Join today and have your say! It’s FREE!

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.
Please Try Again
{{ error }}
By providing my email, I consent to receiving investment related electronic messages from Stockhouse.

or

Sign In

Please Try Again
{{ error }}
Password Hint : {{passwordHint}}
Forgot Password?

or

Please Try Again {{ error }}

Send my password

SUCCESS
An email was sent with password retrieval instructions. Please go to the link in the email message to retrieve your password.

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.

NBT Bancorp Inc. Announces Third Quarter Net Income of $37.4 Million ($0.86 per Diluted Common Share); Approves Dividend

NBTB

NORWICH, N.Y., Oct. 26, 2021 (GLOBE NEWSWIRE) -- NBT Bancorp Inc. (“NBT” or the “Company”) (NASDAQ: NBTB) reported net income and diluted earnings per share for the three and nine months ended September 30, 2021.

Net income for the three months ended September 30, 2021 was $37.4 million, or $0.86 per diluted common share. Net income increased $2.3 million from the third quarter of 2020, primarily due to changes in the estimated impact of the COVID-19 pandemic on expected credit losses. The third quarter 2020 provision for loan losses was $3.3 million compared to the third quarter 2021 provision release of $3.3 million. Net income decreased $2.9 million from the previous quarter primarily due to a lower net benefit from provision for loan losses and slightly higher noninterest expense, partly offset by higher noninterest income.

Pre-provision net revenue (“PPNR”)1 for the third quarter of 2021 was $47.4 million compared to $49.0 million in the previous quarter and $49.6 million in the third quarter of 2020. Income from Paycheck Protection Program (“PPP”) loans decreased $1.9 million and $1.8 million from the previous quarter and the third quarter of 2020, respectively.

CEO Comments

“We continue to experience momentum across the markets we serve. Our team is focused on our customers and successful execution of our key strategies,” said NBT President and CEO John H. Watt, Jr. “Across our New England footprint, we are advancing our growth strategy by leveraging the market disruption occurring in that region. Our balance sheet is strong and it continues to provide us optionality to deploy capital in a strategic manner, and we are actively exploring opportunities.”

Third Quarter Financial Highlights

Net Income
  • Net income of $37.4 million
  • Diluted earnings per share of $0.86
Net Interest Income / NIM
  • Net interest income on a fully taxable equivalent basis was $78.0 million1
  • Net interest margin (“NIM”) on a fully taxable equivalent basis was 2.88%1, down 12 basis points (“bps”) from the prior quarter
  • Total cost of deposits of 0.10%
PPNR
  • PPNR1 was $47.4 million compared to $49.0 million in the second quarter of 2021 and $49.6 million in the third quarter of 2020
Loans and Credit Quality
  • Period end total loans were $7.6 billion, up 1%, annualized, from December 31, 2020
  • Excluding $276 million and $431 million of PPP loans at September 30, 2021 and December 31, 2020, respectively, period end loans increased $222 million or 3% from December 31, 2020
  • Allowance for loan losses to total loans of 1.23% (1.28% excluding PPP loans and related allowance), down 8 bps from the second quarter 2021 (down 10 bps excluding PPP loans and related allowance)
  • Net charge-offs to average loans was 0.11%, annualized (0.12% excluding PPP loans)
  • Nonperforming loans to total loans was 0.51% (0.53% excluding PPP loans), down from 0.57% in the prior quarter
Capital
  • Tangible book value per share2 grew 2% for the quarter and 10% from prior year to $21.95 at September 30, 2021
  • Tangible equity to assets of 8.13%1
  • CET1 ratio of 12.20%; Leverage ratio of 9.47%

Loans

  • Period end total loans were $7.6 billion at September 30, 2021 and $7.5 billion at December 31, 2020.
  • Excluding PPP loans, period end loans increased $222 million from December 31, 2020. Commercial and industrial loans increased $15.0 million to $1.5 billion; commercial real estate loans increased $123.9 million to $2.3 billion; and total consumer loans increased $83.3 million to $3.5 billion.
  • Total PPP loans as of September 30, 2021 were $276 million (net of unamortized fees). The following activity occurred during the third quarter of 2021:
    • $84.7 million of loans forgiven
    • $2.9 million of interest and fees recognized into interest income compared to $4.7 million for the second quarter of 2021
  • Commercial line of credit utilization rate was 21% at September 30, 2021 compared to 22% at June 30, 2021 and compared to 25% at September 30, 2020.

Deposits

  • Average total deposits in the third quarter of 2021 were $10.0 billion, compared to $9.9 billion in the second quarter of 2021, driven by increases in non-interest bearing demand deposit accounts and savings deposit accounts, partly offset by the decrease in money market deposit accounts and time deposits accounts.
  • Loan to deposit ratio was 74.2% at September 30, 2021, compared to 82.6% at December 31, 2020.

Net Interest Income and Net Interest Margin

  • Net interest income for the third quarter of 2021 was $77.7 million, which was down $1.5 million or 1.9% from the second quarter of 2021 and down $0.3 million or 0.3% from the third quarter of 2020.
  • The NIM on a fully taxable equivalent (“FTE”) basis for the third quarter of 2021 was 2.88%, down 12 bps from the second quarter of 2021 and down 29 bps from the third quarter of 2020. The net impact of income from PPP loans and excess liquidity negatively impacted the NIM by 26 bps in the third quarter of 2021 compared to a negative 24 bps impact in the second quarter 2021. Excluding the impact of PPP lending and excess liquidity from each quarter, the NIM decreased 10 bps from the prior quarter primarily due to an 11 bp decline in earning asset yields partially offset by a 1 bp decline in the cost of interest bearing liabilities.
  • Earning asset yields for the three months ended September 30, 2021 were down 13 bps from the prior quarter and down 40 bps from the same quarter in the prior year. Earning assets grew $96.4 million or 0.9% from the prior quarter and grew $901.2 million or 9.2% from the same quarter in the prior year. The following are highlights comparing the third quarter 2021 to the prior quarter:
    • Excess liquidity resulted in a $40.0 million increase in the average balances of short-term interest bearing accounts with a yield of 0.16%.
    • The average balance of investment securities increased $112.8 million while yields declined 11 bps.
    • Loan yields decreased 12 bps to 3.84% for the quarter. Excluding PPP loans, yields decreased 10 bps from the prior quarter.
  • Total cost of deposits was 0.10% for the third quarter of 2021, down 2 bps from the prior quarter and down 9 bps from the same period in the prior year.
  • The cost of interest-bearing liabilities for the three months ended September 30, 2021 was 0.27%, down 2 bps compared to the prior quarter of 0.29% and down 18 bps from the third quarter of 2020 of 0.45%.

Credit Quality and Allowance for Credit Losses

  • Net charge-offs to total average loans of 11 bps (12 bps excluding PPP loans) compared to 7 bps (7 bps excluding PPP loans) in the prior quarter and 12 bps (13 bps excluding PPP loans) in the third quarter of 2020. 36% of the quarter’s net charge-offs were reserved for previously.
  • Nonperforming assets to total assets was 0.33% (0.34% excluding PPP loans) compared to 0.38% (0.39% excluding PPP loans) at June 30, 2021 and 0.37% (0.39% excluding PPP loans) at September 30, 2020.
  • Provision expense for the three months ended September 30, 2021 was a net benefit of $3.3 million with net charge-offs of $2.2 million. The net provision benefit was $1.9 million less than the second quarter of 2021 compared to provision expense of $3.3 million in the third quarter of 2020. The increase in net provision benefit from the third quarter of 2020 was primarily due to the impacts of an improved economic forecast on the required level of allowance for loan losses.
  • The allowance for loan losses was $93.0 million or 1.23% (1.28% excluding PPP loans and related allowance) of total loans compared to 1.31% (1.38% excluding PPP loans and related allowance) at June 30, 2021 and 1.51% (1.62% excluding PPP loans and related allowance) at September 30, 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.
  • The reserve for unfunded loan commitments decreased to $5.3 million at September 30, 2021 compared to the prior quarter at $5.8 million.

Noninterest Income

  • Total noninterest income, excluding securities gains (losses), was $40.4 million for the three months ended September 30, 2021, up $1.3 million from the prior quarter and up $2.8 million from the prior year quarter.
  • Service charges on deposit accounts were higher than the prior quarter and the third quarter of 2020, but still significantly below pre-pandemic levels.
  • ATM and debit card fees were comparable to the prior quarter and higher than the third quarter of 2020 due to increased volume and higher per transaction rates.
  • Retirement plan administration fees were higher than the prior quarter and higher than the third quarter of 2020 driven by market performance and organic growth in relationships.
  • Wealth management fees were higher than both the prior quarter and third quarter of 2020 driven by market performance and additional new customers.
  • Other noninterest income decreased from the prior quarter due to lower swap fee income and decreased from the third quarter of 2020 driven by lower mortgage banking income.

Noninterest Expense

  • Total noninterest expense for the third quarter of 2021 was up 2.0% from the previous quarter and up 9.9% from the third quarter of 2020.
  • Salaries and benefits increased from the prior quarter and the third quarter of 2020 due to one additional day of payroll in the third quarter, increased medical expenses and higher incentive compensation accruals.
  • Data processing and communications decreased from the prior quarter driven by lower expenses related to processing of PPP loans and was comparable to the third quarter of 2020.
  • Equipment expense was comparable to the prior quarter and higher than the third quarter of 2020 due to higher technology costs associated with several digital upgrades.
  • Other expenses increased from the prior quarter and the third quarter of 2020 and included $2.3 million in non-recurring costs, primarily from estimated litigation settlement costs related to a pending lawsuit regarding certain of the Company’s deposit products and related disclosures. The Company does not anticipate further material accruals related to this legal matter.

Income Taxes

  • The effective tax rate was 22.8% for the third quarter of 2021 compared to 22.9% for the second quarter of 2021 and 23.8% for the third quarter of 2020. The lower effective tax rate compared to the third quarter of 2020 was due to the change in the level of taxable income to bring the nine months ended September 30, 2020 estimated effective tax rate to 21.75%.

Capital

  • Capital ratios remain strong with tangible common equity to tangible assets1 at 8.13%. Tangible book value per share2 grew 2% from the prior quarter and 10% from the prior year quarter to $21.95.
  • September 30, 2021 CET1 capital ratio of 12.20%, leverage ratio of 9.47% and total risk-based capital ratio of 15.74%.

Dividend and Stock Repurchase

  • The Board of Directors approved a fourth-quarter cash dividend of $0.28 per share at a meeting held yesterday, an increase of 3.7% from the amount paid in the fourth quarter of 2020. The dividend will be paid on December 15, 2021 to shareholders of record as of December 1, 2021.
  • The Company purchased 119,342 shares of common stock during the third quarter of 2021 at a weighted average price of $35.30 excluding commissions. As of September 30, 2021, there were 1,600,000 shares available for repurchase under this plan, which expires on December 31, 2021.

Conference Call and Webcast

The Company will host a conference call at 8:30 a.m. (Eastern) Wednesday, October 27, 2021, to review third 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 $12.0 billion at September 30, 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 140 banking locations in New York, Pennsylvania, Vermont, Massachusetts, New Hampshire, Maine and Connecticut. EPIC Retirement Plan Services, based in Rochester, NY, is a full-service retirement plan administration and 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.

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.

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, the speed and effectiveness of vaccine and treatment developments and deployment, 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.



NBT Bancorp Inc. and Subsidiaries
Selected Financial Data
(unaudited, dollars in thousands except per share data)
2021 2020
3rd Q 2nd Q 1st Q 4th Q 3rd Q
Profitability:
Diluted earnings per share $ 0.86 $ 0.92 $ 0.91 $ 0.78 $ 0.80
Weighted average diluted common shares outstanding 43,631,497 43,792,940 43,889,889 43,973,971 43,941,953
Return on average assets3 1.26 % 1.39 % 1.46 % 1.24 % 1.29 %
Return on average equity3 12.04 % 13.42 % 13.57 % 11.59 % 12.09 %
Return on average tangible common equity1 3 15.97 % 17.93 % 18.24 % 15.71 % 16.51 %
Net interest margin1 3 2.88 % 3.00 % 3.17 % 3.20 % 3.17 %
9 Months Ended
September 30,
2021 2020
Profitability:
Diluted earnings per share $ 2.69 $ 1.60
Weighted average diluted common shares outstanding 43,768,647 43,996,637
Return on average assets3 1.37 % 0.90 %
Return on average equity3 13.00 % 8.23 %
Return on average tangible common equity1 3 17.35 % 11.36 %
Net interest margin13 3.01 % 3.35 %
2021 2020
3rd Q 2nd Q 1st Q 4th Q 3rd Q
Balance sheet data:
Short-term interest bearing accounts $ 1,131,074 $ 883,758 $ 972,195 $ 512,686 $ 450,291
Securities available for sale 1,576,030 1,534,733 1,387,028 1,348,698 1,197,925
Securities held to maturity 683,103 622,351 592,999 616,560 663,088
Net loans 7,473,442 7,419,127 7,528,459 7,388,885 7,446,143
Total assets 11,994,411 11,574,947 11,537,253 10,932,906 10,850,212
Total deposits 10,195,178 9,785,257 9,815,930 9,081,692 8,958,183
Total borrowings 313,311 304,110 308,766 406,731 446,737
Total liabilities 10,752,954 10,349,891 10,346,272 9,745,288 9,684,101
Stockholders' equity 1,241,457 1,225,056 1,190,981 1,187,618 1,166,111
Capital:
Equity to assets 10.35 % 10.58 % 10.32 % 10.86 % 10.75 %
Tangible equity ratio1 8.13 % 8.28 % 8.00 % 8.41 % 8.27 %
Book value per share $ 28.65 $ 28.19 $ 27.43 $ 27.22 $ 26.74
Tangible book value per share2 $ 21.95 $ 21.50 $ 20.71 $ 20.52 $ 20.02
Leverage ratio 9.47 % 9.40 % 9.60 % 9.56 % 9.48 %
Common equity tier 1 capital ratio 12.20 % 12.12 % 12.13 % 11.84 % 11.63 %
Tier 1 capital ratio 13.39 % 13.34 % 13.38 % 13.09 % 12.88 %
Total risk-based capital ratio 15.74 % 15.78 % 15.92 % 15.62 % 15.43 %
Common stock price (end of period) $ 36.12 $ 35.97 $ 39.90 $ 32.10 $ 26.82


NBT Bancorp Inc. and Subsidiaries
Asset Quality and Consolidated Loan Balances
(unaudited, dollars in thousands)
2021 2020
3rd Q 2nd Q 1st Q 4th Q 3rd Q
Asset quality:
Nonaccrual loans $ 35,737 $ 40,550 $ 43,399 $ 44,647 $ 35,896
90 days past due and still accruing 2,940 2,575 2,155 3,149 2,579
Total nonperforming loans 38,677 43,125 45,554 47,796 38,475
Other real estate owned 859 798 1,318 1,458 1,605
Total nonperforming assets 39,536 43,923 46,872 49,254 40,080
Allowance for loan losses 93,000 98,500 105,000 110,000 114,500
Asset quality ratios (total):
Allowance for loan losses to total loans 1.23 % 1.31 % 1.38 % 1.47 % 1.51 %
Total nonperforming loans to total loans 0.51 % 0.57 % 0.60 % 0.64 % 0.51 %
Total nonperforming assets to total assets 0.33 % 0.38 % 0.41 % 0.45 % 0.37 %
Allowance for loan losses to total nonperforming loans 240.45 % 228.41 % 230.50 % 230.14 % 297.60 %
Past due loans to total loans4 0.46 % 0.26 % 0.22 % 0.37 % 0.26 %
Net charge-offs to average loans3 0.11 % 0.07 % 0.12 % 0.21 % 0.12 %
Asset quality ratios (excluding paycheck protection program):
Allowance for loan losses to total loans 1.28 % 1.38 % 1.48 % 1.56 % 1.62 %
Total nonperforming loans to total loans 0.53 % 0.60 % 0.64 % 0.68 % 0.55 %
Total nonperforming assets to total assets 0.34 % 0.39 % 0.43 % 0.47 % 0.39 %
Allowance for loan losses to total nonperforming loans 240.42 % 228.36 % 230.44 % 230.10 % 297.53 %
Past due loans to total loans4 0.48 % 0.27 % 0.23 % 0.39 % 0.28 %
Net charge-offs to average loans3 0.12 % 0.07 % 0.13 % 0.22 % 0.13 %
2021 2020
3rd Q 2nd Q 1st Q 4th Q 3rd Q
Allowance for loan losses as a percentage of loans by segment:
Commercial & industrial 0.83% 1.11% 1.20% 1.34% 1.34%
Commercial real estate 0.93% 1.26% 1.48% 1.49% 1.57%
Paycheck protection program 0.01% 0.01% 0.01% 0.01% 0.01%
Residential real estate 0.93% 0.98% 1.03% 1.07% 1.21%
Auto 0.78% 0.76% 0.78% 0.93% 0.92%
Other consumer 4.57% 4.27% 4.34% 4.55% 4.66%
Total 1.23% 1.31% 1.38% 1.47% 1.51%
Total excluding PPP loans 1.28% 1.38% 1.48% 1.56% 1.62%
2021 2020
Loans by line of business: 3rd Q 2nd Q 1st Q 4th Q 3rd Q
Commercial $ 1,466,597 $ 1,479,258 $ 1,466,841 $ 1,451,560 $ 1,458,053
Commercial real estate 2,320,341 2,265,754 2,242,289 2,196,477 2,121,198
Paycheck protection program 276,195 359,738 536,494 430,810 514,558
Residential real estate mortgages 1,549,684 1,512,354 1,478,216 1,466,662 1,448,530
Indirect auto 873,860 899,324 913,083 931,286 989,369
Specialty lending 692,919 602,585 577,509 579,644 566,973
Home equity 339,316 351,469 369,633 387,974 404,346
Other consumer 47,530 47,145 49,394 54,472 57,616
Total loans $ 7,566,442 $ 7,517,627 $ 7,633,459 $ 7,498,885 $ 7,560,643
PPP unamortized fees (dollars in millions) $ 10.5 $ 12.6 $ 14.2 $ 6.9 $ 11.3


NBT Bancorp Inc. and Subsidiaries
Consolidated Balance Sheets
(unaudited, dollars in thousands)
September 30, December 31,
Assets 2021 2020
Cash and due from banks $ 215,032 $ 159,995
Short-term interest bearing accounts 1,131,074 512,686
Equity securities, at fair value 33,013 30,737
Securities available for sale, at fair value 1,576,030 1,348,698
Securities held to maturity (fair value $689,129 and $636,827, respectively) 683,103 616,560
Federal Reserve and Federal Home Loan Bank stock 25,161 27,353
Loans held for sale 1,024 1,119
Loans 7,566,442 7,498,885
Less allowance for loan losses 93,000 110,000
Net loans $ 7,473,442 $ 7,388,885
Premises and equipment, net 71,928 74,206
Goodwill 280,541 280,541
Intangible assets, net 9,578 11,735
Bank owned life insurance 227,451 186,434
Other assets 267,034 293,957
Total assets $ 11,994,411 $ 10,932,906
Liabilities and stockholders' equity
Demand (noninterest bearing) $ 3,748,162 $ 3,241,123
Savings, NOW and money market 5,894,743 5,207,090
Time 552,273 633,479
Total deposits $ 10,195,178 $ 9,081,692
Short-term borrowings 99,715 168,386
Long-term debt 14,020 39,097
Subordinated debt, net 98,380 98,052
Junior subordinated debt 101,196 101,196
Other liabilities 244,465 256,865
Total liabilities $ 10,752,954 $ 9,745,288
Total stockholders' equity $ 1,241,457 $ 1,187,618
Total liabilities and stockholders' equity $ 11,994,411 $ 10,932,906


NBT Bancorp Inc. and Subsidiaries
Consolidated Statements of Income
(unaudited, dollars in thousands except per share data)
Three Months Ended Nine Months Ended
September 30, September 30,
2021 2020 2021 2020
Interest, fee and dividend income
Interest and fees on loans $ 72,817 $ 74,998 $ 222,705 $ 230,996
Securities available for sale 5,898 5,603 17,204 16,956
Securities held to maturity 2,976 3,734 9,454 11,751
Other 524 659 1,206 2,138
Total interest, fee and dividend income $ 82,215 $ 84,994 $ 250,569 $ 261,841
Interest expense
Deposits $ 2,548 $ 4,267 $ 8,582 $ 18,183
Short-term borrowings 28 446 130 3,215
Long-term debt 89 398 301 1,184
Subordinated debt 1,359 1,375 4,077 1,503
Junior subordinated debt 517 565 1,572 2,186
Total interest expense $ 4,541 $ 7,051 $ 14,662 $ 26,271
Net interest income $ 77,674 $ 77,943 $ 235,907 $ 235,570
Provision for loan losses (3,342 ) 3,261 (11,354 ) 51,741
Net interest income after provision for loan losses $ 81,016 $ 74,682 $ 247,261 $ 183,829
Noninterest income
Service charges on deposit accounts $ 3,489 $ 3,087 $ 9,544 $ 9,613
ATM and debit card fees 8,172 7,194 23,343 19,184
Retirement plan administration fees 10,495 9,685 30,372 26,840
Wealth management fees 8,783 7,695 25,099 21,791
Insurance services 3,720 3,742 10,689 11,303
Bank owned life insurance income 1,548 1,255 4,588 4,010
Net securities (losses) gains (100 ) 84 568 (548 )
Other 4,222 4,985 12,480 15,968
Total noninterest income $ 40,329 $ 37,727 $ 116,683 $ 108,161
Noninterest expense
Salaries and employee benefits $ 44,190 $ 40,451 $ 128,462 $ 120,918
Occupancy 5,117 5,294 16,281 16,354
Data processing and communications 3,881 4,058 13,039 12,370
Professional fees and outside services 3,784 3,394 11,403 10,694
Equipment 5,577 5,073 16,247 14,494
Office supplies and postage 1,364 1,530 4,478 4,621
FDIC expense 772 645 2,243 1,949
Advertising 583 530 1,502 1,461
Amortization of intangible assets 663 856 2,157 2,573
Loan collection and other real estate owned, net 706 620 1,959 2,365
Other 6,232 3,857 14,405 14,730
Total noninterest expense $ 72,869 $ 66,308 $ 212,176 $ 202,529
Income before income tax expense $ 48,476 $ 46,101 $ 151,768 $ 89,461
Income tax expense 11,043 10,988 34,193 19,267
Net income $ 37,433 $ 35,113 $ 117,575 $ 70,194
Earnings Per Share
Basic $ 0.86 $ 0.80 $ 2.71 $ 1.61
Diluted $ 0.86 $ 0.80 $ 2.69 $ 1.60


NBT Bancorp Inc. and Subsidiaries
Quarterly Consolidated Statements of Income
(unaudited, dollars in thousands except per share data)
2021 2020
3rd Q 2nd Q 1st Q 4th Q 3rd Q
Interest, fee and dividend income
Interest and fees on loans $ 72,817 $ 74,795 $ 75,093 $ 76,863 $ 74,998
Securities available for sale 5,898 5,762 5,544 5,478 5,603
Securities held to maturity 2,976 3,096 3,382 3,532 3,734
Other 524 391 291 568 659
Total interest, fee and dividend income $ 82,215 $ 84,044 $ 84,310 $ 86,441 $ 84,994
Interest expense
Deposits $ 2,548 $ 2,862 $ 3,172 $ 3,887 $ 4,267
Short-term borrowings 28 32 70 193 446
Long-term debt 89 88 124 369 398
Subordinated debt 1,359 1,359 1,359 1,339 1,375
Junior subordinated debt 517 525 530 545 565
Total interest expense $ 4,541 $ 4,866 $ 5,255 $ 6,333 $ 7,051
Net interest income $ 77,674 $ 79,178 $ 79,055 $ 80,108 $ 77,943
Provision for loan losses (3,342 ) (5,216 ) (2,796 ) (607 ) 3,261
Net interest income after provision for loan losses $ 81,016 $ 84,394 $ 81,851 $ 80,715 $ 74,682
Noninterest income
Service charges on deposit accounts $ 3,489 $ 3,028 $ 3,027 $ 3,588 $ 3,087
ATM and debit card fees 8,172 8,309 6,862 6,776 7,194
Retirement plan administration fees 10,495 9,779 10,098 9,011 9,685
Wealth management fees 8,783 8,406 7,910 7,456 7,695
Insurance services 3,720 3,508 3,461 3,454 3,742
Bank owned life insurance income 1,548 1,659 1,381 1,733 1,255
Net securities (losses) gains (100 ) 201 467 160 84
Other 4,222 4,426 3,832 5,937 4,985
Total noninterest income $ 40,329 $ 39,316 $ 37,038 $ 38,115 $ 37,727
Noninterest expense
Salaries and employee benefits $ 44,190 $ 42,671 $ 41,601 $ 41,016 $ 40,451
Occupancy 5,117 5,291 5,873 5,280 5,294
Data processing and communications 3,881 4,427 4,731 4,157 4,058
Professional fees and outside services 3,784 4,030 3,589 4,388 3,394
Equipment 5,577 5,493 5,177 5,395 5,073
Office supplies and postage 1,364 1,615 1,499 1,517 1,530
FDIC expense 772 663 808 739 645
Advertising 583 468 451 827 530
Amortization of intangible assets 663 682 812 822 856
Loan collection and other real estate owned, net 706 663 590 930 620
Other 6,232 5,416 2,757 10,133 3,857
Total noninterest expense $ 72,869 $ 71,419 $ 67,888 $ 75,204 $ 66,308
Income before income tax expense $ 48,476 $ 52,291 $ 51,001 $ 43,626 $ 46,101
Income tax expense 11,043 11,995 11,155 9,432 10,988
Net income $ 37,433 $ 40,296 $ 39,846 $ 34,194 $ 35,113
Earnings Per Share
Basic $ 0.86 $ 0.93 $ 0.91 $ 0.78 $ 0.80
Diluted $ 0.86 $ 0.92 $ 0.91 $ 0.78 $ 0.80


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
Q3 - 2021 Q2 - 2021 Q1 - 2021 Q4 - 2020 Q3 - 2020
Assets
Short-term interest bearing accounts $ 1,014,120 0.16 % $ 974,034 0.09 % $ 587,358 0.09 % $ 552,529 0.11 % $ 477,946 0.11 %
Securities available for sale1 5 1,513,071 1.55 % 1,453,068 1.59 % 1,346,380 1.67 % 1,230,411 1.77 % 1,137,604 1.96 %
Securities held to maturity1 5 657,314 1.95 % 604,582 2.23 % 607,407 2.43 % 640,422 2.36 % 621,812 2.56 %
Investment in FRB and FHLB Banks 25,154 1.91 % 25,115 2.67 % 25,606 2.45 % 28,275 5.94 % 29,720 7.08 %
Loans1 6 7,517,839 3.84 % 7,574,272 3.96 % 7,574,337 4.02 % 7,533,953 4.06 % 7,559,218 3.95 %
Total interest earning assets $ 10,727,498 3.05 % $ 10,631,071 3.18 % $ 10,141,088 3.38 % $ 9,985,590 3.46 % $ 9,826,300 3.45 %
Other assets 1,019,797 971,681 960,994 954,123 967,194
Total assets $ 11,747,295 $ 11,602,752 $ 11,102,082 $ 10,939,713 $ 10,793,494
Liabilities and stockholders' equity
Money market deposit accounts $ 2,580,570 0.19 % $ 2,605,767 0.21 % $ 2,484,120 0.23 % $ 2,455,510 0.27 % $ 2,364,606 0.28 %
NOW deposit accounts 1,442,678 0.05 % 1,454,751 0.05 % 1,358,955 0.05 % 1,315,370 0.05 % 1,207,064 0.05 %
Savings deposits 1,691,539 0.05 % 1,660,722 0.05 % 1,547,983 0.05 % 1,465,562 0.05 % 1,447,021 0.05 %
Time deposits 565,216 0.62 % 591,147 0.75 % 615,343 0.93 % 645,288 1.15 % 684,708 1.31 %
Total interest bearing deposits $ 6,280,003 0.16 % $ 6,312,387 0.18 % $ 6,006,401 0.21 % $ 5,881,730 0.26 % $ 5,703,399 0.30 %
Short-term borrowings 99,703 0.11 % 95,226 0.13 % 115,182 0.25 % 175,597 0.44 % 277,890 0.64 %
Long-term debt 14,029 2.52 % 14,053 2.51 % 19,913 2.53 % 59,488 2.47 % 64,137 2.47 %
Subordinated debt, net 98,311 5.48 % 98,204 5.55 % 98,095 5.62 % 97,984 5.44 % 97,934 5.59 %
Junior subordinated debt 101,196 2.03 % 101,196 2.08 % 101,196 2.12 % 101,196 2.14 % 101,196 2.22 %
Total interest bearing liabilities $ 6,593,242 0.27 % $ 6,621,066 0.29 % $ 6,340,787 0.34 % $ 6,315,995 0.40 % $ 6,244,556 0.45 %
Demand deposits 3,676,883 3,542,176 3,319,024 3,178,410 3,111,617
Other liabilities 244,125 235,536 250,991 271,206 282,265
Stockholders' equity 1,233,045 1,203,974 1,191,280 1,174,102 1,155,056
Total liabilities and stockholders' equity $ 11,747,295 $ 11,602,752 $ 11,102,082 $ 10,939,713 $ 10,793,494
Interest rate spread 2.78 % 2.89 % 3.04 % 3.06 % 3.00 %
Net interest margin (FTE)1 2.88 % 3.00 % 3.17 % 3.20 % 3.17 %


NBT Bancorp Inc. and Subsidiaries
Average Year-to-Date Balance Sheets
(unaudited, dollars in thousands)
Average Yield/ Average Yield/
Balance Interest Rates Balance Interest Rates
Nine Months Ended September 30, 2021 2020
Assets
Short-term interest bearing accounts $ 860,067 $ 763 0.12 % $ 311,577 $ 464 0.20 %
Securities available for sale1 5 1,438,117 17,204 1.60 % 1,028,962 16,956 2.20 %
Securities held to maturity1 5 623,284 10,237 2.20 % 619,379 12,562 2.71 %
Investment in FRB and FHLB Banks 25,290 443 2.34 % 35,349 1,674 6.33 %
Loans1 6 7,555,276 222,821 3.94 % 7,437,566 231,168 4.15 %
Total interest earning assets $ 10,502,034 $ 251,468 3.20 % $ 9,432,833 $ 262,824 3.72 %
Other assets 984,372 938,296
Total assets $ 11,486,406 $ 10,371,129
Liabilities and stockholders' equity
Money market deposit accounts $ 2,557,172 $ 4,022 0.21 % $ 2,275,765 $ 8,646 0.51 %
NOW deposit accounts 1,419,102 531 0.05 % 1,153,780 548 0.06 %
Savings deposits 1,633,941 625 0.05 % 1,369,219 553 0.05 %
Time deposits 590,385 3,404 0.77 % 762,548 8,436 1.48 %
Total interest bearing deposits $ 6,200,600 $ 8,582 0.19 % $ 5,561,312 $ 18,183 0.44 %
Short-term borrowings 103,314 130 0.17 % 412,312 3,215 1.04 %
Long-term debt 15,976 301 2.52 % 64,165 1,184 2.46 %
Subordinated debt, net 98,204 4,077 5.55 % 35,750 1,503 5.62 %
Junior subordinated debt 101,196 1,572 2.08 % 101,196 2,186 2.89 %
Total interest bearing liabilities $ 6,519,290 $ 14,662 0.30 % $ 6,174,735 $ 26,271 0.57 %
Demand deposits 3,514,005 2,800,297
Other liabilities 243,525 256,226
Stockholders' equity 1,209,586 1,139,871
Total liabilities and stockholders' equity $ 11,486,406 $ 10,371,129
Net interest income (FTE)1 $ 236,806 $ 236,553
Interest rate spread 2.90 % 3.15 %
Net interest margin (FTE)1 3.01 % 3.35 %
Taxable equivalent adjustment $ 899 $ 983
Net interest income $ 235,907 $ 235,570


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
3rd Q 2nd Q 1st Q 4th Q 3rd Q
Net income $ 37,433 $ 40,296 $ 39,846 $ 34,194 $ 35,113
Income tax expense 11,043 11,995 11,155 9,432 10,988
Provision for loan losses (3,342 ) (5,216 ) (2,796 ) (607 ) 3,261
FTE adjustment 298 299 302 318 325
Net securities losses (gains) 100 (201 ) (467 ) (160 ) (84 )
Provision for unfunded loan commitments reserve (470 ) (80 ) (500 ) 900 -
Nonrecurring expense 2,288 1,880 - 4,100 -
PPNR $ 47,350 $ 48,973 $ 47,540 $ 48,177 $ 49,603
Average Assets $ 11,747,295 $ 11,602,757 $ 11,102,082 $ 10,939,713 $ 10,793,494
Return on Average Assets3 1.26 % 1.39 % 1.46 % 1.24 % 1.29 %
PPNR Return on Average Assets3 1.60 % 1.69 % 1.74 % 1.75 % 1.83 %
9 Months Ended
September 30,
2021 2020
Net income $ 117,575 $ 70,194
Income tax expense 34,193 19,267
Provision for loan losses (11,354 ) 51,741
FTE adjustment 899 983
Net securities (gains) losses (568 ) 548
Provision for unfunded loan commitments reserve (1,050 ) 1,800
Nonrecurring expense 4,168 650
PPNR $ 143,863 $ 145,183
Average Assets $ 11,486,406 $ 10,371,129
Return on Average Assets3 1.37 % 0.90 %
PPNR Return on Average Assets3 1.67 % 1.87 %
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 the provision for loan losses, net securities gains (losses) and non-recurring income and/or expense.
FTE Adjustment 2021 2020
3rd Q 2nd Q 1st Q 4th Q 3rd Q
Net interest income $ 77,674 $ 79,178 $ 79,055 $ 80,108 $ 77,943
Add: FTE adjustment 298 299 302 318 325
Net interest income (FTE) $ 77,972 $ 79,477 $ 79,357 $ 80,426 $ 78,268
Average earning assets $ 10,727,498 $ 10,631,071 $ 10,141,088 $ 9,985,590 $ 9,826,300
Net interest margin (FTE)3 2.88 % 3.00 % 3.17 % 3.20 % 3.17 %
9 Months Ended
September 30,
2021 2020
Net interest income $ 235,907 $ 235,570
Add: FTE adjustment 899 983
Net interest income (FTE) $ 236,806 $ 236,553
Average earning assets $ 10,502,034 $ 9,432,833
Net interest margin (FTE)3 3.01 % 3.35 %
Interest income for tax-exempt securities and loans have been adjusted to a FTE basis using the statutory Federal income tax rate of 21%.


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
3rd Q 2nd Q 1st Q 4th Q 3rd Q
Total equity $ 1,241,457 $ 1,225,056 $ 1,190,981 $ 1,187,618 $ 1,166,111
Intangible assets 290,119 290,782 291,464 292,276 293,098
Total assets $ 11,994,411 $ 11,574,947 $ 11,537,253 $ 10,932,906 $ 10,850,212
Tangible equity to tangible assets 8.13 % 8.28 % 8.00 % 8.41 % 8.27 %
Return on average tangible common equity 2021 2020
3rd Q 2nd Q 1st Q 4th Q 3rd Q
Net income $ 37,433 $ 40,296 $ 39,846 $ 34,194 $ 35,113
Amortization of intangible assets (net of tax) 497 512 609 617 642
Net income, excluding intangibles amortization $ 37,930 $ 40,808 $ 40,455 $ 34,811 $ 35,755
Average stockholders' equity $ 1,233,045 $ 1,203,974 $ 1,191,280 $ 1,174,102 $ 1,155,056
Less: average goodwill and other intangibles 290,492 291,133 291,921 292,725 293,572
Average tangible common equity $ 942,553 $ 912,841 $ 899,359 $ 881,377 $ 861,484
Return on average tangible common equity3 15.97 % 17.93 % 18.24 % 15.71 % 16.51 %
9 Months Ended
September 30,
2021 2020
Net income $ 117,575 $ 70,194
Amortization of intangible assets (net of tax) 1,618 1,930
Net income, excluding intangibles amortization $ 119,193 $ 72,124
Average stockholders' equity $ 1,209,586 $ 1,139,871
Less: average goodwill and other intangibles 291,177 291,472
Average tangible common equity $ 918,409 $ 848,399
Return on average tangible common equity3 17.35 % 11.36 %
2 Non-GAAP measure - Stockholders' equity less goodwill and intangible assets divided by common shares outstanding.
3 Annualized.
4 Total past due loans, defined as loans 30 days or more past due and in an accrual status.
5 Securities are shown at average amortized cost.
6 For purposes of these computations, nonaccrual loans and loans held for sale are included in the average loan balances outstanding.


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