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 January 27, 2014
|
|
NBT BANCORP INC.
|
|
|
(Registrant)
|
|
|
|
|
|
|
|
|
/s/ Michael J. Chewens
|
|
|
Michael J. Chewens
|
|
|
Senior Executive Vice President
|
|
|
and Chief Financial Officer
|
Contact:
|
Martin A. Dietrich, CEO
|
|
Michael J. Chewens, CFO
|
|
NBT Bancorp Inc.
|
|
52 South Broad Street
|
|
Norwich, NY 13815
|
|
607-337-6119
|
·
|
Significant strategic expansion during 2013:
|
o
|
Acquired Alliance Financial Corporation, a $1.4 billion financial holding company headquartered in Syracuse, N.Y. on March 8, 2013
|
·
|
2013 organic loan growth of 5.3%
|
o
|
Consumer loan growth of 4.8%
|
o
|
Commercial loan growth of 5.5%
|
·
|
Net charge-offs to average loans was 0.44% for 2013, down from 0.55% for 2012
|
NBT Bancorp Inc. and Subsidiaries
|
SELECTED FINANCIAL DATA
|
(unaudited, dollars in thousands except per share data)
|
|
2013
|
2012
|
||||||||||||||||||
|
4th Q
|
3rd Q
|
2nd Q
|
1st Q
|
4th Q
|
|||||||||||||||
Reconciliation of Non-GAAP Financial Measures:
|
||||||||||||||||||||
Reported net income (GAAP)
|
$
|
17,925
|
$
|
19,257
|
$
|
16,916
|
$
|
7,649
|
$
|
13,116
|
||||||||||
Adj: (Gain) / Loss on sale of securities, net (net of tax)
|
(9
|
)
|
(228
|
)
|
42
|
(795
|
)
|
(15
|
)
|
|||||||||||
Adj: Other adjustments (net of tax) (1)
|
402
|
110
|
-
|
-
|
-
|
|||||||||||||||
Plus: Merger related expenses (net of tax)
|
59
|
224
|
882
|
7,423
|
496
|
|||||||||||||||
Total Adjustments
|
452
|
106
|
924
|
6,628
|
481
|
|||||||||||||||
Core net income
|
$
|
18,377
|
$
|
19,363
|
$
|
17,840
|
$
|
14,277
|
$
|
13,597
|
||||||||||
|
||||||||||||||||||||
Profitability:
|
||||||||||||||||||||
Core Diluted Earnings Per Share
|
$
|
0.42
|
$
|
0.44
|
$
|
0.40
|
$
|
0.39
|
$
|
0.40
|
||||||||||
Diluted Earnings Per Share
|
$
|
0.41
|
$
|
0.44
|
$
|
0.38
|
$
|
0.21
|
$
|
0.39
|
||||||||||
Weighted Average Diluted
|
||||||||||||||||||||
Common Shares Outstanding
|
44,121,102
|
44,135,114
|
44,316,531
|
36,794,356
|
33,987,465
|
|||||||||||||||
Core Return on Average Assets (2)
|
0.96
|
%
|
1.02
|
%
|
0.95
|
%
|
0.90
|
%
|
0.89
|
%
|
||||||||||
Return on Average Assets (2)
|
0.94
|
%
|
1.01
|
%
|
0.90
|
%
|
0.48
|
%
|
0.86
|
%
|
||||||||||
Core Return on Average Equity (2)
|
9.04
|
%
|
9.67
|
%
|
8.88
|
%
|
9.01
|
%
|
9.34
|
%
|
||||||||||
Return on Average Equity (2)
|
8.81
|
%
|
9.62
|
%
|
8.42
|
%
|
4.83
|
%
|
9.01
|
%
|
||||||||||
Core Return on Average Tangible Common Equity (2)(4)
|
14.77
|
%
|
15.95
|
%
|
14.57
|
%
|
13.58
|
%
|
13.71
|
%
|
||||||||||
Return on Average Tangible Common Equity (2)(4)
|
14.42
|
%
|
15.86
|
%
|
13.85
|
%
|
7.49
|
%
|
13.25
|
%
|
||||||||||
Net Interest Margin (2)(3)
|
3.61
|
%
|
3.65
|
%
|
3.69
|
%
|
3.68
|
%
|
3.83
|
%
|
Twelve Months Ended December 31,
|
||||||||
|
||||||||
Reconciliation of Non-GAAP Financial Measures:
|
2013
|
2012
|
||||||
Reported net income (GAAP)
|
$
|
61,747
|
$
|
54,558
|
||||
Adj: (Gain) / Loss on sale of securities, net (net of tax)
|
(990
|
)
|
(421
|
)
|
||||
Adj: Other adjustments (net of tax) (6)
|
512
|
(382
|
)
|
|||||
Plus: Merger related expenses (net of tax)
|
8,588
|
1,836
|
||||||
Reversal of uncertain tax position
|
-
|
(790
|
)
|
|||||
Total Adjustments
|
8,110
|
243
|
||||||
Core net income
|
$
|
69,857
|
$
|
54,801
|
||||
|
||||||||
Profitability:
|
||||||||
Core Diluted Earnings Per Share
|
$
|
1.65
|
$
|
1.63
|
||||
Diluted Earnings Per Share
|
$
|
1.46
|
$
|
1.62
|
||||
Weighted Average Diluted
|
||||||||
Common Shares Outstanding
|
42,350,580
|
33,718,718
|
||||||
Core Return on Average Assets
|
0.96
|
%
|
0.93
|
%
|
||||
Return on Average Assets
|
0.85
|
%
|
0.93
|
%
|
||||
Core Return on Average Equity
|
9.16
|
%
|
9.77
|
%
|
||||
Return on Average Equity
|
8.09
|
%
|
9.72
|
%
|
||||
Core Return on Average Tangible Common Equity (5)
|
14.76
|
%
|
14.20
|
%
|
||||
Return on Average Tangible Common Equity (5)
|
13.11
|
%
|
14.14
|
%
|
||||
Net Interest Margin (3)
|
3.66
|
%
|
3.86
|
%
|
(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
|
||||||||||||||||||
|
4th Q
|
3rd Q
|
2nd Q
|
1st Q
|
4th Q
|
|||||||||||||||
Average stockholders' equity
|
$
|
806,791
|
$
|
794,273
|
$
|
806,200
|
$
|
642,693
|
$
|
579,211
|
||||||||||
Less: average goodwill and other intangibles
|
291,659
|
292,271
|
292,775
|
200,779
|
169,612
|
|||||||||||||||
Average tangible common equity
|
$
|
515,132
|
$
|
502,002
|
$
|
513,425
|
$
|
441,914
|
$
|
409,599
|
(5)
|
Excludes amortization of intangible assets (net of tax) from net income and average tangible common equity is calculated as follows:
|
|
12 Months ended December 31,
|
|||||||
|
2013
|
2012
|
||||||
Average stockholders' equity
|
$
|
763,026
|
$
|
555,182
|
||||
Less: average goodwill and other intangibles
|
269,683
|
158,035
|
||||||
Average tangible common equity
|
$
|
493,343
|
$
|
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
|
||||||||||||||||||
|
4th Q
|
3rd Q
|
2nd Q
|
1st Q
|
4th Q
|
|||||||||||||||
Balance Sheet Data:
|
||||||||||||||||||||
Securities Available for Sale
|
$
|
1,364,881
|
$
|
1,385,734
|
$
|
1,390,403
|
$
|
1,465,791
|
$
|
1,147,999
|
||||||||||
Securities Held to Maturity
|
117,283
|
118,259
|
122,302
|
62,474
|
60,563
|
|||||||||||||||
Net Loans
|
5,337,361
|
5,297,047
|
5,219,526
|
5,126,299
|
4,208,282
|
|||||||||||||||
Total Assets
|
7,652,175
|
7,668,903
|
7,534,518
|
7,610,831
|
6,042,259
|
|||||||||||||||
Total Deposits
|
5,890,224
|
6,003,138
|
5,878,176
|
6,015,963
|
4,784,349
|
|||||||||||||||
Total Borrowings
|
866,061
|
783,439
|
795,918
|
715,728
|
605,855
|
|||||||||||||||
Total Liabilities
|
6,835,606
|
6,873,344
|
6,742,943
|
6,807,536
|
5,459,986
|
|||||||||||||||
Stockholders' Equity
|
816,569
|
795,559
|
791,575
|
803,295
|
582,273
|
|||||||||||||||
|
||||||||||||||||||||
Asset Quality:
|
||||||||||||||||||||
Nonaccrual Loans
|
$
|
49,965
|
$
|
41,418
|
$
|
40,525
|
$
|
41,726
|
$
|
39,676
|
||||||||||
90 Days Past Due and Still Accruing
|
3,737
|
3,286
|
2,004
|
1,651
|
2,448
|
|||||||||||||||
Total Nonperforming Loans
|
53,702
|
44,704
|
42,529
|
43,377
|
42,124
|
|||||||||||||||
Other Real Estate Owned
|
2,904
|
3,626
|
3,757
|
2,864
|
2,276
|
|||||||||||||||
Total Nonperforming Assets
|
56,606
|
48,330
|
46,286
|
46,241
|
44,400
|
|||||||||||||||
Allowance for Loan Losses
|
69,434
|
70,184
|
71,184
|
68,734
|
69,334
|
|||||||||||||||
Allowance for Loan Losses to Total Originated Loans (1)
|
1.55
|
%
|
1.60
|
%
|
1.68
|
%
|
1.69
|
%
|
1.72
|
%
|
||||||||||
Allowance for Loan Losses to Total Loans
|
1.28
|
%
|
1.31
|
%
|
1.35
|
%
|
1.32
|
%
|
1.62
|
%
|
||||||||||
Total Nonperforming Loans to Total Loans
|
0.99
|
%
|
0.83
|
%
|
0.80
|
%
|
0.83
|
%
|
0.98
|
%
|
||||||||||
Total Nonperforming Assets to Total Assets
|
0.74
|
%
|
0.63
|
%
|
0.61
|
%
|
0.61
|
%
|
0.73
|
%
|
||||||||||
Past Due Loans to Total Loans
|
0.77
|
%
|
0.70
|
%
|
0.71
|
%
|
0.81
|
%
|
0.71
|
%
|
||||||||||
Allowance for Loan Losses to Total Nonperforming Loans
|
129.29
|
%
|
157.00
|
%
|
167.38
|
%
|
158.46
|
%
|
164.60
|
%
|
||||||||||
Net Charge-Offs to Average Loans (4)
|
0.44
|
%
|
0.46
|
%
|
0.30
|
%
|
0.56
|
%
|
0.78
|
%
|
||||||||||
|
||||||||||||||||||||
Capital:
|
||||||||||||||||||||
Equity to Assets
|
10.67
|
%
|
10.37
|
%
|
10.51
|
%
|
10.55
|
%
|
9.64
|
%
|
||||||||||
Book Value Per Share
|
$
|
18.77
|
$
|
18.38
|
$
|
18.18
|
$
|
18.36
|
$
|
17.24
|
||||||||||
Tangible Book Value Per Share (2)
|
$
|
12.09
|
$
|
11.64
|
$
|
11.46
|
$
|
11.67
|
$
|
12.23
|
||||||||||
Tier 1 Leverage Ratio (3)
|
8.93
|
%
|
8.79
|
%
|
8.72
|
%
|
10.25
|
%
|
8.54
|
%
|
||||||||||
Tier 1 Capital Ratio
|
11.74
|
%
|
11.46
|
%
|
11.20
|
%
|
11.33
|
%
|
11.00
|
%
|
||||||||||
Total Risk-Based Capital Ratio
|
12.99
|
%
|
12.71
|
%
|
12.45
|
%
|
12.58
|
%
|
12.25
|
%
|
||||||||||
Common Stock Price (End of Period)
|
$
|
25.90
|
$
|
22.98
|
$
|
21.17
|
$
|
22.15
|
$
|
20.27
|
(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)
|
December 31,
|
December 31,
|
|||||||
ASSETS
|
2013
|
2012
|
||||||
Cash and due from banks
|
$
|
157,625
|
$
|
157,094
|
||||
Short term interest bearing accounts
|
1,301
|
6,574
|
||||||
Securities available for sale, at fair value
|
1,364,881
|
1,147,999
|
||||||
Securities held to maturity (fair value of $113,276 and $61,535 at December 31, 2013 and 2012, respectively)
|
117,283
|
60,563
|
||||||
Trading securities
|
5,779
|
3,918
|
||||||
Federal Reserve and Federal Home Loan Bank stock
|
46,864
|
29,920
|
||||||
Loans
|
5,406,795
|
4,277,616
|
||||||
Less allowance for loan losses
|
69,434
|
69,334
|
||||||
Net loans
|
5,337,361
|
4,208,282
|
||||||
Premises and equipment, net
|
88,327
|
77,875
|
||||||
Goodwill
|
264,997
|
152,373
|
||||||
Intangible assets, net
|
25,557
|
16,962
|
||||||
Bank owned life insurance
|
114,966
|
80,702
|
||||||
Other assets
|
127,234
|
99,997
|
||||||
TOTAL ASSETS
|
$
|
7,652,175
|
$
|
6,042,259
|
||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
Deposits:
|
||||||||
Demand (noninterest bearing)
|
$
|
1,645,641
|
$
|
1,242,712
|
||||
Savings, NOW, and money market
|
3,223,441
|
2,558,376
|
||||||
Time
|
1,021,142
|
983,261
|
||||||
Total deposits
|
5,890,224
|
4,784,349
|
||||||
Short-term borrowings
|
456,042
|
162,941
|
||||||
Long-term debt
|
308,823
|
367,492
|
||||||
Junior subordinated debt
|
101,196
|
75,422
|
||||||
Other liabilities
|
79,321
|
69,782
|
||||||
Total liabilities
|
6,835,606
|
5,459,986
|
||||||
Total stockholders' equity
|
816,569
|
582,273
|
||||||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
7,652,175
|
$
|
6,042,259
|
NBT Bancorp Inc. and Subsidiaries
|
CONSOLIDATED STATEMENTS OF INCOME
|
(unaudited, dollars in thousands except per share data)
|
|
Three Months Ended
|
Twelve Months Ended
|
||||||||||||||
|
December 31,
|
December 31,
|
||||||||||||||
|
2013
|
2012
|
2013
|
2012
|
||||||||||||
Interest, fee and dividend income:
|
||||||||||||||||
Loans
|
$
|
61,173
|
$
|
53,924
|
$
|
238,672
|
$
|
208,458
|
||||||||
Securities available for sale
|
6,707
|
5,981
|
25,510
|
27,005
|
||||||||||||
Securities held to maturity
|
783
|
549
|
2,660
|
2,378
|
||||||||||||
Other
|
518
|
403
|
1,881
|
1,556
|
||||||||||||
Total interest, fee and dividend income
|
69,181
|
60,857
|
268,723
|
239,397
|
||||||||||||
Interest expense:
|
||||||||||||||||
Deposits
|
3,845
|
4,327
|
16,290
|
18,848
|
||||||||||||
Short-term borrowings
|
174
|
39
|
515
|
188
|
||||||||||||
Long-term debt
|
2,559
|
3,627
|
11,755
|
14,428
|
||||||||||||
Trust preferred debt
|
545
|
411
|
2,084
|
1,730
|
||||||||||||
Total interest expense
|
7,123
|
8,404
|
30,644
|
35,194
|
||||||||||||
Net interest income
|
62,058
|
52,453
|
238,079
|
204,203
|
||||||||||||
Provision for loan losses
|
5,166
|
6,940
|
22,424
|
20,269
|
||||||||||||
Net interest income after provision for loan losses
|
56,892
|
45,513
|
215,655
|
183,934
|
||||||||||||
Noninterest income:
|
||||||||||||||||
Insurance and other financial services revenue
|
5,761
|
5,363
|
24,447
|
22,387
|
||||||||||||
Service charges on deposit accounts
|
4,996
|
4,687
|
19,307
|
18,225
|
||||||||||||
ATM and debit card fees
|
3,996
|
2,955
|
15,558
|
12,358
|
||||||||||||
Retirement plan administration fees
|
2,796
|
2,635
|
11,497
|
10,097
|
||||||||||||
Trust
|
4,725
|
2,489
|
16,682
|
9,172
|
||||||||||||
Bank owned life insurance income
|
1,145
|
849
|
3,793
|
3,077
|
||||||||||||
Net securities gains
|
13
|
21
|
1,426
|
599
|
||||||||||||
Other
|
1,870
|
2,963
|
10,505
|
11,412
|
||||||||||||
Total noninterest income
|
25,302
|
21,962
|
103,215
|
87,327
|
||||||||||||
Noninterest expense:
|
||||||||||||||||
Salaries and employee benefits
|
28,106
|
26,457
|
113,580
|
104,815
|
||||||||||||
Occupancy
|
5,262
|
4,265
|
20,720
|
17,415
|
||||||||||||
Data processing and communications
|
3,985
|
3,396
|
15,353
|
13,437
|
||||||||||||
Professional fees and outside services
|
3,969
|
2,615
|
13,309
|
10,463
|
||||||||||||
Equipment
|
3,013
|
2,403
|
11,493
|
9,627
|
||||||||||||
Office supplies and postage
|
1,677
|
1,647
|
6,563
|
6,489
|
||||||||||||
FDIC expenses
|
1,272
|
1,020
|
4,960
|
3,832
|
||||||||||||
Advertising
|
759
|
581
|
3,204
|
2,889
|
||||||||||||
Amortization of intangible assets
|
1,324
|
864
|
4,872
|
3,394
|
||||||||||||
Loan collection and other real estate owned
|
594
|
509
|
2,619
|
2,560
|
||||||||||||
Merger related
|
88
|
713
|
12,364
|
2,608
|
||||||||||||
Other operating
|
5,437
|
4,122
|
19,890
|
16,358
|
||||||||||||
Total noninterest expense
|
55,486
|
48,592
|
228,927
|
193,887
|
||||||||||||
Income before income taxes
|
26,708
|
18,883
|
89,943
|
77,374
|
||||||||||||
Income taxes
|
8,783
|
5,767
|
28,196
|
22,816
|
||||||||||||
Net income
|
$
|
17,925
|
$
|
13,116
|
$
|
61,747
|
$
|
54,558
|
||||||||
Earnings Per Share:
|
||||||||||||||||
Basic
|
$
|
0.41
|
$
|
0.39
|
$
|
1.47
|
$
|
1.63
|
||||||||
Diluted
|
$
|
0.41
|
$
|
0.39
|
$
|
1.46
|
$
|
1.62
|
NBT Bancorp Inc. and Subsidiaries
|
QUARTERLY CONSOLIDATED STATEMENTS OF INCOME
|
(unaudited, dollars in thousands except per share data)
|
|
2013
|
2012
|
||||||||||||||||||
|
4th Q
|
3rd Q
|
2nd Q
|
1st Q
|
4th Q
|
|||||||||||||||
Interest, fee and dividend income:
|
||||||||||||||||||||
Loans
|
$
|
61,173
|
$
|
61,773
|
$
|
62,031
|
$
|
53,695
|
$
|
53,924
|
||||||||||
Securities available for sale
|
6,707
|
6,520
|
6,537
|
5,746
|
5,981
|
|||||||||||||||
Securities held to maturity
|
783
|
804
|
548
|
525
|
549
|
|||||||||||||||
Other
|
518
|
472
|
488
|
403
|
403
|
|||||||||||||||
Total interest, fee and dividend income
|
69,181
|
69,569
|
69,604
|
60,369
|
60,857
|
|||||||||||||||
Interest expense:
|
||||||||||||||||||||
Deposits
|
3,845
|
3,999
|
4,296
|
4,150
|
4,327
|
|||||||||||||||
Short-term borrowings
|
174
|
232
|
67
|
42
|
39
|
|||||||||||||||
Long-term debt
|
2,559
|
2,561
|
3,026
|
3,609
|
3,627
|
|||||||||||||||
Junior subordinated debt
|
545
|
551
|
560
|
428
|
411
|
|||||||||||||||
Total interest expense
|
7,123
|
7,343
|
7,949
|
8,229
|
8,404
|
|||||||||||||||
Net interest income
|
62,058
|
62,226
|
61,655
|
52,140
|
52,453
|
|||||||||||||||
Provision for loan losses
|
5,166
|
5,198
|
6,402
|
5,658
|
6,940
|
|||||||||||||||
Net interest income after provision for loan losses
|
56,892
|
57,028
|
55,253
|
46,482
|
45,513
|
|||||||||||||||
Noninterest income:
|
||||||||||||||||||||
Insurance and other financial services revenue
|
5,761
|
6,038
|
5,755
|
6,893
|
5,363
|
|||||||||||||||
Service charges on deposit accounts
|
4,996
|
5,055
|
4,933
|
4,323
|
4,687
|
|||||||||||||||
ATM and debit card fees
|
3,996
|
4,276
|
4,044
|
3,242
|
2,955
|
|||||||||||||||
Retirement plan administration fees
|
2,796
|
3,062
|
2,957
|
2,682
|
2,635
|
|||||||||||||||
Trust
|
4,725
|
4,345
|
4,699
|
2,913
|
2,489
|
|||||||||||||||
Bank owned life insurance income
|
1,145
|
913
|
886
|
849
|
849
|
|||||||||||||||
Net securities gains (losses)
|
13
|
329
|
(61
|
)
|
1,145
|
21
|
||||||||||||||
Other
|
1,870
|
3,129
|
2,324
|
3,182
|
2,963
|
|||||||||||||||
Total noninterest income
|
25,302
|
27,147
|
25,537
|
25,229
|
21,962
|
|||||||||||||||
Noninterest expense:
|
||||||||||||||||||||
Salaries and employee benefits
|
28,106
|
29,267
|
29,160
|
27,047
|
26,457
|
|||||||||||||||
Occupancy
|
5,262
|
5,262
|
5,219
|
4,977
|
4,265
|
|||||||||||||||
Data processing and communications
|
3,985
|
4,059
|
3,854
|
3,455
|
3,396
|
|||||||||||||||
Professional fees and outside services
|
3,969
|
3,202
|
3,237
|
2,901
|
2,615
|
|||||||||||||||
Equipment
|
3,013
|
2,988
|
2,910
|
2,582
|
2,403
|
|||||||||||||||
Office supplies and postage
|
1,677
|
1,640
|
1,656
|
1,590
|
1,647
|
|||||||||||||||
FDIC expenses
|
1,272
|
1,285
|
1,273
|
1,130
|
1,020
|
|||||||||||||||
Advertising
|
759
|
722
|
1,000
|
723
|
581
|
|||||||||||||||
Amortization of intangible assets
|
1,324
|
1,346
|
1,351
|
851
|
864
|
|||||||||||||||
Loan collection and other real estate owned
|
594
|
886
|
421
|
718
|
509
|
|||||||||||||||
Merger
|
88
|
326
|
1,269
|
10,681
|
713
|
|||||||||||||||
Other operating
|
5,437
|
5,303
|
5,100
|
4,050
|
4,122
|
|||||||||||||||
Total noninterest expense
|
55,486
|
56,286
|
56,450
|
60,705
|
48,592
|
|||||||||||||||
Income before income taxes
|
26,708
|
27,889
|
24,340
|
11,006
|
18,883
|
|||||||||||||||
Income taxes
|
8,783
|
8,632
|
7,424
|
3,357
|
5,767
|
|||||||||||||||
Net income
|
$
|
17,925
|
$
|
19,257
|
$
|
16,916
|
$
|
7,649
|
$
|
13,116
|
||||||||||
Earnings per share:
|
||||||||||||||||||||
Basic
|
$
|
0.41
|
$
|
0.44
|
$
|
0.39
|
$
|
0.21
|
$
|
0.39
|
||||||||||
Diluted
|
$
|
0.41
|
$
|
0.44
|
$
|
0.38
|
$
|
0.21
|
$
|
0.39
|
NBT Bancorp Inc. and Subsidiaries
|
AVERAGE QUARTERLY BALANCE SHEETS
|
(unaudited, dollars in thousands)
|
Average
Balance
|
Yield /
Rates
|
Average
Balance
|
Yield /
Rates
|
Average
Balance
|
Yield /
Rates
|
Average
Balance
|
Yield /
Rates
|
Average
Balance
|
Yield /
Rates
|
|||||||||||||||||||||||||||||||
Q4 - 2013
|
Q3 - 2013
|
Q2 - 2013
|
Q1 - 2013
|
Q4 - 2012
|
||||||||||||||||||||||||||||||||||||
ASSETS:
|
||||||||||||||||||||||||||||||||||||||||
Short-term interest bearing accounts
|
$
|
4,798
|
0.81
|
%
|
$
|
1,955
|
1.73
|
%
|
$
|
41,313
|
0.57
|
%
|
$
|
75,110
|
0.21
|
%
|
$
|
72,660
|
0.26
|
%
|
||||||||||||||||||||
Securities available for sale (1)(2)
|
1,383,273
|
2.05
|
%
|
1,387,714
|
2.00
|
%
|
1,428,864
|
1.97
|
%
|
1,197,238
|
2.09
|
%
|
1,123,110
|
2.27
|
%
|
|||||||||||||||||||||||||
Securities held to maturity (1)
|
117,574
|
3.47
|
%
|
118,781
|
3.54
|
%
|
62,463
|
5.23
|
%
|
52,905
|
6.06
|
%
|
60,651
|
5.42
|
%
|
|||||||||||||||||||||||||
Investment in FRB and FHLB Banks
|
41,115
|
4.92
|
%
|
43,895
|
4.20
|
%
|
35,497
|
4.85
|
%
|
31,312
|
4.75
|
%
|
29,801
|
4.75
|
%
|
|||||||||||||||||||||||||
Loans (3)
|
5,369,474
|
4.54
|
%
|
5,309,446
|
4.63
|
%
|
5,243,534
|
4.76
|
%
|
4,492,106
|
4.87
|
%
|
4,264,680
|
5.05
|
%
|
|||||||||||||||||||||||||
Total interest earning assets
|
$
|
6,916,234
|
4.02
|
%
|
$
|
6,861,791
|
4.08
|
%
|
$
|
6,811,671
|
4.16
|
%
|
$
|
5,848,671
|
4.25
|
%
|
$
|
5,550,902
|
4.43
|
%
|
||||||||||||||||||||
Other assets
|
680,435
|
671,482
|
705,869
|
554,355
|
503,124
|
|||||||||||||||||||||||||||||||||||
Total assets
|
$
|
7,596,669
|
$
|
7,533,273
|
$
|
7,517,540
|
$
|
6,403,026
|
$
|
6,054,026
|
||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY:
|
||||||||||||||||||||||||||||||||||||||||
Money market deposit accounts
|
$
|
1,419,458
|
0.15
|
%
|
$
|
1,360,067
|
0.15
|
%
|
$
|
1,402,429
|
0.15
|
%
|
$
|
1,190,555
|
0.14
|
%
|
$
|
1,149,248
|
0.14
|
%
|
||||||||||||||||||||
NOW deposit accounts
|
925,544
|
0.13
|
%
|
877,387
|
0.13
|
%
|
927,037
|
0.19
|
%
|
799,219
|
0.23
|
%
|
752,737
|
0.25
|
%
|
|||||||||||||||||||||||||
Savings deposits
|
973,650
|
0.08
|
%
|
984,093
|
0.09
|
%
|
983,413
|
0.09
|
%
|
770,559
|
0.08
|
%
|
694,226
|
0.08
|
%
|
|||||||||||||||||||||||||
Time deposits
|
1,042,710
|
1.07
|
%
|
1,081,549
|
1.09
|
%
|
1,136,511
|
1.10
|
%
|
1,015,711
|
1.26
|
%
|
1,006,581
|
1.31
|
%
|
|||||||||||||||||||||||||
Total interest bearing deposits
|
$
|
4,361,362
|
0.35
|
%
|
$
|
4,303,096
|
0.37
|
%
|
$
|
4,449,390
|
0.39
|
%
|
$
|
3,776,044
|
0.45
|
%
|
$
|
3,602,792
|
0.48
|
%
|
||||||||||||||||||||
Short-term borrowings
|
338,476
|
0.20
|
%
|
383,238
|
0.24
|
%
|
229,906
|
0.12
|
%
|
168,783
|
0.10
|
%
|
150,372
|
0.10
|
%
|
|||||||||||||||||||||||||
Junior subordinated debentures
|
101,196
|
2.14
|
%
|
101,196
|
2.16
|
%
|
101,196
|
2.22
|
%
|
82,295
|
2.11
|
%
|
75,422
|
2.17
|
%
|
|||||||||||||||||||||||||
Long-term debt
|
308,969
|
3.29
|
%
|
309,069
|
3.29
|
%
|
355,702
|
3.41
|
%
|
382,177
|
3.83
|
%
|
367,312
|
3.93
|
%
|
|||||||||||||||||||||||||
Total interest bearing liabilities
|
$
|
5,110,003
|
0.55
|
%
|
$
|
5,096,599
|
0.57
|
%
|
$
|
5,136,194
|
0.62
|
%
|
$
|
4,409,299
|
0.76
|
%
|
$
|
4,195,898
|
0.80
|
%
|
||||||||||||||||||||
Demand deposits
|
1,595,145
|
1,559,506
|
1,496,486
|
1,283,737
|
1,210,440
|
|||||||||||||||||||||||||||||||||||
Other liabilities
|
84,730
|
82,896
|
78,660
|
67,297
|
68,477
|
|||||||||||||||||||||||||||||||||||
Stockholders' equity
|
806,791
|
794,272
|
806,200
|
642,693
|
579,211
|
|||||||||||||||||||||||||||||||||||
Total liabilities and stockholders' equity
|
$
|
7,596,669
|
$
|
7,533,273
|
$
|
7,517,540
|
$
|
6,403,026
|
$
|
6,054,026
|
||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
Interest rate spread
|
3.47
|
%
|
3.51
|
%
|
3.54
|
%
|
3.49
|
%
|
3.63
|
%
|
||||||||||||||||||||||||||||||
Net interest margin
|
3.61
|
%
|
3.65
|
%
|
3.69
|
%
|
3.68
|
%
|
3.83
|
%
|
(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
|
AVERAGE YEAR-END BALANCE SHEETS
|
(unaudited, dollars in thousands)
|
|
Average
|
Yield/
|
Average
|
Yield/
|
||||||||||||||||||||
|
Balance
|
Interest
|
Rates
|
Balance
|
Interest
|
Rates
|
||||||||||||||||||
Twelve Months ended December 31,
|
2013
|
2012
|
||||||||||||||||||||||
ASSETS:
|
||||||||||||||||||||||||
Short-term interest bearing accounts
|
$
|
30,522
|
$
|
116
|
0.38
|
%
|
$
|
66,207
|
$
|
179
|
0.27
|
%
|
||||||||||||
Securities available for sale (1)(2)
|
1,349,887
|
27,357
|
2.03
|
%
|
1,177,969
|
28,904
|
2.45
|
%
|
||||||||||||||||
Securities held to maturity (1)
|
88,193
|
3,692
|
4.19
|
%
|
65,582
|
3,583
|
5.46
|
%
|
||||||||||||||||
Investment in FRB and FHLB Banks
|
37,998
|
1,771
|
4.66
|
%
|
28,358
|
1,378
|
4.86
|
%
|
||||||||||||||||
Loans and leases (3)
|
5,106,607
|
239,572
|
4.69
|
%
|
4,053,420
|
209,370
|
5.17
|
%
|
||||||||||||||||
Total interest earning assets
|
$
|
6,613,207
|
$
|
272,508
|
4.12
|
%
|
$
|
5,391,536
|
$
|
243,414
|
4.51
|
%
|
||||||||||||
Other assets
|
653,432
|
483,248
|
||||||||||||||||||||||
Total assets
|
$
|
7,266,639
|
$
|
5,874,784
|
||||||||||||||||||||
|
||||||||||||||||||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY:
|
||||||||||||||||||||||||
Money market deposit accounts
|
$
|
1,343,801
|
2,004
|
0.15
|
%
|
$
|
1,116,583
|
$
|
2,054
|
0.18
|
%
|
|||||||||||||
NOW deposit accounts
|
882,629
|
1,468
|
0.17
|
%
|
709,889
|
1,854
|
0.26
|
%
|
||||||||||||||||
Savings deposits
|
929,226
|
789
|
0.08
|
%
|
680,092
|
522
|
0.08
|
%
|
||||||||||||||||
Time deposits
|
1,069,228
|
12,029
|
1.13
|
%
|
993,117
|
14,418
|
1.45
|
%
|
||||||||||||||||
Total interest bearing deposits
|
$
|
4,224,884
|
$
|
16,290
|
0.39
|
%
|
$
|
3,499,681
|
$
|
18,848
|
0.54
|
%
|
||||||||||||
Short-term borrowings
|
280,848
|
515
|
0.18
|
%
|
165,742
|
188
|
0.11
|
%
|
||||||||||||||||
Trust preferred debentures
|
96,536
|
2,084
|
2.16
|
%
|
75,422
|
1,730
|
2.29
|
%
|
||||||||||||||||
Long-term debt
|
338,697
|
11,755
|
3.47
|
%
|
368,270
|
14,428
|
3.92
|
%
|
||||||||||||||||
Total interest bearing liabilities
|
$
|
4,940,965
|
$
|
30,644
|
0.62
|
%
|
$
|
4,109,115
|
$
|
35,194
|
0.86
|
%
|
||||||||||||
Demand deposits
|
1,484,193
|
1,139,896
|
||||||||||||||||||||||
Other liabilities
|
78,455
|
64,551
|
||||||||||||||||||||||
Stockholders' equity
|
763,026
|
561,222
|
||||||||||||||||||||||
Total liabilities and stockholders' equity
|
$
|
7,266,639
|
$
|
5,874,784
|
||||||||||||||||||||
Net interest income (FTE)
|
241,864
|
208,220
|
||||||||||||||||||||||
Interest rate spread
|
3.50
|
%
|
3.65
|
%
|
||||||||||||||||||||
Net interest margin
|
3.66
|
%
|
3.86
|
%
|
||||||||||||||||||||
Taxable equivalent adjustment
|
3,785
|
4,017
|
||||||||||||||||||||||
Net interest income
|
$
|
238,079
|
$
|
204,203
|
(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
|
|||||||||||||||||||||
|
4th Q
|
3rd Q
|
2nd Q
|
1st Q
|
4th Q
|
Balances *
|
||||||||||||||||||
Residential real estate mortgages
|
$
|
1,041,637
|
$
|
1,028,158
|
$
|
1,001,642
|
$
|
996,925
|
$
|
651,107
|
$
|
333,105
|
||||||||||||
Commercial
|
859,026
|
849,095
|
867,513
|
829,766
|
694,799
|
179,672
|
||||||||||||||||||
Commercial real estate mortgages
|
1,328,313
|
1,302,978
|
1,241,271
|
1,233,763
|
1,072,807
|
117,752
|
||||||||||||||||||
Real estate construction and development
|
93,247
|
116,662
|
152,548
|
136,402
|
123,078
|
-
|
||||||||||||||||||
Agricultural and agricultural real estate mortgages
|
112,035
|
110,113
|
107,565
|
107,023
|
112,687
|
-
|
||||||||||||||||||
Consumer
|
1,352,638
|
1,327,203
|
1,284,888
|
1,253,645
|
1,047,856
|
200,470
|
||||||||||||||||||
Home equity
|
619,899
|
633,022
|
635,283
|
637,509
|
575,282
|
73,474
|
||||||||||||||||||
Total loans
|
$
|
5,406,795
|
$
|
5,367,231
|
$
|
5,290,710
|
$
|
5,195,033
|
$
|
4,277,616
|
$
|
904,473
|
*
|
Balances are as of Alliance acquisition date of March 8, 2013
|