NORWICH, N.Y., April 27, 2020 (GLOBE NEWSWIRE) -- NBT Bancorp Inc. (“NBT” or the “Company”) (NASDAQ: NBTB) reported net income of $10.4 million, or $0.23 per diluted common share, for the three months ended March 31, 2020. NBT’s results in the first quarter of 2020 reflect the Current Expected Credit Losses (“CECL”) accounting methodology, including the estimated impact of the COVID-19 pandemic on expected credit losses. Net income was down 64% from the previous quarter and from the first quarter of 2019 primarily due to higher provision for loan losses related to the deterioration of economic conditions caused by the COVID-19 pandemic.

Pre-provision net revenue (“PPNR”)1, excluding securities gains (losses), for the first quarter was $42.5 million compared to $42.9 million from the previous quarter and $43.0 million in the first quarter of 2019.

CEO Comments

“In the face of the rapidly changing economic conditions brought on by the COVID-19 pandemic, we have been aggressive in our response to deliver support and solutions to our customers in distress while providing for the health and safety of our employees,” said John H. Watt, Jr. “We are extremely proud of our team members who have been able to process high volumes of loans through the SBA’s Paycheck Protection Program that are helping businesses in the communities we serve to retain tens of thousands of workers.”

Watt continued, “Our earnings for the first quarter were significantly impacted by the COVID-19 pandemic and the resulting increase to our provision for expected losses under CECL accounting. The quarter was marked by strong loan growth and consistent underlying operating financial performance even in the face of a 150-basis-point drop in the federal funds rate. Our strong balance sheet and capital position, disciplined approach to credit and risk management, technology investments and diversified fee business are attributes that provide NBT with resources and flexibility to navigate these difficult times. We moved forward to complete the acquisition of Alliance Benefit Group of Illinois, Inc. as planned on April 1, 2020 by our EPIC Retirement Plan Services business unit. Our experienced and seasoned management team and knowledgeable local bankers across 7 states will maintain focus on the fundamentals of our business while supporting our customers, communities and shareholders to ensure we all emerge from the current challenges stronger together.”

First Quarter Highlights

Net Income
  • Net income of $10.4 million
  • Diluted earnings per share of $0.23
Net Interest
Income / NIM
  • Net interest income on a fully taxable equivalent basis was $77.5 million1
  • Net interest margin (“NIM”) on a fully taxable equivalent basis was 3.52%1 and flat from the fourth quarter of 2019
PPNR
  • Pre-provision net revenue (“PPNR”)1 was $41.7 million
  • Excluding securities gains (losses), PPNR was $42.5 million compared to $42.9 million in the fourth quarter of 2019 and $43.0 million in the first quarter 2019
Loans and Credit
Quality
  • Period end loans were $7.2 billion, up 6.3%, annualized, from December 31, 2019
  • Allowance for loans losses to total loans of 1.38%
  • Net charge-offs to average loans were 0.32%, annualized
  • Nonperforming assets to total assets were 0.35%
Capital
  • Tangible equity to assets of 8.55%1
  • CET1 ratio of 10.90%; Total leverage ratio of 10.02%

Company Response to Pandemic

The COVID-19 pandemic has significantly disrupted the global and local economy and the customers and communities served by NBT. In response, the Company immediately formed an Executive Task Force and engaged its established Incident Response Team to execute a comprehensive pandemic response plan. Actions taken to address the safety of employees and the needs of customers are highlighted below.

Loans

Deposits

Net Interest Income and Margin

Credit Quality and CECL

Noninterest Income

Noninterest Expense

Income Taxes

Capital

Other Events

Corporate Overview

NBT Bancorp Inc. is a financial holding company headquartered in Norwich, NY, with total assets of $9.95 billion at March 31, 2020. 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 146 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.

Forward-Looking Statements

This news release contains forward-looking statements. These forward-looking statements involve risks and uncertainties and are based on the beliefs and assumptions of the management of NBT and its subsidiaries and on the information available to management at the time that these statements were made. There are a number of factors, many of which are beyond NBT’s control, which could cause actual conditions, events or results to differ significantly from those described in the forward-looking statements. Factors that may cause actual results to differ materially from those contemplated by such forward-looking statements include, among others: (1) competitive pressures among depository and other financial institutions may increase significantly, including competitors having greater financial resources than NBT; (2) revenues may be lower than expected; (3) changes in the interest rate environment may reduce interest margins; (4) general economic conditions, either nationally or regionally, may be less favorable than expected, resulting in, among other things, a deterioration in credit quality and/or a reduced demand for credit; (5) legislative or regulatory changes, including changes in accounting standards and tax laws, may adversely affect business and results; (6) NBT’s ability to successfully integrate acquired businesses and employees; (7) adverse changes may occur in the securities markets or with respect to inflation; and (8) the adverse impact on the U.S. economy, including the markets in which we operate, of the novel coronavirus, which causes the Coronavirus disease 2019 ("COVID-19"), global pandemic, and the impact of a slowing U.S. economy and increased unemployment on the performance of our loan portfolio, the market value of our investment securities, the availability of sources of funding and the demand for our products. Forward-looking statements speak only as of the date they are made. Except as required by law, NBT does not update forward-looking statements to reflect subsequent circumstances or events.

Non-GAAP Measures

This press release contains financial information determined by methods other than in accordance with accounting principles generally accepted in the United States of America (“GAAP”). Where non-GAAP disclosures are used in this press release, 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 financial results of NBT’s core business as well as provide information standard in the financial institution industry. Non-GAAP measures should not be considered a substitute for financial measures determined in accordance with GAAP and investors should consider NBT’s performance and financial condition as reported under GAAP and all other relevant information when assessing the performance or financial condition of NBT.



      
NBT Bancorp Inc. and Subsidiaries 
Selected Financial Data
(unaudited, dollars in thousands except per share data)
      
  2020  2019 
Profitability:1st Q4th Q3rd Q2nd Q1st Q
Diluted earnings per share$ 0.23 $0.66 $0.73 $0.69 $0.66 
Weighted average diluted common shares outstanding 44,130,324  44,174,201  44,138,495  44,120,377  44,081,086 
Return on average assets (2) 0.43% 1.20% 1.34% 1.28% 1.24%
Return on average equity (2) 3.69% 10.36% 11.83% 11.63% 11.52%
Return on average tangible common equity (1)(2) 5.24% 14.28% 16.43% 16.38% 16.45%
Net interest margin (1)(2) 3.52% 3.52% 3.57% 3.61% 3.64%
      
Balance sheet data:     
Securities available for sale$ 1,000,980 $975,340 $932,173 $979,696 $951,859 
Securities held to maturity 621,359  630,074  678,435  744,601  780,565 
Net loans 7,147,383  7,063,133  6,941,444  6,891,108  6,818,907 
Total assets 9,953,543  9,715,925  9,661,386  9,635,718  9,533,510 
Total deposits 7,864,638  7,587,820  7,743,166  7,593,706  7,617,659 
Total borrowings 714,283  820,682  628,701  794,829  719,775 
Total liabilities 8,841,364  8,595,528  8,562,785  8,560,895  8,499,455 
Stockholders' equity 1,112,179  1,120,397  1,098,601  1,074,823  1,034,055 
      
Asset quality:     
Nonaccrual loans$ 29,972 $25,174 $24,623 $24,669 $25,632 
90 days past due and still accruing 2,280  3,717  8,342  2,387  3,335 
Total nonperforming loans 32,252  28,891  32,965  27,056  28,967 
Other real estate owned 2,384  1,458  2,144  2,203  2,222 
Total nonperforming assets 34,636  30,349  35,109  29,259  31,189 
Allowance for loan losses 100,000  72,965  72,365  72,165  71,405 
      
Asset quality ratios:     
Allowance for loan losses to total loans 1.38% 1.02% 1.03% 1.04% 1.04%
Total nonperforming loans to total loans 0.45% 0.40% 0.47% 0.39% 0.42%
Total nonperforming assets to total assets 0.35% 0.31% 0.36% 0.30% 0.33%
Allowance for loan losses to total nonperforming loans 310.06% 252.55% 219.52% 266.72% 246.50%
Past due loans to total loans 0.51% 0.49% 0.57% 0.52% 0.52%
Net charge-offs to average loans (2) 0.32% 0.30% 0.35% 0.38% 0.41%
      
Capital:     
Equity to assets 11.17% 11.53% 11.37% 11.15% 10.85%
Tangible equity ratio (1) 8.55% 8.84% 8.65% 8.41% 8.06%
Book value per share$ 25.52 $25.58 $25.09 $24.56 $23.64 
Tangible book value per share (3)$ 18.96 $19.03 $18.52 $17.97 $17.02 
Tier 1 leverage ratio 10.02% 10.33% 10.15% 9.88% 9.62%
Common equity tier 1 capital ratio 10.90% 11.29% 11.14% 10.95% 10.69%
Tier 1 capital ratio 12.14% 12.56% 12.42% 12.24% 11.99%
Total risk-based capital ratio 13.36% 13.52% 13.38% 13.21% 12.98%
Common stock price (end of period)$ 32.39 $40.56 $36.59 $37.51 $36.01 
      


  
NBT Bancorp Inc. and Subsidiaries  
Consolidated Balance Sheets 
(unaudited, dollars in thousands) 
    
 March 31,December 31,
Assets 2020  2019 
Cash and due from banks$ 160,106 $170,595 
Short-term interest bearing accounts 123,254  46,248 
Equity securities, at fair value 26,378  27,771 
Securities available for sale, at fair value 1,000,980  975,340 
Securities held to maturity (fair value $642,325 and $641,262, respectively) 621,359  630,074 
Federal Reserve and Federal Home Loan Bank stock 41,018  44,620 
Loans held for sale 6,475  11,731 
Loans 7,247,383  7,136,098 
Less allowance for loan losses 100,000  72,965 
Net loans$ 7,147,383 $7,063,133 
Premises and equipment, net 76,502  75,631 
Goodwill 274,769  274,769 
Intangible assets, net 11,186  12,020 
Bank owned life insurance 183,122  181,748 
Other assets 281,011  202,245 
Total assets$ 9,953,543 $9,715,925 
    
Liabilities and stockholders' equity   
Demand (noninterest bearing)$ 2,423,077 $2,414,383 
Savings, NOW and money market 4,598,282  4,312,244 
Time 843,279  861,193 
Total deposits$ 7,864,638 $7,587,820 
Short-term borrowings 548,904  655,275 
Long-term debt 64,183  64,211 
Junior subordinated debt 101,196  101,196 
Other liabilities 262,443  187,026 
Total liabilities$ 8,841,364 $8,595,528 
    
Total stockholders' equity$ 1,112,179 $1,120,397 
    
Total liabilities and stockholders' equity$ 9,953,543 $9,715,925 
    


  
NBT Bancorp Inc. and Subsidiaries 
Quarterly Consolidated Statements of Income 
(unaudited, dollars in thousands except per share data) 
       
  2020  2019 
 1st Q4th Q3rd Q2nd Q1st Q
Interest, fee and dividend income      
Interest and fees on loans$ 78,728 $79,800 $81,082 $81,271 $79,321 
Securities available for sale 5,753  5,639  5,711  6,031  5,922 
Securities held to maturity 4,091  4,213  4,586  5,089  5,217 
Other 829  924  1,002  842  884 
Total interest, fee and dividend income$ 89,401 $90,576 $92,381 $93,233 $91,344 
Interest expense      
Deposits$ 9,104 $10,181 $10,745 $10,234 $8,826 
Short-term borrowings 1,797  1,707  1,989  2,760  3,237 
Long-term debt 393  484  498  471  422 
Junior subordinated debt 926  1,021  1,095  1,141  1,168 
Total interest expense$ 12,220 $13,393 $14,327 $14,606 $13,653 
Net interest income$ 77,181 $77,183 $78,054 $78,627 $77,691 
Provision for loan losses 29,640  6,004  6,324  7,277  5,807 
Net interest income after provision for loan losses$ 47,541 $71,179 $71,730 $71,350 $71,884 
Noninterest income      
Service charges on deposit accounts$ 3,997 $4,361 $4,330 $4,224 $4,236 
ATM and debit card fees 5,854  5,935  6,277  6,156  5,525 
Retirement plan administration fees 7,941  7,218  7,600  7,836  7,734 
Wealth management (4) 7,273  7,085  7,630  7,122  6,563 
Insurance (4) 4,269  3,479  4,000  3,547  4,744 
Bank owned life insurance income 1,374  1,236  1,556  1,186  1,377 
Net securities (losses) gains (812) 189  4,036  (69) 57 
Other 5,527  6,738  4,291  4,239  3,585 
Total noninterest income$ 35,423 $36,241 $39,720 $34,241 $33,821 
Noninterest expense      
Salaries and employee benefits$ 40,750 $39,592 $39,352 $38,567 $39,356 
Occupancy 5,995  5,653  5,335  5,443  6,275 
Data processing and communications 4,233  4,719  4,492  4,693  4,414 
Professional fees and outside services 3,897  4,223  3,535  3,359  3,668 
Equipment 4,642  4,821  4,487  4,518  4,757 
Office supplies and postage 1,636  1,744  1,667  1,577  1,591 
FDIC expense (credit) 311  -  (20) 949  1,017 
Advertising 609  952  677  641  503 
Amortization of intangible assets 835  844  874  893  968 
Loan collection and other real estate owned, net 1,017  1,436  976  961  785 
Other 6,956  6,310  8,374  4,630  5,126 
  Total noninterest expense$ 70,881 $70,294 $69,749 $66,231 $68,460 
Income before income tax expense$ 12,083 $37,126 $41,701 $39,360 $37,245 
Income tax expense 1,715  8,166  9,322  8,805  8,118 
Net income$ 10,368 $28,960 $32,379 $30,555 $29,127 
Earnings Per Share      
Basic$ 0.24 $0.66 $0.74 $0.70 $0.67 
Diluted$ 0.23 $0.66 $0.73 $0.69 $0.66 
       


 
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 - 2020Q4 - 2019Q3 - 2019Q2 - 2019Q1 - 2019
Assets           
Short-term interest bearing accounts $ 74,6951.28%$51,6132.43%$57,5301.95%$25,7831.28%$9,0654.07%
Securities available for sale (1) (5)  962,5272.40% 942,3022.37% 940,2562.41% 981,0792.47% 984,7042.45%
Securities held to maturity (1) (5)  622,3982.81% 651,3052.73% 698,6172.77% 770,6512.83% 782,5702.90%
Investment in FRB and FHLB Banks  39,7845.97% 37,8426.37% 40,5257.04% 46,1796.60% 49,1526.54%
Loans (1) (6)  7,163,1144.42% 7,055,2884.49% 6,987,4764.61% 6,958,2994.69% 6,886,6724.68%
Total interest earning assets $ 8,862,5184.07%$8,738,3504.13%$8,724,4044.22%$8,781,9914.28%$8,712,1634.28%
Other assets  885,570  861,909  852,616  816,748  795,585 
Total assets $ 9,748,088 $9,600,259 $9,577,020 $9,598,739 $9,507,748 
            
Liabilities and stockholders' equity         
Money market deposit accounts $ 2,101,3061.00%$2,057,6781.16%$2,015,2971.24%$1,916,0451.16%$1,804,0530.99%
NOW deposit accounts  1,086,2050.10% 1,064,1930.13% 1,056,0010.13% 1,127,4130.13% 1,135,2130.16%
Savings deposits  1,276,2850.06% 1,251,4320.06% 1,274,7930.06% 1,282,0840.06% 1,252,0420.06%
Time deposits  842,9891.62% 853,3531.69% 893,8371.75% 953,6981.73% 942,4571.64%
Total interest bearing deposits $ 5,306,7850.69%$5,226,6560.77%$5,239,9280.81%$5,279,2400.78%$5,133,7650.70%
Short-term borrowings  533,5161.35% 475,3321.42% 490,6941.61% 620,8981.78% 712,3061.84%
Long-term debt  64,1942.46% 81,6132.35% 84,2502.35% 82,4142.29% 73,7072.32%
Junior subordinated debt  101,1963.68% 101,1964.00% 101,1964.29% 101,1964.52% 101,1964.68%
Total interest bearing liabilities $ 6,005,6910.82%$5,884,7970.90%$5,916,0680.96%$6,083,7480.96%$6,020,9740.92%
Demand deposits  2,398,307  2,406,563  2,389,617  2,298,867  2,309,531 
Other liabilities  214,495  199,674  185,374  162,374  151,490 
Stockholders' equity  1,129,595  1,109,225  1,085,961  1,053,750  1,025,753 
Total liabilities and stockholders' equity $ 9,748,088 $9,600,259 $9,577,020 $9,598,739 $9,507,748 
            
Interest rate spread  3.25% 3.23% 3.26% 3.32% 3.36%
Net interest margin (FTE) (1)  3.52% 3.52% 3.57% 3.61% 3.64%
            


 
NBT Bancorp Inc. and Subsidiaries
Consolidated Loan Balances
(unaudited, dollars in thousands)
      
  2020  2019
 1st Q4th Q3rd Q2nd Q1st Q
Commercial$ 1,338,609 $1,302,209 $1,317,649 $1,299,784 $1,306,551 
Commercial real estate 2,242,139  2,142,057  2,033,552  2,025,280  1,943,931 
Residential real estate mortgages 1,446,676  1,445,156  1,416,920  1,404,079  1,390,411 
Indirect auto 1,184,888  1,193,635  1,195,783  1,189,670  1,191,111 
Specialty lending 539,378  542,063  528,505  519,974  529,144 
Home equity 431,536  444,082  452,535  456,754  463,582 
Other consumer 64,157  66,896  68,865  67,732  65,582 
Total loans$ 7,247,383 $7,136,098 $7,013,809 $6,963,273 $6,890,312 
 
 
The following table provide loans as a percentage of total loans in industries vulnerable to the COVID-19 pandemic as of March 31, 2020:
      
Industry% of Total
Loans
    
Accommodations 2.4%     
Healthcare services and practices 2.0%     
Restaurants and entertainment 1.9%     
Retailers 1.7%     
Automotive 1.5%     
Total 9.5%     
      
Allowance for Loan Losses as a Percentage of Loans by Segment (7):  
      
 IncurredCECL   
 12/31/20191/1/20203/31/2020  
Commercial & industrial 0.96%  0.98%  1.43%   
Commercial real estate 1.02%  0.74%  1.10%   
Residential real estate 0.27%  0.83%  0.99%   
Auto 0.83%  0.78%  1.08%   
Other consumer 3.74%  3.66%  4.00%   
Total 1.02%  1.07%  1.38%   
      


       
1The 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") 2020  2019 
  1st Q4th Q3rd Q2nd Q1st Q
 Income before income tax expense$ 12,083 $37,126 $41,701 $39,360 $37,245 
 Add: Provision for loan losses 29,640  6,004  6,324  7,277  5,807 
 PPNR$ 41,723 $43,130 $48,025 $46,637 $43,052 
 Less: Net securities (losses) gains (812) 189  4,036  (69) 57 
 PPNR excluding securities (losses) gains$ 42,535 $42,941 $43,989 $46,706 $42,995 
       
 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.
 
       
 FTE Adjustment 2020  2019 
  1st Q4th Q3rd Q2nd Q1st Q
 Net interest income$ 77,181 $77,183 $78,054 $78,627 $77,691 
 Add: FTE adjustment 329  349  374  445  500 
 Net interest income (FTE)$ 77,510 $77,532 $78,428 $79,072 $78,191 
 Average earning assets$ 8,862,518 $8,738,350 $8,724,404 $8,781,991 $8,712,163 
 Net interest margin (FTE) 3.52% 3.52% 3.57% 3.61% 3.64%
       
 Interest income for tax-exempt securities and loans have been adjusted to a FTE basis using the statutory Federal income tax rate of 21%.
       
 Tangible equity to tangible assets 2020  2019 
  1st Q4th Q3rd Q2nd Q1st Q
 Total equity$ 1,112,179 $1,120,397 $1,098,601 $1,074,823 $1,034,055 
 Intangible assets 285,955  286,789  287,633  288,507  289,400 
 Total assets$ 9,953,543 $9,715,925 $9,661,386 $9,635,718 $9,533,510 
 Tangible equity to tangible assets 8.55% 8.84% 8.65% 8.41% 8.06%
       
 Return on average tangible common equity 2020  2019 
  1st Q4th Q3rd Q2nd Q1st Q
 Net income$ 10,368 $28,960 $32,379 $30,555 $29,127 
 Amortization of intangible assets (net of tax) 626  633  656  670  726 
 Net income, excluding intangibles amortization$ 10,994 $29,593 $33,035 $31,225 $29,853 
       
 Average stockholders' equity$ 1,129,595 $1,109,225 $1,085,961 $1,053,750 $1,025,753 
 Less: average goodwill and other intangibles 286,400  287,268  288,077  288,930  289,913 
 Average tangible common equity$ 843,195 $821,957 $797,884 $764,820 $735,840 
 Return on average tangible common equity 5.24% 14.28% 16.43% 16.38% 16.45%
       
2Annualized. 
3Non-GAAP measure - Stockholders' equity less goodwill and intangible assets divided by common shares outstanding.
4Other financial services revenue previously disclosed and included with Insurance income has been reclassified and combined with Trust income and is disclosed as Wealth management income.
5Securities are shown at average amortized cost. 
6For purposes of these computations, nonaccrual loans and loans held for sale are included in the average loan balances outstanding.
7The allowance for loan losses for December 31, 2019 was calculated based on the incurred losses methodology and beginning January 1, 2020, it was based on the CECL methodology. The risk-based pooling of loans (segments) for incurred and CECL are not consistent. For illustrative purposes only, the loans and related incurred allowance at December 31, 2019 were grouped to conform with the CECL methodology.
  

 


  
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