DELAWARE
|
0-14703
|
16-1268674
|
(State or other jurisdiction of incorporation)
|
(Commission File Number)
|
(IRS Employer Identification No.)
|
o
|
Written communication pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
o
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
o
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
o
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
Exhibit No.
|
Exhibit Description
|
Press release text of NBT Bancorp Inc. dated October 28, 2013
|
|
NBT BANCORP INC.
|
|
|
(Registrant)
|
|
|
|
|
|
/s/ Michael J. Chewens
|
|
|
Michael J. Chewens
|
|
|
Senior Executive Vice President
|
|
|
and Chief Financial Officer
|
Contact:
|
Martin A. Dietrich, CEO
|
·
|
Core diluted EPS $0.44, up from $0.40 in the prior quarter and $0.42 for the third quarter of 2012
|
·
|
Strong loan growth continued in the third quarter (5.7% annualized)
|
·
|
Continued progress on operational efficiencies
|
NBT Bancorp Inc. and Subsidiaries
|
|
|
|
|
|
SELECTED FINANCIAL DATA
|
|
|
|
|
|
(unaudited, dollars in thousands except per share data)
|
|
|
|
|
|
|
2013
|
2012
|
||||||||||||||||||
|
3rd Q
|
2nd Q
|
1st Q
|
4th Q
|
3rd Q
|
|||||||||||||||
Reconciliation of Non-GAAP Financial Measures:
|
||||||||||||||||||||
Reported net income (GAAP)
|
$
|
19,257
|
$
|
16,916
|
$
|
7,649
|
$
|
13,116
|
$
|
14,535
|
||||||||||
Adj: (Gain) / Loss on sale of securities, net (net of tax)
|
(228
|
)
|
42
|
(795
|
)
|
(15
|
)
|
(18
|
)
|
|||||||||||
Adj: Other adjustments (net of tax) (1)
|
110
|
-
|
-
|
-
|
239
|
|||||||||||||||
Plus: Merger related expenses (net of tax)
|
224
|
882
|
7,423
|
496
|
388
|
|||||||||||||||
Reversal of uncertain tax position
|
-
|
-
|
-
|
-
|
(790
|
)
|
||||||||||||||
Total Adjustments
|
106
|
924
|
6,628
|
481
|
(181
|
)
|
||||||||||||||
Core net income
|
$
|
19,363
|
$
|
17,840
|
$
|
14,277
|
$
|
13,597
|
$
|
14,354
|
||||||||||
|
||||||||||||||||||||
Profitability:
|
||||||||||||||||||||
Core Diluted Earnings Per Share
|
$
|
0.44
|
$
|
0.40
|
$
|
0.39
|
$
|
0.40
|
$
|
0.42
|
||||||||||
Diluted Earnings Per Share
|
$
|
0.44
|
$
|
0.38
|
$
|
0.21
|
$
|
0.39
|
$
|
0.43
|
||||||||||
Weighted Average Diluted
|
||||||||||||||||||||
Common Shares Outstanding
|
44,135,114
|
44,316,531
|
36,794,356
|
33,987,465
|
33,961,375
|
|||||||||||||||
Core Return on Average Assets (2)
|
1.02
|
%
|
0.95
|
%
|
0.90
|
%
|
0.89
|
%
|
0.96
|
%
|
||||||||||
Return on Average Assets (2)
|
1.01
|
%
|
0.90
|
%
|
0.48
|
%
|
0.86
|
%
|
0.97
|
%
|
||||||||||
Core Return on Average Equity (2)
|
9.67
|
%
|
8.88
|
%
|
9.01
|
%
|
9.34
|
%
|
10.00
|
%
|
||||||||||
Return on Average Equity (2)
|
9.62
|
%
|
8.42
|
%
|
4.83
|
%
|
9.01
|
%
|
10.13
|
%
|
||||||||||
Core Return on Average Tangible Common Equity (2)(4)
|
15.95
|
%
|
14.57
|
%
|
13.58
|
%
|
13.71
|
%
|
14.74
|
%
|
||||||||||
Return on Average Tangible Common Equity (2)(4)
|
15.86
|
%
|
13.85
|
%
|
7.49
|
%
|
13.25
|
%
|
14.93
|
%
|
||||||||||
Net Interest Margin (3)
|
3.65
|
%
|
3.69
|
%
|
3.68
|
%
|
3.83
|
%
|
3.90
|
%
|
Nine Months Ended September 30,
|
||||||||
|
||||||||
Reconciliation of Non-GAAP Financial Measures:
|
2013
|
2012
|
||||||
Reported net income (GAAP)
|
$
|
43,822
|
$
|
41,442
|
||||
Adj: (Gain) / Loss on sale of securities, net (net of tax)
|
(981
|
)
|
(405
|
)
|
||||
Adj: Other adjustments (net of tax) (6)
|
110
|
(365
|
)
|
|||||
Plus: Merger related expenses (net of tax)
|
8,529
|
1,322
|
||||||
Reversal of uncertain tax position
|
-
|
(790
|
)
|
|||||
Total Adjustments
|
7,658
|
(238
|
)
|
|||||
Core net income
|
$
|
51,480
|
$
|
41,204
|
||||
|
||||||||
Profitability:
|
||||||||
Core Diluted Earnings Per Share
|
$
|
1.23
|
$
|
1.23
|
||||
Diluted Earnings Per Share
|
$
|
1.05
|
$
|
1.23
|
||||
Weighted Average Diluted
|
||||||||
Common Shares Outstanding
|
41,768,796
|
33,626,071
|
||||||
Core Return on Average Assets (2)
|
0.96
|
%
|
0.95
|
%
|
||||
Return on Average Assets (2)
|
0.82
|
%
|
0.95
|
%
|
||||
Core Return on Average Equity (2)
|
9.20
|
%
|
9.91
|
%
|
||||
Return on Average Equity (2)
|
7.83
|
%
|
9.97
|
%
|
||||
Core Return on Average Tangible Common Equity (2)(5)
|
14.75
|
%
|
14.37
|
%
|
||||
Return on Average Tangible Common Equity (2)(5)
|
12.64
|
%
|
14.45
|
%
|
||||
Net Interest Margin (3)
|
3.67
|
%
|
3.87
|
%
|
(1)
|
Primarily reorganization expenses for 2013 and a write-down of an other asset for 2012
|
(2)
|
Annualized
|
(3)
|
Calculated on a Fully Tax Equivalent (“FTE”)
|
(4)
|
Excludes amortization of intangible assets (net of tax) from net income and average tangible common equity is calculated as follows:
|
|
2013
|
2012
|
||||||||||||||||||
|
3rd Q
|
2nd Q
|
1st Q
|
4th Q
|
3rd Q
|
|||||||||||||||
Average stockholders' equity
|
$
|
794,273
|
$
|
806,200
|
$
|
642,693
|
$
|
579,211
|
$
|
570,880
|
||||||||||
Less: average goodwill and other intangibles
|
292,271
|
292,775
|
200,779
|
169,612
|
169,445
|
|||||||||||||||
Average tangible common equity
|
$
|
502,002
|
$
|
513,425
|
$
|
441,914
|
$
|
409,599
|
$
|
401,435
|
(5)
|
Excludes amortization of intangible assets (net of tax) from net income and average tangible common equity is calculated as follows:
|
|
9 Months ended September 30,
|
|||||||
|
2013
|
2012
|
||||||
Average stockholders' equity
|
$
|
748,277
|
$
|
555,182
|
||||
Less: average goodwill and other intangibles
|
262,277
|
158,035
|
||||||
Average tangible common equity
|
$
|
486,000
|
$
|
397,147
|
(6)
|
Reorganization expenses for 2013; prepayment penalty income and flood insurance recoveries, partially offset by an other asset write-down for 2012
|
NBT Bancorp Inc. and Subsidiaries
|
|
|
|
|
|
SELECTED FINANCIAL DATA
|
|
|
|
|
|
(unaudited, dollars in thousands except per share data)
|
|
|
|
|
|
|
2013
|
2012
|
||||||||||||||||||
|
3rd Q
|
2nd Q
|
1st Q
|
4th Q
|
3rd Q
|
|||||||||||||||
Balance Sheet Data:
|
||||||||||||||||||||
Securities Available for Sale
|
$
|
1,385,734
|
$
|
1,390,403
|
$
|
1,465,791
|
$
|
1,147,999
|
$
|
1,191,107
|
||||||||||
Securities Held to Maturity
|
118,259
|
122,302
|
62,474
|
60,563
|
61,302
|
|||||||||||||||
Net Loans
|
5,297,047
|
5,219,526
|
5,126,299
|
4,208,282
|
4,180,385
|
|||||||||||||||
Total Assets
|
7,668,903
|
7,534,518
|
7,610,831
|
6,042,259
|
6,028,916
|
|||||||||||||||
Total Deposits
|
6,003,138
|
5,878,176
|
6,015,963
|
4,784,349
|
4,806,015
|
|||||||||||||||
Total Borrowings
|
783,439
|
795,918
|
715,728
|
605,855
|
579,931
|
|||||||||||||||
Total Liabilities
|
6,873,344
|
6,742,943
|
6,807,536
|
5,459,986
|
5,452,255
|
|||||||||||||||
Stockholders' Equity
|
795,559
|
791,575
|
803,295
|
582,273
|
576,661
|
|||||||||||||||
|
||||||||||||||||||||
Asset Quality:
|
||||||||||||||||||||
Nonaccrual Loans
|
$
|
41,418
|
$
|
40,525
|
$
|
41,726
|
$
|
39,676
|
$
|
42,661
|
||||||||||
90 Days Past Due and Still Accruing
|
3,286
|
2,004
|
1,651
|
2,448
|
2,963
|
|||||||||||||||
Total Nonperforming Loans
|
44,704
|
42,529
|
43,377
|
42,124
|
45,624
|
|||||||||||||||
Other Real Estate Owned
|
3,626
|
3,757
|
2,864
|
2,276
|
1,863
|
|||||||||||||||
Total Nonperforming Assets
|
48,330
|
46,286
|
46,241
|
44,400
|
47,487
|
|||||||||||||||
Allowance for Loan Losses
|
70,184
|
71,184
|
68,734
|
69,334
|
70,734
|
|||||||||||||||
Allowance for Loan Losses to Total Originated Loans (1)
|
1.60
|
%
|
1.68
|
%
|
1.69
|
%
|
1.72
|
%
|
1.77
|
%
|
||||||||||
Allowance for Loan Losses to Total Loans
|
1.31
|
%
|
1.35
|
%
|
1.32
|
%
|
1.62
|
%
|
1.66
|
%
|
||||||||||
Total Nonperforming Loans to Total Loans
|
0.83
|
%
|
0.80
|
%
|
0.83
|
%
|
0.98
|
%
|
1.07
|
%
|
||||||||||
Total Nonperforming Assets to Total Assets
|
0.63
|
%
|
0.61
|
%
|
0.61
|
%
|
0.73
|
%
|
0.79
|
%
|
||||||||||
Past Due Loans to Total Loans
|
0.70
|
%
|
0.71
|
%
|
0.81
|
%
|
0.71
|
%
|
0.65
|
%
|
||||||||||
Allowance for Loan Losses to Total Nonperforming Loans
|
157.00
|
%
|
167.38
|
%
|
158.46
|
%
|
164.60
|
%
|
155.04
|
%
|
||||||||||
Net Charge-Offs to Average Loans (4)
|
0.46
|
%
|
0.30
|
%
|
0.56
|
%
|
0.78
|
%
|
0.45
|
%
|
||||||||||
|
||||||||||||||||||||
Capital:
|
||||||||||||||||||||
Equity to Assets
|
10.37
|
%
|
10.51
|
%
|
10.55
|
%
|
9.64
|
%
|
9.56
|
%
|
||||||||||
Book Value Per Share
|
$
|
18.38
|
$
|
18.18
|
$
|
18.36
|
$
|
17.24
|
$
|
17.09
|
||||||||||
Tangible Book Value Per Share (2)
|
$
|
11.64
|
$
|
11.46
|
$
|
11.67
|
$
|
12.23
|
$
|
12.06
|
||||||||||
Tier 1 Leverage Ratio (3)
|
8.79
|
%
|
8.72
|
%
|
10.25
|
%
|
8.54
|
%
|
8.51
|
%
|
||||||||||
Tier 1 Capital Ratio
|
11.46
|
%
|
11.20
|
%
|
11.33
|
%
|
11.00
|
%
|
10.82
|
%
|
||||||||||
Total Risk-Based Capital Ratio
|
12.71
|
%
|
12.45
|
%
|
12.58
|
%
|
12.25
|
%
|
12.07
|
%
|
||||||||||
Common Stock Price (End of Period)
|
$
|
22.98
|
$
|
21.17
|
$
|
22.15
|
$
|
20.27
|
$
|
22.07
|
(1)
|
Excludes acquired loans with no related allowance recorded
|
(2)
|
Stockholders' equity less goodwill and intangible assets divided by common shares outstanding
|
(3)
|
The Tier 1 Leverage Ratio for the first quarter of 2013 was impacted by timing of the acquisition of Alliance on March 8, 2013
|
(4)
|
Annualized
|
NBT Bancorp Inc. and Subsidiaries
|
|
|
CONSOLIDATED BALANCE SHEETS
|
|
|
(unaudited, dollars in thousands)
|
|
|
|
September 30,
|
December 31,
|
||||||
ASSETS
|
2013
|
2012
|
||||||
Cash and due from banks
|
$
|
205,884
|
$
|
157,094
|
||||
Short term interest bearing accounts
|
2,358
|
6,574
|
||||||
Securities available for sale, at fair value
|
1,385,734
|
1,147,999
|
||||||
Securities held to maturity (fair value of $115,622 and $61,535 at September 30, 2013 and December 31, 2012, respectively)
|
118,259
|
60,563
|
||||||
Trading securities
|
5,285
|
3,918
|
||||||
Federal Reserve and Federal Home Loan Bank stock
|
43,490
|
29,920
|
||||||
Loans
|
5,367,231
|
4,277,616
|
||||||
Less allowance for loan losses
|
70,184
|
69,334
|
||||||
Net loans
|
5,297,047
|
4,208,282
|
||||||
Premises and equipment, net
|
86,891
|
77,875
|
||||||
Goodwill
|
265,052
|
152,373
|
||||||
Intangible assets, net
|
26,857
|
16,962
|
||||||
Bank owned life insurance
|
113,821
|
80,702
|
||||||
Other assets
|
118,225
|
99,997
|
||||||
TOTAL ASSETS
|
$
|
7,668,903
|
$
|
6,042,259
|
||||
|
||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
Deposits:
|
||||||||
Demand (noninterest bearing)
|
$
|
1,595,571
|
$
|
1,242,712
|
||||
Savings, NOW, and money market
|
3,343,837
|
2,558,376
|
||||||
Time
|
1,063,730
|
983,261
|
||||||
Total deposits
|
6,003,138
|
4,784,349
|
||||||
Short-term borrowings
|
373,234
|
162,941
|
||||||
Long-term debt
|
309,009
|
367,492
|
||||||
Junior subordinated debt
|
101,196
|
75,422
|
||||||
Other liabilities
|
86,767
|
69,782
|
||||||
Total liabilities
|
6,873,344
|
5,459,986
|
||||||
|
||||||||
Total stockholders' equity
|
795,559
|
582,273
|
||||||
|
||||||||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
7,668,903
|
$
|
6,042,259
|
NBT Bancorp Inc. and Subsidiaries
|
|
|
|
|
|
CONSOLIDATED STATEMENTS OF INCOME
|
|
|
|
|
|
(unaudited, dollars in thousands except per share data)
|
|
|
|
|
|
Three Months Ended
|
Nine Months Ended
|
||||||||||||||
|
September 30,
|
September 30,
|
||||||||||||||
|
2013
|
2012
|
2013
|
2012
|
||||||||||||
Interest, fee and dividend income:
|
||||||||||||||||
Loans
|
$
|
61,773
|
$
|
53,817
|
$
|
177,499
|
$
|
154,534
|
||||||||
Securities available for sale
|
6,520
|
6,550
|
18,803
|
21,024
|
||||||||||||
Securities held to maturity
|
804
|
572
|
1,877
|
1,829
|
||||||||||||
Other
|
472
|
348
|
1,363
|
1,153
|
||||||||||||
Total interest, fee and dividend income
|
69,569
|
61,287
|
199,542
|
178,540
|
||||||||||||
Interest expense:
|
||||||||||||||||
Deposits
|
3,999
|
4,544
|
12,445
|
14,521
|
||||||||||||
Short-term borrowings
|
232
|
60
|
341
|
149
|
||||||||||||
Long-term debt
|
2,561
|
3,640
|
9,196
|
10,801
|
||||||||||||
Trust preferred debt
|
551
|
436
|
1,539
|
1,319
|
||||||||||||
Total interest expense
|
7,343
|
8,680
|
23,521
|
26,790
|
||||||||||||
Net interest income
|
62,226
|
52,607
|
176,021
|
151,750
|
||||||||||||
Provision for loan losses
|
5,198
|
4,755
|
17,258
|
13,329
|
||||||||||||
Net interest income after provision for loan losses
|
57,028
|
47,852
|
158,763
|
138,421
|
||||||||||||
Noninterest income:
|
||||||||||||||||
Insurance and other financial services revenue
|
6,038
|
5,591
|
18,686
|
17,024
|
||||||||||||
Service charges on deposit accounts
|
5,055
|
4,626
|
14,311
|
13,538
|
||||||||||||
ATM and debit card fees
|
4,276
|
3,378
|
11,562
|
9,403
|
||||||||||||
Retirement plan administration fees
|
3,062
|
2,718
|
8,701
|
7,462
|
||||||||||||
Trust
|
4,345
|
2,242
|
11,957
|
6,683
|
||||||||||||
Bank owned life insurance income
|
913
|
639
|
2,648
|
2,228
|
||||||||||||
Net securities gains
|
329
|
26
|
1,413
|
578
|
||||||||||||
Other
|
3,129
|
2,407
|
8,635
|
8,449
|
||||||||||||
Total noninterest income
|
27,147
|
21,627
|
77,913
|
65,365
|
||||||||||||
Noninterest expense:
|
||||||||||||||||
Salaries and employee benefits
|
29,267
|
26,641
|
85,474
|
78,358
|
||||||||||||
Occupancy
|
5,262
|
4,437
|
15,458
|
13,150
|
||||||||||||
Data processing and communications
|
4,059
|
3,352
|
11,368
|
10,041
|
||||||||||||
Professional fees and outside services
|
3,202
|
2,735
|
9,340
|
7,848
|
||||||||||||
Equipment
|
2,988
|
2,435
|
8,480
|
7,224
|
||||||||||||
Office supplies and postage
|
1,640
|
1,597
|
4,886
|
4,842
|
||||||||||||
FDIC expenses
|
1,285
|
939
|
3,688
|
2,812
|
||||||||||||
Advertising
|
722
|
701
|
2,445
|
2,308
|
||||||||||||
Amortization of intangible assets
|
1,346
|
870
|
3,548
|
2,530
|
||||||||||||
Loan collection and other real estate owned
|
886
|
614
|
2,025
|
2,051
|
||||||||||||
Merger related
|
326
|
558
|
12,276
|
1,895
|
||||||||||||
Other operating
|
5,303
|
4,552
|
14,453
|
12,236
|
||||||||||||
Total noninterest expense
|
56,286
|
49,431
|
173,441
|
145,295
|
||||||||||||
Income before income taxes
|
27,889
|
20,048
|
63,235
|
58,491
|
||||||||||||
Income taxes
|
8,632
|
5,513
|
19,413
|
17,049
|
||||||||||||
Net income
|
$
|
19,257
|
$
|
14,535
|
$
|
43,822
|
$
|
41,442
|
||||||||
Earnings Per Share:
|
||||||||||||||||
Basic
|
$
|
0.44
|
$
|
0.43
|
$
|
1.06
|
$
|
1.24
|
||||||||
Diluted
|
$
|
0.44
|
$
|
0.43
|
$
|
1.05
|
$
|
1.23
|
NBT Bancorp Inc. and Subsidiaries
|
|
|
|
|
|
QUARTERLY CONSOLIDATED STATEMENTS OF INCOME
|
|
|
|
|
|
(unaudited, dollars in thousands except per share data)
|
|
2013
|
2012
|
||||||||||||||||||
|
3rd Q
|
2nd Q
|
1st Q
|
4th Q
|
3rd Q
|
|||||||||||||||
Interest, fee and dividend income:
|
||||||||||||||||||||
Loans
|
$
|
61,773
|
$
|
62,031
|
$
|
53,695
|
$
|
53,924
|
$
|
53,817
|
||||||||||
Securities available for sale
|
6,520
|
6,537
|
5,746
|
5,981
|
6,550
|
|||||||||||||||
Securities held to maturity
|
804
|
548
|
525
|
549
|
572
|
|||||||||||||||
Other
|
472
|
488
|
403
|
403
|
348
|
|||||||||||||||
Total interest, fee and dividend income
|
69,569
|
69,604
|
60,369
|
60,857
|
61,287
|
|||||||||||||||
Interest expense:
|
||||||||||||||||||||
Deposits
|
3,999
|
4,296
|
4,150
|
4,327
|
4,544
|
|||||||||||||||
Short-term borrowings
|
232
|
67
|
42
|
39
|
60
|
|||||||||||||||
Long-term debt
|
2,561
|
3,026
|
3,609
|
3,627
|
3,640
|
|||||||||||||||
Junior subordinated debt
|
551
|
560
|
428
|
411
|
436
|
|||||||||||||||
Total interest expense
|
7,343
|
7,949
|
8,229
|
8,404
|
8,680
|
|||||||||||||||
Net interest income
|
62,226
|
61,655
|
52,140
|
52,453
|
52,607
|
|||||||||||||||
Provision for loan losses
|
5,198
|
6,402
|
5,658
|
6,940
|
4,755
|
|||||||||||||||
Net interest income after provision for loan losses
|
57,028
|
55,253
|
46,482
|
45,513
|
47,852
|
|||||||||||||||
Noninterest income:
|
||||||||||||||||||||
Insurance and other financial services revenue
|
6,038
|
5,755
|
6,893
|
5,363
|
5,591
|
|||||||||||||||
Service charges on deposit accounts
|
5,055
|
4,933
|
4,323
|
4,687
|
4,626
|
|||||||||||||||
ATM and debit card fees
|
4,276
|
4,044
|
3,242
|
2,955
|
3,378
|
|||||||||||||||
Retirement plan administration fees
|
3,062
|
2,957
|
2,682
|
2,635
|
2,718
|
|||||||||||||||
Trust
|
4,345
|
4,699
|
2,913
|
2,489
|
2,242
|
|||||||||||||||
Bank owned life insurance income
|
913
|
886
|
849
|
849
|
639
|
|||||||||||||||
Net securities gains (losses)
|
329
|
(61
|
)
|
1,145
|
21
|
26
|
||||||||||||||
Other
|
3,129
|
2,324
|
3,182
|
2,963
|
2,407
|
|||||||||||||||
Total noninterest income
|
27,147
|
25,537
|
25,229
|
21,962
|
21,627
|
|||||||||||||||
Noninterest expense:
|
||||||||||||||||||||
Salaries and employee benefits
|
29,267
|
29,160
|
27,047
|
26,457
|
26,641
|
|||||||||||||||
Occupancy
|
5,262
|
5,219
|
4,977
|
4,265
|
4,437
|
|||||||||||||||
Data processing and communications
|
4,059
|
3,854
|
3,455
|
3,396
|
3,352
|
|||||||||||||||
Professional fees and outside services
|
3,202
|
3,237
|
2,901
|
2,615
|
2,735
|
|||||||||||||||
Equipment
|
2,988
|
2,910
|
2,582
|
2,403
|
2,435
|
|||||||||||||||
Office supplies and postage
|
1,640
|
1,656
|
1,590
|
1,647
|
1,597
|
|||||||||||||||
FDIC expenses
|
1,285
|
1,273
|
1,130
|
1,020
|
939
|
|||||||||||||||
Advertising
|
722
|
1,000
|
723
|
581
|
701
|
|||||||||||||||
Amortization of intangible assets
|
1,346
|
1,351
|
851
|
864
|
870
|
|||||||||||||||
Loan collection and other real estate owned
|
886
|
421
|
718
|
509
|
614
|
|||||||||||||||
Merger
|
326
|
1,269
|
10,681
|
713
|
558
|
|||||||||||||||
Other operating
|
5,303
|
5,100
|
4,050
|
4,122
|
4,552
|
|||||||||||||||
Total noninterest expense
|
56,286
|
56,450
|
60,705
|
48,592
|
49,431
|
|||||||||||||||
Income before income taxes
|
27,889
|
24,340
|
11,006
|
18,883
|
20,048
|
|||||||||||||||
Income taxes
|
8,632
|
7,424
|
3,357
|
5,767
|
5,513
|
|||||||||||||||
Net income
|
$
|
19,257
|
$
|
16,916
|
$
|
7,649
|
$
|
13,116
|
$
|
14,535
|
||||||||||
Earnings per share:
|
||||||||||||||||||||
Basic
|
$
|
0.44
|
$
|
0.39
|
$
|
0.21
|
$
|
0.39
|
$
|
0.43
|
||||||||||
Diluted
|
$
|
0.44
|
$
|
0.38
|
$
|
0.21
|
$
|
0.39
|
$
|
0.43
|
NBT Bancorp Inc. and Subsidiaries
|
|
|
|
|
|
|
|
|
|
|
AVERAGE BALANCE SHEETS
|
|
|||||||||
(unaudited, dollars in thousands)
|
Average Balance
|
Yield /
Rates
|
Average Balance
|
Yield /
Rates
|
Average Balance
|
Yield /
Rates
|
Average Balance
|
Yield /
Rates
|
Average Balance
|
Yield /
Rates
|
|||||||||||||||||||||||||||||||
Q3 - 2013
|
Q2 - 2013
|
Q1 - 2013
|
Q4 - 2012
|
Q3 - 2012
|
||||||||||||||||||||||||||||||||||||
ASSETS:
|
||||||||||||||||||||||||||||||||||||||||
Short-term interest bearing accounts
|
$
|
1,955
|
1.73
|
%
|
$
|
41,313
|
0.57
|
%
|
$
|
75,110
|
0.21
|
%
|
$
|
72,660
|
0.26
|
%
|
$
|
10,392
|
0.43
|
%
|
||||||||||||||||||||
Securities available for sale (1)(2)
|
1,387,714
|
2.00
|
%
|
1,428,864
|
1.97
|
%
|
1,197,238
|
2.09
|
%
|
1,123,110
|
2.27
|
%
|
1,168,326
|
2.39
|
%
|
|||||||||||||||||||||||||
Securities held to maturity (1)
|
118,781
|
3.54
|
%
|
62,463
|
5.23
|
%
|
52,905
|
6.06
|
%
|
60,651
|
5.42
|
%
|
62,746
|
5.46
|
%
|
|||||||||||||||||||||||||
Investment in FRB and FHLB Banks
|
43,895
|
4.20
|
%
|
35,497
|
4.85
|
%
|
31,312
|
4.75
|
%
|
29,801
|
4.75
|
%
|
28,706
|
4.67
|
%
|
|||||||||||||||||||||||||
Loans (3)
|
5,309,446
|
4.63
|
%
|
5,243,534
|
4.76
|
%
|
4,492,106
|
4.87
|
%
|
4,264,680
|
5.05
|
%
|
4,197,046
|
5.12
|
%
|
|||||||||||||||||||||||||
Total interest earning assets
|
$
|
6,861,791
|
4.08
|
%
|
$
|
6,811,671
|
4.16
|
%
|
$
|
5,848,671
|
4.25
|
%
|
$
|
5,550,902
|
4.43
|
%
|
$
|
5,467,216
|
4.53
|
%
|
||||||||||||||||||||
Other assets
|
671,482
|
705,869
|
554,355
|
503,124
|
504,194
|
|||||||||||||||||||||||||||||||||||
Total assets
|
$
|
7,533,273
|
$
|
7,517,540
|
$
|
6,403,026
|
$
|
6,054,026
|
$
|
5,971,410
|
||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY:
|
||||||||||||||||||||||||||||||||||||||||
Money market deposit accounts
|
$
|
1,360,067
|
0.15
|
%
|
$
|
1,402,429
|
0.15
|
%
|
$
|
1,190,555
|
0.14
|
%
|
$
|
1,149,248
|
0.14
|
%
|
$
|
1,111,624
|
0.18
|
%
|
||||||||||||||||||||
NOW deposit accounts
|
877,387
|
0.13
|
%
|
927,037
|
0.19
|
%
|
799,219
|
0.23
|
%
|
752,737
|
0.25
|
%
|
686,768
|
0.22
|
%
|
|||||||||||||||||||||||||
Savings deposits
|
984,093
|
0.09
|
%
|
983,413
|
0.09
|
%
|
770,559
|
0.08
|
%
|
694,226
|
0.08
|
%
|
706,927
|
0.08
|
%
|
|||||||||||||||||||||||||
Time deposits
|
1,081,549
|
1.09
|
%
|
1,136,511
|
1.10
|
%
|
1,015,711
|
1.26
|
%
|
1,006,581
|
1.31
|
%
|
1,035,868
|
1.35
|
%
|
|||||||||||||||||||||||||
Total interest bearing deposits
|
$
|
4,303,096
|
0.37
|
%
|
$
|
4,449,390
|
0.39
|
%
|
$
|
3,776,044
|
0.45
|
%
|
$
|
3,602,792
|
0.48
|
%
|
$
|
3,541,187
|
0.51
|
%
|
||||||||||||||||||||
Short-term borrowings
|
383,238
|
0.24
|
%
|
229,906
|
0.12
|
%
|
168,783
|
0.10
|
%
|
150,372
|
0.10
|
%
|
178,277
|
0.13
|
%
|
|||||||||||||||||||||||||
Junior subordinated debentures
|
101,196
|
2.16
|
%
|
101,196
|
2.22
|
%
|
82,295
|
2.11
|
%
|
75,422
|
2.17
|
%
|
75,422
|
2.30
|
%
|
|||||||||||||||||||||||||
Long-term debt
|
309,069
|
3.29
|
%
|
355,702
|
3.41
|
%
|
382,177
|
3.83
|
%
|
367,312
|
3.93
|
%
|
367,146
|
3.94
|
%
|
|||||||||||||||||||||||||
Total interest bearing liabilities
|
$
|
5,096,599
|
0.57
|
%
|
$
|
5,136,194
|
0.62
|
%
|
$
|
4,409,299
|
0.76
|
%
|
$
|
4,195,898
|
0.80
|
%
|
$
|
4,162,032
|
0.83
|
%
|
||||||||||||||||||||
Demand deposits
|
1,559,506
|
1,496,486
|
1,283,737
|
1,210,440
|
1,173,638
|
|||||||||||||||||||||||||||||||||||
Other liabilities
|
82,896
|
78,660
|
67,297
|
68,477
|
64,860
|
|||||||||||||||||||||||||||||||||||
Stockholders' equity
|
794,272
|
806,200
|
642,693
|
579,211
|
570,880
|
|||||||||||||||||||||||||||||||||||
Total liabilities and stockholders' equity
|
$
|
7,533,273
|
$
|
7,517,540
|
$
|
6,403,026
|
$
|
6,054,026
|
$
|
5,971,410
|
||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
Interest rate spread
|
3.51
|
%
|
3.54
|
%
|
3.49
|
%
|
3.63
|
%
|
3.70
|
%
|
||||||||||||||||||||||||||||||
Net interest margin
|
3.65
|
%
|
3.69
|
%
|
3.68
|
%
|
3.83
|
%
|
3.90
|
%
|
(1)
|
Securities are shown at average amortized cost
|
(2)
|
Excluding unrealized gains or losses
|
(3)
|
For purposes of these computations, nonaccrual loans are included in the average loan balances outstanding
|
NBT Bancorp Inc. and Subsidiaries
|
|
|
|
|
|
|
|
CONSOLIDATED LOAN BALANCES
|
|
|
|
|
|
|
|
(unaudited, dollars in thousands)
|
|
|
|
|
|
|
|
|
2013
|
|||||||||||||||||||||||
|
2013
|
2012
|
Acquired
|
|||||||||||||||||||||
|
3rd Q
|
2nd Q
|
1st Q
|
4th Q
|
3rd Q
|
Balances *
|
||||||||||||||||||
Residential real estate mortgages
|
$
|
1,028,158
|
$
|
1,001,642
|
$
|
996,925
|
$
|
651,107
|
$
|
650,448
|
$
|
333,105
|
||||||||||||
Commercial
|
849,095
|
867,513
|
829,766
|
694,799
|
697,213
|
179,672
|
||||||||||||||||||
Commercial real estate mortgages
|
1,302,978
|
1,241,271
|
1,233,763
|
1,072,807
|
1,083,675
|
117,752
|
||||||||||||||||||
Real estate construction and development
|
116,662
|
152,548
|
136,402
|
123,078
|
99,181
|
-
|
||||||||||||||||||
Agricultural and agricultural real estate mortgages
|
110,113
|
107,565
|
107,023
|
112,687
|
112,822
|
-
|
||||||||||||||||||
Consumer
|
1,327,203
|
1,284,888
|
1,253,645
|
1,047,856
|
1,031,572
|
200,470
|
||||||||||||||||||
Home equity
|
633,022
|
635,283
|
637,509
|
575,282
|
576,208
|
73,474
|
||||||||||||||||||
Total loans
|
$
|
5,367,231
|
$
|
5,290,710
|
$
|
5,195,033
|
$
|
4,277,616
|
$
|
4,251,119
|
$
|
904,473
|