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)
|
|
(Former name or former address, if changed since last report)
|
☐ |
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))
|
Item 2.02 |
Results of Operations and Financial Condition
|
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
|
NBT BANCORP INC.
|
||
Date: January 23, 2018
|
By:
|
/s/ Michael J. Chewens
|
Michael J. Chewens
|
||
Senior Executive Vice President
|
||
and Chief Financial Officer
|
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
|
· |
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
|
Page 3 of 13
|
Page 4 of 13
|
Page 5 of 13
|
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
|
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
|
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.
|
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.
|
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
|