Bay Street News

NBT Bancorp Inc. Announces First Quarter 2024 Results

NORWICH, N.Y., April 22, 2024 (GLOBE NEWSWIRE) — NBT Bancorp Inc. (“NBT” or the “Company”) (NASDAQ: NBTB) reported net income and diluted earnings per share for the three months ended March 31, 2024.

Net income for the three months ended March 31, 2024 was $33.8 million, or $0.71 per diluted common share, compared to $33.7 million, or $0.78 per diluted common share, for the three months ended March 31, 2023, and $30.4 million, or $0.64 per diluted common share, for the fourth quarter of 2023. Operating diluted earnings per share1, a non-GAAP measure, which excludes acquisition expenses, acquisition-related provision for credit losses, securities gains (losses) and an impairment of a minority interest equity investment, net of tax, was $0.68 for the first quarter of 2024, compared to $0.88 for the first quarter of 2023 and $0.72 for the fourth quarter of 2023.

CEO Comments

“NBT reported solid results for the quarter despite the ongoing challenges presented by the interest rate environment. Our resilient balance sheet is the foundation that allows our team to execute on our growth strategies across our markets. Our fee-based businesses continued to grow, providing diversified revenue streams that generated 31% of total revenues,” said NBT President and CEO John H. Watt, Jr. “NBT is poised to participate in the transformational growth that will occur in our core Upstate NY markets as the result of multiple game-changing investments in semiconductor manufacturing, including the recently announced $6.1 billion grant Micron Technology will receive under the CHIPS & Science Act that will, in part, support its plans to invest as much as $100 billion, over the next ten years, in a new complex of semiconductor chip manufacturing plants near Syracuse.”

First Quarter 2024 Financial Highlights

Net Income
  • Net income of $33.8 million and diluted earnings per share of $0.71
  • Operating net income of $32.1 million and diluted operating earnings per share of $0.681
Net Interest Income
/ NIM
  • Net interest income on a fully taxable equivalent (“FTE”) basis was $95.8 million1
  • Net interest margin (“NIM”) on an FTE basis was 3.14%1, down 1 basis point (“bps”) from the prior quarter
  • Included in FTE net interest income was $2.5 million of acquisition-related net accretion consistent with fourth quarter of 2023
  • Earning asset yields of 4.84% were up 5 bps from the prior quarter
  • Total cost of funds of 1.79% was up 7 bps from the prior quarter
Noninterest Income
  • Noninterest income was $43.2 million, or 31.2% of total revenues, excluding net securities gains (losses)
Loans and Credit
Quality
  • Period end total loans of $9.69 billion as of March 31, 2024, up $37.4 million, or 1.6% annualized, from December 31, 2023
  • Net charge-offs to average loans were 0.19% annualized
  • Nonperforming loans to total loans were 0.39%, compared to 0.39% in the prior quarter and 0.23% for the first quarter of 2023
  • Allowance for loan losses to total loans was 1.19%
Deposits
  • Deposits were $11.20 billion as of March 31, 2024, up $226.3 million, or 2.1%, from December 31, 2023
  • Total cost of deposits was 1.61% for the first quarter of 2024, up 10 bps from the fourth quarter
  • Full cycle to-date deposit beta of 30%
  • Composition of total deposits is diverse and granular with over 561,000 accounts with an average per account balance of $19,947
Capital
  • Stockholders’ equity was $1.44 billion as of March 31, 2024
  • Tangible book value per share2 was $22.07 at March 31, 2024
  • Tangible equity to assets of 7.98%1
  • CET1 ratio of 11.68%; Leverage ratio of 10.09%


Loans

Deposits

Net Interest Income and Net Interest Margin

Asset Quality and Allowance for Loan Losses

Noninterest Income

Noninterest Expense

Income Taxes

Capital

Stock Repurchase

Conference Call and Webcast

The Company will host a conference call at 10:00 a.m. (Eastern) Tuesday, April 23, 2024, to review the first quarter 2024 financial results. The audio webcast link, along with the corresponding presentation slides, will be available on the Company’s Event Calendar page at https://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 $13.44 billion at March 31, 2024. 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 154 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.nbtinsurance.com.

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”); (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 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, and the Economic Growth, Regulatory Relief, and Consumer Protection Act of 2018; (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 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; and (20) 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 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.

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
     
NBT Bancorp Inc. and Subsidiaries          
Selected Financial Data          
(unaudited, dollars in thousands except per share data)        
           
    2024     2023  
  1st Q 4th Q 3rd Q 2nd Q 1st Q
Profitability (reported)          
Diluted earnings per share $ 0.71   $ 0.64   $ 0.54   $ 0.70   $ 0.78  
Weighted average diluted common shares outstanding   47,370,145     47,356,899     45,398,937     43,126,498     43,125,986  
Return on average assets3   1.02 %   0.89 %   0.76 %   1.02 %   1.16 %
Return on average equity3   9.52 %   8.79 %   7.48 %   9.91 %   11.47 %
Return on average tangible common equity1 3   13.87 %   13.08 %   10.73 %   13.13 %   15.31 %
Net interest margin1 3   3.14 %   3.15 %   3.21 %   3.27 %   3.55 %
           
    2024     2023  
  1st Q 4th Q 3rd Q 2nd Q 1st Q
Profitability (operating)          
Diluted earnings per share1 $ 0.68   $ 0.72   $ 0.84   $ 0.80   $ 0.88  
Return on average assets1 3   0.97 %   0.99 %   1.19 %   1.17 %   1.31 %
Return on average equity1 3   9.04 %   9.79 %   11.65 %   11.40 %   12.95 %
Return on average tangible common equity1 3   13.20 %   14.49 %   16.43 %   15.08 %   17.27 %
           
    2024     2023  
  1st Q 4th Q 3rd Q 2nd Q 1st Q
Balance sheet data          
Short-term interest-bearing accounts $ 156,632   $ 31,378   $ 459,296   $ 31,878   $ 68,045  
Securities available for sale   1,418,471     1,430,858     1,399,032     1,453,926     1,512,008  
Securities held to maturity   890,863     905,267     914,520     912,876     906,824  
Net loans   9,572,777     9,536,313     9,552,774     8,257,724     8,164,328  
Total assets   13,439,199     13,309,040     13,827,628     11,890,497     11,839,730  
Total deposits   11,195,289     10,968,994     11,401,452     9,529,919     9,681,205  
Total borrowings   518,190     637,387     740,603     880,518     703,248  
Total liabilities   11,997,784     11,883,349     12,464,807     10,680,004     10,628,071  
Stockholders’ equity   1,441,415     1,425,691     1,362,821     1,210,493     1,211,659  
           
Capital          
Equity to assets   10.73 %   10.71 %   9.86 %   10.18 %   10.23 %
Tangible equity ratio1   7.98 %   7.93 %   7.15 %   7.95 %   7.99 %
Book value per share $ 30.57   $ 30.26   $ 28.94   $ 28.26   $ 28.24  
Tangible book value per share2 $ 22.07   $ 21.72   $ 20.39   $ 21.55   $ 21.52  
Leverage ratio   10.09 %   9.71 %   10.23 %   10.51 %   10.43 %
Common equity tier 1 capital ratio   11.68 %   11.57 %   11.31 %   12.29 %   12.28 %
Tier 1 capital ratio   12.61 %   12.50 %   12.23 %   13.35 %   13.34 %
Total risk-based capital ratio   14.87 %   14.75 %   14.45 %   15.50 %   15.53 %
Common stock price (end of period) $ 36.68   $ 41.91   $ 31.69   $ 31.85   $ 33.71  
           
NBT Bancorp Inc. and Subsidiaries          
Asset Quality and Consolidated Loan Balances          
(unaudited, dollars in thousands)          
           
    2024     2023  
  1st Q 4th Q 3rd Q 2nd Q 1st Q
Asset quality          
Nonaccrual loans $ 35,189   $ 34,213   $ 20,736   $ 16,931   $ 16,284  
90 days past due and still accruing   2,600     3,661     3,528     2,755     2,328  
Total nonperforming loans   37,789     37,874     24,264     19,686     18,612  
Other real estate owned               179     105  
Total nonperforming assets   37,789     37,874     24,264     19,865     18,717  
Allowance for loan losses   115,300     114,400     114,601     100,400     100,250  
           
Asset quality ratios          
Allowance for loan losses to total loans   1.19 %   1.19 %   1.19 %   1.20 %   1.21 %
Total nonperforming loans to total loans   0.39 %   0.39 %   0.25 %   0.24 %   0.23 %
Total nonperforming assets to total assets   0.28 %   0.28 %   0.18 %   0.17 %   0.16 %
Allowance for loan losses to total nonperforming loans   305.12 %   302.05 %   472.31 %   510.01 %   538.63 %
Past due loans to total loans4   0.33 %   0.32 %   0.49 %   0.45 %   0.30 %
Net charge-offs to average loans3   0.19 %   0.22 %   0.18 %   0.17 %   0.19 %
           
    2024     2023  
  1st Q 4th Q 3rd Q 2nd Q 1st Q
Loan net charge-offs by line of business          
Commercial $ 772   $ 1,107   $ (344 ) $ 92   $ (252 )
Residential real estate and home equity   (32 )   11     (75 )   (43 )   80  
Indirect auto   665     399     451     273     423  
Residential solar   1,211     1,081     1,253     581     656  
Other consumer   2,063     2,729     2,919     2,553     2,904  
Total loan net charge-offs $ 4,679   $ 5,327   $ 4,204   $ 3,456   $ 3,811  
           
    2024     2023  
  1st Q 4th Q 3rd Q 2nd Q 1st Q
Allowance for loan losses as a percentage of loans by segment        
Commercial & industrial   0.79 %   0.84 %   0.87 %   0.86 %   0.85 %
Commercial real estate   0.97 %   0.99 %   1.00 %   0.93 %   0.93 %
Residential real estate   0.89 %   0.84 %   0.79 %   0.73 %   0.73 %
Auto   0.81 %   0.83 %   0.82 %   0.80 %   0.77 %
Residential solar   3.58 %   3.28 %   3.19 %   3.09 %   3.04 %
Other consumer   4.24 %   4.70 %   5.23 %   5.98 %   6.19 %
Total   1.19 %   1.19 %   1.19 %   1.20 %   1.21 %
           
    2024     2023  
  1st Q 4th Q 3rd Q 2nd Q 1st Q
Loans by line of business          
Commercial & industrial $ 1,353,446   $ 1,354,248   $ 1,424,579   $ 1,319,093   $ 1,278,291  
Commercial real estate   3,646,739     3,626,910     3,575,595     2,884,264     2,845,631  
Residential real estate   2,133,289     2,125,804     2,111,670     1,666,204     1,651,918  
Home equity   328,673     337,214     340,777     310,897     308,219  
Indirect auto   1,190,734     1,130,132     1,099,558     1,048,739     1,031,315  
Residential solar   896,147     917,755     934,082     926,365     920,084  
Other consumer   139,049     158,650     181,114     202,562     229,120  
Total loans $ 9,688,077   $ 9,650,713   $ 9,667,375   $ 8,358,124   $ 8,264,578  
           
NBT Bancorp Inc. and Subsidiaries    
Consolidated Balance Sheets    
(unaudited, in thousands)    
     
  March 31, December 31,
  2024 2023
Assets    
Cash and due from banks $ 162,460 $ 173,811
Short-term interest-bearing accounts   156,632   31,378
Equity securities, at fair value   39,470   37,591
Securities available for sale, at fair value   1,418,471   1,430,858
Securities held to maturity (fair value $793,319 and $814,524, respectively)   890,863   905,267
Federal Reserve and Federal Home Loan Bank stock   37,336   45,861
Loans held for sale   3,263   3,371
Loans   9,688,077   9,650,713
Less allowance for loan losses   115,300   114,400
Net loans $ 9,572,777 $ 9,536,313
Premises and equipment, net   80,239   80,675
Goodwill   361,851   361,851
Intangible assets, net   38,968   40,443
Bank owned life insurance   267,476   265,732
Other assets   409,393   395,889
Total assets $ 13,439,199 $ 13,309,040
     
Liabilities and stockholders’ equity    
Demand (noninterest bearing) $ 3,359,789 $ 3,413,829
Savings, NOW and money market   6,467,364   6,230,456
Time   1,368,136   1,324,709
Total deposits $ 11,195,289 $ 10,968,994
Short-term borrowings   267,134   386,651
Long-term debt   29,759   29,796
Subordinated debt, net   120,101   119,744
Junior subordinated debt   101,196   101,196
Other liabilities   284,305   276,968
Total liabilities $ 11,997,784 $ 11,883,349
     
Total stockholders’ equity $ 1,441,415 $ 1,425,691
     
Total liabilities and stockholders’ equity $ 13,439,199 $ 13,309,040
     
NBT Bancorp Inc. and Subsidiaries          
Quarterly Consolidated Statements of Income          
(unaudited, in thousands except per share data)          
           
    2024     2023  
  1st Q 4th Q 3rd Q 2nd Q 1st Q
Interest, fee and dividend income          
Interest and fees on loans $ 133,146   $ 132,738 $ 122,097   $ 106,935   $ 100,899  
Securities available for sale   7,124     7,208   7,495     7,493     7,616  
Securities held to maturity   5,303     5,374   5,281     4,991     5,035  
Other   1,364     5,594   2,221     1,170     642  
Total interest, fee and dividend income $ 146,937   $ 150,914 $ 137,094   $ 120,589   $ 114,192  
Interest expense          
Deposits $ 44,339   $ 42,753 $ 30,758   $ 19,986   $ 11,144  
Short-term borrowings   3,421     4,951   7,612     8,126     4,919  
Long-term debt   290     294   294     290     47  
Subordinated debt   1,800     1,795   1,612     1,335     1,334  
Junior subordinated debt   1,913     1,948   1,923     1,767     1,682  
Total interest expense $ 51,763   $ 51,741 $ 42,199   $ 31,504   $ 19,126  
Net interest income $ 95,174   $ 99,173 $ 94,895   $ 89,085   $ 95,066  
Provision for loan losses $ 5,579   $ 5,126 $ 3,883   $ 3,606   $ 3,909  
Provision for loan losses – acquisition day 1 non-PCD         8,750          
Total provision for loan losses $ 5,579   $ 5,126 $ 12,633   $ 3,606   $ 3,909  
Net interest income after provision for loan losses $ 89,595   $ 94,047 $ 82,262   $ 85,479   $ 91,157  
Noninterest income          
Service charges on deposit accounts $ 4,117   $ 4,165 $ 3,979   $ 3,733   $ 3,548  
Card services income   5,195     5,360   5,503     5,121     4,845  
Retirement plan administration fees   14,287     11,226   12,798     11,735     11,462  
Wealth management   9,697     9,152   9,297     8,227     8,087  
Insurance services   4,388     3,659   4,361     3,716     3,931  
Bank owned life insurance income   2,352     1,776   1,568     1,528     1,878  
Net securities gains (losses)   2,183     507   (183 )   (4,641 )   (4,998 )
Other   3,173     2,643   2,913     2,626     2,656  
Total noninterest income $ 45,392   $ 38,488 $ 40,236   $ 32,045   $ 31,409  
Noninterest expense          
Salaries and employee benefits $ 55,704   $ 50,013 $ 49,248   $ 46,834   $ 48,155  
Technology and data services   9,750     10,174   9,677     9,305     9,007  
Occupancy   8,098     7,175   7,090     6,923     7,220  
Professional fees and outside services   4,853     5,115   4,149     4,159     4,178  
Amortization of intangible assets   2,168     2,131   1,609     458     536  
Reserve for unfunded loan commitments   (450 )   300   460     (100 )   (630 )
Impairment of a minority interest equity investment       4,750            
Acquisition expenses       254   7,917     1,189     618  
Other   11,650     12,839   10,647     10,026     10,238  
Total noninterest expense $ 91,773   $ 92,751 $ 90,797   $ 78,794   $ 79,322  
Income before income tax expense $ 43,214   $ 39,784 $ 31,701   $ 38,730   $ 43,244  
Income tax expense   9,391     9,338   7,095     8,658     9,586  
Net income $ 33,823   $ 30,446 $ 24,606   $ 30,072   $ 33,658  
Earnings Per Share          
Basic $ 0.72   $ 0.65 $ 0.54   $ 0.70   $ 0.78  
Diluted $ 0.71   $ 0.64 $ 0.54   $ 0.70   $ 0.78  
           
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 – 2024 Q4 – 2023 Q3 – 2023 Q2 – 2023 Q1 – 2023
Assets                      
Short-term interest-bearing accounts   $ 47,972 4.48% $ 319,907 5.59% $ 121,384 4.26% $ 28,473 3.62% $ 34,215 2.26%
Securities taxable1     2,278,029 1.91%   2,310,409 1.88%   2,364,809 1.90%   2,394,027 1.90%   2,442,732 1.92%
Securities tax-exempt 1 5     230,468 3.58%   232,575 3.51%   219,427 3.34%   201,499 2.83%   202,321 2.81%
FRB and FHLB stock     42,296 7.89%   47,994 8.98%   53,841 6.76%   51,454 7.12%   41,144 4.45%
Loans1 6     9,674,892 5.54%   9,653,191 5.47%   9,043,582 5.36%   8,307,894 5.17%   8,189,520 5.00%
Total interest-earning assets   $ 12,273,657 4.84% $ 12,564,076 4.79% $ 11,803,043 4.63% $ 10,983,347 4.42% $ 10,909,932 4.26%
Other assets     1,055,386     1,052,024     968,220     835,424     836,879  
Total assets   $ 13,329,043   $ 13,616,100   $ 12,771,263   $ 11,818,771   $ 11,746,811  
Liabilities and stockholders’ equity                      
Money market deposit accounts   $ 3,129,160 3.56% $ 3,045,531 3.43% $ 2,422,451 2.91% $ 2,113,965 2.30% $ 2,081,210 1.22%
NOW deposit accounts     1,600,288 0.75%   1,645,401 0.80%   1,513,420 0.57%   1,463,953 0.38%   1,598,834 0.36%
Savings deposits     1,607,659 0.04%   1,666,915 0.04%   1,707,094 0.04%   1,708,874 0.03%   1,781,465 0.03%
Time deposits     1,352,559 4.00%   1,343,548 3.81%   1,178,352 3.60%   856,305 2.97%   639,645 2.10%
Total interest-bearing deposits   $ 7,689,666 2.32% $ 7,701,395 2.20% $ 6,821,317 1.79% $ 6,143,097 1.30% $ 6,101,154 0.74%
Federal funds purchased     19,769 5.53%   217 5.48%   6,033 5.39%   48,407 5.35%   44,334 4.92%
Repurchase agreements     82,419 1.55%   82,387 1.59%   71,516 1.40%   55,627 1.08%   71,340 0.08%
Short-term borrowings     213,390 5.34%   345,250 5.31%   540,380 5.34%   557,818 5.27%   357,200 4.96%
Long-term debt     29,772 3.92%   29,809 3.91%   29,800 3.91%   29,773 3.91%   7,299 2.61%
Subordinated debt, net     119,873 6.04%   119,531 5.96%   109,160 5.86%   97,081 5.52%   96,966 5.58%
Junior subordinated debt     101,196 7.60%   101,196 7.64%   101,196 7.54%   101,196 7.00%   101,196 6.74%
Total interest-bearing liabilities   $ 8,256,085 2.52% $ 8,379,785 2.45% $ 7,679,402 2.18% $ 7,032,999 1.80% $ 6,779,489 1.14%
Demand deposits     3,356,607     3,535,815     3,498,424     3,316,955     3,502,489  
Other liabilities     286,749     326,857     287,751     251,511     274,517  
Stockholders’ equity     1,429,602     1,373,643     1,305,686     1,217,306     1,190,316  
Total liabilities and stockholders’ equity   $ 13,329,043   $ 13,616,100   $ 12,771,263   $ 11,818,771   $ 11,746,811  
Interest rate spread     2.32%   2.34%   2.45%   2.62%   3.12%
Net interest margin (FTE)1     3.14%   3.15%   3.21%   3.27%   3.55%
                       
             
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)          
             
      2024     2023  
    1st Q 4th Q 3rd Q 2nd Q 1st Q
  Operating net income          
  Net income $ 33,823   $ 30,446   $ 24,606   $ 30,072   $ 33,658  
  Acquisition expenses       254     7,917     1,189     618  
  Acquisition-related provision for credit losses           8,750          
  Acquisition-related reserve for unfunded loan commitments           836          
  Impairment of a minority interest equity investment       4,750              
  Securities (gains) losses   (2,183 )   (507 )   183     4,641     4,998  
  Adjustments to net income $ (2,183 ) $ 4,497   $ 17,686   $ 5,830   $ 5,616  
  Adjustments to net income (net of tax) $ (1,703 ) $ 3,435   $ 13,730   $ 4,525   $ 4,341  
  Operating net income $ 32,120   $ 33,881   $ 38,336   $ 34,597   $ 37,999  
  Operating diluted earnings per share $ 0.68   $ 0.72   $ 0.84   $ 0.80   $ 0.88  
             
      2024     2023  
    1st Q 4th Q 3rd Q 2nd Q 1st Q
  FTE adjustment          
  Net interest income $ 95,174   $ 99,173   $ 94,895   $ 89,085   $ 95,066  
  Add: FTE adjustment   658     669     568     402     395  
  Net interest income (FTE) $ 95,832   $ 99,842   $ 95,463   $ 89,487   $ 95,461  
  Average earning assets $ 12,273,657   $ 12,564,076   $ 11,803,043   $ 10,983,347   $ 10,909,932  
  Net interest margin (FTE)3   3.14 %   3.15 %   3.21 %   3.27 %   3.55 %
             
  Interest income for tax-exempt securities and loans have been adjusted to an FTE basis using the statutory Federal income tax rate of 21%.
             
      2024     2023  
    1st Q 4th Q 3rd Q 2nd Q 1st Q
  Tangible equity to tangible assets          
  Total equity $ 1,441,415   $ 1,425,691   $ 1,362,821   $ 1,210,493   $ 1,211,659  
  Intangible assets   400,819     402,294     402,745     287,701     288,159  
  Total assets $ 13,439,199   $ 13,309,040   $ 13,827,628   $ 11,890,497   $ 11,839,730  
  Tangible equity to tangible assets   7.98 %   7.93 %   7.15 %   7.95 %   7.99 %
             
      2024     2023  
    1st Q 4th Q 3rd Q 2nd Q 1st Q
  Return on average tangible common equity          
  Net income $ 33,823   $ 30,446   $ 24,606   $ 30,072   $ 33,658  
  Amortization of intangible assets (net of tax)   1,626     1,599     1,206     344     402  
  Net income, excluding intangibles amortization $ 35,449   $ 32,045   $ 25,812   $ 30,416   $ 34,060  
             
  Average stockholders’ equity $ 1,429,602   $ 1,373,643   $ 1,305,686   $ 1,217,306   $ 1,190,316  
  Less: average goodwill and other intangibles   401,756     401,978     350,912     287,974     288,354  
  Average tangible common equity $ 1,027,846   $ 971,665   $ 954,774   $ 929,332   $ 901,962  
  Return on average tangible common equity3   13.87 %   13.08 %   10.73 %   13.13 %   15.31 %
             
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.
   

 

 


Bay Street News