NORWICH, N.Y., July 28, 2025 (GLOBE NEWSWIRE) -- NBT Bancorp Inc. (“NBT” or the “Company”) (NASDAQ: NBTB) reported net income and diluted earnings per share for the three and six months ended June 30, 2025.

Net income for the second quarter of 2025 was $22.5 million, or $0.44 per diluted common share, compared to $32.7 million, or $0.69 per diluted common share, for the second quarter of 2024, and $36.7 million, or $0.77 per diluted common share, for the first quarter of 2025. Operating diluted earnings per share(1), a non-GAAP measure, was $0.88 for the second quarter of 2025, compared to $0.69 for the second quarter of 2024 and $0.80 for the first quarter of 2025.

The Company completed the acquisition of Evans Bancorp, Inc. (“Evans”) on May 2, 2025, adding 200 employees and 18 banking locations in Western New York, $1.67 billion in loans and $1.86 billion in deposits. In connection with the transaction, the Company issued 5.1 million shares of common stock, with a value of $221.8 million as of the closing date. The comparisons to the first quarter of 2025 and to the second quarter of 2024 are significantly impacted by the Evans acquisition.

CEO Comments

“Continued improvement in net interest margin results and the additive impact of our successful merger with Evans Bancorp, Inc. resulted in second quarter operating earnings per share that were 28% above the second quarter of 2024 and 10% higher than the first quarter of this year,” said NBT President and CEO Scott Kingsley. “The detailed plans executed by our integration team resulted in a seamless transition experience, and we are excited that we are now building on the relationships Evans established with customers, employees, communities and shareholders in the Western Region of New York.”

“We are also pleased to announce that we have increased our dividend for the thirteenth consecutive year to $0.37 per share in the third quarter,” added Kingsley. “This increase in the quarterly cash dividend of 8.8% affirms our continued commitment to providing favorable long-term returns to our shareholders.”

Second Quarter 2025 Financial Highlights

Net Income
  • Net income was $22.5 million and diluted earnings per share was $0.44
  • Operating net income was $44.9 million and operating diluted earnings per share of $0.88(1)
Net Interest Income
/ NIM
  • Net interest income on a fully taxable equivalent (“FTE”) basis was $124.9 million, an increase of $17.0 million from the prior quarter(1)
  • Net interest margin (“NIM”) on an FTE basis was 3.59%(1), an increase of 15 basis points (“bps”) from the prior quarter
  • Earning asset yields of 5.12% were up 17 bps from the prior quarter
  • Total cost of funds of 1.62% were up 2 bps from the prior quarter
  • Included in FTE net interest income was $5.0 million of acquisition-related net accretion, which was up $2.8 million from the first quarter of 2025
Noninterest Income
  • Noninterest income was $46.8 million and 27% of total revenues, excluding net securities gains (losses)
Loans and Credit
Quality
  • Period end total loans were $11.62 billion as of June 30, 2025, including $1.67 billion of loans acquired from Evans
  • Net charge-offs to average loans was 0.09% annualized
  • Nonperforming loans to total loans was 0.40%
  • Allowance for loan losses to total loans was 1.21%
  • Provision for loan losses was $17.8 million and included $13.0 million of acquisition-related provision for credit losses
Deposits
  • Deposits were $13.52 billion as of June 30, 2025, including $1.86 billion in deposits acquired from Evans
  • Total cost of deposits was 1.51% for the second quarter of 2025, up 2 bps from the first quarter of 2025
Capital
  • Stockholders’ equity was $1.81 billion as of June 30, 2025
  • Tangible book value per share(2) was $24.57 at June 30, 2025
  • Tangible equity to assets of 8.30%(1)
  • CET1 ratio of 11.37%; Leverage ratio of 9.55%

Loans

Deposits

Net Interest Income and Net Interest Margin

Asset Quality and Allowance for Loan Losses

Noninterest Income

Noninterest Expense

Income Taxes

Capital

Dividend

Stock Repurchase

Evans Bancorp, Inc. Merger

Subordinated Debt Redemption

Conference Call and Webcast

The Company will host a conference call at 10:00 a.m. (Eastern) Tuesday, July 29, 2025, to review the second quarter 2025 financial results. The audio webcast link, along with the corresponding presentation slides, will be available on the Company’s Event Calendar page at www.nbtbancorp.com/bn/presentations-events.html#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 $16.01 billion at June 30, 2025. 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 175 banking locations in New York, Pennsylvania, Vermont, Massachusetts, New Hampshire, Maine and Connecticut. EPIC Retirement Plan Services, based in Rochester, NY, is a national benefits administration 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.nbtbank.com/Insurance.

Forward-Looking Statements

This press 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, including actual or potential stress in the banking industry, 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”) and international trade disputes (including threatened or implemented tariffs imposed by the U.S. and threatened or implemented tariffs imposed by foreign countries in retaliation); (5) inflation, interest rate, securities market and monetary fluctuations; (6) political instability; (7) acts of war, including international military conflicts, or terrorism; (8) the timely development and acceptance of new products and services and the perceived overall value of these products and services by users; (9) changes in consumer spending, borrowing and saving habits; (10) changes in the financial performance and/or condition of the Company’s borrowers; (11) technological changes; (12) acquisition and integration of acquired businesses; (13) the possibility that NBT may be unable to achieve expected synergies and operating efficiencies in the Evans merger within the expected timeframes or at all or to successfully integrate Evans operations and those of NBT; (14) the ability to increase market share and control expenses; (15) changes in the competitive environment among financial holding companies; (16) 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, and the Economic Growth, Regulatory Relief, and Consumer Protection Act of 2018; (17) 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 and other accounting standard setters; (18) changes in the Company’s organization, compensation and benefit plans; (19) 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; (20) greater than expected costs or difficulties related to the integration of new products and lines of business; and (21) the Company’s success at managing the risks involved in the foregoing items.

The Company cautions readers not to 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 U.S. generally accepted accounting principles (“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.

Contact:Scott A. Kingsley, President and CEO
 Annette L. Burns, Executive Vice President and CFO
 NBT Bancorp Inc.
 52 South Broad Street
 Norwich, NY 13815
 607-337-6589
  


NBT Bancorp Inc. and Subsidiaries      
Selected Financial Data      
(unaudited, dollars in thousands except per share data)     
       
  2025  2024  
 2nd Q1st Q4th Q3rd Q2nd Q 
Profitability (reported)      
Diluted earnings per share$ 0.44 $0.77 $0.76 $0.80 $0.69  
Weighted average diluted common shares outstanding 50,787,474  47,477,391  47,505,760  47,473,417  47,382,814  
Return on average assets(3) 0.59% 1.08% 1.04% 1.12% 0.98% 
Return on average equity(3) 5.27% 9.68% 9.44% 10.21% 9.12% 
Return on average tangible common equity(1)(3) 8.01% 13.63% 13.36% 14.54% 13.23% 
Net interest margin(1)(3) 3.59% 3.44% 3.34% 3.27% 3.18% 
       
 6 Months Ended June 30,    
  2025  2024     
Profitability (reported)      
Diluted earnings per share$ 1.21 $1.40     
Weighted average diluted common shares outstanding 49,143,067  47,381,054     
Return on average assets(3) 0.82% 1.00%    
Return on average equity(3) 7.35% 9.32%    
Return on average tangible common equity(1)(3) 10.69% 13.55%    
Net interest margin(1)(3) 3.52% 3.16%    
       
  2025  2024  
 2nd Q1st Q4th Q3rd Q2nd Q 
Profitability (operating)      
Diluted earnings per share(1)$ 0.88 $0.80 $0.77 $0.80 $0.69  
Return on average assets(1)(3) 1.19% 1.11% 1.06% 1.12% 0.98% 
Return on average equity(1)(3) 10.52% 9.95% 9.60% 10.23% 9.14% 
Return on average tangible common equity(1)(3) 15.25% 13.99% 13.57% 14.56% 13.26% 
       
 6 Months Ended June 30,    
  2025  2024     
Profitability (operating)      
Diluted earnings per share(1)$ 1.70 $1.37     
Return on average assets(1)(3) 1.16% 0.98%    
Return on average equity(1)(3) 10.34% 9.09%    
Return on average tangible common equity(1)(3) 14.77% 13.23%    
       
  2025  2024  
 2nd Q1st Q4th Q3rd Q2nd Q 
Balance sheet data      
Short-term interest-bearing accounts$ 276,786 $37,385 $78,973 $231,671 $35,207  
Securities available for sale 1,729,428  1,704,677  1,574,664  1,509,338  1,439,445  
Securities held to maturity 809,664  836,833  842,921  854,941  878,909  
Net loans 11,484,480  9,863,267  9,853,910  9,787,541  9,733,847  
Total assets 16,014,781  13,864,251  13,786,666  13,839,552  13,501,909  
Total deposits 13,515,232  11,708,511  11,546,761  11,588,278  11,271,459  
Total borrowings 411,376  312,977  414,983  456,666  476,082  
Total liabilities 14,209,615  12,298,476  12,260,525  12,317,572  12,039,954  
Stockholders' equity 1,805,166  1,565,775  1,526,141  1,521,980  1,461,955  
       
Capital      
Equity to assets 11.27% 11.29% 11.07% 11.00% 10.83% 
Tangible equity ratio(1) 8.30% 8.68% 8.42% 8.36% 8.11% 
Book value per share$ 34.46 $33.13 $32.34 $32.26 $31.00  
Tangible book value per share(2)$ 24.57 $24.74 $23.88 $23.83 $22.54  
Leverage ratio 9.55% 10.39% 10.24% 10.29% 10.16% 
Common equity tier 1 capital ratio 11.37% 12.12% 11.93% 11.86% 11.70% 
Tier 1 capital ratio 11.37% 13.02% 12.83% 12.77% 12.61% 
Total risk-based capital ratio 14.48% 15.24% 15.03% 15.02% 14.88% 
Common stock price (end of period)$ 41.55 $42.90 $47.76 $44.23 $38.60  
       
       


NBT Bancorp Inc. and Subsidiaries      
Asset Quality and Consolidated Loan Balances      
(unaudited, dollars in thousands)      
       
  2025  2024  
 2nd Q1st Q4th Q3rd Q2nd Q 
Asset quality      
Nonaccrual loans$ 43,181 $44,829 $45,819 $33,338 $34,755  
90 days past due and still accruing 3,211  2,862  5,798  3,981  3,333  
Total nonperforming loans 46,392  47,691  51,617  37,319  38,088  
Other real estate owned 345  308  182  127  74  
Total nonperforming assets 46,737  47,999  51,799  37,446  38,162  
Allowance for loan losses 140,200  117,000  116,000  119,500  120,500  
       
Asset quality ratios      
Allowance for loan losses to total loans 1.21% 1.17% 1.16% 1.21% 1.22% 
Total nonperforming loans to total loans 0.40% 0.48% 0.52% 0.38% 0.39% 
Total nonperforming assets to total assets 0.29% 0.35% 0.38% 0.27% 0.28% 
Allowance for loan losses to total nonperforming loans 302.21% 245.33% 224.73% 320.21% 316.37% 
Past due loans to total loans(4) 0.38% 0.32% 0.34% 0.36% 0.30% 
Net charge-offs to average loans(3) 0.09% 0.27% 0.23% 0.16% 0.15% 
       
  2025  2024  
 2nd Q1st Q4th Q3rd Q2nd Q 
Loan net charge-offs by line of business      
Commercial$ 97 $2,109 $2,542 $807 $(8) 
Residential real estate and home equity (27) (25) (25) (64) (76) 
Indirect auto 749  1,155  675  725  747  
Residential solar and other consumer 1,542  3,315  2,517  2,452  3,036  
Total loan net charge-offs$ 2,361 $6,554 $5,709 $3,920 $3,699  
       
  2025  2024  
 2nd Q1st Q4th Q3rd Q2nd Q 
Allowance for loan losses as a percentage of loans by segment    
Commercial & industrial 0.79% 0.76% 0.73% 0.73% 0.76% 
Commercial real estate 1.14% 1.02% 0.95% 1.01% 1.00% 
Residential real estate 1.05% 1.00% 1.00% 1.00% 0.98% 
Auto 0.70% 0.72% 0.81% 0.83% 0.85% 
Residential solar and other consumer 3.64% 3.61% 3.64% 3.69% 3.78% 
Total 1.21% 1.17% 1.16% 1.21% 1.22% 
       
  2025  2024  
 2nd Q1st Q4th Q3rd Q2nd Q 
Loans by line of business      
Commercial & industrial$ 1,692,335 $1,436,990 $1,426,482 $1,458,926 $1,397,935  
Commercial real estate 4,800,494  3,890,115  3,876,698  3,792,498  3,784,214  
Residential real estate 2,530,344  2,127,588  2,142,249  2,143,766  2,134,875  
Home equity 423,355  331,400  334,268  328,687  326,556  
Indirect auto 1,319,401  1,309,084  1,273,253  1,235,175  1,225,786  
Residential solar and other consumer 858,751  885,090  916,960  947,989  984,981  
Total loans$ 11,624,680 $9,980,267 $9,969,910 $9,907,041 $9,854,347  
       


NBT Bancorp Inc. and Subsidiaries    
Consolidated Balance Sheets   
(unaudited, in thousands)   
    
 June 30,December 31, 
  2025 2024 
Assets   
Cash and due from banks$ 264,777$205,083 
Short-term interest-bearing accounts 276,786 78,973 
Equity securities, at fair value 46,658 42,372 
Securities available for sale, at fair value 1,729,428 1,574,664 
Securities held to maturity (fair value $735,387 and $749,945, respectively) 809,664 842,921 
Federal Reserve and Federal Home Loan Bank stock 40,813 33,957 
Loans held for sale 3,756 9,744 
Loans 11,624,680 9,969,910 
Less allowance for loan losses 140,200 116,000 
Net loans$ 11,484,480$9,853,910 
Premises and equipment, net 95,793 80,840 
Goodwill 454,072 362,663 
Intangible assets, net 64,447 36,360 
Bank owned life insurance 318,004 272,657 
Other assets 426,103 392,522 
Total assets$ 16,014,781$13,786,666 
    
Liabilities and stockholders' equity   
Demand (noninterest bearing)$ 3,866,856$3,446,068 
Savings, interest-bearing checking and money market 7,997,219 6,658,188 
Time 1,651,157 1,442,505 
Total deposits$ 13,515,232$11,546,761 
Short-term borrowings 112,970 162,942 
Long-term debt 44,842 29,644 
Subordinated debt, net 141,943 121,201 
Junior subordinated debt 111,621 101,196 
Other liabilities 283,007 298,781 
Total liabilities$ 14,209,615$12,260,525 
    
Total stockholders' equity$ 1,805,166$1,526,141 
    
Total liabilities and stockholders' equity$ 16,014,781$13,786,666 
    


NBT Bancorp Inc. and Subsidiaries      
Consolidated Statements of Income     
(unaudited, in thousands except per share data)     
      
 Three Months EndedSix Months Ended 
 June 30,June 30, 
  2025 2024  2025 2024  
Interest, fee and dividend income     
Interest and fees on loans$ 158,912$136,606 $ 296,964$269,752  
Securities available for sale 11,609 7,562  21,871 14,686  
Securities held to maturity 4,870 5,190  9,784 10,493  
Other 2,186 1,408  3,362 2,772  
Total interest, fee and dividend income$ 177,577$150,766 $ 331,981$297,703  
Interest expense     
Deposits$ 48,219$46,688 $ 90,807$91,027  
Short-term borrowings 1,046 2,899  1,912 6,320  
Long-term debt 296 291  562 581  
Subordinated debt 2,001 1,806  3,823 3,606  
Junior subordinated debt 1,795 1,908  3,434 3,821  
Total interest expense$ 53,357$53,592 $ 100,538$105,355  
Net interest income$ 124,220$97,174 $ 231,443$192,348  
Provision for loan losses$ 4,813$8,899 $ 12,367$14,478  
Provision for loan losses - acquisition day 1 non-PCD 13,022 -  13,022 -  
Total provision for loan losses$ 17,835$8,899 $ 25,389$14,478  
Net interest income after provision for loan losses$ 106,385$88,275 $ 206,054$177,870  
Noninterest income     
Service charges on deposit accounts$ 4,578$4,219 $ 8,821$8,336  
Card services income 6,077 5,587  11,394 10,782  
Retirement plan administration fees 15,710 14,798  31,568 29,085  
Wealth management 10,678 10,173  21,624 19,870  
Insurance services 4,097 3,848  8,858 8,236  
Bank owned life insurance income 2,180 1,834  5,577 4,186  
Net securities gains (losses) 112 (92) 8 2,091  
Other 3,500 2,865  6,534 6,038  
Total noninterest income$ 46,932$43,232 $ 94,384$88,624  
Noninterest expense     
Salaries and employee benefits$ 64,155$55,393 $ 124,849$111,097  
Technology and data services 10,804 9,249  21,042 18,999  
Occupancy 9,038 7,671  18,065 15,769  
Professional fees and outside services 5,021 4,565  9,973 9,418  
Amortization of intangible assets 3,042 2,133  5,153 4,301  
Reserve for unfunded loan commitments 1,702 (380) 1,792 (830) 
Acquisition expenses 17,180 -  18,401 -  
Other 11,668 10,957  23,235 22,607  
Total noninterest expense$ 122,610$89,588 $ 222,510$181,361  
Income before income tax expense$ 30,707$41,919 $ 77,928$85,133  
Income tax expense 8,197 9,203  18,673 18,594  
Net income$ 22,510$32,716 $ 59,255$66,539  
Earnings Per Share     
Basic$ 0.45$0.69 $ 1.21$1.41  
Diluted$ 0.44$0.69 $ 1.21$1.40  
      


NBT Bancorp Inc. and Subsidiaries     
Quarterly Consolidated Statements of Income     
(unaudited, in thousands except per share data)     
      
  2025  2024 
 2nd Q1st Q4th Q3rd Q2nd Q
Interest, fee and dividend income     
Interest and fees on loans$ 158,912$138,052 $141,103 $141,991$136,606 
Securities available for sale 11,609 10,262  8,773  7,815 7,562 
Securities held to maturity 4,870 4,914  4,931  5,042 5,190 
Other 2,186 1,176  2,930  1,382 1,408 
Total interest, fee and dividend income$ 177,577$154,404 $157,737 $156,230$150,766 
Interest expense     
Deposits$ 48,219$42,588 $46,815 $49,106$46,688 
Short-term borrowings 1,046 866  918  1,431 2,899 
Long-term debt 296 266  293  292 291 
Subordinated debt 2,001 1,822  1,816  1,810 1,806 
Junior subordinated debt 1,795 1,639  1,790  1,922 1,908 
Total interest expense$ 53,357$47,181 $51,632 $54,561$53,592 
Net interest income$ 124,220$107,223 $106,105 $101,669$97,174 
Provision for loan losses$4,813 $7,554  $2,209  $2,920 $8,899 
Provision for loan losses - acquisition day 1 non-PCD 13,022 -  -  - - 
Total provision for loan losses$ 17,835$7,554 $2,209 $2,920$8,899 
Net interest income after provision for loan losses$ 106,385$99,669 $103,896 $98,749$88,275 
Noninterest income     
Service charges on deposit accounts$ 4,578$4,243 $4,411 $4,340$4,219 
Card services income 6,077 5,317  5,652  5,897 5,587 
Retirement plan administration fees 15,710 15,858  12,924  14,578 14,798 
Wealth management 10,678 10,946  10,842  10,929 10,173 
Insurance services 4,097 4,761  3,883  4,913 3,848 
Bank owned life insurance income 2,180 3,397  2,271  1,868 1,834 
Net securities gains (losses) 112 (104) 222  476 (92)
Other 3,500 3,034  2,221  2,773 2,865 
Total noninterest income$ 46,932$47,452 $42,426 $45,774$43,232 
Noninterest expense     
Salaries and employee benefits$ 64,155$60,694 $61,749 $59,641$55,393 
Technology and data services 10,804 10,238  10,220  9,920 9,249 
Occupancy 9,038 9,027  7,786  7,754 7,671 
Professional fees and outside services 5,021 4,952  4,843  4,871 4,565 
Amortization of intangible assets 3,042 2,111  2,080  2,062 2,133 
Reserve for unfunded loan commitments 1,702 90  (125) 250 (380)
Acquisition expenses 17,180 1,221  988  543 - 
Other 11,668 11,567  13,234  10,704 10,957 
Total noninterest expense$ 122,610$99,900 $100,775 $95,745$89,588 
Income before income tax expense$ 30,707$47,221 $45,547 $48,778$41,919 
Income tax expense 8,197 10,476  9,542  10,681 9,203 
Net income$ 22,510$36,745 $36,005 $38,097$32,716 
Earnings Per Share     
Basic$ 0.45$0.78 $0.76 $0.81$0.69 
Diluted$ 0.44$0.77 $0.76 $0.80$0.69 
      


NBT Bancorp Inc. and Subsidiaries            
Average Quarterly Balance Sheets            
(unaudited, dollars in thousands)            
             
  Average
Balance
Yield /
Rates
Average
Balance
Yield /
Rates
Average
Balance
Yield /
Rates
Average
Balance
Yield /
Rates
Average
Balance
Yield /
Rates
 
  Q2 - 2025Q1 - 2025Q4 - 2024Q3 - 2024Q2 - 2024 
Assets            
Short-term interest-bearing accounts $ 146,6404.61%$63,1984.51%$184,9885.27%$62,2104.87%$48,8615.48% 
Securities taxable(1)  2,486,3492.40% 2,402,7722.30% 2,317,0342.10% 2,266,9301.99% 2,280,7671.97% 
Securities tax-exempt(1)(5)  221,3283.65% 220,2103.60% 211,4933.46% 217,2513.47% 226,0323.56% 
FRB and FHLB stock  39,1765.12% 33,4695.73% 33,2615.75% 35,3956.97% 40,2837.41% 
Loans(1)(6)  11,064,9205.77% 9,981,4875.62% 9,957,8795.65% 9,865,4125.74% 9,772,0145.63% 
Total interest-earning assets $ 13,958,4135.12%$12,701,1364.95%$12,704,6554.96%$12,447,1985.01%$12,367,9574.92% 
Other assets  1,242,690  1,088,069  1,093,419  1,072,277  1,064,487  
Total assets $ 15,201,103 $13,789,205 $13,798,074 $13,519,475 $13,432,444  
Liabilities and stockholders' equity            
Money market deposits $ 3,808,0243.00%$3,496,5523.04%$3,504,9373.27%$3,342,8453.68%$3,254,2523.65% 
Interest-bearing checking deposits  1,902,3920.98% 1,682,2650.84% 1,664,9600.91% 1,600,5470.87% 1,603,6950.78% 
Savings deposits  1,852,0270.35% 1,571,6730.05% 1,561,7030.05% 1,566,3160.05% 1,586,7530.05% 
Time deposits  1,600,9083.37% 1,450,8463.55% 1,446,7983.85% 1,442,4244.00% 1,391,0624.00% 
Total interest-bearing deposits $ 9,163,3512.11%$8,201,3362.11%$8,178,3982.28%$7,952,1322.46%$7,835,7622.40% 
Federal funds purchased  14,2314.51% 2,2784.45% --  2,6095.34% 29,9455.56% 
Repurchase agreements  89,9572.52% 107,4962.87% 116,4083.13% 98,0352.80% 86,4051.55% 
Short-term borrowings  27,8454.62% 7,0334.61% 1744.57% 48,8755.74% 155,1595.58% 
Long-term debt  30,7053.87% 27,6743.90% 29,6573.93% 29,6963.91% 29,7343.94% 
Subordinated debt, net  134,6845.96% 121,3316.09% 120,9675.97% 120,5945.97% 120,2396.04% 
Junior subordinated debt  107,9486.67% 101,1966.57% 101,1967.04% 101,1967.56% 101,1967.58% 
Total interest-bearing liabilities $ 9,568,7212.24%$8,568,3442.23%$8,546,8002.40%$8,353,1372.60%$8,358,4402.58% 
Demand deposits  3,634,517  3,385,080  3,438,194  3,389,894  3,323,906  
Other liabilities  285,357  296,983  295,292  292,446  306,747  
Stockholders' equity  1,712,508  1,538,798  1,517,788  1,483,998  1,443,351  
Total liabilities and stockholders' equity $ 15,201,103 $13,789,205 $13,798,074 $13,519,475 $13,432,444  
Interest rate spread  2.88% 2.72% 2.56% 2.41% 2.34% 
Net interest margin (FTE)(1)  3.59% 3.44% 3.34% 3.27% 3.18% 
             
Total cost of deposits $12,797,8681.51%$11,586,4161.49%$11,616,5921.60%$11,342,0261.72%$11,159,6681.68% 
Total cost of funds  13,203,2381.62% 11,953,4241.60% 11,984,9941.71% 11,743,0311.85% 11,682,3461.85% 
             


NBT Bancorp Inc. and Subsidiaries         
Average Year-to-Date Balance Sheets        
(unaudited, dollars in thousands)         
          
  Average Yield/Average Yield/  
  BalanceInterestRates BalanceInterestRates
  
Six Months Ended June 30,  2025  2024   
Assets         
Short-term interest-bearing accounts $ 105,150$ 2,3894.58%$48,416$1,2014.99%  
Securities taxable(1)  2,444,791 28,5202.35% 2,279,399 21,9771.94%  
Securities tax-exempt(1)(5)  220,772 3,9683.62% 228,250 4,0533.57%  
FRB and FHLB stock  36,338 9735.40% 41,289 1,5717.65%  
Loans(1)(6)  10,526,197 297,4225.70% 9,723,453 270,2175.59%  
Total interest-earning assets $ 13,333,248$ 333,2725.04%$12,320,807$299,0194.88%  
Other assets  1,165,806   1,059,937    
Total assets $ 14,499,054  $13,380,744    
Liabilities and stockholders' equity         
Money market deposits $ 3,653,148$ 54,7193.02%$3,191,706$57,2783.61%  
Interest-bearing checking deposits  1,792,937 8,1350.91% 1,601,992 6,1200.77%  
Savings deposits  1,712,624 1,8060.21% 1,597,206 3520.04%  
Time deposits  1,526,292 26,1473.45% 1,371,810 27,2774.00%  
Total interest-bearing deposits $ 8,685,001$ 90,8072.11%$7,762,714$91,0272.36%  
Federal funds purchased  8,287 1854.50% 24,857 6865.55%  
Repurchase agreements  98,678 1,3272.71% 84,412 6491.55%  
Short-term borrowings  17,498 4004.61% 184,275 4,9855.44%  
Long-term debt  29,198 5623.88% 29,753 5813.93%  
Subordinated debt, net  128,044 3,8236.02% 120,056 3,6066.04%  
Junior subordinated debt  104,590 3,4346.62% 101,196 3,8217.59%  
Total interest-bearing liabilities $ 9,071,296$ 100,5382.23%$8,307,263$105,3552.55%  
Demand deposits  3,510,487   3,340,257    
Other liabilities  291,139   296,747    
Stockholders' equity  1,626,132   1,436,477    
Total liabilities and stockholders' equity$ 14,499,054  $13,380,744    
Net interest income (FTE)(1)  $ 232,734  $193,664   
Interest rate spread   2.81%  2.33%  
Net interest margin (FTE)(1)   3.52%  3.16%  
Taxable equivalent adjustment  $ 1,291  $1,316   
Net interest income  $ 231,443  $192,348   
          
Total cost of deposits $12,195,488$90,8071.50%$11,102,971$91,0271.65%  
Total cost of funds  12,581,783 100,5381.61% 11,647,520 105,3551.82%  
                


         
(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 except per share data)       
         
   2025  2024   
  2nd Q1st Q4th Q3rd Q2nd Q  
 Operating net income       
 Net income$ 22,510 $36,745 $36,005 $38,097 $32,716   
 Acquisition expenses 17,180  1,221  988  543  -   
 Acquisition-related provision for credit losses 13,022  -  -  -  -   
 Acquisition-related reserve for unfunded loan commitments 532  -  -  -  -   
 Securities (gains) losses (112) 104  (222) (476) 92   
 Adjustments to net income$ 30,622 $1,325 $766 $67 $92   
 Adjustments to net income (net of tax)$ 22,413 $1,020 $604 $52 $72   
 Operating net income$ 44,923 $37,765 $36,609 $38,149 $32,788   
 Operating diluted earnings per share$ 0.88 $0.80 $0.77 $0.80 $0.69   
         
  6 Months Ended June 30,     
   2025  2024      
 Operating net income       
 Net income$ 59,255 $66,539      
 Acquisition expenses 18,401  -      
 Acquisition-related provision for credit losses 13,022  -      
 Acquisition-related reserve for unfunded loan commitments 532  -      
 Securities (gains) losses (8) (2,091)     
 Adjustments to net income$ 31,947 $(2,091)     
 Adjustments to net income (net of tax)$ 24,120 $(1,631)     
 Operating net income$ 83,375 $64,908      
 Operating diluted earnings per share$ 1.70 $1.37      
         
   2025  2024   
  2nd Q1st Q4th Q3rd Q2nd Q  
 FTE adjustment       
 Net interest income$ 124,220 $107,223 $106,105 $101,669 $97,174   
 Add: FTE adjustment 655  636  619  639  658   
 Net interest income (FTE)$ 124,875 $107,859 $106,724 $102,308 $97,832   
 Average earning assets$ 13,958,413 $12,701,136 $12,704,655 $12,447,198 $12,367,957   
 Net interest margin (FTE)(3) 3.59% 3.44% 3.34% 3.27% 3.18%  
         
  6 Months Ended June 30,     
   2025  2024      
 FTE adjustment       
 Net interest income$ 231,443 $192,348      
 Add: FTE adjustment 1,291  1,316      
 Net interest income (FTE)$ 232,734 $193,664      
 Average earning assets$ 13,333,248 $12,320,807      
 Net interest margin (FTE)(3) 3.52% 3.16%     
         
 Interest income for tax-exempt securities and loans have been adjusted to an 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 (continued)       
 (unaudited, dollars in thousands)       
         
   2025  2024   
  2nd Q1st Q4th Q3rd Q2nd Q  
 Tangible equity to tangible assets       
 Total equity$ 1,805,166 $1,565,775 $1,526,141 $1,521,980 $1,461,955   
 Intangible assets 518,519  396,912  399,023  397,853  398,686   
 Total assets$ 16,014,781 $13,864,251 $13,786,666 $13,839,552 $13,501,909   
 Tangible equity to tangible assets 8.30% 8.68% 8.42% 8.36% 8.11%  
         
   2025  2024   
  2nd Q1st Q4th Q3rd Q2nd Q  
 Return on average tangible common equity      
 Net income$ 22,510 $36,745 $36,005 $38,097 $32,716   
 Amortization of intangible assets (net of tax) 2,282  1,583  1,560  1,547  1,600   
 Net income, excluding intangibles amortization$ 24,792 $38,328 $37,565 $39,644 $34,316   
         
 Average stockholders' equity$ 1,712,508 $1,538,798 $1,517,788 $1,483,998 $1,443,351   
 Less: average goodwill and other intangibles 471,159  398,233  399,139  399,113  399,968   
 Average tangible common equity$ 1,241,349 $1,140,565 $1,118,649 $1,084,885 $1,043,383   
 Return on average tangible common equity(3) 8.01% 13.63% 13.36% 14.54% 13.23%  
         
  6 Months Ended June 30,     
   2025  2024      
 Return on average tangible common equity      
 Net income$ 59,255 $66,539      
 Amortization of intangible assets (net of tax) 3,865  3,226      
 Net income, excluding intangibles amortization$ 63,120 $69,765      
         
 Average stockholders' equity$ 1,626,132 $1,436,477      
 Less: average goodwill and other intangibles 434,897  400,862      
 Average tangible common equity$ 1,191,235 $1,035,615      
 Return on average tangible common equity(3) 10.69% 13.55%     
         
(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. 
         

This press release was published by a CLEAR® Verified individual.


Primary Logo