, up $19.1 million, or 7.2%, from 2016. Fully taxable equivalent (“FTE”) net interest margin was 3.47% for the year ended December 31, 2017 up from 3.43% for the year ended December 31, 2016. Average interest earning assets were up $457.9 million, or 5.9%, for the year ended December 31, 2017, as compared to the same period in 2016, driven by a $323.9 million increase in loans and a $132.8 million increase in securities. Interest income increased $22.5 million, or 7.8% due to the increase in earning assets combined with a 7 basis point (“bp”) improvement in asset yields. Interest expense was up $3.4 million, or 15.1%, for the year ended December 31, 2017 as compared to the same period in 2016 and resulted primarily from a $263.1 million increase in the average balance of interest bearing liabilities and a 4 bp increase in rates driven by changes in mix and higher borrowing costs.

Net interest income was $73.5 million for the fourth quarter of 2017, up $1.5 million, or 2.1%, from the previous quarter. FTE net interest margin was 3.52% for the three months ended December 31, 2017 up from 3.47% for the previous quarter. The yield on average earning assets increased 4 bps from the prior quarter to 3.84% while the cost of interest bearing liabilities remained relatively consistent at 0.46% for the quarter ended December 31, 2017. Average interest earning assets were up $42.4 million, or 0.5%, as compared to the prior quarter, primarily driven by a $128.2 million increase in loans and a $77.0 million decrease in securities.

Net interest income was $73.5 million for the fourth quarter of 2017, up $6.0 million, or 8.9%, from the fourth quarter of 2016. FTE net interest margin of 3.52% was up 11 bps from the fourth quarter of 2016 as the improvement in asset yields was partially offset by the increase in cost of interest bearing liabilities. Average interest earning assets were up $402.7 million, or 5.0%, from the same period in 2016, primarily driven by a $372.5 million increase in loans and a $33.7 million increase in securities.

Noninterest income for the year ended December 31, 2017 was $121.3 million, up $5.6 million, or 4.8%, from the same period of 2016. The increase in noninterest income from the prior year was driven by higher retirement plan administration fees, net securities gains (losses), ATM and debit card fees and trust revenues that were partially offset by lower other noninterest income and insurance and other financial services revenue during 2017 as compared to 2016. Retirement plan administration fees increased in 2017 as compared to the prior year due primarily to acquisitions completed in 2016 and the acquisition of Downeast Pension Services (“DPS”) in the second quarter of 2017. Net securities gains (losses) increased due to a gain recognized on the sale of securities in 2017 as compared to a net loss in 2016. ATM and debit card fees increased from the prior year due to a higher number of accounts and increased usage in 2017 as compared to 2016. Trust revenue increased from the prior year due to market returns and account growth. Other noninterest income decreased from 2016 to 2017 due to lower swap fee income and a net decrease in non-recurring items of $1.4 million. Insurance and other financial services revenue decreased from the prior year primarily due to the divestiture of a book of business in the third quarter of 2016.
 

Page 3 of 13
Noninterest income for the three months ended December 31, 2017 was $31.5 million, up $0.7 million, or 2.3%, from the prior quarter and up $3.4 million, or 12.0%, from the fourth quarter of 2016. The increase from the prior quarter was driven by higher net securities gains (losses) offset by lower other noninterest income. Other noninterest income decreased due to $0.7 million in lower swap fees and a miscellaneous recovery of $0.2 million. The increase in noninterest income from the fourth quarter of 2016 was driven by higher net securities gains (losses), retirement plan administration, ATM and debit card fees and trust revenue that were offset by lower other financial services revenue during the fourth quarter of 2017. Other noninterest income decreased from the same period of 2016 due to $0.2 million reduction in swap fees and a $0.5 million equity investment dividend received in 2016 that did not occur in 2017.

Noninterest expense for the year ended December 31, 2017 was $245.6 million, up $9.7 million, or 4.1%, from the same period of 2016 due to higher salaries and employee benefits, loan collection and other real estate owned (“OREO”) expense and other noninterest expense. Other noninterest expense increased $3.9 million due to the write-down of an intangible asset no longer in use due to a change in business strategy combined with a favorable settlement of an accrual in 2016. Salaries and employee benefits increased from the prior year due to the acquisition of DPS in the second quarter of 2017 and higher medical costs. Loan collection and OREO expense increased from the prior year due primarily to commercial property write-downs.

Noninterest expense for the three months ended December 31, 2017 was $63.4 million, up $2.8 million, or 4.7%, from the prior quarter and up $5.8 million, or 10.1%, from the fourth quarter of 2016. The increase from the prior quarter was driven by higher other noninterest expense, professional fees and advertising expenses that were offset by a decrease in loan collection and OREO expenses. The increase from the fourth quarter of 2016 was driven by increases in other noninterest and salaries and employee benefits expenses. Salaries and employee benefits expense increased from the fourth quarter of 2016 due to the acquisition of DPS in the second quarter of 2017. Other noninterest expense increased from the prior quarter due to the write-down of intangible assets no longer in use. Other noninterest expense increased from the prior year quarter due to the previously mentioned intangible asset write-down combined with the favorable settlement of an accrual in the fourth quarter of 2016.

Income tax expense for the year ended December 31, 2017 was $46.0 million, up $5.6 million, or 13.9%, from $40.4 million, for the same period of 2016. The effective tax rate of 35.9% for 2017 was up from 34.0% for 2016. The increase from the prior year was primarily due to a higher level of taxable income in 2017 combined with the $4.4 million estimated non-cash charge related to the enactment of Tax Reform resulting in the re-measurement of the Company’s deferred tax assets and liabilities arising from the lower federal tax rate. The estimate may change, possibly materially, due to further analysis, guidance and changes in interpretations. Offsetting this charge was a $1.8 million income tax benefit related to the adoption of new accounting guidance in 2017. Excluding the Tax Reform charge and the tax benefit of the new accounting guidance, the effective tax rate was 33.8% for 2017.

Income tax expense for the three months ended December 31, 2017 was $15.7 million, up $4.3 million, or 38.3%, from the prior quarter and up $5.6 million, or 55.3%, from the fourth quarter of 2016. The effective tax rate of 47.1% for the fourth quarter of 2017 was up from 33.1% for the third quarter of 2017 and up from 34.0% for the fourth quarter of 2016. The increase in income tax expense from the prior quarter was due to the impact of Tax Reform. The increase in income tax expense from the same quarter of the prior year was due to a higher level of taxable income and the previously mentioned Tax Reform charge. Excluding the Tax Reform charge and the tax benefit of the new accounting guidance, the effective tax rate was 33.7% and 34.1% for the third and fourth quarters of 2017, respectively.
 

Page 4 of 13
In the first quarter of 2017, NBT adopted new accounting guidance for equity-based transactions requiring that all excess tax benefits and tax deficiencies associated with equity-based compensation be recognized as an income tax benefit or expense in the income statement. Previously, tax effects resulting from changes in NBT’s share price subsequent to the grant date were recorded through stockholders’ equity at the time of vesting or exercise. The adoption of the accounting guidance resulted in income tax benefits of $1.4 million, $0.1 million, $0.2 million and $0.1 million, in the first, second, third and fourth quarters of 2017, respectively. The year-to-date impact to diluted earnings per share was $0.04.

Asset Quality

Net charge-offs were $26.7 million for the year ended December 31, 2017, as compared to $23.2 million for the same period of 2016. Provision expense was $31.0 million for the year ended December 31, 2017, as compared with $25.4 million for same period of 2016. Provision expense increased as compared to the year ended December 31, 2016 due to loan growth and higher net charge-offs driven by higher charge-offs in the consumer ($2.4 million) and residential ($0.6 million) portfolios. Annualized net charge-offs to average loans for the year ended December 31, 2017 was 0.42% compared with 0.39% for the same period of 2016.

Net charge-offs were $7.0 million for the three months ended December 31, 2017, as compared to $6.1 million for the prior quarter and $8.6 million for the fourth quarter of 2016. Provision expense was $8.2 million for the three months ended December 31, 2017, as compared with $7.9 million for the prior quarter and $8.2 million for the fourth quarter of 2016. Annualized net charge-offs to average loans for the fourth quarter of 2017 was 0.43%, up from 0.38% for the prior quarter of 2017 and down from 0.56% for the fourth quarter of 2016.

Nonperforming loans to total loans was 0.47% at December 31, 2017, up 5 bps from 0.42% for the prior quarter and down 18 bps from 0.65% at December 31, 2016. Past due loans as a percentage of total loans were 0.63% at December 31, 2017, which equaled the prior quarter and were comparable to 0.64% at December 31, 2016.

The allowance for loan losses totaled $69.5 million at December 31, 2017, compared to $68.4 million at September 30, 2017 and $65.2 million at December 31, 2016. The allowance for loan losses as a percentage of loans was 1.06% (1.12% excluding acquired loans) at December 31, 2017, compared to 1.06% (1.13% excluding acquired loans) at September 30, 2017 and 1.05% (1.13% excluding acquired loans) at December 31, 2016.

Balance Sheet

Total assets were $9.1 billion at December 31, 2017, up $269.5 million, or 3.0%, from December 31, 2016. Loans were $6.6 billion at December 31, 2017, up $386.7 million, or 6.2%, from December 31, 2016. Total deposits were $7.2 billion at December 31, 2017, up $196.9 million, or 2.8%, from December 31, 2016. Stockholders’ equity was $958.2 million, representing a total equity-to-total assets ratio of 10.49% at December 31, 2017, compared with $913.3 million or a total equity-to-total assets ratio of 10.30% at December 31, 2016.

Stock Repurchase Program

The Company did not purchase shares of its common stock during the three or twelve months ended December 31, 2017. As of December 31, there were 1,000,000 shares available for repurchase under a plan authorized on October 23, 2017, which expires on December 31, 2019.
 

Page 5 of 13
Dividend

The NBT Board of Directors approved a 2018 first-quarter cash dividend of $0.23 per share at a meeting held today. The dividend will be paid on March 15, 2018 to shareholders of record as of March 1, 2018.

Corporate Overview

NBT Bancorp Inc. is a financial holding company headquartered in Norwich, N.Y., with total assets of $9.1 billion at December 31, 2017. The Company primarily operates through NBT Bank, N.A., a full-service community bank and through two financial services companies. NBT Bank, N.A. has 152 banking locations in New York, Pennsylvania, Vermont, Massachusetts, New Hampshire and Maine. EPIC Advisors, Inc., based in Rochester, N.Y., is a full-service 401(k) plan recordkeeping firm. NBT-Mang Insurance Agency, based in Norwich, N.Y., is a full-service insurance agency. More information about NBT and its divisions is available online at: www.nbtbancorp.com, www.nbtbank.com, www.epic1st.com and www.nbtmang.com.

Forward-Looking Statements

This news release contains forward-looking statements. These forward-looking statements involve risks and uncertainties and are based on the beliefs and assumptions of the management of NBT and its subsidiaries and on the information available to management at the time that these statements were made. There are a number of factors, many of which are beyond NBT’s control, which could cause actual conditions, events or results to differ significantly from those described in the forward-looking statements. Factors that may cause actual results to differ materially from those contemplated by such forward-looking statements include, among others, the following possibilities: (1) competitive pressures among depository and other financial institutions may increase significantly; (2) revenues may be lower than expected; (3) changes in the interest rate environment may reduce interest margins; (4) general economic conditions, either nationally or regionally, may be less favorable than expected, resulting in, among other things, a deterioration in credit quality and/or a reduced demand for credit; (5) legislative or regulatory changes, including changes in accounting standards and tax laws, may adversely affect the businesses in which NBT is engaged; (6) competitors may have greater financial resources and develop products that enable such competitors to compete more successfully than NBT; and (7) adverse changes may occur in the securities markets or with respect to inflation. Forward-looking statements speak only as of the date they are made. Except as required by law, NBT does not update forward-looking statements to reflect subsequent circumstances or events.

Non-GAAP Measures

This press release contains financial information determined by methods other than in accordance with accounting principles generally accepted in the United States of America (“GAAP”). These measures adjust GAAP measures to exclude the effects of acquisition related intangible amortization expense on earnings and equity as well as providing a FTE yield on securities and loans. Where non-GAAP disclosures are used in this press release, the comparable GAAP measure, as well as a reconciliation to the comparable GAAP measure, is provided in the accompanying tables. Management believes that these non-GAAP measures provided useful information that is important to an understanding of the results of NBT’s core business as well as provide information standard in the financial institution industry. Non-GAAP measures should not be considered a substitute for financial measures determined in accordance with GAAP and investors should consider NBT’s performance and financial condition as reported under GAAP and all other relevant information when assessing the performance or financial condition of NBT.
 

Page 6 of 13
NBT Bancorp Inc. and Subsidiaries
 
SELECTED FINANCIAL DATA
 
(unaudited, dollars in thousands except per share data)
 
 
   
2017
   
2016
 
Profitability:
 
4th Q
   
3rd Q
   
2nd Q
   
1st Q
   
4th Q
 
Diluted Earnings Per Share
 
$
0.40
   
$
0.52
   
$
0.49
   
$
0.46
   
$
0.45
 
Weighted Average Diluted Common Shares Outstanding
   
43,957,571
     
43,914,536
     
43,901,207
     
43,883,471
     
43,703,122
 
Return on Average Assets (1)
   
0.77
%
   
1.00
%
   
0.95
%
   
0.92
%
   
0.89
%
Return on Average Equity (1)
   
7.27
%
   
9.55
%
   
9.11
%
   
8.94
%
   
8.54
%
Return on Average Tangible Common Equity (1)(3)
   
10.65
%
   
13.99
%
   
13.46
%
   
13.24
%
   
12.68
%
Net Interest Margin (1)(2)
   
3.52
%
   
3.47
%
   
3.44
%
   
3.46
%
   
3.41
%

   
12 Months ended December 31,
 
Profitability:
 
2017
   
2016
 
Diluted Earnings Per Share
 
$
1.87
   
$
1.80
 
Weighted Average Diluted Common Shares Outstanding
   
43,904,520
     
43,621,848
 
Return on Average Assets
   
0.91
%
   
0.92
%
Return on Average Equity
   
8.71
%
   
8.74
%
Return on Average Tangible Common Equity (4)
   
12.82
%
   
13.13
%
Net Interest Margin (2)
   
3.47
%
   
3.43
%

(1)
Annualized.
(2)
Calculated on a 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:
 
   
2017
   
2016
 
   
4th Q
   
3rd Q
   
2nd Q
   
1st Q
   
4th Q
 
Net Income
 
$
17,637
   
$
22,876
   
$
21,359
   
$
20,279
   
$
19,608
 
Amortization of intangible assets (net of tax)
   
594
     
613
     
642
     
597
     
582
 
Net income, excluding intangibles amortization
 
$
18,231
   
$
23,489
   
$
22,001
   
$
20,876
   
$
20,190
 
                                         
Average stockholders' equity
 
$
962,660
   
$
950,557
   
$
940,897
   
$
920,047
   
$
913,849
 
Less: average goodwill and other intangibles
   
283,554
     
284,536
     
285,388
     
280,774
     
280,275
 
Average tangible common equity
 
$
679,106
   
$
666,021
   
$
655,509
   
$
639,273
   
$
633,574
 

(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,
 
   
2017
   
2016
 
Net Income
 
$
82,151
   
$
78,409
 
Amortization of intangible assets (net of tax)
   
2,446
     
2,400
 
Net income, excluding intangibles amortization
 
$
84,597
   
$
80,809
 
                 
Average stockholders' equity
 
$
943,676
   
$
897,230
 
Less: average goodwill and other intangibles
   
283,573
     
281,758
 
Average tangible common equity
 
$
660,103
   
$
615,472
 


Note: Year-to-date EPS may not equal sum of quarters due to share count differences.
 

Page 7 of 13
NBT Bancorp Inc. and Subsidiaries
SELECTED FINANCIAL DATA
(unaudited, dollars in thousands except per share data)
 
   
2017
   
2016
 
   
4th Q
   
3rd Q
   
2nd Q
   
1st Q
   
4th Q
 
Balance Sheet Data:
                             
Securities Available for Sale
 
$
1,255,925
   
$
1,357,614
   
$
1,365,521
   
$
1,367,574
   
$
1,338,290
 
Securities Held to Maturity
   
484,073
     
494,309
     
515,628
     
515,793
     
527,948
 
Net Loans
   
6,515,273
     
6,398,584
     
6,301,311
     
6,206,603
     
6,132,857
 
Total Assets
   
9,136,812
     
9,155,396
     
9,076,418
     
8,945,485
     
8,867,268
 
Total Deposits
   
7,170,636
     
7,231,236
     
7,015,284
     
7,185,051
     
6,973,688
 
Total Borrowings
   
909,188
     
872,060
     
1,021,339
     
745,462
     
886,986
 
Total Liabilities
   
8,178,635
     
8,200,158
     
8,136,057
     
8,018,646
     
7,953,952
 
Stockholders' Equity
   
958,177
     
955,238
     
940,361
     
926,839
     
913,316
 
                                         
Asset Quality:
                                       
Nonaccrual Loans
 
$
25,708
   
$
23,453
   
$
29,134
   
$
32,674
   
$
35,712
 
90 Days Past Due and Still Accruing
   
5,410
     
3,388
     
2,849
     
2,392
     
4,810
 
Total Nonperforming Loans
   
31,118
     
26,841
     
31,983
     
35,066
     
40,522
 
Other Real Estate Owned
   
4,529
     
4,230
     
4,747
     
6,940
     
5,581
 
Total Nonperforming Assets
   
35,647
     
31,071
     
36,730
     
42,006
     
46,103
 
Allowance for Loan Losses
   
69,500
     
68,350
     
66,600
     
65,700
     
65,200
 
                                         
Asset Quality Ratios (Total):
                                       
Allowance for Loan Losses to Total Loans
   
1.06
%
   
1.06
%
   
1.05
%
   
1.05
%
   
1.05
%
Total Nonperforming Loans to Total Loans
   
0.47
%
   
0.42
%
   
0.50
%
   
0.56
%
   
0.65
%
Total Nonperforming Assets to Total Assets
   
0.39
%
   
0.34
%
   
0.40
%
   
0.47
%
   
0.52
%
Allowance for Loan Losses to Total Nonperforming Loans
   
223.34
%
   
254.65
%
   
208.24
%
   
187.36
%
   
160.90
%
Past Due Loans to Total Loans
   
0.63
%
   
0.63
%
   
0.59
%
   
0.54
%
   
0.64
%
Net Charge-Offs to Average Loans (1)
   
0.43
%
   
0.38
%
   
0.42
%
   
0.45
%
   
0.56
%
                                         
Asset Quality Ratios (Originated) (2):
                                       
Allowance for Loan Losses to Loans
   
1.12
%
   
1.13
%
   
1.13
%
   
1.13
%
   
1.13
%
Nonperforming Loans to Loans
   
0.46
%
   
0.39
%
   
0.48
%
   
0.53
%
   
0.61
%
Allowance for Loan Losses to Nonperforming Loans
   
243.85
%
   
289.67
%
   
235.08
%
   
213.71
%
   
186.82
%
Past Due Loans to Loans
   
0.65
%
   
0.65
%
   
0.61
%
   
0.55
%
   
0.66
%
                                         
Capital:
                                       
Equity to Assets
   
10.49
%
   
10.43
%
   
10.36
%
   
10.36
%
   
10.30
%
Book Value Per Share
 
$
22.01
   
$
21.94
   
$
21.61
   
$
21.34
   
$
21.11
 
Tangible Book Value Per Share (3)
 
$
15.54
   
$
15.42
   
$
15.06
   
$
14.88
   
$
14.61
 
Tier 1 Leverage Ratio
   
9.14
%
   
9.12
%
   
9.08
%
   
9.08
%
   
9.11
%
Common Equity Tier 1 Capital Ratio
   
10.06
%
   
10.08
%
   
9.96
%
   
10.02
%
   
9.98
%
Tier 1 Capital Ratio
   
11.42
%
   
11.46
%
   
11.36
%
   
11.43
%
   
11.42
%
Total Risk-Based Capital Ratio
   
12.42
%
   
12.45
%
   
12.32
%
   
12.40
%
   
12.39
%
Common Stock Price (End of Period)
 
$
36.80
   
$
36.72
   
$
36.95
   
$
37.07
   
$
41.88
 

(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.
 

Page 8 of 13
NBT Bancorp Inc. and Subsidiaries
CONSOLIDATED BALANCE SHEETS
(unaudited, dollars in thousands)

Assets:
 
December 31,
2017
   
December 31,
2016
 
Cash and due from banks
 
$
156,852
   
$
147,789
 
Short-term interest bearing accounts
   
2,812
     
1,392
 
Securities available for sale, at fair value
   
1,255,925
     
1,338,290
 
Securities held to maturity (fair value $481,871 and $525,050, respectively)
   
484,073
     
527,948
 
Trading securities
   
11,467
     
9,259
 
Federal Reserve and Federal Home Loan Bank stock
   
46,706
     
47,033
 
Loans
   
6,584,773
     
6,198,057
 
Less allowance for loan losses
   
69,500
     
65,200
 
Net loans
   
6,515,273
     
6,132,857
 
Premises and equipment, net
   
81,305
     
84,187
 
Goodwill
   
268,043
     
265,439
 
Intangible assets, net
   
13,420
     
15,815
 
Bank owned life insurance
   
172,388
     
168,012
 
Other assets
   
128,548
     
129,247
 
Total assets
 
$
9,136,812
   
$
8,867,268
 
                 
Liabilities and stockholders' equity:
               
Deposits:
               
Demand (noninterest bearing)
 
$
2,286,892
   
$
2,195,845
 
Savings, NOW, and money market
   
4,076,978
     
3,905,432
 
Time
   
806,766
     
872,411
 
Total deposits
   
7,170,636
     
6,973,688
 
Short-term borrowings
   
719,123
     
681,703
 
Long-term debt
   
88,869
     
104,087
 
Junior subordinated debt
   
101,196
     
101,196
 
Other liabilities
   
98,811
     
93,278
 
Total liabilities
   
8,178,635
     
7,953,952
 
                 
Total stockholders' equity
   
958,177
     
913,316
 
                 
Total liabilities and stockholders' equity
 
$
9,136,812
   
$
8,867,268
 
 

Page 9 of 13
NBT Bancorp Inc. and Subsidiaries
CONSOLIDATED STATEMENTS OF INCOME
(unaudited, dollars in thousands except per share data)
 
   
Three Months Ended
December 31,
   
Twelve Months Ended
December 31,
 
   
2017
   
2016
   
2017
   
2016
 
Interest, fee and dividend income:
                       
Interest and fees on loans
 
$
69,697
   
$
63,901
   
$
267,096
   
$
250,994
 
Securities available for sale
   
7,059
     
6,057
     
28,564
     
24,033
 
Securities held to maturity
   
2,671
     
2,524
     
10,934
     
9,852
 
Other
   
803
     
627
     
2,813
     
2,068
 
Total interest, fee and dividend income
   
80,230
     
73,109
     
309,407
     
286,947
 
Interest expense:
                               
Deposits
   
3,817
     
3,557
     
14,475
     
14,366
 
Short-term borrowings
   
1,621
     
641
     
5,996
     
2,309
 
Long-term debt
   
505
     
779
     
2,299
     
3,204
 
Junior subordinated debt
   
836
     
707
     
3,144
     
2,627
 
Total interest expense
   
6,779
     
5,684
     
25,914
     
22,506
 
Net interest income
   
73,451
     
67,425
     
283,493
     
264,441
 
Provision for loan losses
   
8,153
     
8,165
     
30,988
     
25,431
 
Net interest income after provision for loan losses
   
65,298
     
59,260
     
252,505
     
239,010
 
Noninterest income:
                               
Insurance and other financial services revenue
   
5,605
     
5,711
     
23,532
     
24,396
 
Service charges on deposit accounts
   
4,351
     
4,270
     
16,750
     
16,729
 
ATM and debit card fees
   
5,347
     
4,868
     
21,372
     
19,448
 
Retirement plan administration fees
   
5,332
     
4,126
     
20,213
     
16,063
 
Trust
   
4,966
     
4,717
     
19,586
     
18,565
 
Bank owned life insurance income
   
1,262
     
1,297
     
5,175
     
5,195
 
Net securities gains (losses)
   
1,869
     
(674
)
   
1,867
     
(644
)
Other
   
2,740
     
3,773
     
12,809
     
15,961
 
Total noninterest income
   
31,472
     
28,088
     
121,304
     
115,713
 
Noninterest expense:
                               
Salaries and employee benefits
   
33,409
     
32,008
     
133,610
     
131,284
 
Occupancy
   
5,280
     
5,160
     
21,808
     
20,940
 
Data processing and communications
   
4,242
     
4,141
     
17,068
     
16,495
 
Professional fees and outside services
   
3,751
     
3,712
     
13,499
     
13,617
 
Equipment
   
4,001
     
3,632
     
15,225
     
14,295
 
Office supplies and postage
   
1,604
     
1,507
     
6,284
     
6,168
 
FDIC expense
   
1,196
     
1,273
     
4,767
     
5,111
 
Advertising
   
1,033
     
823
     
2,744
     
2,556
 
Amortization of intangible assets
   
961
     
952
     
3,960
     
3,928
 
Loan collection and other real estate owned
   
1,136
     
923
     
4,763
     
3,458
 
Other
   
6,831
     
3,508
     
21,920
     
18,070
 
Total noninterest expense
   
63,444
     
57,639
     
245,648
     
235,922
 
Income before income taxes
   
33,326
     
29,709
     
128,161
     
118,801
 
Income tax expense
   
15,689
     
10,101
     
46,010
     
40,392
 
Net income
 
$
17,637
   
$
19,608
   
$
82,151
   
$
78,409
 
Earnings Per Share:
                               
Basic
 
$
0.40
   
$
0.45
   
$
1.89
   
$
1.81
 
Diluted
 
$
0.40
   
$
0.45
   
$
1.87
   
$
1.80
 
 

Page 10 of 13
NBT Bancorp Inc. and Subsidiaries
QUARTERLY CONSOLIDATED STATEMENTS OF INCOME
(unaudited, dollars in thousands except per share data)
 
   
2017
   
2016
 
   
4th Q
   
3rd Q
   
2nd Q
   
1st Q
   
4th Q
 
Interest, fee and dividend income:
                             
Interest and fees on loans
 
$
69,697
   
$
68,086
   
$
65,286
   
$
64,027
   
$
63,901
 
Securities available for sale
   
7,059
     
7,278
     
7,218
     
7,009
     
6,057
 
Securities held to maturity
   
2,671
     
2,746
     
2,736
     
2,781
     
2,524
 
Other
   
803
     
737
     
654
     
619
     
627
 
Total interest, fee and dividend income
   
80,230
     
78,847
     
75,894
     
74,436
     
73,109
 
Interest expense:
                                       
Deposits
   
3,817
     
3,648
     
3,536
     
3,474
     
3,557
 
Short-term borrowings
   
1,621
     
1,870
     
1,366
     
1,139
     
641
 
Long-term debt
   
505
     
589
     
599
     
606
     
779
 
Junior subordinated debt
   
836
     
810
     
772
     
726
     
707
 
Total interest expense
   
6,779
     
6,917
     
6,273
     
5,945
     
5,684
 
Net interest income
   
73,451
     
71,930
     
69,621
     
68,491
     
67,425
 
Provision for loan losses
   
8,153
     
7,889
     
7,567
     
7,379
     
8,165
 
Net interest income after provision for loan losses
   
65,298
     
64,041
     
62,054
     
61,112
     
59,260
 
Noninterest income:
                                       
Insurance and other financial services revenue
   
5,605
     
5,536
     
5,621
     
6,770
     
5,711
 
Service charges on deposit accounts
   
4,351
     
4,261
     
4,161
     
3,977
     
4,270
 
ATM and debit card fees
   
5,347
     
5,557
     
5,518
     
4,950
     
4,868
 
Retirement plan administration fees
   
5,332
     
5,272
     
5,437
     
4,172
     
4,126
 
Trust
   
4,966
     
4,927
     
5,161
     
4,532
     
4,717
 
Bank owned life insurance income
   
1,262
     
1,284
     
1,218
     
1,411
     
1,297
 
Net securities gains (losses)
   
1,869
     
(4
)
   
2
     
-
     
(674
)
Other
   
2,740
     
3,945
     
3,186
     
2,938
     
3,773
 
Total noninterest income
   
31,472
     
30,778
     
30,304
     
28,750
     
28,088
 
Noninterest expense:
                                       
Salaries and employee benefits
   
33,409
     
33,309
     
33,081
     
33,811
     
32,008
 
Occupancy
   
5,280
     
5,174
     
5,184
     
6,170
     
5,160
 
Data processing and communications
   
4,242
     
4,399
     
4,229
     
4,198
     
4,141
 
Professional fees and outside services
   
3,751
     
3,107
     
3,609
     
3,032
     
3,712
 
Equipment
   
4,001
     
3,733
     
3,793
     
3,698
     
3,632
 
Office supplies and postage
   
1,604
     
1,432
     
1,640
     
1,608
     
1,507
 
FDIC expense
   
1,196
     
1,257
     
1,136
     
1,178
     
1,273
 
Advertising
   
1,033
     
665
     
656
     
390
     
823
 
Amortization of intangible assets
   
961
     
993
     
1,039
     
967
     
952
 
Loan collection and other real estate owned
   
1,136
     
1,684
     
664
     
1,279
     
923
 
Other
   
6,831
     
4,848
     
5,290
     
4,951
     
3,508
 
Total noninterest expense
   
63,444
     
60,601
     
60,321
     
61,282
     
57,639
 
Income before income taxes
   
33,326
     
34,218
     
32,037
     
28,580
     
29,709
 
Income tax expense
   
15,689
     
11,342
     
10,678
     
8,301
     
10,101
 
Net income
 
$
17,637
   
$
22,876
   
$
21,359
   
$
20,279
   
$
19,608
 
Earnings Per Share:
                                       
Basic
 
$
0.40
   
$
0.52
   
$
0.49
   
$
0.47
   
$
0.45
 
Diluted
 
$
0.40
   
$
0.52
   
$
0.49
   
$
0.46
   
$
0.45
 

Note:  Year-to-date EPS may not equal sum of quarters due to share count differences.
 

Page 11 of 13
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
 
Three Months ended,
 
Q4 - 2017
   
Q3 - 2017
   
Q2 - 2017
 
Q1 - 2017
   
Q4 - 2016
 
Assets:
                                                                     
Short-term interest bearing accounts
 
$
5,804
     
2.39
%
 
$
9,000
     
2.42
%
 
$
9,497
     
1.82
%
 
$
14,342
     
1.33
%
 
$
14,190
     
0.64
%
Securities available for sale (1)(2)
   
1,313,870
     
2.16
%
   
1,374,739
     
2.13
%
   
1,363,314
     
2.15
%
   
1,352,219
     
2.14
%
   
1,277,931
     
1.92
%
Securities held to maturity (1)
   
490,182
     
2.68
%
   
506,324
     
2.66
%
   
513,888
     
2.63
%
   
520,283
     
2.66
%
   
492,415
     
2.54
%
Investment in FRB and FHLB Banks
   
44,320
     
6.87
%
   
49,902
     
5.42
%
   
46,132
     
5.31
%
   
46,326
     
5.01
%
   
39,448
     
6.09
%
Loans (3)
   
6,528,449
     
4.25
%
   
6,400,287
     
4.23
%
   
6,294,056
     
4.17
%
   
6,211,058
     
4.19
%
   
6,155,985
     
4.14
%
Total interest earning assets
 
$
8,382,625
     
3.84
%
 
$
8,340,252
     
3.80
%
 
$
8,226,887
     
3.75
%
 
$
8,144,228
     
3.75
%
 
$
7,979,969
     
3.69
%
Other assets
   
747,468
             
759,636
             
753,383
             
748,476
             
760,563
         
Total assets
 
$
9,130,093
           
$
9,099,888
           
$
8,980,270
           
$
8,892,704
           
$
8,740,532
         
                                                                                 
Liabilities and stockholders' equity:
                                                                               
Money market deposit accounts
 
$
1,725,242
     
0.25
%
 
$
1,652,730
     
0.23
%
 
$
1,723,594
     
0.21
%
 
$
1,688,060
     
0.21
%
 
$
1,674,119
     
0.21
%
NOW deposit accounts
   
1,200,651
     
0.12
%
   
1,130,940
     
0.10
%
   
1,138,237
     
0.08
%
   
1,143,231
     
0.06
%
   
1,130,578
     
0.05
%
Savings deposits
   
1,215,932
     
0.06
%
   
1,232,823
     
0.06
%
   
1,232,301
     
0.06
%
   
1,176,224
     
0.05
%
   
1,145,352
     
0.06
%
Time deposits
   
792,969
     
1.10
%
   
805,435
     
1.09
%
   
824,398
     
1.08
%
   
847,410
     
1.07
%
   
890,506
     
1.06
%
Total interest bearing deposits
 
$
4,934,794
     
0.31
%
 
$
4,821,928
     
0.30
%
 
$
4,918,530
     
0.29
%
 
$
4,854,925
     
0.29
%
 
$
4,840,555
     
0.29
%
Short-term borrowings
   
684,447
     
0.94
%
   
773,074
     
0.96
%
   
643,971
     
0.85
%
   
657,442
     
0.70
%
   
523,708
     
0.49
%
Long-term debt
   
81,010
     
2.47
%
   
88,935
     
2.63
%
   
99,865
     
2.41
%
   
104,048
     
2.36
%
   
109,656
     
2.83
%
Junior subordinated debt
   
101,196
     
3.28
%
   
101,196
     
3.18
%
   
101,196
     
3.06
%
   
101,196
     
2.91
%
   
101,196
     
2.78
%
Total interest bearing liabilities
 
$
5,801,447
     
0.46
%
 
$
5,785,133
     
0.47
%
 
$
5,763,562
     
0.44
%
 
$
5,717,611
     
0.42
%
 
$
5,575,115
     
0.41
%
Demand deposits
   
2,266,672
             
2,260,973
             
2,181,952
             
2,159,893
             
2,136,310
         
Other liabilities
   
99,314
             
103,225
             
93,859
             
95,153
             
115,258
         
Stockholders' equity
   
962,660
             
950,557
             
940,897
             
920,047
             
913,849
         
Total liabilities and stockholders' equity
 
$
9,130,093
           
$
9,099,888
           
$
8,980,270
           
$
8,892,704
           
$
8,740,532
         
                                                                                 
Interest rate spread
           
3.38
%
           
3.33
%
           
3.31
%
           
3.33
%
           
3.29
%
Net interest margin
           
3.52
%
           
3.47
%
           
3.44
%
           
3.46
%
           
3.41
%

(1)
Securities are shown at average amortized cost.
(2)
Excluding unrealized gains or losses.
(3)
For purposes of these computations, nonaccrual loans are included in the average loan balances outstanding.

Note:  Interest income for tax-exempt securities and loans has been adjusted to a FTE basis using the statutory Federal income tax rate of 35%.
 

Page 12 of 13
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
 
Twelve Months ended December 31,
 
2017
   
2016
 
Assets:
                                   
Short-term interest bearing accounts
 
$
9,636
   
$
179
     
1.86
%
 
$
16,301
   
$
95
     
0.58
%
Securities available for sale (1)(2)
   
1,350,995
     
28,969
     
2.14
%
   
1,237,930
     
24,450
     
1.98
%
Securities held to maturity (1)
   
507,583
     
13,490
     
2.66
%
   
487,837
     
12,255
     
2.51
%
Investment in FRB and FHLB Banks
   
46,673
     
2,634
     
5.64
%
   
38,867
     
1,973
     
5.08
%
Loans (3)
   
6,359,447
     
267,934
     
4.21
%
   
6,035,513
     
251,723
     
4.17
%
Total interest earning assets
 
$
8,274,334
   
$
313,206
     
3.79
%
   
7,816,448
   
$
290,496
     
3.72
%
Other assets
   
752,258
                     
740,506
                 
Total assets
 
$
9,026,592
                   
$
8,556,954
                 
                                                 
Liabilities and stockholders' equity:
                                               
Money market deposit accounts
 
$
1,697,386
   
$
3,864
     
0.23
%
 
$
1,668,555
   
$
3,599
     
0.22
%
NOW deposit accounts
   
1,153,361
     
1,051
     
0.09
%
   
1,077,581
     
546
     
0.05
%
Savings deposits
   
1,214,480
     
683
     
0.06
%
   
1,135,182
     
652
     
0.06
%
Time deposits
   
817,370
     
8,877
     
1.09
%
   
905,126
     
9,569
     
1.06
%
Total interest bearing deposits
 
$
4,882,597
   
$
14,475
     
0.30
%
 
$
4,786,444
   
$
14,366
     
0.30
%
Short-term borrowings
   
690,036
     
5,996
     
0.87
%
   
497,654
     
2,309
     
0.46
%
Long-term debt
   
93,389
     
2,299
     
2.46
%
   
118,860
     
3,204
     
2.70
%
Junior subordinated debt
   
101,196
     
3,144
     
3.11
%
   
101,196
     
2,627
     
2.60
%
Total interest bearing liabilities
 
$
5,767,218
   
$
25,914
     
0.45
%
 
$
5,504,154
   
$
22,506
     
0.41
%
Demand deposits
   
2,217,785
                     
2,045,465
                 
Other liabilities
   
97,913
                     
110,105
                 
Stockholders' equity
   
943,676
                     
897,230
                 
Total liabilities and stockholders' equity
 
$
9,026,592
                   
$
8,556,954
                 
Net interest income (FTE)
           
287,292
                     
267,990
         
Interest rate spread
                   
3.34
%
                   
3.31
%
Net interest margin
                   
3.47
%
                   
3.43
%
Taxable equivalent adjustment
           
3,799
                     
3,549
         
Net interest income
         
$
283,493
                   
$
264,441
         

(1)
Securities are shown at average amortized cost.
(2)
Excluding unrealized gains or losses.
(3)
For purposes of these computations, nonaccrual loans are included in the average loan balances outstanding.

Note:  Interest income for tax-exempt securities and loans has been adjusted to a FTE basis using the statutory Federal income tax rate of 35%.
 

Page 13 of 13
NBT Bancorp Inc. and Subsidiaries
CONSOLIDATED LOAN BALANCES
(unaudited, dollars in thousands)
 
   
2017
   
2016
 
   
4th Q
   
3rd Q
   
2nd Q
   
1st Q
   
4th Q
 
Residential real estate mortgages
 
$
1,321,695
   
$
1,302,577
   
$
1,275,807
   
$
1,275,774
   
$
1,262,614
 
Commercial
   
1,317,174
     
1,307,560
     
1,342,334
     
1,284,464
     
1,242,701
 
Commercial real estate
   
1,711,095
     
1,654,727
     
1,563,980
     
1,540,472
     
1,543,301
 
Consumer
   
1,740,038
     
1,700,340
     
1,684,936
     
1,669,369
     
1,641,657
 
Home equity
   
494,771
     
501,730
     
500,854
     
502,224
     
507,784
 
Total loans
 
$
6,584,773
   
$
6,466,934
   
$
6,367,911
   
$
6,272,303
   
$
6,198,057