Annual Income Statements for NBT Bancorp
This table shows NBT Bancorp's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for NBT Bancorp
This table shows NBT Bancorp's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Net Income / (Loss) Attributable to Common Shareholders |
|
39 |
36 |
34 |
30 |
25 |
30 |
34 |
33 |
38 |
36 |
Consolidated Net Income / (Loss) |
|
39 |
36 |
34 |
30 |
25 |
30 |
34 |
33 |
38 |
36 |
Net Income / (Loss) Continuing Operations |
|
39 |
36 |
34 |
30 |
25 |
30 |
34 |
33 |
38 |
36 |
Total Pre-Tax Income |
|
50 |
47 |
43 |
39 |
32 |
40 |
43 |
42 |
49 |
46 |
Total Revenue |
|
132 |
134 |
126 |
121 |
135 |
138 |
141 |
140 |
147 |
149 |
Net Interest Income / (Expense) |
|
94 |
100 |
95 |
89 |
95 |
99 |
95 |
97 |
102 |
106 |
Total Interest Income |
|
99 |
109 |
114 |
121 |
137 |
151 |
147 |
151 |
156 |
158 |
Loans and Leases Interest Income |
|
85 |
96 |
101 |
107 |
122 |
133 |
133 |
137 |
142 |
141 |
Investment Securities Interest Income |
|
13 |
13 |
13 |
12 |
13 |
13 |
12 |
13 |
13 |
14 |
Other Interest Income |
|
1.43 |
0.67 |
0.64 |
1.17 |
2.22 |
5.59 |
1.36 |
1.41 |
1.38 |
2.93 |
Total Interest Expense |
|
4.74 |
9.39 |
19 |
32 |
42 |
52 |
52 |
54 |
55 |
52 |
Deposits Interest Expense |
|
2.23 |
4.09 |
11 |
20 |
31 |
43 |
44 |
47 |
49 |
47 |
Short-Term Borrowings Interest Expense |
|
0.08 |
2.51 |
4.92 |
8.13 |
7.61 |
4.95 |
3.42 |
2.90 |
1.43 |
0.92 |
Long-Term Debt Interest Expense |
|
2.42 |
2.79 |
3.06 |
3.39 |
3.83 |
4.04 |
4.00 |
4.01 |
4.02 |
3.90 |
Total Non-Interest Income |
|
37 |
34 |
31 |
32 |
40 |
38 |
45 |
43 |
46 |
42 |
Trust Fees by Commissions |
|
8.40 |
8.02 |
8.09 |
8.23 |
9.30 |
9.15 |
9.70 |
10 |
11 |
11 |
Service Charges on Deposit Accounts |
|
7.47 |
7.04 |
7.48 |
7.45 |
3.98 |
12 |
8.51 |
8.07 |
9.25 |
8.29 |
Other Service Charges |
|
20 |
18 |
19 |
19 |
21 |
19 |
23 |
23 |
23 |
21 |
Net Realized & Unrealized Capital Gains on Investments |
|
-0.15 |
-0.22 |
-5.00 |
-4.64 |
-0.18 |
0.51 |
2.18 |
-0.09 |
0.48 |
0.22 |
Other Non-Interest Income |
|
1.56 |
1.42 |
1.88 |
1.53 |
5.93 |
-2.59 |
2.35 |
1.83 |
1.87 |
2.27 |
Provision for Credit Losses |
|
4.48 |
7.68 |
3.91 |
3.61 |
13 |
5.13 |
5.58 |
8.90 |
2.92 |
2.21 |
Total Non-Interest Expense |
|
77 |
80 |
79 |
79 |
91 |
93 |
92 |
90 |
96 |
101 |
Salaries and Employee Benefits |
|
48 |
47 |
48 |
47 |
49 |
50 |
56 |
55 |
60 |
62 |
Net Occupancy & Equipment Expense |
|
16 |
16 |
16 |
16 |
17 |
17 |
18 |
17 |
18 |
18 |
Marketing Expense |
|
0.56 |
0.88 |
0.65 |
0.53 |
0.67 |
1.21 |
0.81 |
0.87 |
0.71 |
0.99 |
Property & Liability Insurance Claims |
|
0.79 |
0.80 |
1.40 |
1.34 |
1.66 |
1.86 |
1.74 |
1.67 |
1.82 |
1.55 |
Other Operating Expenses |
|
11 |
13 |
12 |
12 |
13 |
20 |
14 |
13 |
13 |
15 |
Amortization Expense |
|
0.54 |
0.54 |
0.54 |
0.46 |
1.61 |
2.13 |
2.17 |
2.13 |
2.06 |
2.08 |
Restructuring Charge |
|
0.00 |
0.97 |
0.62 |
1.19 |
7.92 |
0.25 |
0.00 |
0.00 |
0.54 |
0.99 |
Income Tax Expense |
|
11 |
11 |
9.59 |
8.66 |
7.10 |
9.34 |
9.39 |
9.20 |
11 |
9.54 |
Basic Earnings per Share |
|
$0.91 |
$0.84 |
$0.78 |
$0.70 |
$0.54 |
$0.65 |
$0.72 |
$0.69 |
$0.81 |
$0.76 |
Weighted Average Basic Shares Outstanding |
|
42.84M |
42.90M |
42.90M |
42.76M |
47.09M |
47.15M |
47.15M |
47.17M |
47.18M |
47.25M |
Diluted Earnings per Share |
|
$0.90 |
$0.84 |
$0.78 |
$0.70 |
$0.54 |
$0.63 |
$0.71 |
$0.69 |
$0.80 |
$0.77 |
Weighted Average Diluted Shares Outstanding |
|
42.84M |
42.90M |
42.90M |
42.76M |
47.09M |
47.15M |
47.15M |
47.17M |
47.18M |
47.25M |
Weighted Average Basic & Diluted Shares Outstanding |
|
42.84M |
42.90M |
42.90M |
42.76M |
47.09M |
47.15M |
47.15M |
47.17M |
47.18M |
47.25M |
Annual Cash Flow Statements for NBT Bancorp
This table details how cash moves in and out of NBT Bancorp's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
-12 |
-6.34 |
8.88 |
10 |
21 |
36 |
456 |
596 |
-1,072 |
7.84 |
79 |
Net Cash From Operating Activities |
|
88 |
125 |
111 |
137 |
148 |
153 |
145 |
159 |
183 |
157 |
189 |
Net Cash From Continuing Operating Activities |
|
88 |
125 |
111 |
137 |
148 |
153 |
145 |
159 |
183 |
157 |
189 |
Net Income / (Loss) Continuing Operations |
|
75 |
76 |
78 |
82 |
113 |
121 |
104 |
155 |
152 |
119 |
141 |
Consolidated Net Income / (Loss) |
|
75 |
76 |
78 |
82 |
113 |
121 |
104 |
155 |
152 |
119 |
141 |
Provision For Loan Losses |
|
20 |
18 |
25 |
31 |
29 |
25 |
51 |
-8.26 |
17 |
25 |
20 |
Depreciation Expense |
|
8.32 |
8.65 |
9.02 |
9.06 |
9.28 |
9.50 |
9.77 |
9.90 |
10 |
11 |
12 |
Amortization Expense |
|
8.26 |
7.42 |
9.21 |
8.75 |
8.05 |
14 |
15 |
16 |
13 |
15 |
19 |
Non-Cash Adjustments to Reconcile Net Income |
|
-9.07 |
-6.90 |
-3.28 |
-1.44 |
-1.40 |
-9.89 |
12 |
-1.61 |
-21 |
16 |
-2.86 |
Changes in Operating Assets and Liabilities, net |
|
-14 |
21 |
-8.22 |
7.40 |
-9.55 |
-6.77 |
-47 |
-12 |
12 |
-28 |
0.75 |
Net Cash From Investing Activities |
|
-144 |
-504 |
-630 |
-305 |
-418 |
-64 |
-713 |
-548 |
-926 |
-44 |
-399 |
Net Cash From Continuing Investing Activities |
|
-144 |
-504 |
-630 |
-305 |
-418 |
-64 |
-713 |
-548 |
-926 |
-44 |
-399 |
Purchase of Investment Securities |
|
-533 |
-968 |
-1,321 |
-724 |
-1,133 |
-777 |
-1,361 |
-1,134 |
-1,356 |
-482 |
-790 |
Sale and/or Maturity of Investments |
|
389 |
464 |
691 |
668 |
715 |
713 |
648 |
586 |
430 |
438 |
391 |
Net Cash From Financing Activities |
|
44 |
373 |
528 |
179 |
291 |
-53 |
1,023 |
985 |
-329 |
-105 |
289 |
Net Cash From Continuing Financing Activities |
|
44 |
373 |
528 |
179 |
291 |
-53 |
1,023 |
985 |
-329 |
-105 |
289 |
Net Change in Deposits |
|
409 |
305 |
369 |
197 |
198 |
220 |
1,494 |
1,153 |
-739 |
164 |
578 |
Issuance of Debt |
|
120 |
126 |
263 |
62 |
178 |
-206 |
100 |
0.00 |
489 |
25 |
0.00 |
Issuance of Common Equity |
|
6.26 |
9.36 |
6.03 |
3.31 |
1.30 |
0.73 |
0.18 |
0.11 |
0.00 |
0.09 |
0.06 |
Repayment of Debt |
|
-455 |
-0.50 |
-50 |
-40 |
-40 |
-20 |
-514 |
-96 |
-13 |
-232 |
-224 |
Repurchase of Common Equity |
|
-0.07 |
-27 |
-17 |
- |
0.00 |
0.00 |
-7.98 |
-22 |
-15 |
-4.94 |
-0.25 |
Payment of Dividends |
|
-37 |
-38 |
-39 |
-40 |
-43 |
-46 |
-47 |
-48 |
-50 |
-56 |
-62 |
Other Financing Activities, Net |
|
- |
-1.66 |
-3.39 |
-3.58 |
-1.89 |
-1.62 |
-1.54 |
-2.93 |
-1.75 |
-1.88 |
-1.99 |
Cash Interest Paid |
|
23 |
21 |
22 |
26 |
37 |
56 |
32 |
20 |
21 |
130 |
215 |
Cash Income Taxes Paid |
|
39 |
29 |
41 |
34 |
32 |
28 |
46 |
46 |
63 |
28 |
23 |
Quarterly Cash Flow Statements for NBT Bancorp
This table details how cash moves in and out of NBT Bancorp's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Net Change in Cash & Equivalents |
|
-203 |
-124 |
32 |
-28 |
471 |
-467 |
114 |
-112 |
275 |
-198 |
Net Cash From Operating Activities |
|
49 |
30 |
22 |
45 |
55 |
36 |
37 |
51 |
52 |
49 |
Net Cash From Continuing Operating Activities |
|
49 |
30 |
22 |
45 |
55 |
36 |
37 |
51 |
52 |
49 |
Net Income / (Loss) Continuing Operations |
|
39 |
36 |
34 |
30 |
25 |
30 |
34 |
33 |
38 |
36 |
Consolidated Net Income / (Loss) |
|
39 |
36 |
34 |
30 |
25 |
30 |
34 |
33 |
38 |
36 |
Provision For Loan Losses |
|
4.48 |
7.68 |
3.91 |
3.61 |
13 |
5.13 |
5.58 |
8.90 |
2.92 |
2.21 |
Depreciation Expense |
|
2.58 |
2.57 |
2.58 |
2.57 |
2.66 |
2.89 |
2.86 |
2.87 |
2.89 |
2.92 |
Amortization Expense |
|
3.11 |
3.03 |
2.98 |
2.90 |
4.14 |
4.73 |
4.80 |
4.75 |
4.68 |
4.68 |
Non-Cash Adjustments to Reconcile Net Income |
|
-0.71 |
-21 |
5.49 |
2.83 |
-2.77 |
10 |
-1.99 |
0.23 |
-2.02 |
0.93 |
Changes in Operating Assets and Liabilities, net |
|
0.99 |
1.46 |
-27 |
3.36 |
13 |
-18 |
-8.32 |
1.06 |
5.57 |
2.44 |
Net Cash From Investing Activities |
|
-141 |
-227 |
-76 |
-83 |
67 |
48 |
-13 |
-180 |
-58 |
-148 |
Net Cash From Continuing Investing Activities |
|
-141 |
-227 |
-76 |
-83 |
67 |
48 |
-13 |
-180 |
-58 |
-148 |
Purchase of Investment Securities |
|
-237 |
-316 |
-164 |
-177 |
-136 |
-4.65 |
-90 |
-298 |
-160 |
-242 |
Sale and/or Maturity of Investments |
|
96 |
89 |
89 |
94 |
202 |
53 |
77 |
117 |
102 |
95 |
Net Cash From Financing Activities |
|
-111 |
74 |
86 |
10 |
350 |
-551 |
90 |
18 |
281 |
-100 |
Net Cash From Continuing Financing Activities |
|
-111 |
74 |
86 |
10 |
350 |
-551 |
90 |
18 |
281 |
-100 |
Net Change in Deposits |
|
-110 |
-423 |
185 |
-151 |
563 |
-432 |
226 |
76 |
317 |
-42 |
Repayment of Debt |
|
-23 |
21 |
-110 |
110 |
-128 |
-104 |
-120 |
-42 |
-20 |
-42 |
Payment of Dividends |
|
-13 |
-13 |
-13 |
-13 |
-15 |
-15 |
-15 |
-15 |
-16 |
-16 |
Other Financing Activities, Net |
|
-0.06 |
-0.41 |
-1.43 |
-0.06 |
-0.11 |
-0.28 |
-1.30 |
-0.08 |
-0.24 |
-0.37 |
Cash Interest Paid |
|
6.00 |
6.15 |
17 |
24 |
37 |
52 |
55 |
53 |
55 |
52 |
Cash Income Taxes Paid |
|
18 |
21 |
15 |
6.25 |
5.35 |
0.97 |
3.50 |
5.71 |
7.90 |
6.20 |
Annual Balance Sheets for NBT Bancorp
This table presents NBT Bancorp's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
7,807 |
8,263 |
8,867 |
9,137 |
9,556 |
9,716 |
10,933 |
12,012 |
11,739 |
13,309 |
13,787 |
Cash and Due from Banks |
|
140 |
131 |
148 |
157 |
176 |
171 |
160 |
158 |
166 |
174 |
205 |
Interest Bearing Deposits at Other Banks |
|
7.00 |
9.70 |
1.39 |
2.81 |
5.41 |
46 |
513 |
1,111 |
31 |
31 |
79 |
Trading Account Securities |
|
1,475 |
1,654 |
1,875 |
1,751 |
1,805 |
1,633 |
1,996 |
1,688 |
2,478 |
2,377 |
2,470 |
Loans and Leases, Net of Allowance |
|
5,529 |
5,820 |
6,133 |
6,514 |
6,815 |
7,063 |
-110 |
7,406 |
-101 |
-114 |
-116 |
Allowance for Loan and Lease Losses |
|
66 |
63 |
65 |
70 |
73 |
73 |
110 |
92 |
101 |
114 |
116 |
Premises and Equipment, Net |
|
89 |
89 |
84 |
81 |
79 |
76 |
74 |
72 |
69 |
81 |
81 |
Goodwill |
|
264 |
266 |
265 |
268 |
275 |
275 |
281 |
281 |
281 |
362 |
363 |
Intangible Assets |
|
20 |
17 |
16 |
13 |
16 |
12 |
12 |
8.93 |
7.34 |
40 |
36 |
Other Assets |
|
283 |
276 |
344 |
348 |
379 |
429 |
8,007 |
1,228 |
8,807 |
10,358 |
10,669 |
Total Liabilities & Shareholders' Equity |
|
7,807 |
8,263 |
8,867 |
9,137 |
9,556 |
9,716 |
10,933 |
2,225 |
11,739 |
13,309 |
13,787 |
Total Liabilities |
|
6,943 |
7,381 |
7,954 |
8,179 |
8,538 |
8,596 |
9,745 |
10,762 |
10,566 |
11,883 |
12,261 |
Non-Interest Bearing Deposits |
|
1,839 |
1,998 |
2,196 |
2,287 |
2,361 |
2,414 |
3,241 |
- |
3,617 |
3,414 |
3,446 |
Interest Bearing Deposits |
|
4,461 |
4,607 |
4,778 |
4,884 |
5,007 |
5,173 |
5,841 |
501 |
5,879 |
7,555 |
8,101 |
Short-Term Debt |
|
317 |
442 |
682 |
719 |
872 |
655 |
168 |
98 |
585 |
387 |
163 |
Long-Term Debt |
|
232 |
232 |
205 |
190 |
175 |
165 |
238 |
- |
203 |
251 |
252 |
Other Long-Term Liabilities |
|
95 |
102 |
93 |
99 |
124 |
187 |
257 |
216 |
282 |
277 |
299 |
Total Equity & Noncontrolling Interests |
|
864 |
882 |
913 |
958 |
1,018 |
1,120 |
1,188 |
1,410 |
1,174 |
1,426 |
1,526 |
Total Preferred & Common Equity |
|
864 |
882 |
913 |
958 |
1,018 |
1,120 |
1,188 |
1,250 |
1,174 |
1,426 |
1,526 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
864 |
882 |
913 |
958 |
1,018 |
1,120 |
1,188 |
1,410 |
1,174 |
1,426 |
1,526 |
Common Stock |
|
577 |
577 |
576 |
575 |
576 |
577 |
579 |
577 |
578 |
741 |
743 |
Retained Earnings |
|
424 |
462 |
502 |
544 |
621 |
696 |
749 |
856 |
958 |
1,022 |
1,100 |
Treasury Stock |
|
-120 |
-135 |
-143 |
-138 |
-136 |
-134 |
-140 |
- |
-173 |
-177 |
-175 |
Accumulated Other Comprehensive Income / (Loss) |
|
-17 |
-22 |
-22 |
-22 |
-43 |
-19 |
0.42 |
-23 |
-190 |
-161 |
-142 |
Quarterly Balance Sheets for NBT Bancorp
This table presents NBT Bancorp's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Total Assets |
|
11,641 |
11,840 |
11,890 |
13,828 |
13,439 |
13,502 |
13,840 |
Cash and Due from Banks |
|
224 |
162 |
170 |
213 |
162 |
172 |
251 |
Interest Bearing Deposits at Other Banks |
|
97 |
68 |
32 |
459 |
157 |
35 |
232 |
Trading Account Securities |
|
2,517 |
2,452 |
2,403 |
2,353 |
2,352 |
2,362 |
2,410 |
Loans and Leases, Net of Allowance |
|
-97 |
-100 |
-100 |
-115 |
-115 |
-121 |
-120 |
Allowance for Loan and Lease Losses |
|
97 |
100 |
100 |
115 |
115 |
121 |
120 |
Premises and Equipment, Net |
|
69 |
68 |
67 |
83 |
80 |
79 |
80 |
Goodwill |
|
281 |
281 |
281 |
360 |
362 |
362 |
362 |
Intangible Assets |
|
7.88 |
6.96 |
6.50 |
43 |
39 |
37 |
36 |
Other Assets |
|
8,542 |
8,902 |
9,032 |
10,431 |
10,402 |
10,576 |
10,589 |
Total Liabilities & Shareholders' Equity |
|
11,641 |
11,840 |
11,890 |
13,828 |
13,439 |
13,502 |
13,840 |
Total Liabilities |
|
10,484 |
10,628 |
10,680 |
12,465 |
11,998 |
12,040 |
12,318 |
Non-Interest Bearing Deposits |
|
3,714 |
3,429 |
3,327 |
3,716 |
3,360 |
3,334 |
3,476 |
Interest Bearing Deposits |
|
6,204 |
6,252 |
6,203 |
7,685 |
7,836 |
7,938 |
8,112 |
Short-Term Debt |
|
75 |
475 |
652 |
490 |
267 |
225 |
205 |
Long-Term Debt |
|
203 |
228 |
228 |
250 |
251 |
251 |
252 |
Other Long-Term Liabilities |
|
288 |
244 |
270 |
323 |
284 |
292 |
273 |
Total Equity & Noncontrolling Interests |
|
1,157 |
1,212 |
1,210 |
1,363 |
1,441 |
1,462 |
1,522 |
Total Preferred & Common Equity |
|
1,157 |
1,212 |
1,210 |
1,363 |
1,441 |
1,462 |
1,522 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
1,157 |
1,212 |
1,210 |
1,363 |
1,441 |
1,462 |
1,522 |
Common Stock |
|
578 |
578 |
579 |
741 |
741 |
742 |
743 |
Retained Earnings |
|
935 |
980 |
997 |
1,006 |
1,041 |
1,058 |
1,080 |
Treasury Stock |
|
-173 |
-173 |
-175 |
-177 |
-176 |
-176 |
-176 |
Accumulated Other Comprehensive Income / (Loss) |
|
-184 |
-174 |
-190 |
-208 |
-164 |
-163 |
-126 |
Annual Metrics And Ratios for NBT Bancorp
This table displays calculated financial ratios and metrics derived from NBT Bancorp's official financial filings.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
10.73% |
-1.80% |
2.44% |
6.48% |
6.32% |
5.85% |
1.40% |
3.66% |
8.12% |
0.51% |
10.87% |
EBITDA Growth |
|
19.54% |
2.95% |
3.27% |
6.52% |
5.73% |
16.06% |
-11.66% |
42.83% |
-3.05% |
-18.35% |
17.32% |
EBIT Growth |
|
24.86% |
3.85% |
1.86% |
7.88% |
6.90% |
13.45% |
-14.38% |
50.17% |
-1.85% |
-21.77% |
16.94% |
NOPAT Growth |
|
21.58% |
1.80% |
2.60% |
4.77% |
37.02% |
7.51% |
-13.74% |
48.37% |
-1.87% |
-21.85% |
18.40% |
Net Income Growth |
|
21.58% |
1.80% |
2.60% |
4.77% |
37.02% |
7.51% |
-13.74% |
48.37% |
-1.87% |
-21.85% |
18.40% |
EPS Growth |
|
15.75% |
1.78% |
4.65% |
3.89% |
36.90% |
7.03% |
-13.50% |
49.37% |
-0.57% |
-24.72% |
12.08% |
Operating Cash Flow Growth |
|
-26.39% |
41.78% |
-11.19% |
23.82% |
7.94% |
3.85% |
-5.34% |
9.58% |
15.10% |
-14.06% |
19.76% |
Free Cash Flow Firm Growth |
|
179.62% |
-119.32% |
-148.97% |
109.10% |
-660.67% |
388.99% |
84.53% |
-11.11% |
-215.03% |
103.73% |
1,426.01% |
Invested Capital Growth |
|
-16.02% |
10.12% |
15.69% |
3.73% |
10.56% |
-5.98% |
-17.86% |
-15.44% |
45.49% |
5.18% |
-5.91% |
Revenue Q/Q Growth |
|
0.99% |
1.34% |
-0.12% |
2.38% |
-0.02% |
1.92% |
1.05% |
1.71% |
1.49% |
0.73% |
1.92% |
EBITDA Q/Q Growth |
|
0.21% |
1.79% |
0.55% |
2.33% |
-2.62% |
5.60% |
8.81% |
-0.59% |
-1.03% |
-2.66% |
2.81% |
EBIT Q/Q Growth |
|
0.65% |
1.88% |
0.10% |
2.90% |
-2.79% |
5.24% |
5.13% |
2.28% |
-0.71% |
-4.30% |
3.32% |
NOPAT Q/Q Growth |
|
0.79% |
0.81% |
0.62% |
-2.34% |
10.85% |
0.26% |
5.28% |
2.05% |
-0.78% |
-4.56% |
4.12% |
Net Income Q/Q Growth |
|
0.79% |
0.81% |
0.62% |
-2.34% |
10.85% |
0.26% |
5.28% |
2.05% |
-0.78% |
-4.56% |
4.12% |
EPS Q/Q Growth |
|
-1.17% |
1.18% |
1.12% |
-2.60% |
10.82% |
0.37% |
5.33% |
2.02% |
-0.28% |
-7.34% |
4.95% |
Operating Cash Flow Q/Q Growth |
|
-4.36% |
1.97% |
-0.68% |
7.58% |
5.46% |
1.00% |
-7.42% |
-8.86% |
4.16% |
3.93% |
7.72% |
Free Cash Flow Firm Q/Q Growth |
|
83.14% |
-194.09% |
-2.70% |
145.09% |
-62.80% |
-34.67% |
111.19% |
91.08% |
-268.64% |
103.16% |
1.05% |
Invested Capital Q/Q Growth |
|
-3.56% |
5.83% |
5.30% |
2.19% |
4.23% |
12.38% |
-1.15% |
-13.28% |
36.74% |
-1.92% |
-1.90% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
34.11% |
35.76% |
36.05% |
36.06% |
35.86% |
39.32% |
34.25% |
47.19% |
42.32% |
34.38% |
36.38% |
EBIT Margin |
|
29.72% |
31.43% |
31.25% |
31.66% |
31.83% |
34.12% |
28.81% |
41.73% |
37.88% |
29.49% |
31.10% |
Profit (Net Income) Margin |
|
19.87% |
20.59% |
20.63% |
20.29% |
26.15% |
26.56% |
22.60% |
32.34% |
29.36% |
22.83% |
24.38% |
Tax Burden Percent |
|
66.85% |
65.53% |
66.00% |
64.10% |
82.16% |
77.86% |
78.44% |
77.50% |
77.49% |
77.40% |
78.37% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
33.15% |
34.47% |
34.00% |
35.90% |
17.84% |
22.14% |
21.56% |
22.50% |
22.51% |
22.60% |
21.63% |
Return on Invested Capital (ROIC) |
|
4.85% |
5.15% |
4.67% |
4.48% |
5.73% |
6.04% |
5.91% |
10.53% |
9.18% |
5.90% |
7.02% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.85% |
5.15% |
4.67% |
4.48% |
5.73% |
6.04% |
5.91% |
10.53% |
9.18% |
5.90% |
7.02% |
Return on Net Nonoperating Assets (RNNOA) |
|
4.08% |
3.61% |
4.06% |
4.30% |
5.67% |
5.28% |
3.14% |
1.40% |
2.58% |
3.24% |
2.50% |
Return on Equity (ROE) |
|
8.93% |
8.75% |
8.73% |
8.78% |
11.39% |
11.32% |
9.05% |
11.92% |
11.76% |
9.14% |
9.53% |
Cash Return on Invested Capital (CROIC) |
|
22.26% |
-4.48% |
-9.88% |
0.82% |
-4.30% |
12.21% |
25.52% |
27.25% |
-27.87% |
0.86% |
13.12% |
Operating Return on Assets (OROA) |
|
1.45% |
1.45% |
1.39% |
1.42% |
1.47% |
1.61% |
1.29% |
1.74% |
1.65% |
1.23% |
1.32% |
Return on Assets (ROA) |
|
0.97% |
0.95% |
0.92% |
0.91% |
1.20% |
1.26% |
1.01% |
1.35% |
1.28% |
0.95% |
1.04% |
Return on Common Equity (ROCE) |
|
8.93% |
8.75% |
8.73% |
8.78% |
11.39% |
11.32% |
9.05% |
11.92% |
11.76% |
9.14% |
9.53% |
Return on Equity Simple (ROE_SIMPLE) |
|
8.69% |
8.66% |
8.59% |
8.57% |
11.06% |
10.80% |
8.79% |
12.39% |
12.95% |
8.33% |
9.22% |
Net Operating Profit after Tax (NOPAT) |
|
75 |
76 |
78 |
82 |
113 |
121 |
104 |
155 |
152 |
119 |
141 |
NOPAT Margin |
|
19.87% |
20.59% |
20.63% |
20.29% |
26.15% |
26.56% |
22.60% |
32.34% |
29.36% |
22.83% |
24.38% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
45.89% |
48.61% |
49.02% |
47.45% |
43.95% |
48.13% |
48.12% |
49.25% |
48.80% |
50.71% |
53.09% |
Operating Expenses to Revenue |
|
65.11% |
63.64% |
62.06% |
60.68% |
61.47% |
60.30% |
60.12% |
59.99% |
58.80% |
65.65% |
65.50% |
Earnings before Interest and Taxes (EBIT) |
|
112 |
117 |
119 |
128 |
137 |
155 |
133 |
200 |
196 |
153 |
179 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
129 |
133 |
137 |
146 |
154 |
179 |
158 |
226 |
219 |
179 |
210 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.00 |
1.06 |
1.58 |
1.37 |
1.25 |
1.37 |
1.06 |
1.09 |
1.48 |
1.34 |
1.48 |
Price to Tangible Book Value (P/TBV) |
|
1.49 |
1.57 |
2.29 |
1.94 |
1.75 |
1.84 |
1.40 |
1.37 |
1.97 |
1.87 |
2.00 |
Price to Revenue (P/Rev) |
|
2.28 |
2.53 |
3.81 |
3.25 |
2.95 |
3.38 |
2.71 |
3.21 |
3.36 |
3.67 |
3.91 |
Price to Earnings (P/E) |
|
11.50 |
12.27 |
18.45 |
16.00 |
11.30 |
12.71 |
12.00 |
9.94 |
11.45 |
16.09 |
16.02 |
Dividend Yield |
|
4.25% |
4.01% |
2.69% |
3.05% |
3.40% |
2.99% |
3.76% |
3.10% |
2.85% |
3.05% |
2.76% |
Earnings Yield |
|
8.70% |
8.15% |
5.42% |
6.25% |
8.85% |
7.87% |
8.33% |
10.06% |
8.73% |
6.21% |
6.24% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.90 |
0.95 |
1.21 |
1.11 |
1.04 |
1.10 |
0.62 |
0.27 |
1.19 |
1.14 |
1.23 |
Enterprise Value to Revenue (EV/Rev) |
|
3.35 |
3.97 |
5.75 |
5.10 |
4.97 |
4.70 |
2.14 |
0.77 |
4.50 |
4.50 |
4.13 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
9.82 |
11.09 |
15.94 |
14.14 |
13.85 |
11.96 |
6.24 |
1.63 |
10.64 |
13.10 |
11.36 |
Enterprise Value to EBIT (EV/EBIT) |
|
11.27 |
12.62 |
18.39 |
16.10 |
15.60 |
13.78 |
7.42 |
1.84 |
11.89 |
15.27 |
13.29 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
16.86 |
19.26 |
27.86 |
25.12 |
18.99 |
17.70 |
9.46 |
2.38 |
15.34 |
19.73 |
16.95 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
14.41 |
11.82 |
19.76 |
15.08 |
14.46 |
13.96 |
6.80 |
2.31 |
12.72 |
14.88 |
12.64 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
3.67 |
0.00 |
0.00 |
136.79 |
0.00 |
8.76 |
2.19 |
0.92 |
0.00 |
136.19 |
9.08 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.64 |
0.76 |
0.97 |
0.95 |
1.03 |
0.73 |
0.34 |
0.07 |
0.67 |
0.45 |
0.27 |
Long-Term Debt to Equity |
|
0.27 |
0.26 |
0.22 |
0.20 |
0.17 |
0.15 |
0.20 |
0.00 |
0.17 |
0.18 |
0.17 |
Financial Leverage |
|
0.84 |
0.70 |
0.87 |
0.96 |
0.99 |
0.87 |
0.53 |
0.13 |
0.28 |
0.55 |
0.36 |
Leverage Ratio |
|
9.20 |
9.20 |
9.54 |
9.62 |
9.46 |
9.01 |
8.95 |
8.83 |
9.19 |
9.64 |
9.18 |
Compound Leverage Factor |
|
9.20 |
9.20 |
9.54 |
9.62 |
9.46 |
9.01 |
8.95 |
8.83 |
9.19 |
9.64 |
9.18 |
Debt to Total Capital |
|
38.85% |
43.32% |
49.27% |
48.69% |
50.70% |
42.28% |
25.51% |
6.48% |
40.17% |
30.90% |
21.38% |
Short-Term Debt to Total Capital |
|
22.42% |
28.43% |
37.87% |
38.51% |
42.22% |
33.76% |
10.56% |
6.48% |
29.82% |
18.74% |
8.39% |
Long-Term Debt to Total Capital |
|
16.43% |
14.89% |
11.40% |
10.18% |
8.47% |
8.52% |
14.95% |
0.00% |
10.35% |
12.15% |
12.98% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
61.15% |
56.68% |
50.73% |
51.31% |
49.30% |
57.72% |
74.49% |
93.52% |
59.83% |
69.11% |
78.62% |
Debt to EBITDA |
|
4.26 |
5.08 |
6.47 |
6.23 |
6.78 |
4.58 |
2.57 |
0.43 |
3.60 |
3.56 |
1.98 |
Net Debt to EBITDA |
|
3.12 |
4.02 |
5.38 |
5.14 |
5.61 |
3.37 |
-1.68 |
-5.18 |
2.70 |
2.42 |
0.62 |
Long-Term Debt to EBITDA |
|
1.80 |
1.75 |
1.50 |
1.30 |
1.13 |
0.92 |
1.51 |
0.00 |
0.93 |
1.40 |
1.20 |
Debt to NOPAT |
|
7.31 |
8.82 |
11.31 |
11.07 |
9.30 |
6.78 |
3.90 |
0.63 |
5.18 |
5.37 |
2.95 |
Net Debt to NOPAT |
|
5.36 |
6.99 |
9.41 |
9.12 |
7.69 |
4.99 |
-2.55 |
-7.56 |
3.89 |
3.64 |
0.93 |
Long-Term Debt to NOPAT |
|
3.09 |
3.03 |
2.62 |
2.31 |
1.55 |
1.37 |
2.28 |
0.00 |
1.34 |
2.11 |
1.79 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
345 |
-67 |
-166 |
15 |
-85 |
244 |
451 |
401 |
-461 |
17 |
263 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
14.85 |
-3.23 |
-7.37 |
0.58 |
-2.19 |
4.37 |
13.84 |
21.34 |
-21.08 |
0.12 |
1.24 |
Operating Cash Flow to Interest Expense |
|
3.78 |
6.04 |
4.91 |
5.28 |
3.83 |
2.74 |
4.46 |
8.47 |
8.37 |
1.09 |
0.89 |
Operating Cash Flow Less CapEx to Interest Expense |
|
3.78 |
6.04 |
4.91 |
5.28 |
3.83 |
2.74 |
4.46 |
8.47 |
8.37 |
1.09 |
0.89 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.05 |
0.05 |
0.04 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
Fixed Asset Turnover |
|
4.26 |
4.17 |
4.39 |
4.89 |
5.37 |
5.89 |
6.17 |
6.55 |
7.34 |
6.95 |
7.14 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
1,413 |
1,556 |
1,800 |
1,867 |
2,065 |
1,941 |
1,594 |
1,348 |
1,962 |
2,063 |
1,941 |
Invested Capital Turnover |
|
0.24 |
0.25 |
0.23 |
0.22 |
0.22 |
0.23 |
0.26 |
0.33 |
0.31 |
0.26 |
0.29 |
Increase / (Decrease) in Invested Capital |
|
-270 |
143 |
244 |
67 |
197 |
-123 |
-347 |
-246 |
613 |
102 |
-122 |
Enterprise Value (EV) |
|
1,266 |
1,472 |
2,184 |
2,064 |
2,137 |
2,142 |
987 |
368 |
2,331 |
2,344 |
2,384 |
Market Capitalization |
|
863 |
938 |
1,447 |
1,314 |
1,272 |
1,538 |
1,253 |
1,539 |
1,741 |
1,911 |
2,253 |
Book Value per Share |
|
$19.76 |
$20.37 |
$21.16 |
$22.01 |
$23.31 |
$25.58 |
$27.22 |
$32.53 |
$27.39 |
$30.28 |
$32.35 |
Tangible Book Value per Share |
|
$13.27 |
$13.83 |
$14.64 |
$15.54 |
$16.66 |
$19.04 |
$20.52 |
$25.86 |
$20.66 |
$21.73 |
$23.89 |
Total Capital |
|
1,413 |
1,556 |
1,800 |
1,867 |
2,065 |
1,941 |
1,594 |
1,508 |
1,962 |
2,063 |
1,941 |
Total Debt |
|
549 |
674 |
887 |
909 |
1,047 |
821 |
407 |
98 |
788 |
637 |
415 |
Total Long-Term Debt |
|
232 |
232 |
205 |
190 |
175 |
165 |
238 |
0.00 |
203 |
251 |
252 |
Net Debt |
|
402 |
534 |
738 |
750 |
866 |
604 |
-266 |
-1,171 |
591 |
432 |
131 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
549 |
674 |
887 |
909 |
1,047 |
821 |
407 |
-62 |
788 |
637 |
415 |
Total Depreciation and Amortization (D&A) |
|
17 |
16 |
18 |
18 |
17 |
24 |
25 |
26 |
23 |
25 |
30 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.71 |
$1.74 |
$1.81 |
$1.89 |
$2.58 |
$2.76 |
$2.39 |
$3.57 |
$3.54 |
$2.67 |
$2.98 |
Adjusted Weighted Average Basic Shares Outstanding |
|
44.21M |
43.13M |
43.39M |
43.59M |
43.73M |
43.84M |
43.58M |
43.17M |
42.90M |
47.15M |
47.25M |
Adjusted Diluted Earnings per Share |
|
$1.69 |
$1.72 |
$1.80 |
$1.87 |
$2.56 |
$2.74 |
$2.37 |
$3.54 |
$3.52 |
$2.65 |
$2.97 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
44.21M |
43.13M |
43.39M |
43.59M |
43.73M |
43.84M |
43.58M |
43.17M |
42.90M |
47.15M |
47.25M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
44.21M |
43.13M |
43.39M |
43.59M |
43.73M |
43.84M |
43.58M |
43.17M |
42.90M |
47.15M |
47.25M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
75 |
76 |
78 |
82 |
113 |
121 |
104 |
155 |
153 |
127 |
142 |
Normalized NOPAT Margin |
|
19.87% |
20.59% |
20.63% |
20.29% |
26.15% |
26.56% |
22.60% |
32.34% |
29.50% |
24.31% |
24.58% |
Pre Tax Income Margin |
|
29.72% |
31.43% |
31.25% |
31.66% |
31.83% |
34.12% |
28.81% |
41.73% |
37.88% |
29.49% |
31.10% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
4.84 |
5.66 |
5.28 |
4.95 |
3.55 |
2.78 |
4.08 |
10.64 |
8.97 |
1.06 |
0.85 |
NOPAT to Interest Expense |
|
3.24 |
3.71 |
3.48 |
3.17 |
2.91 |
2.16 |
3.20 |
8.24 |
6.95 |
0.82 |
0.66 |
EBIT Less CapEx to Interest Expense |
|
4.84 |
5.66 |
5.28 |
4.95 |
3.55 |
2.78 |
4.08 |
10.64 |
8.97 |
1.06 |
0.85 |
NOPAT Less CapEx to Interest Expense |
|
3.24 |
3.71 |
3.48 |
3.17 |
2.91 |
2.16 |
3.20 |
8.24 |
6.95 |
0.82 |
0.66 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
49.16% |
49.92% |
49.59% |
48.82% |
38.44% |
38.02% |
45.22% |
30.82% |
32.74% |
47.05% |
44.27% |
Augmented Payout Ratio |
|
49.25% |
84.98% |
71.51% |
48.82% |
38.44% |
38.02% |
52.87% |
44.84% |
42.42% |
51.21% |
44.45% |
Quarterly Metrics And Ratios for NBT Bancorp
This table displays calculated financial ratios and metrics derived from NBT Bancorp's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
11.57% |
6.00% |
2.82% |
-6.28% |
2.64% |
2.83% |
11.14% |
15.91% |
9.11% |
7.90% |
EBITDA Growth |
|
2.36% |
-4.16% |
-13.09% |
-18.93% |
-31.45% |
-9.33% |
4.23% |
12.09% |
46.35% |
12.10% |
EBIT Growth |
|
4.12% |
-2.92% |
-13.97% |
-20.52% |
-37.19% |
-14.78% |
-0.07% |
8.23% |
53.87% |
14.49% |
NOPAT Growth |
|
4.11% |
-3.19% |
-13.98% |
-20.39% |
-36.86% |
-15.71% |
0.49% |
8.79% |
54.83% |
18.26% |
Net Income Growth |
|
4.11% |
-3.19% |
-13.98% |
-20.39% |
-36.86% |
-15.71% |
0.49% |
8.79% |
54.83% |
18.26% |
EPS Growth |
|
4.65% |
-1.18% |
-13.33% |
-20.45% |
-40.00% |
-25.00% |
-8.97% |
-1.43% |
48.15% |
22.22% |
Operating Cash Flow Growth |
|
20.22% |
32.69% |
-38.29% |
-34.02% |
10.54% |
20.04% |
68.19% |
11.46% |
-4.58% |
37.92% |
Free Cash Flow Firm Growth |
|
66.79% |
-303.64% |
-791.99% |
-638.76% |
-504.49% |
87.68% |
97.28% |
130.61% |
125.28% |
322.08% |
Invested Capital Growth |
|
-7.74% |
45.49% |
29.29% |
43.78% |
46.64% |
5.18% |
2.33% |
-7.32% |
-5.93% |
-5.91% |
Revenue Q/Q Growth |
|
1.86% |
1.69% |
-5.52% |
-4.23% |
11.56% |
1.87% |
2.11% |
-0.11% |
5.01% |
0.74% |
EBITDA Q/Q Growth |
|
3.02% |
-6.90% |
-6.65% |
-9.44% |
-12.89% |
23.13% |
7.31% |
-2.62% |
13.74% |
-5.69% |
EBIT Q/Q Growth |
|
3.57% |
-7.51% |
-7.37% |
-10.44% |
-18.15% |
25.50% |
8.62% |
-3.00% |
16.36% |
-6.62% |
NOPAT Q/Q Growth |
|
3.17% |
-7.32% |
-6.82% |
-10.65% |
-18.18% |
23.73% |
11.09% |
-3.27% |
16.45% |
-5.49% |
Net Income Q/Q Growth |
|
3.17% |
-7.32% |
-6.82% |
-10.65% |
-18.18% |
23.73% |
11.09% |
-3.27% |
16.45% |
-5.49% |
EPS Q/Q Growth |
|
2.27% |
-6.67% |
-7.14% |
-10.26% |
-22.86% |
16.67% |
12.70% |
-2.82% |
15.94% |
-3.75% |
Operating Cash Flow Q/Q Growth |
|
-28.05% |
-39.90% |
-26.45% |
107.46% |
20.54% |
-34.74% |
3.06% |
37.48% |
3.19% |
-5.68% |
Free Cash Flow Firm Q/Q Growth |
|
41.49% |
-462.28% |
30.66% |
-51.57% |
-6.23% |
88.96% |
84.71% |
1,807.49% |
-12.29% |
-3.02% |
Invested Capital Q/Q Growth |
|
-1.37% |
36.74% |
-2.38% |
9.20% |
0.59% |
-1.92% |
-5.02% |
-1.10% |
2.10% |
-1.90% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
42.66% |
39.06% |
38.59% |
36.49% |
28.49% |
34.44% |
36.19% |
35.28% |
38.21% |
35.78% |
EBIT Margin |
|
38.34% |
34.87% |
34.19% |
31.97% |
23.46% |
28.90% |
30.74% |
29.86% |
33.08% |
30.67% |
Profit (Net Income) Margin |
|
29.60% |
26.98% |
26.61% |
24.83% |
18.21% |
22.12% |
24.06% |
23.30% |
25.84% |
24.24% |
Tax Burden Percent |
|
77.22% |
77.37% |
77.83% |
77.65% |
77.62% |
76.53% |
78.27% |
78.05% |
78.10% |
79.05% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
22.78% |
22.63% |
22.17% |
22.35% |
22.38% |
23.47% |
21.73% |
21.95% |
21.90% |
20.95% |
Return on Invested Capital (ROIC) |
|
10.11% |
8.44% |
8.17% |
7.19% |
5.32% |
5.72% |
6.64% |
6.41% |
7.17% |
6.99% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
10.11% |
8.44% |
8.17% |
7.19% |
5.32% |
5.72% |
6.64% |
6.41% |
7.17% |
6.99% |
Return on Net Nonoperating Assets (RNNOA) |
|
2.49% |
2.37% |
3.32% |
3.43% |
2.15% |
3.14% |
3.06% |
3.25% |
2.97% |
2.49% |
Return on Equity (ROE) |
|
12.60% |
10.81% |
11.49% |
10.62% |
7.47% |
8.86% |
9.70% |
9.66% |
10.14% |
9.48% |
Cash Return on Invested Capital (CROIC) |
|
18.30% |
-27.87% |
-16.92% |
-28.08% |
-30.78% |
0.86% |
3.83% |
13.63% |
12.73% |
13.12% |
Operating Return on Assets (OROA) |
|
1.66% |
1.52% |
1.49% |
1.39% |
0.95% |
1.20% |
1.30% |
1.30% |
1.35% |
1.31% |
Return on Assets (ROA) |
|
1.28% |
1.18% |
1.16% |
1.08% |
0.74% |
0.92% |
1.02% |
1.02% |
1.06% |
1.03% |
Return on Common Equity (ROCE) |
|
12.60% |
10.81% |
11.49% |
10.62% |
7.47% |
8.86% |
9.70% |
9.66% |
10.14% |
9.48% |
Return on Equity Simple (ROE_SIMPLE) |
|
13.25% |
0.00% |
12.09% |
11.47% |
9.13% |
0.00% |
8.25% |
8.32% |
8.88% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
39 |
36 |
34 |
30 |
25 |
30 |
34 |
33 |
38 |
36 |
NOPAT Margin |
|
29.60% |
26.98% |
26.61% |
24.83% |
18.21% |
22.12% |
24.06% |
23.30% |
25.84% |
24.24% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
49.00% |
47.63% |
51.42% |
52.49% |
49.35% |
49.81% |
52.90% |
52.12% |
52.92% |
54.36% |
Operating Expenses to Revenue |
|
58.26% |
59.39% |
62.72% |
65.05% |
67.19% |
67.38% |
65.29% |
63.81% |
64.94% |
67.85% |
Earnings before Interest and Taxes (EBIT) |
|
50 |
47 |
43 |
39 |
32 |
40 |
43 |
42 |
49 |
46 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
56 |
52 |
49 |
44 |
38 |
47 |
51 |
50 |
56 |
53 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.33 |
1.48 |
1.14 |
1.09 |
0.96 |
1.34 |
1.19 |
1.24 |
1.37 |
1.48 |
Price to Tangible Book Value (P/TBV) |
|
1.77 |
1.97 |
1.50 |
1.43 |
1.36 |
1.87 |
1.65 |
1.71 |
1.86 |
2.00 |
Price to Revenue (P/Rev) |
|
3.00 |
3.36 |
2.65 |
2.57 |
2.54 |
3.67 |
3.21 |
3.29 |
3.69 |
3.91 |
Price to Earnings (P/E) |
|
10.00 |
11.45 |
9.43 |
9.49 |
10.52 |
16.09 |
14.42 |
14.97 |
15.45 |
16.02 |
Dividend Yield |
|
3.19% |
2.85% |
3.66% |
3.91% |
3.98% |
3.05% |
3.46% |
3.32% |
2.94% |
2.76% |
Earnings Yield |
|
10.00% |
8.73% |
10.60% |
10.54% |
9.50% |
6.21% |
6.94% |
6.68% |
6.47% |
6.24% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.04 |
1.19 |
0.97 |
0.95 |
0.66 |
1.14 |
0.98 |
1.08 |
1.04 |
1.23 |
Enterprise Value to Revenue (EV/Rev) |
|
2.92 |
4.50 |
3.56 |
3.89 |
2.67 |
4.50 |
3.58 |
3.77 |
3.64 |
4.13 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
6.73 |
10.64 |
8.76 |
9.91 |
7.50 |
13.10 |
10.58 |
11.21 |
10.09 |
11.36 |
Enterprise Value to EBIT (EV/EBIT) |
|
7.54 |
11.89 |
9.81 |
11.14 |
8.59 |
15.27 |
12.47 |
13.34 |
11.86 |
13.29 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
9.72 |
15.34 |
12.67 |
14.38 |
11.07 |
19.73 |
16.09 |
17.18 |
15.25 |
16.95 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.47 |
12.72 |
10.94 |
13.64 |
9.09 |
14.88 |
11.10 |
11.76 |
11.77 |
12.64 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
5.45 |
0.00 |
0.00 |
0.00 |
0.00 |
136.19 |
25.77 |
7.61 |
7.93 |
9.08 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.24 |
0.67 |
0.58 |
0.73 |
0.54 |
0.45 |
0.36 |
0.33 |
0.30 |
0.27 |
Long-Term Debt to Equity |
|
0.18 |
0.17 |
0.19 |
0.19 |
0.18 |
0.18 |
0.17 |
0.17 |
0.17 |
0.17 |
Financial Leverage |
|
0.25 |
0.28 |
0.41 |
0.48 |
0.40 |
0.55 |
0.46 |
0.51 |
0.42 |
0.36 |
Leverage Ratio |
|
9.86 |
9.19 |
9.94 |
9.84 |
10.11 |
9.64 |
9.53 |
9.50 |
9.59 |
9.18 |
Compound Leverage Factor |
|
9.86 |
9.19 |
9.94 |
9.84 |
10.11 |
9.64 |
9.53 |
9.50 |
9.59 |
9.18 |
Debt to Total Capital |
|
19.37% |
40.17% |
36.72% |
42.11% |
35.21% |
30.90% |
26.44% |
24.57% |
23.08% |
21.38% |
Short-Term Debt to Total Capital |
|
5.20% |
29.82% |
24.82% |
31.20% |
23.30% |
18.74% |
13.63% |
11.59% |
10.36% |
8.39% |
Long-Term Debt to Total Capital |
|
14.18% |
10.35% |
11.91% |
10.91% |
11.91% |
12.15% |
12.81% |
12.97% |
12.72% |
12.98% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
80.63% |
59.83% |
63.28% |
57.89% |
64.79% |
69.11% |
73.56% |
75.43% |
76.92% |
78.62% |
Debt to EBITDA |
|
1.26 |
3.60 |
3.32 |
4.37 |
4.03 |
3.56 |
2.86 |
2.56 |
2.24 |
1.98 |
Net Debt to EBITDA |
|
-0.20 |
2.70 |
2.24 |
3.37 |
0.37 |
2.42 |
1.10 |
1.44 |
-0.13 |
0.62 |
Long-Term Debt to EBITDA |
|
0.92 |
0.93 |
1.08 |
1.13 |
1.36 |
1.40 |
1.39 |
1.35 |
1.23 |
1.20 |
Debt to NOPAT |
|
1.81 |
5.18 |
4.80 |
6.34 |
5.95 |
5.37 |
4.36 |
3.92 |
3.38 |
2.95 |
Net Debt to NOPAT |
|
-0.28 |
3.89 |
3.23 |
4.89 |
0.55 |
3.64 |
1.67 |
2.21 |
-0.19 |
0.93 |
Long-Term Debt to NOPAT |
|
1.33 |
1.34 |
1.56 |
1.64 |
2.01 |
2.11 |
2.11 |
2.07 |
1.86 |
1.79 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
159 |
-577 |
-400 |
-607 |
-644 |
-71 |
-11 |
186 |
163 |
158 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
33.64 |
-61.44 |
-20.93 |
-19.25 |
-15.27 |
-1.37 |
-0.21 |
3.46 |
2.99 |
3.06 |
Operating Cash Flow to Interest Expense |
|
10.44 |
3.16 |
1.14 |
1.44 |
1.29 |
0.69 |
0.71 |
0.94 |
0.96 |
0.95 |
Operating Cash Flow Less CapEx to Interest Expense |
|
10.44 |
3.16 |
1.14 |
1.44 |
1.29 |
0.69 |
0.71 |
0.94 |
0.96 |
0.95 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
Fixed Asset Turnover |
|
7.22 |
7.34 |
7.51 |
7.53 |
6.79 |
6.95 |
7.22 |
7.61 |
6.95 |
7.14 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
1,434 |
1,962 |
1,915 |
2,091 |
2,103 |
2,063 |
1,960 |
1,938 |
1,979 |
1,941 |
Invested Capital Turnover |
|
0.34 |
0.31 |
0.31 |
0.29 |
0.29 |
0.26 |
0.28 |
0.27 |
0.28 |
0.29 |
Increase / (Decrease) in Invested Capital |
|
-120 |
613 |
434 |
637 |
669 |
102 |
45 |
-153 |
-125 |
-122 |
Enterprise Value (EV) |
|
1,489 |
2,331 |
1,856 |
1,996 |
1,378 |
2,344 |
1,914 |
2,089 |
2,061 |
2,384 |
Market Capitalization |
|
1,533 |
1,741 |
1,382 |
1,318 |
1,310 |
1,911 |
1,715 |
1,820 |
2,086 |
2,253 |
Book Value per Share |
|
$27.00 |
$27.39 |
$28.24 |
$28.21 |
$31.87 |
$30.28 |
$30.57 |
$31.01 |
$32.27 |
$32.35 |
Tangible Book Value per Share |
|
$20.25 |
$20.66 |
$21.53 |
$21.51 |
$22.45 |
$21.73 |
$22.07 |
$22.55 |
$23.83 |
$23.89 |
Total Capital |
|
1,434 |
1,962 |
1,915 |
2,091 |
2,103 |
2,063 |
1,960 |
1,938 |
1,979 |
1,941 |
Total Debt |
|
278 |
788 |
703 |
881 |
741 |
637 |
518 |
476 |
457 |
415 |
Total Long-Term Debt |
|
203 |
203 |
228 |
228 |
250 |
251 |
251 |
251 |
252 |
252 |
Net Debt |
|
-43 |
591 |
473 |
679 |
68 |
432 |
199 |
269 |
-26 |
131 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
278 |
788 |
703 |
881 |
741 |
637 |
518 |
476 |
457 |
415 |
Total Depreciation and Amortization (D&A) |
|
5.69 |
5.60 |
5.56 |
5.47 |
6.80 |
7.62 |
7.66 |
7.62 |
7.57 |
7.59 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.91 |
$0.84 |
$0.78 |
$0.70 |
$0.54 |
$0.65 |
$0.72 |
$0.69 |
$0.81 |
$0.76 |
Adjusted Weighted Average Basic Shares Outstanding |
|
42.84M |
42.90M |
42.90M |
42.76M |
47.09M |
47.15M |
47.15M |
47.17M |
47.18M |
47.25M |
Adjusted Diluted Earnings per Share |
|
$0.90 |
$0.84 |
$0.78 |
$0.70 |
$0.54 |
$0.63 |
$0.71 |
$0.69 |
$0.80 |
$0.77 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
42.84M |
42.90M |
42.90M |
42.76M |
47.09M |
47.15M |
47.15M |
47.17M |
47.18M |
47.25M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
42.84M |
42.90M |
42.90M |
42.76M |
47.09M |
47.15M |
47.15M |
47.17M |
47.18M |
47.25M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
39 |
37 |
34 |
31 |
31 |
31 |
34 |
33 |
39 |
37 |
Normalized NOPAT Margin |
|
29.60% |
27.54% |
26.99% |
25.59% |
22.76% |
22.26% |
24.06% |
23.30% |
26.13% |
24.77% |
Pre Tax Income Margin |
|
38.34% |
34.87% |
34.19% |
31.97% |
23.46% |
28.90% |
30.74% |
29.86% |
33.08% |
30.67% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
10.66 |
4.97 |
2.26 |
1.23 |
0.75 |
0.77 |
0.83 |
0.78 |
0.89 |
0.88 |
NOPAT to Interest Expense |
|
8.23 |
3.85 |
1.76 |
0.95 |
0.58 |
0.59 |
0.65 |
0.61 |
0.70 |
0.70 |
EBIT Less CapEx to Interest Expense |
|
10.66 |
4.97 |
2.26 |
1.23 |
0.75 |
0.77 |
0.83 |
0.78 |
0.89 |
0.88 |
NOPAT Less CapEx to Interest Expense |
|
8.23 |
3.85 |
1.76 |
0.95 |
0.58 |
0.59 |
0.65 |
0.61 |
0.70 |
0.70 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
32.01% |
32.74% |
34.50% |
37.05% |
43.12% |
47.05% |
48.85% |
49.61% |
45.38% |
44.27% |
Augmented Payout Ratio |
|
46.59% |
42.42% |
38.98% |
39.05% |
47.10% |
51.21% |
53.06% |
51.60% |
45.56% |
44.45% |
Key Financial Trends
NBT Bancorp has demonstrated consistent revenue growth over the last four years, highlighted by steady increases in its loans and leases interest income as well as trust fees and service charges. The company’s net interest income has increased year-over-year, driven primarily by rising interest income on loans and leases.
Earnings per share (EPS) have shown an upward trend, improving from $0.54 in Q3 2023 to $0.77 in Q4 2024 (diluted EPS). Net income attributable to common shareholders increased accordingly, reflecting solid profitability and operational efficiency.
On the expense side, salaries and employee benefits have risen over time, reflecting possible expansion or inflationary pressures. Total non-interest expense also increased, but remained controlled relative to revenue growth. The provision for credit losses has fluctuated but remained manageable as a percentage of revenues, indicating stable asset quality.
Cash flow from operations has improved, with consistent positive cash flow generation each quarter, supporting ongoing investing and financing activities. Investing activities have involved sizable purchases of investment securities, partially offset by sales and maturities, indicating ongoing portfolio management. Financing activities show fluctuations in net changes in deposits and debt repayment, suggesting active balance sheet management to optimize funding costs.
Key balances on the balance sheet, including assets and equity, have grown, indicating progress in scale. Total assets increased from about $11.6 billion in Q3 2022 to over $13.8 billion in Q3 2024. Total common equity also improved from about $1.16 billion to $1.52 billion over the same period, reflecting retained earnings growth and capital accumulation.
- Consistent increase in loans and leases interest income, contributing to higher net interest income.
- Steady growth in net income and earnings per share over the last four years, up to $0.77 diluted EPS in Q4 2024.
- Positive net cash flow from operating activities each quarter, indicating strong cash generation capability.
- Increasing total assets and common equity, reflecting business growth and retained earnings expansion.
- Active balance sheet management through deposit growth and debt restructuring to optimize funding costs.
- Provision for credit losses has varied, requiring ongoing monitoring of asset quality trends.
- Fluctuations in investing activities reflect active portfolio adjustments, which may expose the bank to market risk.
- Salaries and employee benefits expenses have risen, possibly reflecting growth but also increasing fixed costs.
- Increase in total non-interest expenses, including rising occupancy and operating expenses, which may pressure margins if unchecked.
- Volatility in cash flow from financing activities, including large swings in deposit changes and debt repayment, could signal funding volatility risks.
In summary, NBT Bancorp has shown steady revenue and earnings growth, supported by expanding loans and effective balance sheet management. However, investors should monitor expense trends and asset quality provisions for any signs of margin compression or credit risk deterioration.
10/13/25 04:40 PM ETAI Generated. May Contain Errors.