Biggest change(“Salisbury”) by the merger of Salisbury with and into the Company was completed on August 11, 2023; ● net income for the year ended December 31, 2023 was $118.8 million, down $33.2 million from the year ended December 31, 2022; ● diluted earnings per share of $2.65 for the year ended December 31, 2023, down $0.87 from the year ended December 31, 2022; ● operating net income (1) , a non-GAAP measure, which excludes acquisition expenses, acquisition-related provision for credit losses, securities (losses) gains and an impairment of a minority interest equity investment, net of tax, was $144.7 million, or $3.23 per diluted common share, for the year ended December 31, 2023; ● excluding securities (losses) gains, noninterest income represented 29% of total revenues and was $151.5 million for the year ended December 31, 2023, down $5.2 million, or 3.3% from the year ended December 31, 2022; ● noninterest expense, excluding $10.0 million of acquisition expenses for the year ended December 31, 2023 and $1.0 million for the year ended December 31, 2022, respectively, was up $28.2 million, or 9.3%, from the prior year; ● period end total loans were $9.65 billion, up $1.50 billion, or 18.4% from December 31, 2022, excluding the $1.18 billion of loans acquired from Salisbury, loans grew $320.6 million, or 3.9%, since December 31, 2022; ● period end total deposits were $10.97 billion, up $1.47 billion, or 15.5% from December 31, 2022, excluding the $1.31 billion of deposits acquired from Salisbury, deposits increased $164.1 million, or 1.7%, since December 31, 2022; ● credit quality metrics including net charge-offs of 0.19% and allowance for loan losses to total loans at 1.19%; ● book value per share of $30.26 at December 31, 2023; tangible book value per share was $21.72 (1) at December 31, 2023.
Biggest changeIncluded in the provision expense for the year ended December 31, 2023 was $8.8 million of acquisition-related provision for loan losses. ● Excluding securities gains (losses), noninterest income represented 30% of total revenues and was $174.0 million for the year ended December 31, 2024, up $22.5 million, or 14.9%, from the prior year. ● Noninterest expense, excluding acquisition expenses, was up $44.7 million, or 13.5%, from the prior year. ● Period end total loans were $9.97 billion, up $319.2 million, or 3.3% from December 31, 2023. ● Credit quality metrics including net charge-offs to average loans were 0.18% and allowance for loan losses to total loans was 1.16%. ● Period end total deposits were $11.55 billion, up $577.8 million, or 5.3%, from December 31, 2023.
In connection with the acquisition, the Company issued 4.32 million shares and acquired approximately $1.46 billion of identifiable assets, including $1.18 billion of loans, $122.7 million in investment securities which were sold immediately after the merger, $31.2 million of core deposit intangibles and $4.7 million in a wealth management customer intangible, as well as $1.31 billion in deposits.
In connection with the acquisition, the Company issued 4.32 million shares of common stock and acquired approximately $1.46 billion of identifiable assets, including $1.18 billion of loans, $122.7 million in investment securities which were sold immediately after the merger, $31.2 million of core deposit intangibles and $4.7 million in a wealth management customer intangible, as well as $1.31 billion in deposits.
Beginning January 1, 2023, the Company adopted ASU 2022-02 Financial Instruments - CECL Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures (“ASU 2022-02”), which resulted in an insignificant change to the Company’s methodology for estimating the allowance for credit losses on Troubled Debt Restructurings (“TDRs”) since December 31, 2022.
Allowance for Credit Losses Beginning January 1, 2023, the Company adopted ASU 2022-02 Financial Instruments - CECL Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures (“ASU 2022-02”), which resulted in an insignificant change to the Company’s methodology for estimating the allowance for credit losses on TDRs since December 31, 2022.
Average balances discussed are daily averages unless otherwise described. The audited consolidated financial statements and related notes as of December 31, 2023 and 2022 and for each of the years in the three-year period ended December 31, 2023 should be read in conjunction with this review.
Average balances discussed are daily averages unless otherwise described. The audited consolidated financial statements and related notes as of December 31, 2024 and 2023 and for each of the years in the three-year period ended December 31, 2024 should be read in conjunction with this review.
All commitments to extend credit in the form of loans, including unused lines of credit, expire within one year. 45 Table of Contents Standby Letters of Credit The Company does not issue any guarantees that would require liability-recognition or disclosure, other than its standby letters of credit.
All commitments to extend credit in the form of loans, including unused lines of credit, expire within one year. 48 Table of Contents Standby Letters of Credit The Company does not issue any guarantees that would require liability-recognition or disclosure, other than its standby letters of credit.
The estimate of expected credit losses under the CECL approach is based on relevant information about past events, current conditions, and reasonable and supportable forecasts that affect the collectability of the reported amounts. Historical loss experience is generally the starting point for estimating expected credit losses.
The estimate of expected credit losses under the CECL methodology is based on relevant information about past events, current conditions, and reasonable and supportable forecasts that affect the collectability of the reported amounts. Historical loss experience is generally the starting point for estimating expected credit losses.
To demonstrate the sensitivity of the allowance for credit losses estimate to macroeconomic forecast weightings assumptions as of December 31, 2023, the Company attributed the change in scenario weightings to the change in the allowance for credit losses, with a 10% decrease to the downside scenario and a 10% increase to the baseline scenario causing a 4% decrease in the overall estimated allowance for credit losses.
To demonstrate the sensitivity of the allowance for credit losses estimate to macroeconomic forecast weightings assumptions as of December 31, 2024, the Company attributed the change in scenario weightings to the change in the allowance for credit losses, with a 10% decrease to the downside scenario and a 10% increase to the baseline scenario causing a 4% decrease in the overall estimated allowance for credit losses.
Long-term debt, which is comprised primarily of FHLB advances, are collateralized by the FHLB stock owned by the Company, certain of its mortgage-backed securities and a blanket lien on its residential real estate mortgage loans. 38 Table of Contents On June 23, 2020, the Company issued $100.0 million of 5.00% fixed-to-floating rate subordinated notes due 2030.
Long-term debt, which is comprised primarily of FHLB advances, are collateralized by the FHLB stock owned by the Company, certain of its mortgage-backed securities and a blanket lien on its residential real estate mortgage loans. On June 23, 2020, the Company issued $100.0 million of 5.00% fixed-to-floating rate subordinated notes due 2030.
The impact of utilizing the CECL approach to calculate the reserve for credit losses will be significantly influenced by the composition, characteristics and quality of our loan portfolio, as well as the prevailing economic conditions and forecasts utilized.
The impact of utilizing the CECL methodology to calculate the reserve for credit losses will be significantly influenced by the composition, characteristics and quality of our loan portfolio, as well as the prevailing economic conditions and forecasts utilized.
The Company may enter into derivative contracts that are intended to economically hedge certain of its risks, even though hedge accounting does not apply or the Company elects not to apply hedge accounting.
The Company may enter into derivative contracts that are intended to economically hedge certain of its risks, even if hedge accounting does not apply or if the Company elects not to apply hedge accounting.
The discussion in Item 1A, “Risk Factors,” lists some of the factors that could cause our actual results to vary materially from those expressed or implied by any forward-looking statements, and such discussion is incorporated into this discussion by reference.
The discussion in Item 1A. Risk Factors lists some of the factors that could cause our actual results to vary materially from those expressed or implied by any forward-looking statements, and such discussion is incorporated into this discussion by reference.
The Company incurred acquisition expenses for the year ended December 31, 2023 and December 31, 2022 of $10.0 million and $1.0 million, respectively, related to the merger with Salisbury.
The Company incurred acquisition expenses related to the merger with Salisbury of $10.0 million and $1.0 million for the years ended December 31, 2023 and 2022 , respectively .
While the pandemic has come to an end, this enhanced monitoring continues as rising interest rates and the recent bank failures have led to a deposit decline in the banking system and increased volatility to liquidity risk. At December 31, 2023, a portion of the Company’s loans and securities were pledged as collateral on borrowings.
While the pandemic has come to an end, this enhanced monitoring continues as elevated interest rates and the recent bank failures have led to a deposit decline in the banking system and increased volatility to liquidity risk. At December 31, 2024, a portion of the Company’s loans and securities were pledged as collateral on borrowings.
When we refer to the “Bank”, we mean our only bank subsidiary, NBT Bank, National Association, and its subsidiaries. This discussion will focus on results of operations for the fiscal years ended December 31, 2023, 2022, and 2021, and financial condition as of December 31, 2023 and 2022, including capital resources and asset/liability management.
When we refer to the “Bank” in this report, we mean our only bank subsidiary, NBT Bank, National Association, and its subsidiaries. This discussion will focus on results of operations for the fiscal years ended December 31, 2024, 2023, and 2022, and financial condition as of December 31, 2024 and 2023, including capital resources and asset/liability management.
Forward-Looking Statements Certain statements in this filing and future filings by the Company with the Securities and Exchange Commission (“SEC”), in the Company’s press releases or other public or stockholder communications or in oral statements made with the approval of an authorized executive officer, contain forward-looking statements, as defined in the Private Securities Litigation Reform Act of 1995.
Forward-Looking Statements Certain statements in this filing and future filings by the Company with the SEC, in the Company’s press releases or other public or stockholder communications or in oral statements made with the approval of an authorized executive officer, contain forward-looking statements, as defined in the Private Securities Litigation Reform Act of 1995.
Significant items that may have an impact on 2024 results include: ● Excess liquidity in the banking system has significantly decreased: ο loan growth may be negatively impacted as interest rates have risen and lenders have reverted back to historical credit spreads to account for overall higher cost of funds; ο cost of deposits as well as overall cost of funds could continue to negatively impact net interest margin.
Significant items that may have an impact on 2025 results include: ● Excess liquidity in the banking system has significantly decreased: ο loan growth may be negatively impacted as interest rates have risen and lenders have reverted back to historical credit spreads to account for overall higher cost of funds; ο cost of deposits as well as overall cost of funds could continue to negatively impact NIM.
Significant management judgment is required at each point in the measurement process. The allowance for credit losses is measured on a collective (pool) basis, with both a quantitative and qualitative analysis that is applied on a quarterly basis, when similar risk characteristics exist.
Significant management judgment is required at each point in the measurement process. 44 Table of Contents The allowance for credit losses is measured on a collective (pool) basis, with both a quantitative and qualitative analysis that is applied on a quarterly basis, when similar risk characteristics exist.
Management’s Asset Liability Committee (“ALCO”) is responsible for liquidity management and has developed guidelines, which cover all assets and liabilities, as well as off-balance sheet items that are potential sources or uses of liquidity. Liquidity policies must also provide the flexibility to implement appropriate strategies, along with regular monitoring of liquidity and testing of the contingent liquidity plan.
Management’s ALCO is responsible for liquidity management and has developed guidelines, which cover all assets and liabilities, as well as off-balance sheet items that are potential sources or uses of liquidity. Liquidity policies must also provide the flexibility to implement appropriate strategies, along with regular monitoring of liquidity and testing of the contingent liquidity plan.
These are necessary to maintain the allowance at a level which management believes is reasonably reflective of the overall loss expected over the contractual life of the loan portfolio. While management uses available information to recognize losses on loans, additions or reductions to the allowance may fluctuate from one reporting period to another.
These are necessary to maintain the allowance at a level which management believes is reasonably reflective of the overall loss expected over the contractual life of the loan portfolio, adjusted for expected prepayments and curtailments. While management uses available information to recognize losses on loans, additions or reductions to the allowance may fluctuate from one reporting period to another.
The Company also has the ability to issue brokered time deposits and to borrow against established borrowing facilities with other banks (federal funds), which could provide additional liquidity of $2.01 billion at December 31, 2023 and $1.92 billion at December 31, 2022.
The Company also has the ability to issue brokered time deposits and to borrow against established borrowing facilities with other banks (federal funds), which could provide additional liquidity of $2.01 billion at December 31, 2024 and December 31, 2023.
The subordinated notes, which qualify as Tier 2 capital, bear interest at an annual rate of 5.00%, payable semi-annually in arrears commencing on January 1, 2021, and a floating rate of interest equivalent to the three-month Secured Overnight Financing Rate (“SOFR”) plus a spread of 4.85%, payable quarterly in arrears commencing on October 1, 2025.
The subordinated notes, which qualify as Tier 2 capital, bear interest at an annual rate of 5.00%, payable semi-annually in arrears commencing on January 1, 2021, and a floating rate of interest equivalent to the three-month SOFR plus a spread of 4.85%, payable quarterly in arrears commencing on October 1, 2025.
Allowance for Credit Losses and Unfunded Commitments The allowance for credit losses consists of the allowance for credit losses and the allowance for losses on unfunded commitments. The measurement of Current Expected Credit Losses (“CECL”) on financial instruments requires an estimate of the credit losses expected over the life of an exposure (or pool of exposures).
Allowance for Credit Losses and Unfunded Commitments The allowance for credit losses consists of the allowance for credit losses and the allowance for losses on unfunded commitments. The measurement of CECL on financial instruments requires an estimate of the credit losses expected over the life of an exposure (or pool of exposures).
This risk has been mitigated by the Bank’s migration to a more neutral interest rate sensitivity position. ● The Company’s continued focus on long-term strategies including growth in the New England markets, diversification of revenue sources, improving operating efficiencies and investing in technology. ● The Company’s merger with Salisbury is expected to provide earnings benefit and incremental growth potential in these new markets.
This risk has been mitigated by the Bank’s migration to a more neutral interest rate sensitivity position. ● The Company’s continued focus on long-term strategies including growth in its markets, diversification of revenue sources, improving operating efficiencies and investing in technology. ● The Company’s anticipated merger with Evans is expected to provide earnings benefit and incremental growth potential in new markets.
The Company’s 2024 outlook is subject to factors in addition to those identified above and those risks and uncertainties that could impact the Company’s future results are explained in Item 1A.
The Company’s 2025 outlook is subject to factors in addition to those identified above and those risks and uncertainties that could impact the Company’s future results are explained in Item 1A. Risk Factors.
At December 31, 2023 and 2022, commitments to extend credit in the form of loans, including unused lines of credit, amounted to $2.68 billion and $2.42 billion, respectively. In the opinion of management, there are no material commitments to extend credit, including unused lines of credit that represent unusual risks.
At December 31, 2024 and 2023, commitments to extend credit in the form of loans, including unused lines of credit, amounted to $2.84 billion and $2.68 billion, respectively. In the opinion of management, there are no material commitments to extend credit, including unused lines of credit that represent unusual risks.
At December 31, 2023 and 2022, approximately $106.6 million and $145.3 million, respectively, of the total stockholders’ equity of the Bank was available for payment of dividends to the Company without approval by the OCC. The Bank’s ability to pay dividends also is subject to the Bank being in compliance with regulatory capital requirements.
At December 31, 2024 and 2023, approximately $107.6 million and $106.6 million, respectively, of the total stockholders’ equity of the Bank was available for payment of dividends to the Company without approval by the OCC. The Bank’s ability to pay dividends also is subject to the Bank being in compliance with regulatory capital requirements.
Recent Accounting Updates See Note 2 to the consolidated financial statements for a detailed discussion of new accounting pronouncements. 2022 OPERATING RESULTS AS COMPARED TO 2021 OPERATING RESULTS For similar operating and financial data and discussion of our results for the year ended December 31, 2022 compared to our results for the year ended December 31, 2021 , refer to Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations” under Part II of our annual report on Form 10-K for the year ended December 31, 2022, which was filed with the SEC on March 1, 2023 and is incorporated herein by reference. 47 Table of Contents
Recent Accounting Updates See Note 2 to the consolidated financial statements for a detailed discussion of new accounting pronouncements. 2023 OPERATING RESULTS AS COMPARED TO 2022 OPERATING RESULTS For similar operating and financial data and discussion of our results for the year ended December 31, 2023 compared to our results for the year ended December 31, 2022 , refer to Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations” under Part II of our annual report on Form 10-K for the year ended December 31, 2023, which was filed with the SEC on February 29, 2024 and is incorporated herein by reference. 50 Table of Contents
Risk Factors. 32 Table of Contents Asset/Liability Management The Company attempts to maximize net interest income and net income, while actively managing its liquidity and interest rate sensitivity through the mix of various core deposit products and other sources of funds, which in turn fund an appropriate mix of earning assets.
Asset/Liability Management The Company attempts to maximize net interest income and net income, while actively managing its liquidity and interest rate sensitivity through the mix of various core deposit products and other sources of funds, which in turn fund an appropriate mix of earning assets.
In addition, the Bank has a “Borrower-in-Custody” program with the FRB with the addition of the ability to pledge automobile and residential solar loans as collateral. At December 31, 2023 and 2022, the Bank had the capacity to borrow $1.02 billion and $622.7 million, respectively, from this program. The Company’s internal policies authorize borrowing up to 25% of assets.
In addition, the Bank has a “Borrower-in-Custody” program with the FRB with the addition of the ability to pledge automobile and residential solar loans as collateral. At December 31, 2024 and 2023, the Bank had the capacity to borrow $1.13 billion and $1.02 billion, respectively, from this program. The Company’s internal policies authorize borrowing up to 25% of assets.
Critical Accounting Estimates SEC guidance requires disclosure of “critical accounting estimates.” The SEC defines “critical accounting estimates” as those estimates made in accordance with U.S. generally accepted accounting principles that involve a significant level of estimation uncertainty and have had or are reasonably likely to have a material impact on the financial condition or results of operations of the registrant.
Critical Accounting Estimates SEC guidance requires disclosure of “critical accounting estimates.” The SEC defines “critical accounting estimates” as those estimates made in accordance with GAAP that involve a significant level of estimation uncertainty and have had or are reasonably likely to have a material impact on the financial condition or results of operations of the registrant.
In addition, unpledged securities could have been used to increase borrowing capacity at the FHLB by an additional $823.3 million and $898.1 million at December 31, 2023 and 2022, respectively, or used to collateralize other borrowings, such as repurchase agreements.
In addition, unpledged securities could have been used to increase borrowing capacity at the FHLB by an additional $957.3 million and $823.3 million at December 31, 2024 and 2023, respectively, or used to collateralize other borrowings, such as repurchase agreements.
The Company established a $14.5 million allowance for acquired Salisbury loans which included both the $5.8 million allowance for purchase credit deteriorated (“PCD”) loans reclassified from loans and the $8.8 million allowance for non-PCD loans recognized through the provision for loan losses.
The Company established a $14.5 million allowance for acquired Salisbury loans which included both the $5.8 million allowance for PCD loans reclassified from loans and the $8.8 million allowance for non-PCD loans recognized through the provision for loan losses.
Under this policy, remaining available borrowing capacity totaled $2.99 billion at December 31, 2023 and $2.41 billion at December 31, 2022. This Basic Surplus approach enables the Company to appropriately manage liquidity from both operational and contingency perspectives.
Under this policy, remaining available borrowing capacity totaled $3.38 billion at December 31, 2024 and $2.99 billion at December 31, 2023. This Basic Surplus approach enables the Company to appropriately manage liquidity from both operational and contingency perspectives.
Overview Significant factors management reviews to evaluate the Company’s operating results and financial condition include, but are not limited to: net income and earnings per share, return on average assets and equity, net interest margin, noninterest income, operating expenses, asset quality indicators, loan and deposit growth, capital management, liquidity and interest rate sensitivity, enhancements to customer products and services, technology advancements, market share and peer comparisons.
Executive Summary Significant factors management reviews to evaluate the Company’s operating results and financial condition include, but are not limited to, net income and EPS, return on average assets and equity, NIM, noninterest income, operating expenses, asset quality indicators, loan and deposit growth, capital management, liquidity and interest rate sensitivity, enhancements to customer products and services, technology advancements, market share and peer comparisons.
(“NBT Financial”) and NBT Holdings, Inc. (“NBT Holdings”) (collectively referred to herein as the “Company”). When we refer to “NBT,” “we,” “our,” “us,” and “the Company”, we mean NBT Bancorp Inc. and our consolidated subsidiaries, unless the context indicates that we refer only to the parent company, NBT Bancorp Inc.
(“NBT Financial”) and NBT Holdings, Inc. (“NBT Holdings”) (collectively referred to herein as the “Company”). When references to “NBT,” “we,” “our,” “us,” and “the Company” are made in this report, we mean NBT Bancorp Inc. and our consolidated subsidiaries, unless the context indicates that we refer only to the parent company, NBT Bancorp Inc.
Those sources totaled approximately $2.87 billion and $2.90 billion at December 31, 2023 and 2022, respectively. Securities collateralizing repurchase agreements are held in safekeeping by nonaffiliated financial institutions and are under the Company’s control.
Those sources totaled approximately $3.46 billion and $2.87 billion at December 31, 2024 and 2023, respectively. Securities collateralizing repurchase agreements are held in safekeeping by nonaffiliated financial institutions and are under the Company’s control.
General NBT Bancorp Inc. is a financial holding company headquartered in Norwich, NY, with total assets of $13.31 billion at December 31, 2023.
General NBT Bancorp Inc. is a registered financial holding company headquartered in Norwich, NY, with total assets of $13.79 billion at December 31, 2024.
Northeast GDP’s annualized growth (on a quarterly basis) was expected to start the first quarter of 2024 at approximately 3.7% before decreasing to a low of 2.9% in the third quarter of 2024 and then increasing to 3.8% by the end of the forecast period.
Northeast GDP’s annualized growth (on a quarterly basis) is expected to start the first quarter of 2025 at approximately 3.8% before decreasing to a low of 2.6% in the third quarter of 2025 and then increasing to 3.9% by the end of the forecast period.
Under this scenario, northeast unemployment increases to a peak of 7.0% in the first quarter of 2025. These scenarios and their respective weightings are evaluated at each measurement date and reflect management’s expectations as of December 31, 2023.
Under this scenario, Northeast unemployment increases to a peak of 7.5% in the first quarter of 2026. These scenarios and their respective weightings are evaluated at each measurement date and reflect management’s expectations as of December 31, 2024.
Other sources, such as short-term FHLB advances, federal funds purchased, securities sold under agreements to repurchase, brokered time deposits and long-term FHLB borrowings are utilized as necessary to support the Company’s growth in assets and to achieve interest rate sensitivity objectives. The average balance of interest-bearing liabilities totaled $7.47 billion in 2023 and increased $815.0 million from 2022.
Other sources, such as short-term FHLB advances, federal funds purchased, securities sold under agreements to repurchase, brokered time deposits and long-term FHLB borrowings are utilized as necessary to support the Company’s growth in assets and to achieve interest rate sensitivity objectives. The average balance of interest-bearing liabilities totaled $8.38 billion in 2024 and increased $906.1 million from 2023.
Due to sufficient collateral on these loans and government guarantees, no reserve is considered necessary at December 31, 2023 and 2022. 46 Table of Contents Capital Resources Consistent with its goal to operate a sound and profitable financial institution, the Company actively seeks to maintain a “well-capitalized” institution in accordance with regulatory standards.
Due to sufficient collateral on these loans and government guarantees, no reserve is considered necessary at December 31, 2024 and 2023. Capital Resources Consistent with its goal to operate a sound and profitable financial institution, the Company actively seeks to maintain a “well-capitalized” institution in accordance with regulatory standards. The principal source of capital to the Company is earnings retention.
The respective quantitative allowance for each segment is measured using an econometric, discounted probability of default and loss given default modeling methodology in which distinct, segment-specific multi-variate regression models are applied to multiple, probabilistically weighted external economic forecasts.
The respective quantitative allowance for each segment is measured using an econometric, discounted PD and LGD modeling methodology in which distinct, segment-specific multi-variate regression models are applied to multiple, probabilistically weighted external economic forecasts.
Nonperforming Assets As of December 31, (Dollars in thousands) 2023 % 2022 % 2021 % 2020 % Nonaccrual loans: Commercial $ 21,567 63 % $ 7,664 44 % $ 15,942 53 % $ 23,557 53 % Residential 9,632 28 % 4,835 28 % 8,862 29 % 13,082 29 % Consumer 2,566 8 % 1,667 10 % 1,511 5 % 3,020 7 % Troubled loan modifications (1) 448 1 % 3,067 18 % 3,970 13 % 4,988 11 % Total nonaccrual loans $ 34,213 100 % $ 17,233 100 % $ 30,285 100 % $ 44,647 100 % Loans over 90 days past due and still accruing: Commercial $ 1 - $ 4 - $ - - $ 493 16 % Residential 554 15 % 771 20 % 808 33 % 518 16 % Consumer 3,106 85 % 3,048 80 % 1,650 67 % 2,138 68 % Total loans over 90 days past due and still accruing $ 3,661 100 % $ 3,823 100 % $ 2,458 100 % $ 3,149 100 % Total nonperforming loans $ 37,874 $ 21,056 $ 32,743 $ 47,796 OREO - 105 167 1,458 Total nonperforming assets $ 37,874 $ 21,161 $ 32,910 $ 49,254 Total nonaccrual loans to total loans 0.35 % 0.21 % 0.40 % 0.60 % Total nonperforming loans to total loans 0.39 % 0.26 % 0.44 % 0.64 % Total nonperforming assets to total assets 0.28 % 0.18 % 0.27 % 0.45 % Total allowance for loan losses to nonperforming loans 302.05 % 478.72 % 280.98 % 230.14 % Total allowance for loan losses to nonaccrual loans 334.38 % 584.92 % 303.78 % 246.38 % (1) TDRs prior to adoption of ASU 2022-02. 40 Table of Contents The following tables are related to nonperforming loans in prior periods.
As of December 31, (Dollars in thousands) 2024 % 2023 % 2022 % 2021 % 2020 % Nonaccrual loans: Commercial $ 32,144 70 % $ 21,567 63 % $ 7,664 44 % $ 15,942 53 % $ 23,557 53 % Residential 10,464 23 % 9,632 28 % 4,835 28 % 8,862 29 % 13,082 29 % Consumer 2,529 6 % 2,566 8 % 1,667 10 % 1,511 5 % 3,020 7 % Troubled loan modifications (1) 682 1 % 448 1 % 3,067 18 % 3,970 13 % 4,988 11 % Total nonaccrual loans $ 45,819 100 % $ 34,213 100 % $ 17,233 100 % $ 30,285 100 % $ 44,647 100 % Loans over 90 days past due and still accruing: Commercial $ - - $ 1 - $ 4 - $ - - $ 493 16 % Residential 2,411 42 % 554 15 % 771 20 % 808 33 % 518 16 % Consumer 3,387 58 % 3,106 85 % 3,048 80 % 1,650 67 % 2,138 68 % Total loans over 90 days past due and still accruing $ 5,798 100 % $ 3,661 100 % $ 3,823 100 % $ 2,458 100 % $ 3,149 100 % Total nonperforming loans $ 51,617 $ 37,874 $ 21,056 $ 32,743 $ 47,796 OREO 182 - 105 167 1,458 Total nonperforming assets $ 51,799 $ 37,874 $ 21,161 $ 32,910 $ 49,254 Total nonaccrual loans to total loans 0.46 % 0.35 % 0.21 % 0.40 % 0.60 % Total nonperforming loans to total loans 0.52 % 0.39 % 0.26 % 0.44 % 0.64 % Total nonperforming assets to total assets 0.38 % 0.28 % 0.18 % 0.27 % 0.45 % Total allowance for loan losses to nonperforming loans 224.73 % 302.05 % 478.72 % 280.98 % 230.14 % Total allowance for loan losses to nonaccrual loans 253.17 % 334.38 % 584.92 % 303.78 % 246.38 % (1) TDRs prior to adoption of ASU 2022-02.
(Dollars in thousands) 2023 2022 2021 2020 Balance at January 1* $ 100,152 $ 92,000 $ 110,000 $ 75,999 Loans charged-off Commercial 4,154 1,870 4,638 4,005 Residential 517 633 979 1,135 Consumer** 22,107 16,140 14,489 21,938 Total loans charged-off $ 26,778 $ 18,643 $ 20,106 $ 27,078 Recoveries Commercial $ 3,625 $ 2,430 $ 723 $ 786 Residential 496 852 1,069 618 Consumer** 5,859 7,014 8,571 8,541 Total recoveries $ 9,980 $ 10,296 $ 10,363 $ 9,945 Net loans charged-off $ 16,798 $ 8,347 $ 9,743 $ 17,133 Allowance for credit loss on PCD acquired loans $ 5,772 $ - $ - $ - Provision for loan losses 25,274 17,147 (8,257 ) 51,134 Balance at December 31 $ 114,400 $ 100,800 $ 92,000 $ 110,000 Allowance for loan losses to loans outstanding at end of year 1.19 % 1.24 % 1.23 % 1.47 % Commercial net charge-offs to average loans outstanding 0.01 % (0.01 )% 0.05 % 0.04 % Residential net charge-offs to average loans outstanding - - - 0.01 % Consumer net charge-offs to average loans outstanding 0.18 % 0.12 % 0.08 % 0.18 % Net charge-offs to average loans outstanding 0.19 % 0.11 % 0.13 % 0.23 % * 2020 includes an adjustment of $3.0 million as a result of the January 1, 2020, adoption of ASC 326 and 2023 includes an adjustment of $0.6 million as a result of the January 1, 2023, adoption of ASU 2022-02. ** Consumer charge-off and recoveries include consumer and home equity.
(Dollars in thousands) 2024 2023 2022 2021 2020 Balance at January 1* $ 114,400 $ 100,152 $ 92,000 $ 110,000 $ 75,999 Loans charged-off Commercial 5,042 4,154 1,870 4,638 4,005 Residential 211 517 633 979 1,135 Consumer** 20,475 22,107 16,140 14,489 21,938 Total loans charged-off $ 25,728 $ 26,778 $ 18,643 $ 20,106 $ 27,078 Recoveries Commercial $ 839 $ 3,625 $ 2,430 $ 723 $ 786 Residential 415 496 852 1,069 618 Consumer** 6,467 5,859 7,014 8,571 8,541 Total recoveries $ 7,721 $ 9,980 $ 10,296 $ 10,363 $ 9,945 Net loans charged-off $ 18,007 $ 16,798 $ 8,347 $ 9,743 $ 17,133 Allowance for credit loss on PCD acquired loans $ - $ 5,772 $ - $ - $ - Provision for loan losses 19,607 25,274 17,147 (8,257 ) 51,134 Balance at December 31 $ 116,000 $ 114,400 $ 100,800 $ 92,000 $ 110,000 Allowance for loan losses to loans outstanding at end of year 1.16 % 1.19 % 1.24 % 1.23 % 1.47 % Commercial net charge-offs to average loans outstanding 0.04 % 0.01 % (0.01 )% 0.05 % 0.04 % Residential net charge-offs to average loans outstanding - - - - 0.01 % Consumer net charge-offs to average loans outstanding 0.14 % 0.18 % 0.12 % 0.08 % 0.18 % Net charge-offs to average loans outstanding 0.18 % 0.19 % 0.11 % 0.13 % 0.23 % * 2020 includes an adjustment of $3.0 million as a result of the January 1, 2020, adoption of ASC 326 and 2023 includes an adjustment of $0.6 million as a result of the January 1, 2023, adoption of ASU 2022-02. ** Consumer charge-off and recoveries include consumer and home equity. 45 Table of Contents Nonperforming Assets Nonperforming assets consist of nonaccrual loans, loans over 90 days past due and still accruing, troubled loans modifications, OREO and nonperforming securities.
Typically, these instruments have one year expirations with an option to renew upon annual review; therefore, the total amounts do not necessarily represent future cash requirements. At December 31, 2023 and 2022, outstanding standby letters of credit were approximately $44.7 million and $53.3 million, respectively.
Typically, these instruments have one-year expirations terms with an option to renew upon annual review; therefore, the total amounts do not necessarily represent future cash requirements. At December 31, 2024 and 2023, standby letters of credit were $50.8 million and $44.7 million, respectively.
As of December 31, 2023, the quantitative model incorporates a baseline economic outlook along with an alternative downside scenario sourced from a reputable third-party to accommodate other potential economic conditions in the model. At December 31, 2023, the weightings were 70% and 30% for the baseline and downside economic forecasts, respectively.
As of December 31, 2024, the quantitative model incorporated a baseline economic outlook along with an alternative downside scenario sourced from a reputable third-party to accommodate other potential economic conditions in the model. At December 31, 2024, the weightings were 80% and 20% for the baseline and downside economic forecasts, respectively.
The Company expenses all acquisition-related costs as incurred as required by Accounting Standards Codification (“ASC”) Topic 805, “Business Combinations.” 27 Table of Contents The determination of fair values for acquired loans in a business combination is a significant aspect of our financial reporting process.
The Company expenses all acquisition-related costs as incurred as required by ASC Topic 805, “Business Combinations.” The determination of fair values for acquired loans in a business combination is a significant aspect of our financial reporting process.
The fair value of the Company’s standby letters of credit at December 31, 2023 and 2022 was not significant.
As of December 31, 2024 and 2023, the fair value of the Company’s standby letters of credit was not significant.
The average rate paid on short-term borrowings increased from 4.24% in 2022 to 5.24% in 2023. Average long-term debt increased from $6.6 million in 2022 to $24.2 million in 2023. The average balance of junior subordinated debt remained at $101.2 million in 2023. The average rate paid for junior subordinated debt in 2023 was 7.23%, up from 3.70% in 2022.
The average rate paid on short-term borrowings increased from 5.24% in 2023 to 5.48% in 2024. Average long-term debt increased from $24.2 million in 2023 to $29.7 million in 2024. The average balance of junior subordinated debt remained at $101.2 million in 2024. The average rate paid for junior subordinated debt in 2024 was 7.44%, up from 7.23% in 2023.
Expected recoveries do not exceed the aggregate of amounts previously charged-off and expected to be charged-off. Required additions or reductions to the allowance for credit losses are made periodically by charges or credits to the provision for loan losses.
Loan losses are charged off against the allowance when management believes a loan balance is confirmed to be uncollectible. Expected recoveries do not exceed the aggregate of amounts previously charged-off and expected to be charged-off. Required additions or reductions to the allowance for credit losses are made periodically by charges or credits to the provision for loan losses.
At December 31, 2023 and 2022, the Company had approximately $1.0 million and $0.6 million, respectively, of mortgage servicing rights. At December 31, 2023 and 2022, the Company serviced $26.4 million and $31.0 million, respectively, of agricultural loans sold with recourse.
At December 31, 2024 and 2023, the Company had $0.9 million and $1.0 million, respectively, of mortgage servicing rights. At December 31, 2024 and 2023, the Company serviced $24.7 million and $26.4 million, respectively, of agricultural loans sold with recourse.
Additional information about our Allowance for Loan Losses is included in Notes 1 and 6 to the consolidated financial statements as well as in the “Critical Accounting Estimates” section of the Management Discussion and Analysis.
Additional information about our Allowance for Credit Losses is included in Notes 1 and 6 to the consolidated financial statements as well as in the “Critical Accounting Estimates” section of the Management Discussion and Analysis. The Company’s management considers the allowance for credit losses to be appropriate based on evaluation and analysis of the loan portfolio.
The financial review that follows focuses on the factors affecting the consolidated financial condition and results of operations of the Company and its wholly-owned subsidiaries, the Bank, NBT Financial and NBT Holdings during 2023 and, in summary form, the preceding two years. Net interest margin is presented in this discussion on a fully taxable equivalent (“FTE”) basis.
The financial review that follows focuses on the factors affecting the consolidated financial condition and results of operations of the Company and its wholly-owned subsidiaries, the Bank, NBT Financial and NBT Holdings during 2024 and, in summary form, the preceding two years. NIM is presented in this discussion on a FTE basis.
Management considers accounting estimates to be critical to reported financial results if (i) the accounting estimates require management to make assumptions about matters that are highly uncertain, and (ii) different estimates that management reasonably could have used for the accounting estimate in the current period, or changes in the accounting estimate that are reasonably likely to occur from period to period, could have a material impact on the Company’s financial statements.
There are uncertainties inherent in making these estimates and assumptions, which could materially affect the Company’s results of operations and financial position. 31 Table of Contents Management considers accounting estimates to be critical to reported financial results if (i) the accounting estimates require management to make assumptions about matters that are highly uncertain, and (ii) different estimates that management reasonably could have used for the accounting estimate in the current period, or changes in the accounting estimate that are reasonably likely to occur from period to period, could have a material impact on the Company’s financial statements.
Net charge-offs totaled $16.8 million for 2023, up from $8.3 million in 2022. Net charge-offs to average loans was 19 bps for 2023 compared to 11 bps for 2022.
Net charge-offs totaled $18.0 million for 2024, up from $16.8 million in 2023. Net charge-offs to average loans was 18 bps for 2024 compared to 19 bps for 2023.
Credit risk on the risk participation agreements is determined after considering the risk rating, probability of default and loss given default of the counterparties. Loans Serviced for Others and Loans Sold with Recourse The total amount of loans serviced by the Company for unrelated third parties was approximately $856.9 million and $592.7 million at December 31, 2023 and 2022, respectively.
Credit risk on the risk participation agreements is determined after considering the risk rating, PD and LGD of the counterparties. Loans Serviced for Others and Loans Sold with Recourse The total amount of loans serviced by the Company for unrelated third parties was approximately $982.5 million and $856.9 million at December 31, 2024 and 2023, respectively.
GNMA securities are considered similar in credit quality to U.S. Treasury securities, as they are backed by the full faith and credit of the U.S. government. Currently, there are no subprime mortgages in the investment portfolio.
GNMA securities are considered similar in credit quality to U.S. Treasury securities, as they are backed by the full faith and credit of the U.S. government.
The baseline outlook reflected an unemployment rate environment starting at 3.8% and increasing slightly during the forecast period to 4.1%.
The baseline outlook reflected a Northeast unemployment rate environment starting at 4.1% and increasing slightly during the forecast period to 4.2%.
Indirect auto loans include indirect installment loans to individuals, which are primarily secured by automobiles. Although automobile loans have generally been originated through dealers, all applications submitted through dealers are subject to the Company’s normal underwriting and loan approval procedures.
The Company offers a variety of consumer loan products including indirect auto, home equity and other consumer loans. Indirect auto loans include indirect installment loans to individuals, which are primarily secured by automobiles. Although automobile loans have generally been originated through dealers, all applications submitted through dealers are subject to the Company’s normal underwriting and loan approval procedures.
While declining short term interest rates may allow for cost of funds reductions, the elevated level of relative interest rates and the bank failures in early 2023 continue to pressure competition for deposits as well as the associated cost of funds; ο higher short-term interest rates have continued to afford deposit customers investment opportunities outside the banking system resulting in deposit declines across the industry, however, a decline to short-term interest rates could potentially mitigate this; ο Investment purchases have slowed as runoff of investment cash flows have been utilized as a source of funding. ● The Federal Reserve has continued to combat elevated inflation, with the result being inflationary pressures having declined in the second half of 2023: ο this reduced inflation has had a material impact on current and expected Federal Reserve monetary policy; ο the tightening of monetary policy through measures to raise interest rates seen in 2022 and 2023 could begin to reverse itself in 2024 given softening inflation; ο the loosening of monetary policy through the reduction to short term interest rates in 2024 could have a negative impact on overall net interest income given the decline in interest rates on floating rate assets.
While the recent decline to short-term interest rates may allow for some continued cost of funds reductions, the elevated level of relative interest rates and the bank failures in early 2023 continue to pressure competition for deposits as well as the associated cost of funds; ο higher short-term interest rates as compared to recent history have continued to afford deposit customers investment opportunities outside the banking system resulting in deposit declines across the industry, however, a decline to short-term interest rates could potentially mitigate this; ο investment purchases have slowed, however, reinvestment of investment cash flows at higher rate levels has allowed for improved yield on the portfolio as a whole. ● The FRB has continued to combat elevated inflation, with the result being inflationary pressures being much more under control in 2024 and into 2025: ο this reduced inflation has had a material impact on current and expected FRB monetary policy; ο the tightening of monetary policy through measures to raise interest rates seen in 2022 and 2023 began to reverse itself in 2024 given softening inflation; ο the loosening of monetary policy through the reduction to short-term interest rates in 2024 and into 2025 could have a negative impact on overall net interest income given the decline in interest rates on floating rate assets.
We originate adjustable-rate and fixed-rate, one-to-four-family residential loans for the construction or purchase of a residential property or refinancing of a mortgage. These loans are collateralized by properties located in the Company’s market area. Subprime mortgage lending, which has been the riskiest sector of the residential housing market, is not a market that the Company has ever actively pursued.
The Company originates both adjustable-rate and fixed-rate, one-to-four-family residential loans for the construction or purchase of a residential property or refinancing of a mortgage. These loans are collateralized by properties located in the Company’s market area. The Company has never actively participated in subprime mortgage lending, which has historically been one of the riskiest sectors in the residential housing market.
Stock Repurchase Plan The Company purchased 155,500 shares of its common stock during the year ended December 31, 2023 at an average price of $31.79 per share under its previously announced share repurchase program.
Stock Repurchase Plan The Company purchased 7,600 shares of its common stock during the year ended December 31, 2024 at an average price of $33.02 per share under its previously announced share repurchase program.
The yield on average loans increased from 4.28% in 2022 to 5.26% in 2023, as loans re-priced upward due to the interest rate environment in 2023. FTE interest income from loans increased 39.1%, from $333.0 million in 2022 to $463.3 million in 2023. This increase was due to the increases in yields and an increase in the average balance.
The yield on average loans increased from 5.26% in 2023 to 5.64% in 2024, as loans re-priced upward due to the interest rate environment in 2024. FTE interest income from loans increased 19.5%, from $463.3 million in 2023 to $553.8 million in 2024. This increase was due to the increases in yields and an increase in the average balance.
The following table sets forth information by category of noninterest income for the years indicated: Years Ended December 31, (In thousands) 2023 2022 2021 Service charges on deposit account $ 15,425 $ 14,630 $ 13,348 Card services income 20,829 29,058 34,682 Retirement plan administration fees 47,221 48,112 42,188 Wealth management 34,763 33,311 33,718 Insurance services 15,667 14,696 14,083 Bank owned life insurance income 6,750 6,044 6,217 Net securities (losses) gains (9,315 ) (1,131 ) 566 Other 10,838 10,858 12,992 Total noninterest income $ 142,178 $ 155,578 $ 157,794 Noninterest income for the year ended December 31, 2023 was $142.2 million, down $13.4 million, or 8.6%, from the year ended December 31, 2022.
The following table sets forth information by category of noninterest income for the years indicated: Years Ended December 31, (In thousands) 2024 2023 2022 Service charges on deposit account $ 17,087 $ 15,425 $ 14,630 Card services income 22,331 20,829 29,058 Retirement plan administration fees 56,587 47,221 48,112 Wealth management 41,641 34,763 33,311 Insurance services 17,032 15,667 14,696 Bank owned life insurance income 8,325 6,750 6,044 Net securities gains (losses) 2,789 (9,315 ) (1,131 ) Other 11,032 10,838 10,858 Total noninterest income $ 176,824 $ 142,178 $ 155,578 Noninterest income for the year ended December 31, 2024 was $176.8 million, up $34.6 million, or 24.4%, from the year ended December 31, 2023.
Excluding acquisition expenses and the impairment of a minority interest equity investment, noninterest expense for the year ended December 31, 2023 was $326.9 million, up $23.4 million or 7.7%, from the year ended December 31, 2022.
Excluding acquisition expenses and the impairment of a minority interest equity investment, noninterest expense for the year ended December 31, 2024 was $376.4 million, up $49.4 million, or 15.1%, from the year ended December 31, 2023.
An ongoing independent review of individual credits in the commercial loan portfolio is performed by the independent loan review function. These components of the Company’s underwriting and monitoring functions are critical to the timely identification, classification and resolution of problem credits.
Management follows a policy of continually identifying, analyzing and grading credit risk inherent in each loan portfolio. An ongoing independent review of individual credits in the commercial loan portfolio is performed by the independent loan review function. These components of the Company’s underwriting and monitoring functions are critical to the timely identification, classification and resolution of problem credits.
Total loans represent approximately 72.5% of assets as of December 31, 2023, as compared to 69.4% as of December 31, 2022. 34 Table of Contents The following table reflects the loan portfolio by major categories (1) , net of deferred fees and origination costs, for the years indicated: Composition of Loan Portfolio December 31, (In thousands) 2023 2022 2021 2020 2019 Commercial & industrial $ 1,353,725 $ 1,265,082 $ 1,155,240 $ 1,121,224 $ 1,112,616 Commercial real estate 3,626,910 2,807,941 2,655,367 2,526,813 2,331,650 Paycheck protection program 523 949 101,222 430,810 - Residential real estate 2,125,804 1,649,870 1,571,232 1,466,662 1,445,156 Indirect auto 1,130,132 989,587 859,454 931,286 1,193,635 Residential solar 917,755 856,798 440,016 282,224 219,210 Home equity 337,214 314,124 330,357 387,974 444,082 Other consumer 158,650 265,796 385,571 351,892 389,749 Total loans $ 9,650,713 $ 8,150,147 $ 7,498,459 $ 7,498,885 $ 7,136,098 (1) Loans are summarized by business line which does not align with how the Company assesses credit risk in the estimate for credit losses under CECL.
Composition of Loan Portfolio A summary of the loan portfolio by major categories (1) , net of deferred fees and origination costs, for the periods indicated is as follows: December 31, (In thousands) 2024 2023 2022 2021 2020 Commercial & industrial $ 1,426,358 $ 1,353,725 $ 1,265,082 $ 1,155,240 $ 1,121,224 Commercial real estate 3,876,698 3,626,910 2,807,941 2,655,367 2,526,813 Paycheck protection program 124 523 949 101,222 430,810 Residential real estate 2,142,249 2,125,804 1,649,870 1,571,232 1,466,662 Home equity 334,268 337,214 314,124 330,357 387,974 Indirect auto 1,273,253 1,130,132 989,587 859,454 931,286 Residential solar 820,079 917,755 856,798 440,016 282,224 Other consumer 96,881 158,650 265,796 385,571 351,892 Total loans $ 9,969,910 $ 9,650,713 $ 8,150,147 $ 7,498,459 $ 7,498,885 (1) Loans are summarized by business line which does not align with how the Company assesses credit risk in the estimate for credit losses under CECL.
The following table sets forth the commitment expiration period for standby letters of credit at: (In thousands) December 31, 2023 Within one year $ 39,521 After one but within three years 4,781 After three but within five years 110 After five years 323 Total $ 44,735 Interest Rate Swaps The Company records all derivatives on the consolidated balance sheet at fair value.
The following table sets forth the commitment expiration period for standby letters of credit at: (In thousands) December 31, 2024 Within one year $ 38,810 After one but within three years 11,109 After three but within five years 590 After five years 323 Total $ 50,832 Interest Rate Swaps The Company records all derivatives at fair value on the consolidated balance sheet.
The following table sets forth certain financial highlights: Years Ended December 31, 2023 2022 2021 Performance: Diluted earnings per share $ 2.65 $ 3.52 $ 3.54 Return on average assets 0.95 % 1.29 % 1.33 % Return on average equity 9.34 % 12.67 % 12.71 % Return on average tangible common equity 13.02 % 16.89 % 16.92 % Net interest margin (FTE) 3.29 % 3.34 % 3.03 % Capital: Equity to assets 10.71 % 10.00 % 10.41 % Tangible equity ratio 7.93 % 7.73 % 8.20 % Book value per share $ 30.26 $ 27.38 $ 28.97 Tangible book value per share $ 21.72 $ 20.65 $ 22.26 Leverage ratio 9.71 % 10.32 % 9.41 % Common equity tier 1 capital ratio 11.57 % 12.12 % 12.25 % Tier 1 capital ratio 12.50 % 13.19 % 13.43 % Total risk-based capital ratio 14.75 % 15.38 % 15.73 % 30 Table of Contents The following tables provide non-GAAP reconciliations: Years Ended December 31, (In thousands, except per share data) 2023 2022 2021 Return on average tangible common equity: Net income $ 118,782 $ 151,995 $ 154,885 Amortization of intangible assets (net of tax) 3,551 1,698 2,106 Net income, excluding intangible amortization $ 122,333 $ 153,693 $ 156,991 Average stockholders’ equity $ 1,272,333 $ 1,199,383 $ 1,218,449 Less: average goodwill and other intangibles 332,667 289,238 290,838 Average tangible common equity $ 939,666 $ 910,145 $ 927,611 Return on average tangible common equity 13.02 % 16.89 % 16.92 % Tangible equity ratio: Stockholders’ equity $ 1,425,691 $ 1,173,554 $ 1,250,453 Intangibles 402,294 288,545 289,468 Assets $ 13,309,040 $ 11,739,296 $ 12,012,111 Tangible equity ratio 7.93 % 7.73 % 8.20 % Tangible book value: Stockholders’ equity $ 1,425,691 $ 1,173,554 $ 1,250,453 Intangibles 402,294 288,545 289,468 Tangible equity $ 1,023,397 $ 885,009 $ 960,985 Diluted common shares outstanding 47,110 42,858 43,168 Tangible book value per share $ 21.72 $ 20.65 $ 22.26 Operating net income: Net income $ 118,782 $ 151,995 $ 154,885 Acquisition expenses 9,978 967 - 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 - - Litigation settlement cost - - 4,250 Securities losses (gains) 9,315 1,131 (566 ) Adjustment to net income $ 33,629 $ 2,098 $ 3,684 Adjustment to net income (net of tax) $ 25,965 $ 1,623 $ 2,854 Operating net income $ 144,747 $ 153,618 $ 157,739 Operating diluted earnings per share $ 3.23 $ 3.56 $ 3.61 31 Table of Contents 2024 Outlook The Company’s 2023 earnings reflected a continued ability to invest in the Company’s future while managing through significant volatility in the interest rate environment and overall economic conditions which have challenged the financial services industry.
(1) Non-GAAP measure - Refer to non-GAAP reconciliation below. 34 Table of Contents Results of Operations The following table sets forth certain financial highlights: Years Ended December 31, 2024 2023 2022 Performance: Diluted earnings per share $ 2.97 $ 2.65 $ 3.52 Return on average assets 1.04 % 0.95 % 1.29 % Return on average equity 9.57 % 9.34 % 12.67 % Return on average tangible common equity 13.75 % 13.02 % 16.89 % Net interest margin (FTE) 3.23 % 3.29 % 3.34 % Capital: Equity to assets 11.07 % 10.71 % 10.00 % Tangible equity ratio 8.42 % 7.93 % 7.73 % Book value per share $ 32.34 $ 30.26 $ 27.38 Tangible book value per share $ 23.88 $ 21.72 $ 20.65 Leverage ratio 10.24 % 9.71 % 10.32 % Common equity tier 1 capital ratio 11.93 % 11.57 % 12.12 % Tier 1 capital ratio 12.83 % 12.50 % 13.19 % Total risk-based capital ratio 15.03 % 14.75 % 15.38 % The following tables provide non-GAAP reconciliations: Years Ended December 31, (In thousands, except per share data) 2024 2023 2022 Return on average tangible common equity: Net income $ 140,641 $ 118,782 $ 151,995 Amortization of intangible assets (net of tax) 6,332 3,551 1,698 Net income, excluding intangible amortization $ 146,973 $ 122,333 $ 153,693 Average stockholders’ equity $ 1,468,861 $ 1,272,333 $ 1,199,383 Less: average goodwill and other intangibles 399,989 332,667 289,238 Average tangible common equity $ 1,068,872 $ 939,666 $ 910,145 Return on average tangible common equity 13.75 % 13.02 % 16.89 % Tangible equity ratio: Stockholders’ equity $ 1,526,141 $ 1,425,691 $ 1,173,554 Intangibles 399,023 402,294 288,545 Assets $ 13,786,666 $ 13,309,040 $ 11,739,296 Tangible equity ratio 8.42 % 7.93 % 7.73 % Tangible book value: Stockholders’ equity $ 1,526,141 $ 1,425,691 $ 1,173,554 Intangibles 399,023 402,294 288,545 Tangible equity $ 1,127,118 $ 1,023,397 $ 885,009 Diluted common shares outstanding 47,195 47,110 42,858 Tangible book value per share $ 23.88 $ 21.72 $ 20.65 Operating net income: Net income $ 140,641 $ 118,782 $ 151,995 Acquisition expenses 1,531 9,978 967 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 (2,789 ) 9,315 1,131 Adjustment to net income $ (1,258 ) $ 33,629 $ 2,098 Adjustment to net income (net of tax) $ (984 ) $ 25,965 $ 1,623 Operating net income $ 139,657 $ 144,747 $ 153,618 Operating diluted earnings per share $ 2.94 $ 3.23 $ 3.56 35 Table of Contents 2025 Outlook The Company’s 2024 earnings reflected its continued ability to invest in the Company’s future while managing significant volatility in the interest rate environment and overall economic conditions, which have presented challenges across the financial services industry. 2024 was marked by resilience for both economic growth and inflation.
The yield on average taxable securities was 1.90% for 2023 compared to 1.78% in 2022. The average balance of tax-exempt securities AFS and HTM decreased from $233.5 million in 2022 to $214.1 million in 2023. The FTE yield on tax-exempt securities increased from 2.17% in 2022 to 3.14% in 2023.
The yield on average taxable securities was 1.99% for 2024 compared to 1.90% in 2023. The average balance of tax-exempt securities AFS and HTM increased from $214.1 million in 2023 to $221.3 million in 2024. The FTE yield on tax-exempt securities increased from 3.14% in 2023 to 3.52% in 2024.
The following table sets forth the major components of noninterest expense for the years indicated: Years Ended December 31, (In thousands) 2023 2022 2021 Salaries and employee benefits $ 194,250 $ 187,830 $ 172,580 Technology and data services 38,163 35,712 34,717 Occupancy 28,408 26,282 26,048 Professional fees and outside services 17,601 16,810 16,306 Office supplies and postage 6,917 6,140 6,006 FDIC assessment 6,257 3,197 3,041 Advertising 3,054 2,822 2,521 Amortization of intangible assets 4,734 2,263 2,808 Loan collection and other real estate owned, net 2,618 2,647 2,915 Acquisition expenses 9,978 967 - Other 29,684 19,795 20,339 Total noninterest expense $ 341,664 $ 304,465 $ 287,281 39 Table of Contents Noninterest expense for the year ended December 31, 2023 was $341.7 million, up $37.2 million or 12.2%, from the year ended December 31, 2022.
The following table sets forth the major components of noninterest expense for the years indicated: Years Ended December 31, (In thousands) 2024 2023 2022 Salaries and employee benefits $ 232,487 $ 194,250 $ 187,830 Technology and data services 39,139 38,163 35,712 Occupancy 31,309 28,408 26,282 Professional fees and outside services 19,132 17,601 16,810 Office supplies and postage 7,525 6,917 6,140 FDIC assessment 6,765 6,257 3,197 Advertising 3,386 3,054 2,822 Amortization of intangible assets 8,443 4,734 2,263 Loan collection and other real estate owned, net 2,505 2,618 2,647 Acquisition expenses 1,531 9,978 967 Other 25,659 29,684 19,795 Total noninterest expense $ 377,881 $ 341,664 $ 304,465 Noninterest expense for the year ended December 31, 2024 was $377.9 million, up $36.2 million, or 10.6%, from the year ended December 31, 2023.
(3) Interest income for tax-exempt securities and loans have been adjusted to an FTE basis using the statutory Federal income tax rate of 21%. 33 Table of Contents 2023 OPERATING RESULTS AS COMPARED TO 2022 OPERATING RESULTS Net Interest Income Net interest income for the year ended December 31, 2023 was $378.2 million, up $16.0 million, or 4.4%, from 2022.
(3) 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 OPERATING RESULTS AS COMPARED TO 2023 OPERATING RESULTS Net Interest Income Net interest income for the year ended December 31, 2024 was $400.1 million, up $21.9 million, or 5.8%, from 2023.
In the course of normal business activity, management must select and apply many accounting policies and methodologies and make estimates and assumptions that lead to the financial results presented in the Company’s consolidated financial statements and accompanying notes. There are uncertainties inherent in making these estimates and assumptions, which could materially affect the Company’s results of operations and financial position.
In the course of normal business activity, management must select and apply many accounting policies and methodologies and make estimates and assumptions that lead to the financial results presented in the Company’s consolidated financial statements and accompanying notes.
Net cash flows provided by operating activities totaled $157.5 million and $183.2 million in 2023 and 2022, respectively.
Net cash flows provided by operating activities totaled $188.6 million and $157.5 million in 2024 and 2023, respectively.
Net cash flows used in investing activities totaled $44.2 million and $926.2 million in 2023 and 2022, respectively. Critical elements of investing activities are loan and investment securities transactions. Net cash flows used in financing activities totaled $105.4 million and $328.7 million in 2023 and 2022, respectively.
Net cash flows used in investing activities totaled $399.2 million and $44.2 million in 2024 and 2023, respectively. Critical elements of investing activities are loan and investment securities transactions. Net cash flows provided by financing activities totaled $289.5 million and net cash flows used in financing activities totaled $105.4 million in 2024 and 2023.
Risks associated with the CRE portfolio pertain to the borrowers’ capacity to meet interest and principal payments throughout the loan’s duration, as well as their ability to secure refinancing upon the loan’s maturity.
Risks associated with the CRE portfolio pertain to the borrowers’ ability to meet interest and principal payments over the life of the loan, as well as their ability to secure financing upon the loan’s maturity.
For loans without contractual maturities, classification of maturity is consistent with the policy elections to measure the allowance for credit losses.
Scheduled repayments are reported in the maturity category in which the contractual maturity is due. For loans without contractual maturities, classification of maturity is consistent with the policy elections to measure the allowance for credit losses.
Where non-GAAP disclosures are used in this Annual Report on Form 10-K, the comparable GAAP measure, as well as a reconciliation to the comparable GAAP measure, is provided in the accompanying tables.
Non-GAAP Measures This Annual Report on Form 10-K contains financial information determined by methods other than in accordance with GAAP. Where non-GAAP disclosures are used in this Annual Report on Form 10-K, the comparable GAAP measure, as well as a reconciliation to the comparable GAAP measure, is provided in the accompanying tables.
Critical Accounting Policies Critical Accounting Policies The accounting and reporting policies followed by the Company conform, in all material respects, to accounting principles generally accepted in the United States of America (“GAAP”) and to general practices within the financial services industry.
The accounting and reporting policies followed by the Company conform, in all material respects, to accounting principles GAAP and to general practices within the financial services industry.
The increase in the allowance for credit losses from December 31, 2022 to December 31, 2023 was primarily due to the $14.5 million of allowance for acquired Salisbury loans which included both the $5.8 million allowance for PCD loans reclassified from loans and the $8.8 million allowance for non-PCD loans recognized through the provision for loan losses.
The allowance for credit losses as of December 31, 2023 incorporates the recording of $14.5 million of allowance for acquired Salisbury loans as of the acquisition date, which included both the $8.8 million of non-PCD allowance recognized through the provision for loan losses and the $5.8 million of PCD allowance reclassified from loans.