Attached files

file filename
8-K - 8-K - NBT BANCORP INCbrhc10023580_8k.htm

Exhibit 99.1

1

FOR IMMEDIATE RELEASE
ATTENTION: FINANCIAL AND BUSINESS EDITORS

Contact:
John H. Watt, Jr., President and CEO
John V. Moran, Executive Vice President and CFO
NBT Bancorp Inc.
52 South Broad Street
Norwich, NY 13815
607-337-6589

NBT BANCORP INC. ANNOUNCES FIRST QUARTER NET INCOME OF $39.8 MILLION ($0.91 PER DILUTED COMMON SHARE); APPROVES DIVIDEND

NORWICH, NY (April 26, 2021) – NBT Bancorp Inc. (“NBT” or the “Company”) (NASDAQ: NBTB) reported net income and diluted earnings per share for the three months ended March 31, 2021.
 
Net income for the three months ended March 31, 2021 was $39.8 million, or $0.91 per diluted common share. Net income increased $5.7 million from the previous quarter primarily due to lower provision for loan losses and branch optimization charges recognized in the previous quarter. Net income increased $29.5 million from the first quarter of 2020 due to the adoption of the Current Expected Credit Losses (“CECL”) accounting methodology, including the estimated impact of the COVID-19 pandemic on expected credit losses, which resulted in first quarter 2020 provision for loan losses of $29.6 million.

Pre-provision net revenue (“PPNR”)1 for the first quarter of 2021 was $47.5 million compared to $48.2 million in the previous quarter and $44.9 million in the first quarter of 2020.
 
CEO Comments

“The results for the first quarter of 2021 demonstrate the resiliency of our banking platform. We drove commercial loan growth and experienced increased levels of consumer activity. Our mortgage pipeline is strong, and our indirect auto business exceeded production targets,” said NBT President and CEO John H. Watt, Jr. “We are optimistic about the prospects for the rest of the year driven by pent up demand and a snap back in many sectors of the economy that we anticipate will occur as the markets we serve continue to open up. Sustained levels of excellent credit quality allow for plenty of optionality in the deployment of capital which will drive growth. Record Assets Under Management and Administration in our wealth management business exceeded $9 billion. Finally, we leaned heavily into the Paycheck Protection Program in the latest round of funding to support the Main Street businesses and non-profits that are the backbone of the communities we serve.”


2
First Quarter Financial Highlights

Net Income
Net income of $39.8 million
Diluted earnings per share of $0.91
Net Interest Income / NIM
Net interest income on a fully taxable equivalent basis was $79.4 million1
Net interest margin (“NIM”) on a fully taxable equivalent basis was 3.17%1, down 3 basis points (“bps”) from the prior quarter
PPNR
PPNR1 was $47.5 million compared to $48.2 million in the fourth quarter of 2020 and $44.9 million in the first quarter of 2020
Loans and Credit Quality
Period end loans were $7.6 billion, up 7%, annualized, from December 31, 2020
Excluding $536 million of Paycheck Protection Program (“PPP”) loans at March 31, 2021, period end loans increased $29 million or 0.4% from December 31, 2020
Allowance for loan losses to total loans of 1.38% (1.48% excluding PPP loans and related allowance), down 9 bps from the fourth quarter (down 8 bps excluding PPP loans and related allowance)
Net charge-offs to average loans was 0.12%, annualized (0.13% excluding PPP loans)
Nonperforming assets to total assets was 0.41% (0.43% excluding PPP loans)
Capital
Tangible book value per share2 grew 1% for the quarter and 9% from prior year to $20.71 at March 31, 2021
Tangible equity to assets of 8.00%1
CET1 ratio of 12.13%; Leverage ratio of 9.60%

Loans


Period end total loans were $7.6 billion at March 31, 2021 and $7.5 billion at December 31, 2020.

Excluding PPP loans, period end loans increased $28.9 million from December 31, 2020. Commercial and industrial loans increased $3.6 million to $1.3 billion; commercial real estate loans increased $57.5 million to $2.4 billion; and total consumer loans decreased $32.2 million to $3.4 billion.

Total PPP loans as of March 31, 2021 were $536 million (net of unamortized fees). The following activity occurred during the first quarter of 2021:

o
$250 million in originations

o
$132.8 million of loans forgiven

o
$6.2 million recognized into interest income

Commercial line of credit utilization rate was 22% at March 31, 2021 consistent with 22% at December 31, 2020 and compared to 32% at March 31, 2020.

Deposits


Average total deposits in the first quarter of 2021 were $9.3 billion, compared to $9.1 billion in the fourth quarter of 2020, driven by increases in non-interest bearing demand deposit accounts and savings deposit accounts.

Loan to deposit ratio was 77.8% at March 31, 2021, compared to 82.6% at December 31, 2020.


3
Net Interest Income and Net Interest Margin
 

Net interest income for the first quarter of 2021 was $79.1 million, down $1.1 million or 1.3% from the fourth quarter of 2020 and up $1.9 million or 2.4% from the first quarter of 2020.

The NIM on a fully taxable equivalent (“FTE”) basis for the first quarter of 2021 was 3.17%, down 3 bps from the fourth quarter of 2020 and down 35 bps from the first quarter of 2020. The net impact of PPP loans and excess liquidity impacted the NIM by 8 bps in the both the first quarter and fourth quarter of 2020. Excluding the impact of PPP lending and excess liquidity from each quarter, the NIM decreased 3 bps from the prior quarter primarily due to an 8 bps decline in earning asset yields partially offset by a 6 bps decline in the cost of interest bearing liabilities and a $141 million increase in average checking deposit account balances during the quarter.

Earning asset yields for the three months ended March 31, 2021 were down 8 bps from the prior quarter and down 69 bps from the same quarter in the prior year. Earning assets grew $155.5 million or 1.6% from the prior quarter and grew $1.3 billion or 14.4% from the same quarter in the prior year. The following are highlights from the prior quarter:

o
Excess liquidity resulted in a $34.8 million increase in the average balances of short-term interest bearing accounts.

o
The average balance of investment securities increased $83.0 million while yields declined 6 bps.

o
Loan yields decreased 4 bps to 4.02% for the quarter. Excluding PPP loans, yields decreased 7 bps from the prior quarter driven by a 12 bps yield reduction in the commercial loan portfolio.

Total cost of deposits was 0.14% for the first quarter of 2021, down 3 bps from the prior quarter and down 34 bps from the same period in the prior year.

The cost of interest-bearing liabilities for the three months ended March 31, 2021 was 0.34%, down 6 bps compared to the prior quarter of 0.40% and down 48 bps from the first quarter of 2020 of 0.82%.

o
Cost of interest-bearing deposits decreased 5 bps from the prior quarter and decreased 48 bps from the same quarter in 2020.

Credit Quality and Allowance for Credit Losses


Net charge-offs to total average loans of 12 bps (13 bps excluding PPP loans) compared to 21 bps (22 bps excluding PPP loans) in the prior quarter and 32 bps in the first quarter of 2020. The decrease in charge-offs during the first quarter of 2021 was primarily due to lower charge-offs in commercial and indirect auto, which continue to be at lower levels due to pandemic relief programs.

Nonperforming assets to total assets was 0.41% (0.43% excluding PPP loans) compared to 0.45% (0.47% excluding PPP loans) at December 31, 2020.

Provision expense for the three months ended March 31, 2021 was ($2.8) million and net charge-offs were $2.2 million. Provision expense decreased $2.2 million from the fourth quarter of 2020 and decreased $32.4 million from the first quarter of 2020. The decrease in provision expense from the prior quarter and first quarter of 2020 was primarily due to the reduction in the level of allowance for loan losses resulting from an improved economic forecast.


4

The allowance for loan losses was $105.0 million or 1.38% (1.48% excluding PPP loans and related allowance) of total loans compared to 1.47% (1.56% excluding PPP loans and related allowance) at December 31, 2020. The decrease in the level of allowance for credit losses was primarily due to the positive impact the forecasted improving economic conditions had on expected credit losses.

As of April 12, 2021, 1.0% of loans (loans outstanding as of March 31, 2021; excluding PPP balances) are in payment deferral programs which is down from the second quarter 2020 peak of 14.9%.

The reserve for unfunded loan commitments decreased to $5.9 million at March 31, 2021 compared to the prior quarter at $6.4 million.

Noninterest Income
 

Total noninterest income, excluding securities gains (losses), was $36.6 million for the three months ended March 31, 2021, down $1.4 million from the prior quarter and up $0.3 million from the prior year quarter.

Service charges on deposit accounts were lower than the prior quarter and lower than the first quarter of 2020. Overdraft charges have been lower during the COVID-19 pandemic.

ATM and debit card fees were comparable to the prior quarter and higher compared to the first quarter of 2020 due to increased volume and higher per transaction rates.

Retirement plan administration fees were higher than the prior quarter driven by market performance and organic growth, and higher than the first quarter of 2020 due to the April 1, 2020 acquisition of Alliance Benefit Group of Illinois, Inc. (“ABG”) contributing $1.7 million in revenues during the first quarter of 2021 and $1.5 million during the fourth quarter of 2020.

The decrease in other noninterest income from the prior quarter was primarily due to lower loan swap fee income and the decrease from the first quarter of 2020 was driven by lower loan swap fee income combined with lower mortgage banking income.

Noninterest Expense


Total noninterest expense for the first quarter of 2021 was down 9.7% from the previous quarter and down 4.2% from the first quarter of 2020, primarily due to $4.1 million in branch optimization costs incurred during the fourth quarter of 2020.

Salaries and benefits increased from the prior quarter due to seasonally higher payroll taxes and stock-based compensation expenses and increased from the first quarter of 2020 driven by the addition of ABG’s salaries and benefits.

Data processing and communications increased from the prior quarter and the first quarter of 2020 driven by charges related to the addition of a digitized PPP platform.

Professional fees and outside services decreased from the prior quarter due to timing of initiatives.

Other expenses decreased $7.4 million from the prior quarter due to $4.1 million in branch optimization charges recognized in the prior quarter, a $1.4 million decrease in the provision for the reserve for unfunded commitments, lower travel training expenses and lower pension costs. The decrease from the first quarter of 2020 was due to a $2.5 million decrease in the reserve for unfunded commitments, lower travel training expenses during the COVID-19 pandemic and lower pension costs.


5
Income Taxes


The effective tax rate was 21.9% for the first quarter of 2021 compared to 21.6% for the fourth quarter of 2020 and 14.2% for the first quarter of 2020. The increase from the first quarter of 2020 was due to a higher level of taxable income relative to total income.

Capital


Capital ratios remain strong with tangible common equity to tangible assets1 at 8.00%. Tangible book value per share2 grew 1% from the prior quarter and 9% from the prior year quarter to $20.71.

March 31, 2021 CET1 capital ratio of 12.13%, leverage ratio of 9.60 % and total risk-based capital ratio of 15.92 %.

Stock Repurchase and Dividend


The Company purchased 257,031 shares of common stock during the first quarter of 2021 at a weighted average price of $35.09 excluding commissions. As of March 31, 2021, there were 1,742,969 shares available for repurchase under this plan, which expires on December 31, 2021.

The Board of Directors approved a second-quarter cash dividend of $0.27 per share at a meeting held today. The dividend will be paid on June 15, 2021 to shareholders of record as of June 1, 2021.

Conference Call and Webcast

The Company will host a conference call at 8:30 a.m. (Eastern) Tuesday, April 27, 2021, to review first quarter 2021 financial results. The audio webcast link, along with the corresponding presentation slides, will be available on the Company’s Event Calendar page at https://stockholderinfo.nbtbancorp.com/events-calendar/upcoming-events and will be archived for twelve months.

Corporate Overview

NBT Bancorp Inc. is a financial holding company headquartered in Norwich, NY, with total assets of $11.5 billion at March 31, 2021. 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 141 banking locations in New York, Pennsylvania, Vermont, Massachusetts, New Hampshire and Maine, and is currently entering Connecticut. EPIC Retirement Plan Services, based in Rochester, NY, is a full-service 401(k) plan recordkeeping firm. NBT Insurance Agency, LLC, based in Norwich, NY, is a full-service insurance agency. More information about NBT and its divisions is available online at: www.nbtbancorp.com, www.nbtbank.com, www.epicrps.com and www.nbtinsurance.com.


6
Forward-Looking Statements
 
This news release contains forward-looking statements, as defined in the Private Securities Litigation Reform Act of 1995. These statements may be identified by the use of phrases such as “anticipate,” “believe,” “expect,” “forecasts,” “projects,” “will,” “can,” “would,” “should,” “could,” “may,” or other similar terms. There are a number of factors, many of which are beyond the Company’s control that could cause actual results to differ materially from those contemplated by 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) local, regional, national and international economic conditions and the impact they may have on the Company and its customers and the Company’s assessment of that impact; (2) changes in the level of nonperforming assets and charge-offs; (3) changes in estimates of future reserve requirements based upon the periodic review thereof under relevant regulatory and accounting requirements; (4) the effects of and changes in trade and monetary and fiscal policies and laws, including the interest rate policies of the Federal Reserve Board (“FRB”); (5) inflation, interest rate, securities market and monetary fluctuations; (6) political instability; (7) acts of war or terrorism; (8) the timely development and acceptance of new products and services and perceived overall value of these products and services by users; (9) changes in consumer spending, borrowings and savings habits; (10) changes in the financial performance and/or condition of the Company’s borrowers; (11) technological changes; (12) acquisitions and integration of acquired businesses; (13) the ability to increase market share and control expenses; (14) changes in the competitive environment among financial holding companies; (15) the effect of changes in laws and regulations (including laws and regulations concerning taxes, banking, securities and insurance) with which the Company and its subsidiaries must comply, including those under the Dodd-Frank Act, Economic Growth, Regulatory Relief, Consumer Protection Act of 2018, Coronavirus Aid, Relief and Economic Security Act (“CARES Act”), and other legislative and regulatory responses to the coronavirus (“COVID-19”) pandemic; (16) the effect of changes in accounting policies and practices, as may be adopted by the regulatory agencies, as well as the Public Company Accounting Oversight Board, the Financial Accounting Standards Board (“FASB”) and other accounting standard setters; (17) changes in the Company’s organization, compensation and benefit plans; (18) the costs and effects of legal and regulatory developments including the resolution of legal proceedings or regulatory or other governmental inquiries and the results of regulatory examinations or reviews; (19) greater than expected costs or difficulties related to the integration of new products and lines of business; (20) the adverse impact on the U.S. economy, including the markets in which we operate, of the novel coronavirus, which causes COVID-19 global pandemic; and (21) the Company’s success at managing the risks involved in the foregoing items.


7
Currently, one of the most significant factors that could cause actual outcomes to differ materially from the Company’s forward-looking statements is the potential adverse effect of the current COVID-19 pandemic on the financial condition, results of operations, cash flows and performance of the Company, its customers and the global economy and financial markets. The extent to which the COVID-19 pandemic impacts the Company will depend on future developments, which are highly uncertain and cannot be predicted with confidence, including the scope, severity and duration of the pandemic and its impact on the Company’s customers and demand for financial services, the actions governments, businesses and individuals take in response to the pandemic, the impact of the COVID-19 pandemic and actions taken in response to the pandemic on global and regional economies, national and local economic activity, and the pace of recovery when the COVID-19 pandemic subsides, among others. Moreover, investors are cautioned to interpret many of the risks identified under the section entitled “Risk Factors” in our Form 10-K for the year ended December 31, 2020 as being heightened as a result of the ongoing and numerous adverse impacts of the COVID-19 pandemic. The Company cautions readers not place undue reliance on any forward-looking statements, which speak only as of the date made, and advises readers that various factors including, but not limited to, those described above and other factors discussed in the Company’s annual and quarterly reports previously filed with the SEC, could affect the Company’s financial performance and could cause the Company’s actual results or circumstances for future periods to differ materially from those anticipated or projected. Unless required by law, the Company does not undertake, and specifically disclaims any obligations to, publicly release any revisions that may be made to any forward-looking statements to reflect the occurrence of anticipated or unanticipated events or circumstances after the date of such statements.

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”). 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 provide useful information that is important to an understanding of the results of the Company’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 the Company’s performance and financial condition as reported under GAAP and all other relevant information when assessing the performance or financial condition of the Company. Amounts previously reported in the consolidated financial statements are reclassified whenever necessary to conform to current period presentation.


8
NBT Bancorp Inc. and Subsidiaries
                             
Selected Financial Data
                             
(unaudited, dollars in thousands except per share data)
                   
                               
   
2021
   
2020
 
   
1st Q
   
4th Q
   
3rd Q
   
2nd Q
   
1st Q
 
Profitability:
                             
Diluted earnings per share
 
$
0.91
   
$
0.78
   
$
0.80
   
$
0.56
   
$
0.23
 
Weighted average diluted common shares outstanding
   
43,889,889
     
43,973,971
     
43,941,953
     
43,928,344
     
44,130,324
 
Return on average assets3
   
1.46
%
   
1.24
%
   
1.29
%
   
0.94
%
   
0.43
%
Return on average equity3
   
13.57
%
   
11.59
%
   
12.09
%
   
8.76
%
   
3.69
%
Return on average tangible common equity1 3
   
18.24
%
   
15.71
%
   
16.51
%
   
12.14
%
   
5.24
%
Net interest margin1 3
   
3.17
%
   
3.20
%
   
3.17
%
   
3.38
%
   
3.52
%
                                         
     
2021
   
2020
   
1st Q
   
4th Q
   
3rd Q
   
2nd Q
   
1st Q
 
Balance sheet data:
                                       
Securities available for sale
 
$
1,387,028
   
$
1,348,698
   
$
1,197,925
   
$
1,108,443
   
$
1,000,980
 
Securities held to maturity
   
592,999
     
616,560
     
663,088
     
599,164
     
621,359
 
Net loans
   
7,528,459
     
7,388,885
     
7,446,143
     
7,514,491
     
7,147,383
 
Total assets
   
11,537,253
     
10,932,906
     
10,850,212
     
10,847,184
     
9,953,543
 
Total deposits
   
9,815,930
     
9,081,692
     
8,958,183
     
8,815,891
     
7,864,638
 
Total borrowings
   
308,766
     
406,731
     
446,737
     
602,988
     
714,283
 
Total liabilities
   
10,346,272
     
9,745,288
     
9,684,101
     
9,704,532
     
8,841,364
 
Stockholders' equity
   
1,190,981
     
1,187,618
     
1,166,111
     
1,142,652
     
1,112,179
 
                                         
Capital:
                                       
Equity to assets
   
10.32
%
   
10.86
%
   
10.75
%
   
10.53
%
   
11.17
%
Tangible equity ratio1
   
8.00
%
   
8.41
%
   
8.27
%
   
8.04
%
   
8.55
%
Book value per share
 
$
27.43
   
$
27.22
   
$
26.74
   
$
26.20
   
$
25.52
 
Tangible book value per share2
 
$
20.71
   
$
20.52
   
$
20.02
   
$
19.46
   
$
18.96
 
Leverage ratio
   
9.60
%
   
9.56
%
   
9.48
%
   
9.44
%
   
10.02
%
Common equity tier 1 capital ratio
   
12.13
%
   
11.84
%
   
11.63
%
   
11.34
%
   
10.90
%
Tier 1 capital ratio
   
13.38
%
   
13.09
%
   
12.88
%
   
12.60
%
   
12.14
%
Total risk-based capital ratio
   
15.92
%
   
15.62
%
   
15.43
%
   
15.15
%
   
13.36
%
Common stock price (end of period)
 
$
39.90
   
$
32.10
   
$
26.82
   
$
30.06
   
$
32.39
 


9
NBT Bancorp Inc. and Subsidiaries
                             
Selected Financial Data
                             
(unaudited, dollars in thousands except per share data)
                   
                               
   
2021
   
2020
 
   
1st Q
   
4th Q
   
3rd Q
   
2nd Q
   
1st Q
 
Asset quality:
                             
Nonaccrual loans
 
$
43,399
   
$
44,647
   
$
35,896
   
$
25,567
   
$
29,972
 
90 days past due and still accruing
   
2,155
     
3,149
     
2,579
     
2,057
     
2,280
 
Total nonperforming loans
   
45,554
     
47,796
     
38,475
     
27,624
     
32,252
 
Other real estate owned
   
1,318
     
1,458
     
1,605
     
1,783
     
2,384
 
Total nonperforming assets
   
46,872
     
49,254
     
40,080
     
29,407
     
34,636
 
Allowance for loan losses
   
105,000
     
110,000
     
114,500
     
113,500
     
100,000
 
                                         
Asset quality ratios (total):
                                       
Allowance for loan losses to total loans
   
1.38
%
   
1.47
%
   
1.51
%
   
1.49
%
   
1.38
%
Total nonperforming loans to total loans
   
0.60
%
   
0.64
%
   
0.51
%
   
0.36
%
   
0.45
%
Total nonperforming assets to total assets
   
0.41
%
   
0.45
%
   
0.37
%
   
0.27
%
   
0.35
%
Allowance for loan losses to total nonperforming loans
   
230.50
%
   
230.14
%
   
297.60
%
   
410.87
%
   
310.06
%
Past due loans to total loans
   
0.22
%
   
0.37
%
   
0.26
%
   
0.30
%
   
0.51
%
Net charge-offs to average loans3
   
0.12
%
   
0.21
%
   
0.12
%
   
0.28
%
   
0.32
%
                                         
Asset quality ratios (excluding paycheck protection program):
                         
Allowance for loan losses to total loans
   
1.48
%
   
1.56
%
   
1.62
%
   
1.59
%
   
1.38
%
Total nonperforming loans to total loans
   
0.64
%
   
0.68
%
   
0.55
%
   
0.39
%
   
0.45
%
Total nonperforming assets to total assets
   
0.43
%
   
0.47
%
   
0.39
%
   
0.28
%
   
0.35
%
Allowance for loan losses to total nonperforming loans
   
230.44
%
   
230.10
%
   
297.53
%
   
410.78
%
   
310.06
%
Past due loans to total loans
   
0.23
%
   
0.39
%
   
0.28
%
   
0.32
%
   
0.51
%
Net charge-offs to average loans3
   
0.13
%
   
0.22
%
   
0.13
%
   
0.30
%
   
0.32
%


10
NBT Bancorp Inc. and Subsidiaries
           
Consolidated Balance Sheets
           
(unaudited, dollars in thousands)
           
             
   
March 31,
   
December 31,
 
Assets
 
2021
   
2020
 
Cash and due from banks
 
$
182,830
   
$
159,995
 
Short-term interest bearing accounts
   
972,195
     
512,686
 
Equity securities, at fair value
   
32,247
     
30,737
 
Securities available for sale, at fair value
   
1,387,028
     
1,348,698
 
Securities held to maturity (fair value $600,176 and $636,827, respectively)
   
592,999
     
616,560
 
Federal Reserve and Federal Home Loan Bank stock
   
25,127
     
27,353
 
Loans held for sale
   
1,295
     
1,119
 
Loans
   
7,633,459
     
7,498,885
 
Less allowance for loan losses
   
105,000
     
110,000
 
  Net loans
 
$
7,528,459
   
$
7,388,885
 
Premises and equipment, net
   
72,705
     
74,206
 
Goodwill
   
280,541
     
280,541
 
Intangible assets, net
   
10,923
     
11,735
 
Bank owned life insurance
   
187,458
     
186,434
 
Other assets
   
263,446
     
293,957
 
Total assets
 
$
11,537,253
   
$
10,932,906
 
                 
Liabilities and stockholders' equity
               
Demand (noninterest bearing)
 
$
3,495,622
   
$
3,241,123
 
Savings, NOW and money market
   
5,715,935
     
5,207,090
 
Time
   
604,373
     
633,479
 
  Total deposits
 
$
9,815,930
   
$
9,081,692
 
Short-term borrowings
   
95,339
     
168,386
 
Long-term debt
   
14,069
     
39,097
 
Subordinated debt, net
   
98,162
     
98,052
 
Junior subordinated debt
   
101,196
     
101,196
 
Other liabilities
   
221,576
     
256,865
 
  Total liabilities
 
$
10,346,272
   
$
9,745,288
 
                 
Total stockholders' equity
 
$
1,190,981
   
$
1,187,618
 
                 
Total liabilities and stockholders' equity
 
$
11,537,253
   
$
10,932,906
 


11
NBT Bancorp Inc. and Subsidiaries
                             
Quarterly Consolidated Statements of Income
                         
(unaudited, dollars in thousands except per share data)
                         
                               
   
2021
   
2020
 
   
1st Q
   
4th Q
   
3rd Q
   
2nd Q
   
1st Q
 
Interest, fee and dividend income
                             
Interest and fees on loans
 
$
75,093
   
$
76,863
   
$
74,998
   
$
77,270
   
$
78,728
 
Securities available for sale
   
5,544
     
5,478
     
5,603
     
5,600
     
5,753
 
Securities held to maturity
   
3,382
     
3,532
     
3,734
     
3,926
     
4,091
 
Other
   
291
     
568
     
659
     
650
     
829
 
  Total interest, fee and dividend income
 
$
84,310
   
$
86,441
   
$
84,994
   
$
87,446
   
$
89,401
 
Interest expense
                                       
Deposits
 
$
3,172
   
$
3,887
   
$
4,267
   
$
4,812
   
$
9,104
 
Short-term borrowings
   
70
     
193
     
446
     
972
     
1,797
 
Long-term debt
   
124
     
369
     
398
     
393
     
393
 
Subordinated debt
   
1,359
     
1,339
     
1,375
     
128
     
-
 
Junior subordinated debt
   
530
     
545
     
565
     
695
     
926
 
  Total interest expense
 
$
5,255
   
$
6,333
   
$
7,051
   
$
7,000
   
$
12,220
 
Net interest income
 
$
79,055
   
$
80,108
   
$
77,943
   
$
80,446
   
$
77,181
 
Provision for loan losses
   
(2,796
)
   
(607
)
   
3,261
     
18,840
     
29,640
 
  Net interest income after provision for loan losses
 
$
81,851
   
$
80,715
   
$
74,682
   
$
61,606
   
$
47,541
 
Noninterest income
                                       
Service charges on deposit accounts
 
$
3,027
   
$
3,588
   
$
3,087
   
$
2,529
   
$
3,997
 
ATM and debit card fees
   
6,862
     
6,776
     
7,194
     
6,136
     
5,854
 
Retirement plan administration fees
   
10,098
     
9,011
     
9,685
     
9,214
     
7,941
 
Wealth management
   
7,910
     
7,456
     
7,695
     
6,823
     
7,273
 
Insurance
   
3,461
     
3,454
     
3,742
     
3,292
     
4,269
 
Bank owned life insurance income
   
1,381
     
1,733
     
1,255
     
1,381
     
1,374
 
Net securities gains (losses)
   
467
     
160
     
84
     
180
     
(812
)
Other
   
3,832
     
5,937
     
4,985
     
5,456
     
5,527
 
  Total noninterest income
 
$
37,038
   
$
38,115
   
$
37,727
   
$
35,011
   
$
35,423
 
Noninterest expense
                                       
Salaries and employee benefits
 
$
41,601
   
$
41,016
   
$
40,451
   
$
39,717
   
$
40,750
 
Occupancy
   
5,873
     
5,280
     
5,294
     
5,065
     
5,995
 
Data processing and communications
   
4,731
     
4,157
     
4,058
     
4,079
     
4,233
 
Professional fees and outside services
   
3,589
     
4,388
     
3,394
     
3,403
     
3,897
 
Equipment
   
5,177
     
5,395
     
5,073
     
4,779
     
4,642
 
Office supplies and postage
   
1,499
     
1,517
     
1,530
     
1,455
     
1,636
 
FDIC expense
   
808
     
739
     
645
     
993
     
311
 
Advertising
   
451
     
827
     
530
     
322
     
609
 
Amortization of intangible assets
   
812
     
822
     
856
     
883
     
834
 
Loan collection and other real estate owned, net
   
590
     
930
     
620
     
728
     
1,017
 
Other
   
2,757
     
10,133
     
3,857
     
3,916
     
6,957
 
  Total noninterest expense
 
$
67,888
   
$
75,204
   
$
66,308
   
$
65,340
   
$
70,881
 
Income before income tax expense
 
$
51,001
   
$
43,626
   
$
46,101
   
$
31,277
   
$
12,083
 
Income tax expense
   
11,155
     
9,432
     
10,988
     
6,564
     
1,715
 
   Net income
 
$
39,846
   
$
34,194
   
$
35,113
   
$
24,713
   
$
10,368
 
Earnings Per Share
                                       
Basic
 
$
0.91
   
$
0.78
   
$
0.80
   
$
0.57
   
$
0.24
 
Diluted
 
$
0.91
   
$
0.78
   
$
0.80
   
$
0.56
   
$
0.23
 


12
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
 
                                                             
     
Q1 - 2021
     
Q4 - 2020
     
Q3 - 2020
     
Q2 - 2020
     
Q1 - 2020
 
Assets
                                                                     
Short-term interest bearing accounts
 
$
587,358
     
0.09
%
 
$
552,529
     
0.11
%
 
$
477,946
     
0.11
%
 
$
380,260
     
0.10
%
 
$
74,695
     
1.28
%
Securities available for sale1 4
   
1,346,380
     
1.67
%
   
1,230,411
     
1.77
%
   
1,137,604
     
1.96
%
   
985,561
     
2.29
%
   
962,527
     
2.40
%
Securities held to maturity1 4
   
607,407
     
2.43
%
   
640,422
     
2.36
%
   
621,812
     
2.56
%
   
613,899
     
2.75
%
   
622,398
     
2.81
%
Investment in FRB and FHLB Banks
   
25,606
     
2.45
%
   
28,275
     
5.94
%
   
29,720
     
7.08
%
   
36,604
     
6.09
%
   
39,784
     
5.97
%
Loans1 5
   
7,574,337
     
4.02
%
   
7,533,953
     
4.06
%
   
7,559,218
     
3.95
%
   
7,589,032
     
4.10
%
   
7,163,114
     
4.42
%
Total interest earning assets
 
$
10,141,088
     
3.38
%
 
$
9,985,590
     
3.46
%
 
$
9,826,300
     
3.45
%
 
$
9,605,356
     
3.68
%
 
$
8,862,518
     
4.07
%
Other assets
   
960,994
             
954,123
             
967,194
             
961,807
             
885,570
         
Total assets
 
$
11,102,082
           
$
10,939,713
           
$
10,793,494
           
$
10,567,163
           
$
9,748,088
         
                                                                                 
Liabilities and stockholders' equity
                                                                         
Money market deposit accounts
 
$
2,484,120
     
0.23
%
 
$
2,455,510
     
0.27
%
 
$
2,364,606
     
0.28
%
 
$
2,360,407
     
0.29
%
 
$
2,101,306
     
1.00
%
NOW deposit accounts
   
1,358,955
     
0.05
%
   
1,315,370
     
0.05
%
   
1,207,064
     
0.05
%
   
1,167,486
     
0.04
%
   
1,086,205
     
0.10
%
Savings deposits
   
1,547,983
     
0.05
%
   
1,465,562
     
0.05
%
   
1,447,021
     
0.05
%
   
1,383,495
     
0.05
%
   
1,276,285
     
0.06
%
Time deposits
   
615,343
     
0.93
%
   
645,288
     
1.15
%
   
684,708
     
1.31
%
   
760,803
     
1.48
%
   
842,989
     
1.62
%
Total interest bearing deposits
 
$
6,006,401
     
0.21
%
 
$
5,881,730
     
0.26
%
 
$
5,703,399
     
0.30
%
 
$
5,672,191
     
0.34
%
 
$
5,306,785
     
0.69
%
Short-term borrowings
   
115,182
     
0.25
%
   
175,597
     
0.44
%
   
277,890
     
0.64
%
   
427,004
     
0.92
%
   
533,516
     
1.35
%
Long-term debt
   
19,913
     
2.53
%
   
59,488
     
2.47
%
   
64,137
     
2.47
%
   
64,165
     
2.46
%
   
64,194
     
2.46
%
Subordinated debt, net
   
98,095
     
5.62
%
   
97,984
     
5.44
%
   
97,934
     
5.59
%
   
8,633
     
5.96
%
   
-
     
-
 
Junior subordinated debt
   
101,196
     
2.12
%
   
101,196
     
2.14
%
   
101,196
     
2.22
%
   
101,196
     
2.76
%
   
101,196
     
3.68
%
Total interest bearing liabilities
 
$
6,340,787
     
0.34
%
 
$
6,315,995
     
0.40
%
 
$
6,244,556
     
0.45
%
 
$
6,273,189
     
0.45
%
 
$
6,005,691
     
0.82
%
Demand deposits
   
3,319,024
             
3,178,410
             
3,111,617
             
2,887,545
             
2,398,307
         
Other liabilities
   
250,991
             
271,206
             
282,265
             
271,635
             
214,495
         
Stockholders' equity
   
1,191,280
             
1,174,102
             
1,155,056
             
1,134,794
             
1,129,595
         
Total liabilities and stockholders' equity
 
$
11,102,082
           
$
10,939,713
           
$
10,793,494
           
$
10,567,163
           
$
9,748,088
         
                                                                                 
Interest rate spread
           
3.04
%
           
3.06
%
           
3.00
%
           
3.23
%
           
3.25
%
Net interest margin (FTE)1
           
3.17
%
           
3.20
%
           
3.17
%
           
3.38
%
           
3.52
%


13
NBT Bancorp Inc. and Subsidiaries
         
Consolidated Loan Balances
         
(unaudited, dollars in thousands)
         

The following table presents loans by line of business, paycheck protection program loans includes $14.2 million, $6.9 million, $11.3 million and  $14.6 million in unamortized fees as of March 31, 2021 December 31, 2020 September 30, 2020 and June 30, 2020, respectively.

   
2021
   
2020
 
   
1st Q
   
4th Q
   
3rd Q
   
2nd Q
   
1st Q
 
Commercial
 
$
1,271,319
   
$
1,267,679
   
$
1,297,408
   
$
1,318,806
   
$
1,338,609
 
Commercial real estate
   
2,437,811
     
2,380,358
     
2,281,843
     
2,256,580
     
2,242,139
 
Paycheck protection program
   
536,494
     
430,810
     
514,558
     
510,097
     
-
 
Residential real estate mortgages
   
1,478,216
     
1,466,662
     
1,448,530
     
1,460,058
     
1,446,676
 
Indirect auto
   
913,083
     
931,286
     
989,369
     
1,091,889
     
1,184,888
 
Specialty lending
   
577,509
     
579,644
     
566,973
     
515,618
     
539,378
 
Home equity
   
369,633
     
387,974
     
404,346
     
415,528
     
431,536
 
Other consumer
   
49,394
     
54,472
     
57,616
     
59,415
     
64,157
 
  Total loans
 
$
7,633,459
   
$
7,498,885
   
$
7,560,643
   
$
7,627,991
   
$
7,247,383
 

The following table provide loans as a percentage of total loans in industries vulnerable to the COVID-19 pandemic as of March 31, 2021 excluding PPP loans:

Industry
 
% of Total
Loans
 
Accommodations
   
2.4
%
Healthcare services and practices
   
2.2
%
Restaurants and entertainment
   
1.8
%
Retailers
   
1.7
%
Automotive
   
1.4
%
  Total
   
9.5
%

Allowance for Loan Losses as a Percentage of Loans by Segment:

   
2020
   
2021
 
   
1st Q
   
2nd Q
   
3rd Q
   
4th Q
   
1st Q
 
Commercial & industrial
   
1.43
%
   
1.25
%
   
1.34
%
   
1.34
%
   
1.20
%
Commercial real estate
   
1.10
%
   
1.56
%
   
1.57
%
   
1.49
%
   
1.48
%
Paycheck protection program
   
0.00
%
   
0.01
%
   
0.01
%
   
0.01
%
   
0.01
%
Residential real estate
   
0.99
%
   
1.13
%
   
1.21
%
   
1.07
%
   
1.03
%
Auto
   
1.08
%
   
0.99
%
   
0.92
%
   
0.93
%
   
0.78
%
Other consumer
   
4.00
%
   
5.01
%
   
4.66
%
   
4.55
%
   
4.34
%
  Total
   
1.38
%
   
1.49
%
   
1.51
%
   
1.47
%
   
1.38
%
                                         
  Total excluding PPP loans
   
1.38
%
   
1.59
%
   
1.62
%
   
1.56
%
   
1.48
%


14
1 The following tables provide the Non-GAAP reconciliations for the Non-GAAP measures contained in this release:

Non-GAAP measures
                             
(unaudited, dollars in thousands)
                             
                               
Pre-provision net revenue ("PPNR")
 
2021
   
2020
 
   
1st Q
   
4th Q
   
3rd Q
   
2nd Q
   
1st Q
 
Income before income tax expense
 
$
51,001
   
$
43,626
   
$
46,101
   
$
31,277
   
$
12,083
 
FTE adjustment
   
302
     
318
     
325
     
329
     
329
 
Provision for loan losses
   
(2,796
)
   
(607
)
   
3,261
     
18,840
     
29,640
 
Net securities (gains) losses
   
(467
)
   
(160
)
   
(84
)
   
(180
)
   
812
 
Nonrecurring expense
   
-
     
4,100
     
-
     
650
     
-
 
Unfunded loan commitments reserve
   
(500
)
   
900
     
-
     
(200
)
   
2,000
 
PPNR
 
$
47,540
   
$
48,177
   
$
49,603
   
$
50,716
   
$
44,864
 
                                         
Average Assets
 
$
11,102,082
   
$
10,939,713
   
$
10,793,494
   
$
10,567,163
   
$
9,748,088
 
                                         
Return on Average Assets3
   
1.46
%
   
1.24
%
   
1.29
%
   
0.94
%
   
0.43
%
PPNR Return on Average Assets3
   
1.74
%
   
1.75
%
   
1.83
%
   
1.93
%
   
1.85
%

PPNR is a Non-GAAP financial measure that management believes is useful in evaluating the underlying operating results of the Company excluding the volatility in loan loss provision due to CECL adoption and the impact of the COVID-19 pandemic, net securities gains (losses) and non-recurring income and/or expense.

FTE Adjustment
 
2021
   
2020
 
   
1st Q
   
4th Q
   
3rd Q
   
2nd Q
   
1st Q
 
Net interest income
 
$
79,055
   
$
80,108
   
$
77,943
   
$
80,446
   
$
77,181
 
Add: FTE adjustment
   
302
     
318
     
325
     
329
     
329
 
Net interest income (FTE)
 
$
79,357
   
$
80,426
   
$
78,268
   
$
80,775
   
$
77,510
 
Average earning assets
 
$
10,141,088
   
$
9,985,590
   
$
9,826,300
   
$
9,605,356
   
$
8,862,518
 
Net interest margin (FTE)3
   
3.17
%
   
3.20
%
   
3.17
%
   
3.38
%
   
3.52
%

Interest income for tax-exempt securities and loans have been adjusted to a FTE basis using the statutory Federal income tax rate of 21%.


15
1 The following tables provide the Non-GAAP reconciliations for the Non-GAAP measures contained in this release:

Non-GAAP measures
                             
(unaudited, dollars in thousands)
                             
                               
Tangible equity to tangible assets
 
2021
   
2020
 
   
1st Q
   
4th Q
   
3rd Q
   
2nd Q
   
1st Q
 
Total equity
 
$
1,190,981
   
$
1,187,618
   
$
1,166,111
   
$
1,142,652
   
$
1,112,179
 
Intangible assets
   
291,464
     
292,276
     
293,098
     
293,954
     
285,955
 
Total assets
 
$
11,537,253
   
$
10,932,906
   
$
10,850,212
   
$
10,847,184
   
$
9,953,543
 
Tangible equity to tangible assets
   
8.00
%
   
8.41
%
   
8.27
%
   
8.04
%
   
8.55
%
                                         
Return on average tangible common equity
   
2021
     
2020
 
   
1st Q
   
4th Q
   
3rd Q
   
2nd Q
   
1st Q
 
Net income
 
$
39,846
   
$
34,194
   
$
35,113
   
$
24,713
   
$
10,368
 
Amortization of intangible assets (net of tax)
   
609
     
617
     
642
     
662
     
626
 
Net income, excluding intangibles amortization
 
$
40,455
   
$
34,811
   
$
35,755
   
$
25,375
   
$
10,994
 
                                         
Average stockholders' equity
 
$
1,191,280
   
$
1,174,102
   
$
1,155,056
   
$
1,134,794
   
$
1,129,595
 
Less: average goodwill and other intangibles
   
291,921
     
292,725
     
293,572
     
294,423
     
286,400
 
Average tangible common equity
 
$
899,359
   
$
881,377
   
$
861,484
   
$
840,371
   
$
843,195
 
Return on average tangible common equity3
   
18.24
%
   
15.71
%
   
16.51
%
   
12.14
%
   
5.24
%

2 Non-GAAP measure - Stockholders' equity less goodwill and intangible assets divided by common shares outstanding.
3 Annualized.
4 Securities are shown at average amortized cost.
5 For purposes of these computations, nonaccrual loans and loans held for sale are included in the average loan balances outstanding.