Delaware
|
000-14703
|
16-1268674
|
(State or other jurisdiction of incorporation or organization)
|
(Commission File Number)
|
(I.R.S. Employer Identification No.)
|
☐
|
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))
|
Title of class
|
Trading Symbol
|
Name of exchange on which registered
|
Common Stock, par value $0.01 per share
|
NBTB
|
The NASDAQ Stock Market LLC
|
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 |
99.1 |
Press release of NBT Bancorp Inc. dated July 22, 2019
|
NBT BANCORP INC.
|
||
Date: July 22, 2019
|
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
|
|
607-337-6589
|
• |
Quarterly diluted earnings per share up 4.5% from prior quarter and up 7.8% from prior year
|
• |
Quarter-to-date net income up 4.9% from prior quarter and up 8.7% from prior year
|
• |
FTE net interest margin of 3.63% for the six months ended June 30, 2019, up 6 bps from 2018
|
• |
Full cycle deposit beta of 14.7% through the quarter ending June 30, 20191
|
• |
Tangible equity ratio of 8.41%, up 93 bps from the second quarter of 2018
|
NBT Bancorp Inc. and Subsidiaries
|
Selected Financial Data
|
(unaudited, dollars in thousands except per share data)
|
2019
|
2018
|
|||||||||||||||||||
Profitability:
|
2nd Q
|
1st Q
|
4th Q
|
3rd Q
|
2nd Q
|
|||||||||||||||
Diluted earnings per share
|
$
|
0.69
|
$
|
0.66
|
$
|
0.65
|
$
|
0.68
|
$
|
0.64
|
||||||||||
Weighted average diluted common shares outstanding
|
44,120,377
|
44,081,086
|
44,059,796
|
44,050,557
|
44,016,940
|
|||||||||||||||
Return on average assets (1)
|
1.28
|
%
|
1.24
|
%
|
1.20
|
%
|
1.25
|
%
|
1.21
|
%
|
||||||||||
Return on average equity (1)
|
11.63
|
%
|
11.52
|
%
|
11.34
|
%
|
11.96
|
%
|
11.64
|
%
|
||||||||||
Return on average tangible common equity (1)(3)
|
16.38
|
%
|
16.45
|
%
|
16.37
|
%
|
17.42
|
%
|
17.08
|
%
|
||||||||||
Net interest margin (1)(2)
|
3.61
|
%
|
3.64
|
%
|
3.61
|
%
|
3.57
|
%
|
3.57
|
%
|
6 Months ended June 30,
|
||||||||||||||||||||
Profitability:
|
2019
|
2018
|
||||||||||||||||||
Diluted earnings per share
|
$
|
1.35
|
$
|
1.23
|
||||||||||||||||
Weighted average diluted common shares outstanding
|
44,096,681
|
43,991,731
|
||||||||||||||||||
Return on average assets (1)
|
1.26
|
%
|
1.18
|
%
|
||||||||||||||||
Return on average equity (1)
|
11.57
|
%
|
11.32
|
%
|
||||||||||||||||
Return on average tangible common equity (1)(4)
|
16.41
|
%
|
16.52
|
%
|
||||||||||||||||
Net interest margin (1)(2)
|
3.63
|
%
|
3.57
|
%
|
2019
|
2018
|
|||||||||||||||||||
2nd Q
|
1st Q
|
4th Q
|
3rd Q
|
2nd Q
|
||||||||||||||||
Net income
|
$
|
30,555
|
$
|
29,127
|
$
|
28,652
|
$
|
29,807
|
$
|
28,121
|
||||||||||
Amortization of intangible assets (net of tax)
|
670
|
726
|
734
|
791
|
822
|
|||||||||||||||
Net income, excluding intangibles amortization
|
$
|
31,225
|
$
|
29,853
|
$
|
29,386
|
$
|
30,598
|
$
|
28,943
|
||||||||||
Average stockholders' equity
|
$
|
1,053,750
|
$
|
1,025,753
|
$
|
1,002,822
|
$
|
988,551
|
$
|
969,029
|
||||||||||
Less: average goodwill and other intangibles
|
288,930
|
289,913
|
290,854
|
291,814
|
289,250
|
|||||||||||||||
Average tangible common equity
|
$
|
764,820
|
$
|
735,840
|
$
|
711,968
|
$
|
696,737
|
$
|
679,779
|
6 Months ended June 30,
|
||||||||
2019
|
2018
|
|||||||
Net income
|
$
|
59,682
|
$
|
54,107
|
||||
Amortization of intangible assets (net of tax)
|
1,396
|
1,508
|
||||||
Net income, excluding intangibles amortization
|
$
|
61,078
|
$
|
55,615
|
||||
Average stockholders' equity
|
$
|
1,039,829
|
$
|
964,064
|
||||
Less: average goodwill and other intangibles
|
289,419
|
285,161
|
||||||
Average tangible common equity
|
$
|
750,410
|
$
|
678,903
|
NBT Bancorp Inc. and Subsidiaries
|
Selected Financial Data
|
(unaudited, dollars in thousands except per share data)
|
2019
|
2018
|
|||||||||||||||||||
2nd Q
|
1st Q
|
4th Q
|
3rd Q
|
2nd Q
|
||||||||||||||||
Balance sheet data:
|
||||||||||||||||||||
Securities available for sale
|
$
|
979,696
|
$
|
951,859
|
$
|
998,496
|
$
|
1,101,074
|
$
|
1,192,939
|
||||||||||
Securities held to maturity
|
744,601
|
780,565
|
783,599
|
659,949
|
544,163
|
|||||||||||||||
Net loans
|
6,891,108
|
6,818,907
|
6,815,204
|
6,814,457
|
6,785,721
|
|||||||||||||||
Total assets
|
9,635,718
|
9,533,510
|
9,556,363
|
9,547,284
|
9,467,138
|
|||||||||||||||
Total deposits
|
7,593,706
|
7,617,659
|
7,368,211
|
7,441,290
|
7,344,449
|
|||||||||||||||
Total borrowings
|
794,829
|
719,775
|
1,046,616
|
986,656
|
1,028,971
|
|||||||||||||||
Total liabilities
|
8,560,895
|
8,499,455
|
8,538,454
|
8,553,129
|
8,488,209
|
|||||||||||||||
Stockholders' equity
|
1,074,823
|
1,034,055
|
1,017,909
|
994,155
|
978,929
|
|||||||||||||||
Asset quality:
|
||||||||||||||||||||
Nonaccrual loans
|
$
|
24,669
|
$
|
25,632
|
$
|
25,487
|
$
|
23,301
|
$
|
24,006
|
||||||||||
90 days past due and still accruing
|
2,387
|
3,335
|
5,085
|
4,734
|
2,209
|
|||||||||||||||
Total nonperforming loans
|
27,056
|
28,967
|
30,572
|
28,035
|
26,215
|
|||||||||||||||
Other real estate owned
|
2,203
|
2,222
|
2,441
|
3,271
|
4,349
|
|||||||||||||||
Total nonperforming assets
|
29,259
|
31,189
|
33,013
|
31,306
|
30,564
|
|||||||||||||||
Allowance for loan losses
|
72,165
|
71,405
|
72,505
|
72,805
|
72,450
|
|||||||||||||||
Asset quality ratios (total):
|
||||||||||||||||||||
Allowance for loan losses to total loans
|
1.04
|
%
|
1.04
|
%
|
1.05
|
%
|
1.06
|
%
|
1.06
|
%
|
||||||||||
Total nonperforming loans to total loans
|
0.39
|
%
|
0.42
|
%
|
0.44
|
%
|
0.41
|
%
|
0.38
|
%
|
||||||||||
Total nonperforming assets to total assets
|
0.30
|
%
|
0.33
|
%
|
0.35
|
%
|
0.33
|
%
|
0.32
|
%
|
||||||||||
Allowance for loan losses to total nonperforming loans
|
266.72
|
%
|
246.50
|
%
|
237.16
|
%
|
259.69
|
%
|
276.37
|
%
|
||||||||||
Past due loans to total loans
|
0.52
|
%
|
0.52
|
%
|
0.55
|
%
|
0.53
|
%
|
0.50
|
%
|
||||||||||
Net charge-offs to average loans (1)
|
0.38
|
%
|
0.41
|
%
|
0.39
|
%
|
0.33
|
%
|
0.39
|
%
|
||||||||||
Asset quality ratios (originated) (2):
|
||||||||||||||||||||
Allowance for loan losses to loans
|
1.08
|
%
|
1.09
|
%
|
1.10
|
%
|
1.11
|
%
|
1.11
|
%
|
||||||||||
Nonperforming loans to loans
|
0.38
|
%
|
0.41
|
%
|
0.43
|
%
|
0.39
|
%
|
0.36
|
%
|
||||||||||
Allowance for loan losses to nonperforming loans
|
287.67
|
%
|
265.63
|
%
|
254.92
|
%
|
285.86
|
%
|
306.08
|
%
|
||||||||||
Past due loans to loans
|
0.52
|
%
|
0.52
|
%
|
0.56
|
%
|
0.53
|
%
|
0.50
|
%
|
||||||||||
Capital:
|
||||||||||||||||||||
Equity to assets
|
11.15
|
%
|
10.85
|
%
|
10.65
|
%
|
10.41
|
%
|
10.34
|
%
|
||||||||||
Tangible equity ratio (3)
|
8.41
|
%
|
8.06
|
%
|
7.85
|
%
|
7.59
|
%
|
7.48
|
%
|
||||||||||
Book value per share
|
$
|
24.56
|
$
|
23.64
|
$
|
23.31
|
$
|
22.77
|
$
|
22.43
|
||||||||||
Tangible book value per share (4)
|
$
|
17.97
|
$
|
17.02
|
$
|
16.66
|
$
|
16.10
|
$
|
15.73
|
||||||||||
Tier 1 leverage ratio
|
9.88
|
%
|
9.62
|
%
|
9.52
|
%
|
9.36
|
%
|
9.25
|
%
|
||||||||||
Common equity tier 1 capital ratio
|
10.95
|
%
|
10.69
|
%
|
10.49
|
%
|
10.28
|
%
|
10.04
|
%
|
||||||||||
Tier 1 capital ratio
|
12.24
|
%
|
11.99
|
%
|
11.79
|
%
|
11.58
|
%
|
11.35
|
%
|
||||||||||
Total risk-based capital ratio
|
13.21
|
%
|
12.98
|
%
|
12.78
|
%
|
12.58
|
%
|
12.34
|
%
|
||||||||||
Common stock price (end of period)
|
$
|
37.51
|
$
|
36.01
|
$
|
34.59
|
$
|
38.38
|
$
|
38.15
|
NBT Bancorp Inc. and Subsidiaries
|
Consolidated Balance Sheets
|
(unaudited, dollars in thousands)
|
Assets
|
June 30,
2019
|
December 31,
2018
|
||||||
Cash and due from banks
|
$
|
150,154
|
$
|
175,550
|
||||
Short-term interest bearing accounts
|
39,278
|
5,405
|
||||||
Equity securities, at fair value
|
26,298
|
23,053
|
||||||
Securities available for sale, at fair value
|
979,696
|
998,496
|
||||||
Securities held to maturity (fair value $754,995 and $778,675, respectively)
|
744,601
|
783,599
|
||||||
Federal Reserve and Federal Home Loan Bank stock
|
45,996
|
53,229
|
||||||
Loans held for sale
|
15,662
|
6,943
|
||||||
Loans
|
6,963,273
|
6,887,709
|
||||||
Less allowance for loan losses
|
72,165
|
72,505
|
||||||
Net loans
|
$
|
6,891,108
|
$
|
6,815,204
|
||||
Premises and equipment, net
|
76,652
|
78,970
|
||||||
Goodwill
|
274,769
|
274,769
|
||||||
Intangible assets, net
|
13,738
|
15,599
|
||||||
Bank owned life insurance
|
180,042
|
177,479
|
||||||
Other assets
|
197,724
|
148,067
|
||||||
Total assets
|
$
|
9,635,718
|
$
|
9,556,363
|
||||
Liabilities and stockholders' equity
|
||||||||
Demand (noninterest bearing)
|
$
|
2,336,776
|
$
|
2,361,099
|
||||
Savings, NOW and money market
|
4,280,363
|
4,076,434
|
||||||
Time
|
976,567
|
930,678
|
||||||
Total deposits
|
$
|
7,593,706
|
$
|
7,368,211
|
||||
Short-term borrowings
|
609,366
|
871,696
|
||||||
Long-term debt
|
84,267
|
73,724
|
||||||
Junior subordinated debt
|
101,196
|
101,196
|
||||||
Other liabilities
|
172,360
|
123,627
|
||||||
Total liabilities
|
$
|
8,560,895
|
$
|
8,538,454
|
||||
Total stockholders' equity
|
$
|
1,074,823
|
$
|
1,017,909
|
||||
Total liabilities and stockholders' equity
|
$
|
9,635,718
|
$
|
9,556,363
|
NBT Bancorp Inc. and Subsidiaries
|
Consolidated Statements of Income
|
(unaudited, dollars in thousands except per share data)
|
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
|||||||||||||||
2019
|
2018
|
2019
|
2018
|
|||||||||||||
Interest, fee and dividend income
|
||||||||||||||||
Interest and fees on loans
|
$
|
81,271
|
$
|
74,172
|
$
|
160,592
|
$
|
144,615
|
||||||||
Securities available for sale
|
6,031
|
7,003
|
11,953
|
13,929
|
||||||||||||
Securities held to maturity
|
5,089
|
2,811
|
10,306
|
5,436
|
||||||||||||
Other
|
842
|
781
|
1,726
|
1,547
|
||||||||||||
Total interest, fee and dividend income
|
$
|
93,233
|
$
|
84,767
|
$
|
184,577
|
$
|
165,527
|
||||||||
Interest expense
|
||||||||||||||||
Deposits
|
$
|
10,234
|
$
|
5,079
|
$
|
19,060
|
$
|
9,010
|
||||||||
Short-term borrowings
|
2,760
|
2,455
|
5,997
|
4,421
|
||||||||||||
Long-term debt
|
471
|
452
|
893
|
928
|
||||||||||||
Junior subordinated debt
|
1,141
|
1,040
|
2,309
|
1,941
|
||||||||||||
Total interest expense
|
$
|
14,606
|
$
|
9,026
|
$
|
28,259
|
$
|
16,300
|
||||||||
Net interest income
|
$
|
78,627
|
$
|
75,741
|
$
|
156,318
|
$
|
149,227
|
||||||||
Provision for loan losses
|
7,277
|
8,778
|
13,084
|
16,274
|
||||||||||||
Net interest income after provision for loan losses
|
$
|
71,350
|
$
|
66,963
|
$
|
143,234
|
$
|
132,953
|
||||||||
Noninterest income
|
||||||||||||||||
Insurance and other financial services revenue
|
$
|
5,938
|
$
|
5,826
|
$
|
12,694
|
$
|
12,330
|
||||||||
Service charges on deposit accounts
|
4,224
|
4,246
|
8,460
|
8,218
|
||||||||||||
ATM and debit card fees
|
6,156
|
5,816
|
11,681
|
11,089
|
||||||||||||
Retirement plan administration fees
|
7,836
|
7,296
|
15,570
|
12,635
|
||||||||||||
Trust
|
4,731
|
5,265
|
9,282
|
10,143
|
||||||||||||
Bank owned life insurance income
|
1,186
|
1,217
|
2,563
|
2,564
|
||||||||||||
Net securities (losses) gains
|
(69
|
)
|
91
|
(12
|
)
|
163
|
||||||||||
Other
|
4,239
|
4,401
|
7,824
|
8,293
|
||||||||||||
Total noninterest income
|
$
|
34,241
|
$
|
34,158
|
$
|
68,062
|
$
|
65,435
|
||||||||
Noninterest expense
|
||||||||||||||||
Salaries and employee benefits
|
$
|
38,567
|
$
|
37,726
|
$
|
77,923
|
$
|
74,293
|
||||||||
Occupancy
|
5,443
|
5,535
|
11,718
|
11,654
|
||||||||||||
Data processing and communications
|
4,693
|
4,508
|
9,107
|
8,787
|
||||||||||||
Professional fees and outside services
|
3,359
|
3,336
|
7,027
|
6,828
|
||||||||||||
Equipment
|
4,518
|
4,151
|
9,275
|
8,189
|
||||||||||||
Office supplies and postage
|
1,577
|
1,504
|
3,168
|
3,077
|
||||||||||||
FDIC expense
|
949
|
1,092
|
1,966
|
2,293
|
||||||||||||
Advertising
|
641
|
700
|
1,144
|
1,037
|
||||||||||||
Amortization of intangible assets
|
893
|
1,096
|
1,861
|
2,010
|
||||||||||||
Loan collection and other real estate owned, net
|
961
|
908
|
1,746
|
2,245
|
||||||||||||
Other
|
4,630
|
4,332
|
9,756
|
8,747
|
||||||||||||
Total noninterest expense
|
$
|
66,231
|
$
|
64,888
|
$
|
134,691
|
$
|
129,160
|
||||||||
Income before income tax expense
|
$
|
39,360
|
$
|
36,233
|
$
|
76,605
|
$
|
69,228
|
||||||||
Income tax expense
|
8,805
|
8,112
|
16,923
|
15,121
|
||||||||||||
Net income
|
$
|
30,555
|
$
|
28,121
|
$
|
59,682
|
$
|
54,107
|
||||||||
Earnings Per Share
|
||||||||||||||||
Basic
|
$
|
0.70
|
$
|
0.64
|
$
|
1.36
|
$
|
1.24
|
||||||||
Diluted
|
$
|
0.69
|
$
|
0.64
|
$
|
1.35
|
$
|
1.23
|
NBT Bancorp Inc. and Subsidiaries
|
Quarterly Consolidated Statements of Income
|
(unaudited, dollars in thousands except per share data)
|
2019
|
2018
|
|||||||||||||||||||
2nd Q
|
1st Q
|
4th Q
|
3rd Q
|
2nd Q
|
||||||||||||||||
Interest, fee and dividend income
|
||||||||||||||||||||
Interest and fees on loans
|
$
|
81,271
|
$
|
79,321
|
$
|
78,963
|
$
|
77,249
|
$
|
74,172
|
||||||||||
Securities available for sale
|
6,031
|
5,922
|
6,332
|
6,659
|
7,003
|
|||||||||||||||
Securities held to maturity
|
5,089
|
5,217
|
4,344
|
3,462
|
2,811
|
|||||||||||||||
Other
|
842
|
884
|
885
|
834
|
781
|
|||||||||||||||
Total interest, fee and dividend income
|
$
|
93,233
|
$
|
91,344
|
$
|
90,524
|
$
|
88,204
|
$
|
84,767
|
||||||||||
Interest expense
|
||||||||||||||||||||
Deposits
|
$
|
10,234
|
$
|
8,826
|
$
|
6,977
|
$
|
6,157
|
$
|
5,079
|
||||||||||
Short-term borrowings
|
2,760
|
3,237
|
3,131
|
3,000
|
2,455
|
|||||||||||||||
Long-term debt
|
471
|
422
|
431
|
431
|
452
|
|||||||||||||||
Junior subordinated debt
|
1,141
|
1,168
|
1,110
|
1,089
|
1,040
|
|||||||||||||||
Total interest expense
|
$
|
14,606
|
$
|
13,653
|
$
|
11,649
|
$
|
10,677
|
$
|
9,026
|
||||||||||
Net interest income
|
$
|
78,627
|
$
|
77,691
|
$
|
78,875
|
$
|
77,527
|
$
|
75,741
|
||||||||||
Provision for loan losses
|
7,277
|
5,807
|
6,528
|
6,026
|
8,778
|
|||||||||||||||
Net interest income after provision for loan losses
|
$
|
71,350
|
$
|
71,884
|
$
|
72,347
|
$
|
71,501
|
$
|
66,963
|
||||||||||
Noninterest income
|
||||||||||||||||||||
Insurance and other financial services revenue
|
$
|
5,938
|
$
|
6,756
|
$
|
5,843
|
$
|
6,172
|
$
|
5,826
|
||||||||||
Service charges on deposit accounts
|
4,224
|
4,236
|
4,503
|
4,503
|
4,246
|
|||||||||||||||
ATM and debit card fees
|
6,156
|
5,525
|
5,704
|
5,906
|
5,816
|
|||||||||||||||
Retirement plan administration fees
|
7,836
|
7,734
|
7,113
|
7,244
|
7,296
|
|||||||||||||||
Trust
|
4,731
|
4,551
|
4,573
|
4,808
|
5,265
|
|||||||||||||||
Bank owned life insurance income
|
1,186
|
1,377
|
1,239
|
1,288
|
1,217
|
|||||||||||||||
Net securities (losses) gains
|
(69
|
)
|
57
|
(6,916
|
)
|
412
|
91
|
|||||||||||||
Other
|
4,239
|
3,585
|
3,887
|
3,048
|
4,401
|
|||||||||||||||
Total noninterest income
|
$
|
34,241
|
$
|
33,821
|
$
|
25,946
|
$
|
33,381
|
$
|
34,158
|
||||||||||
Noninterest expense
|
||||||||||||||||||||
Salaries and employee benefits
|
$
|
38,567
|
$
|
39,356
|
$
|
38,998
|
$
|
38,394
|
$
|
37,726
|
||||||||||
Occupancy
|
5,443
|
6,275
|
5,284
|
5,380
|
5,535
|
|||||||||||||||
Data processing and communications
|
4,693
|
4,414
|
4,431
|
4,434
|
4,508
|
|||||||||||||||
Professional fees and outside services
|
3,359
|
3,668
|
3,968
|
3,580
|
3,336
|
|||||||||||||||
Equipment
|
4,518
|
4,757
|
4,529
|
4,319
|
4,151
|
|||||||||||||||
Office supplies and postage
|
1,577
|
1,591
|
1,564
|
1,563
|
1,504
|
|||||||||||||||
FDIC expense
|
949
|
1,017
|
1,135
|
1,223
|
1,092
|
|||||||||||||||
Advertising
|
641
|
503
|
1,006
|
739
|
700
|
|||||||||||||||
Amortization of intangible assets
|
893
|
968
|
978
|
1,054
|
1,096
|
|||||||||||||||
Loan collection and other real estate owned, net
|
961
|
785
|
738
|
1,234
|
908
|
|||||||||||||||
Other
|
4,630
|
5,126
|
6,273
|
4,577
|
4,332
|
|||||||||||||||
Total noninterest expense
|
$
|
66,231
|
$
|
68,460
|
$
|
68,904
|
$
|
66,497
|
$
|
64,888
|
||||||||||
Income before income tax expense
|
$
|
39,360
|
$
|
37,245
|
$
|
29,389
|
$
|
38,385
|
$
|
36,233
|
||||||||||
Income tax expense
|
8,805
|
8,118
|
737
|
8,578
|
8,112
|
|||||||||||||||
Net income
|
$
|
30,555
|
$
|
29,127
|
$
|
28,652
|
$
|
29,807
|
$
|
28,121
|
||||||||||
Earnings Per Share
|
||||||||||||||||||||
Basic
|
$
|
0.70
|
$
|
0.67
|
$
|
0.66
|
$
|
0.68
|
$
|
0.64
|
||||||||||
Diluted
|
$
|
0.69
|
$
|
0.66
|
$
|
0.65
|
$
|
0.68
|
$
|
0.64
|
NBT Bancorp Inc. and Subsidiaries
|
Average Quarterly Balance Sheets
|
(unaudited, dollars in thousands)
|
Average
Balance
|
Yield /
Rates
|
Average
Balance
|
Yield /
Rates
|
Average
Balance
|
Yield /
Rates
|
Average
Balance
|
Yield /
Rates
|
Average
Balance
|
Yield /
Rates
|
|||||||||||||||||||||||||||||||
Q2 - 2019
|
Q1 - 2019
|
Q4 - 2018
|
Q3 - 2018
|
Q2 - 2018
|
||||||||||||||||||||||||||||||||||||
Assets
|
||||||||||||||||||||||||||||||||||||||||
Short-term interest bearing accounts
|
$
|
25,783
|
1.28
|
%
|
$
|
9,065
|
4.07
|
%
|
$
|
3,780
|
5.25
|
%
|
$
|
3,328
|
6.08
|
%
|
$
|
3,574
|
5.16
|
%
|
||||||||||||||||||||
Securities available for sale (1) (3)
|
981,079
|
2.47
|
%
|
984,704
|
2.45
|
%
|
1,104,198
|
2.29
|
%
|
1,197,910
|
2.22
|
%
|
1,266,304
|
2.23
|
%
|
|||||||||||||||||||||||||
Securities held to maturity (1) (3)
|
770,651
|
2.83
|
%
|
782,570
|
2.90
|
%
|
688,840
|
2.73
|
%
|
591,220
|
2.58
|
%
|
503,501
|
2.50
|
%
|
|||||||||||||||||||||||||
Investment in FRB and FHLB Banks
|
46,179
|
6.60
|
%
|
49,152
|
6.54
|
%
|
47,689
|
6.95
|
%
|
50,107
|
6.20
|
%
|
48,184
|
6.12
|
%
|
|||||||||||||||||||||||||
Loans (2) (3)
|
6,958,299
|
4.69
|
%
|
6,886,672
|
4.68
|
%
|
6,876,341
|
4.56
|
%
|
6,839,565
|
4.49
|
%
|
6,750,710
|
4.41
|
%
|
|||||||||||||||||||||||||
Total interest earning assets
|
$
|
8,781,991
|
4.28
|
%
|
$
|
8,712,163
|
4.28
|
%
|
$
|
8,720,848
|
4.14
|
%
|
$
|
8,682,130
|
4.05
|
%
|
$
|
8,572,273
|
3.99
|
%
|
||||||||||||||||||||
Other assets
|
816,748
|
795,585
|
769,302
|
776,219
|
766,604
|
|||||||||||||||||||||||||||||||||||
Total assets
|
$
|
9,598,739
|
$
|
9,507,748
|
$
|
9,490,150
|
$
|
9,458,349
|
$
|
9,338,877
|
||||||||||||||||||||||||||||||
Liabilities and stockholders' equity
|
||||||||||||||||||||||||||||||||||||||||
Money market deposit accounts
|
$
|
1,916,045
|
1.16
|
%
|
$
|
1,804,053
|
0.99
|
%
|
$
|
1,745,980
|
0.65
|
%
|
$
|
1,724,853
|
0.58
|
%
|
$
|
1,699,956
|
0.43
|
%
|
||||||||||||||||||||
NOW deposit accounts
|
1,127,413
|
0.13
|
%
|
1,135,213
|
0.16
|
%
|
1,166,383
|
0.18
|
%
|
1,164,513
|
0.17
|
%
|
1,222,889
|
0.16
|
%
|
|||||||||||||||||||||||||
Savings deposits
|
1,282,084
|
0.06
|
%
|
1,252,042
|
0.06
|
%
|
1,250,703
|
0.06
|
%
|
1,279,520
|
0.06
|
%
|
1,289,062
|
0.06
|
%
|
|||||||||||||||||||||||||
Time deposits
|
953,698
|
1.73
|
%
|
942,457
|
1.64
|
%
|
921,252
|
1.47
|
%
|
881,792
|
1.33
|
%
|
858,080
|
1.22
|
%
|
|||||||||||||||||||||||||
Total interest bearing deposits
|
$
|
5,279,240
|
0.78
|
%
|
$
|
5,133,765
|
0.70
|
%
|
$
|
5,084,318
|
0.54
|
%
|
$
|
5,050,678
|
0.48
|
%
|
$
|
5,069,987
|
0.40
|
%
|
||||||||||||||||||||
Short-term borrowings
|
620,898
|
1.78
|
%
|
712,306
|
1.84
|
%
|
724,693
|
1.71
|
%
|
766,372
|
1.55
|
%
|
706,694
|
1.39
|
%
|
|||||||||||||||||||||||||
Long-term debt
|
82,414
|
2.29
|
%
|
73,707
|
2.32
|
%
|
73,735
|
2.32
|
%
|
73,762
|
2.32
|
%
|
84,676
|
2.14
|
%
|
|||||||||||||||||||||||||
Junior subordinated debt
|
101,196
|
4.52
|
%
|
101,196
|
4.68
|
%
|
101,196
|
4.35
|
%
|
101,196
|
4.27
|
%
|
101,196
|
4.12
|
%
|
|||||||||||||||||||||||||
Total interest bearing liabilities
|
$
|
6,083,748
|
0.96
|
%
|
$
|
6,020,974
|
0.92
|
%
|
$
|
5,983,942
|
0.77
|
%
|
$
|
5,992,008
|
0.71
|
%
|
$
|
5,962,553
|
0.61
|
%
|
||||||||||||||||||||
Demand deposits
|
2,298,867
|
2,309,531
|
2,373,235
|
2,356,216
|
2,294,023
|
|||||||||||||||||||||||||||||||||||
Other liabilities
|
162,374
|
151,490
|
130,151
|
121,574
|
113,272
|
|||||||||||||||||||||||||||||||||||
Stockholders' equity
|
1,053,750
|
1,025,753
|
1,002,822
|
988,551
|
969,029
|
|||||||||||||||||||||||||||||||||||
Total liabilities and stockholders' equity
|
$
|
9,598,739
|
$
|
9,507,748
|
$
|
9,490,150
|
$
|
9,458,349
|
$
|
9,338,877
|
||||||||||||||||||||||||||||||
Interest rate spread
|
3.32
|
%
|
3.36
|
%
|
3.37
|
%
|
3.34
|
%
|
3.38
|
%
|
||||||||||||||||||||||||||||||
Net interest margin (FTE) (3)
|
3.61
|
%
|
3.64
|
%
|
3.61
|
%
|
3.57
|
%
|
3.57
|
%
|
NBT Bancorp Inc. and Subsidiaries
|
Average Year-to-Date Balance Sheets
|
(unaudited, dollars in thousands)
|
Average
Balance |
Interest
|
Yield/
Rates |
Average
Balance |
Interest
|
Yield/
Rates |
|||||||||||||||||||
Six Months ended June 30,
|
2019
|
2018
|
||||||||||||||||||||||
Assets
|
||||||||||||||||||||||||
Short-term interest bearing accounts
|
$
|
17,471
|
$
|
174
|
2.01
|
%
|
$
|
3,198
|
$
|
82
|
5.17
|
%
|
||||||||||||
Securities available for sale (1) (3)
|
982,881
|
11,984
|
2.46
|
%
|
1,269,949
|
14,017
|
2.23
|
%
|
||||||||||||||||
Securities held to maturity (1) (3)
|
776,577
|
11,043
|
2.87
|
%
|
492,996
|
6,081
|
2.49
|
%
|
||||||||||||||||
Investment in FRB and FHLB Banks
|
47,657
|
1,552
|
6.57
|
%
|
47,518
|
1,465
|
6.22
|
%
|
||||||||||||||||
Loans (2) (3)
|
6,922,684
|
160,768
|
4.68
|
%
|
6,672,016
|
144,825
|
4.38
|
%
|
||||||||||||||||
Total interest earning assets
|
$
|
8,747,270
|
$
|
185,521
|
4.28
|
%
|
$
|
8,485,677
|
$
|
166,470
|
3.96
|
%
|
||||||||||||
Other assets
|
806,225
|
756,444
|
||||||||||||||||||||||
Total assets
|
$
|
9,553,495
|
$
|
9,242,121
|
||||||||||||||||||||
Liabilities and stockholders' equity
|
||||||||||||||||||||||||
Money market deposit accounts
|
$
|
1,860,358
|
$
|
9,974
|
1.08
|
%
|
$
|
1,677,755
|
$
|
2,933
|
0.35
|
%
|
||||||||||||
NOW deposit accounts
|
1,131,291
|
817
|
0.15
|
%
|
1,216,992
|
882
|
0.15
|
%
|
||||||||||||||||
Savings deposits
|
1,267,146
|
362
|
0.06
|
%
|
1,268,859
|
354
|
0.06
|
%
|
||||||||||||||||
Time deposits
|
948,109
|
7,907
|
1.68
|
%
|
830,671
|
4,841
|
1.18
|
%
|
||||||||||||||||
Total interest bearing deposits
|
$
|
5,206,904
|
$
|
19,060
|
0.74
|
%
|
$
|
4,994,277
|
$
|
9,010
|
0.36
|
%
|
||||||||||||
Short-term borrowings
|
666,349
|
5,997
|
1.81
|
%
|
709,442
|
4,421
|
1.26
|
%
|
||||||||||||||||
Long-term debt
|
78,085
|
893
|
2.31
|
%
|
86,749
|
928
|
2.16
|
%
|
||||||||||||||||
Junior subordinated debt
|
101,196
|
2,309
|
4.60
|
%
|
101,196
|
1,941
|
3.87
|
%
|
||||||||||||||||
Total interest bearing liabilities
|
$
|
6,052,534
|
$
|
28,259
|
0.94
|
%
|
$
|
5,891,664
|
$
|
16,300
|
0.56
|
%
|
||||||||||||
Demand deposits
|
2,304,169
|
2,277,083
|
||||||||||||||||||||||
Other liabilities
|
156,963
|
109,310
|
||||||||||||||||||||||
Stockholders' equity
|
1,039,829
|
964,064
|
||||||||||||||||||||||
Total liabilities and stockholders' equity
|
$
|
9,553,495
|
$
|
9,242,121
|
||||||||||||||||||||
Net interest income (FTE)
|
$
|
157,262
|
$
|
150,170
|
||||||||||||||||||||
Interest rate spread
|
3.34
|
%
|
3.40
|
%
|
||||||||||||||||||||
Net interest margin (FTE) (3)
|
3.63
|
%
|
3.57
|
%
|
||||||||||||||||||||
Taxable equivalent adjustment
|
$
|
944
|
$
|
943
|
||||||||||||||||||||
Net interest income
|
$
|
156,318
|
$
|
149,227
|
NBT Bancorp Inc. and Subsidiaries
|
Consolidated Loan Balances
|
(unaudited, dollars in thousands)
|
2019
|
2018
|
|||||||||||||||||||
2nd Q
|
1st Q
|
4th Q
|
3rd Q
|
2nd Q
|
||||||||||||||||
Commercial
|
$
|
1,299,784
|
$
|
1,306,551
|
$
|
1,291,568
|
$
|
1,310,262
|
$
|
1,299,437
|
||||||||||
Commercial real estate
|
2,025,280
|
1,943,931
|
1,930,742
|
1,902,315
|
1,891,119
|
|||||||||||||||
Residential real estate mortgages
|
1,404,079
|
1,390,411
|
1,380,836
|
1,373,487
|
1,350,336
|
|||||||||||||||
Dealer finance
|
1,189,670
|
1,191,111
|
1,216,144
|
1,229,700
|
1,252,843
|
|||||||||||||||
Specialty lending
|
519,974
|
529,144
|
524,928
|
521,396
|
507,151
|
|||||||||||||||
Home equity
|
456,754
|
463,582
|
474,566
|
480,761
|
488,493
|
|||||||||||||||
Other consumer
|
67,732
|
65,582
|
68,925
|
69,341
|
68,792
|
|||||||||||||||
Total loans
|
$
|
6,963,273
|
$
|
6,890,312
|
$
|
6,887,709
|
$
|
6,887,262
|
$
|
6,858,171
|