Attached files

file filename
8-K - FORM 8-K - NBT BANCORP INCd474937d8k.htm

Exhibit 99.1

FOR IMMEDIATE RELEASE

ATTENTION: FINANCIAL AND BUSINESS EDITORS

 

Contact:    Martin A. Dietrich, CEO
   Michael J. Chewens, CFO
   NBT Bancorp Inc.
   52 South Broad Street
   Norwich, NY 13815
   607-337-6119

NBT BANCORP INC. ANNOUNCES 2012 DILUTED EARNINGS PER SHARE OF $1.62 AND

ORGANIC LOAN GROWTH OF 6.8%; DECLARES CASH DIVIDEND

NORWICH, NY (January 28, 2013) – NBT Bancorp Inc. (NBT) (NASDAQ: NBTB) reported today net income for the year ended December 31, 2012 was $54.6 million, down $3.3 million, or 5.8%, from the year ended December 31, 2011. Net income per diluted share for the year ended December 31, 2012 was $1.62, down from $1.71 per diluted share for the year ended December 31, 2011. Net interest margin (on a fully taxable equivalent or FTE basis) was 3.86% for the year ended December 31, 2012, down 23 basis points from 4.09% for the year ended December 31, 2011. Return on average assets and return on average equity were 0.93% and 9.72%, respectively, for the year ended December 31, 2012, compared with 1.06% and 10.73%, respectively, for the year ended December 31, 2011.

Net income for the three months ended December 31, 2012 was $13.1 million, down $0.6 million, or 4.4%, from the three months ended December 31, 2011. Net income per diluted share for the three months ended December 31, 2012 was $0.39 per share, down from $0.41 per diluted share for the three months ended December 31, 2011. FTE net interest margin was 3.83% for the three months ended December 31, 2012, down 15 basis points from 3.98% for the three months ended December 31, 2011. Annualized return on average assets and return on average equity were 0.86% and 9.01%, respectively, for the three months ended December 31, 2012, compared with 0.97% and 10.09%, respectively, for the three months ended December 31, 2011.

Selected highlights for 2012 include:

 

   

Significant strategic expansion during 2012:

 

   

Announced the planned acquisition of Alliance Financial Corporation, a $1.4 billion financial holding company headquartered in Syracuse, N.Y., expected to close in early 2013.

 

   

Acquired and successfully integrated Hampshire First Bank in the second quarter of 2012; now operating 5 branches in southern New Hampshire.

 

   

Acquired three branches in Greene County, New York, which closed on January 21, 2012.

 

   

Net interest margin for 2012 declined 23 basis points as a result of the continued low rate environment on loans and investments.

 

   

2012 organic loan growth of 6.8%, offsetting aforementioned margin compression, driven by:

 

   

Consumer loan growth of 10.7%

 

   

Commercial loan growth of 8.7%

 

   

Asset quality indicators showed improvement from last year:

 

   

Nonperforming loans to total loans was 0.98%, down from 1.09% for last year


   

Past due loans to total loans was 0.71%, down from 0.89% for last year

 

   

Net charge-off ratio was 0.55%, down from 0.56% for last year.

“Throughout 2012, we worked against a challenging economic and regulatory environment while maintaining our focus on banking fundamentals and enhancing the long-term value of our company,” said NBT President and CEO Martin Dietrich. “We are pleased with our results, especially our success in the areas of organic loan growth and integration of seven former Legacy Banks branches and our Hampshire First Bank acquisition. We expect to complete our acquisition of Alliance Financial Corporation and its 26-branch network in central New York in early 2013. This acquisition is another important step in further building our franchise in key markets where we identify strategic opportunities.”

Loan Quality and Provision for Loan Losses

The Company recorded a provision for loan losses of $20.3 million during the year ended December 31, 2012, compared with $20.7 million for the year ended December 31, 2011. Net charge-offs were $22.3 million for the year ended December 31, 2012, up from $20.6 million for the same period in 2011, due primarily to the charge-off of two large commercial loans during the fourth quarter of 2012. Net charge-offs to average loans for the year ended December 31, 2012 was 0.55%, compared to 0.56% for the year ended December 31, 2011.

The Company recorded a provision for loan losses of $6.9 million during the three months ended December 31, 2012, compared with $5.6 million for the three months ended December 31, 2011. Net charge-offs were $8.3 million for the three months ended December 31, 2012 and $5.6 million for the three months ended December 31, 2011.

Past due loans as a percentage of total loans was 0.71% at December 31, 2012, down from 0.89% at December 31, 2011. Nonperforming loans to total loans improved to 0.98% at December 31, 2012 as compared with 1.09% at December 31, 2011.

The allowance for loan losses totaled $69.3 million at December 31, 2012, compared to $71.3 million at December 31, 2011. The allowance for loan losses as a percentage of loans was 1.62% at December 31, 2012, compared to 1.66% at September 30, 2012, 1.70% at June 30, 2012, 1.87% at March 31, 2012, and 1.88% at December 31, 2011. The reduction of the allowance throughout the year was due primarily to the aforementioned improvement in key asset quality indicators, as well as improvement in certain economic indicators. In addition, the reduction in the second quarter of 2012 was due in part to acquired loans that were recorded at fair value at acquisition. As acquired loans do not have a related allowance recorded, the acquisition resulted in a decrease of 10 basis points in the allowance for loan losses as a percentage of total loans as of December 31, 2012.

Net Interest Income

Net interest income was up to $204.2 million for the year ended December 31, 2012, compared with $200.3 million for the year ended December 31, 2011. The Company’s FTE net interest margin was 3.86% for the year ended December 31, 2012, down from 4.09% for the year ended December 31, 2011. Average earning assets for the year ended December 31, 2012 was $5.4 billion, compared to $5.0 billion for the same period of 2011. This increase offset the decline in rates, resulting in a $3.9 million increase in net interest income for year ended December 31, 2012.


While the rate paid on interest bearing liabilities decreased 17 basis points, the yield on interest earning assets declined 37 basis points compared to the same period for 2011, resulting in margin compression for the year ended December 31, 2012. The yield on securities available for sale was 2.45% for the year ended December 31, 2012, compared with 2.97% for the year ended December 31, 2011. This decrease was due primarily to the reinvestment of cash flows from maturing securities and cash received from branch acquisitions in 2011 and the first quarter of 2012 into lower yielding securities in the current rate environment. The average balance of securities available for sale for the year ended December 31, 2012 was $1.2 billion, up approximately $54.8 million, or 4.9%, from the year ended December 31, 2011. This increase was due primarily to reinvestment of cash flows from held to maturity securities into available for sale securities, and investment of liquidity from branch acquisition activity and deposit growth. The yield on loans was 5.17% for the year ended December 31, 2012, compared with 5.58% for the year ended December 31, 2011. The average balance of loans for the year ended December 31, 2012 was $4.1 billion, up approximately $375.5 million ($124.3 million from acquisitions), or 10.2%, from the year ended December 31, 2011. The reduction in yields on earning assets was partially offset by a reduction in rates paid on interest bearing liabilities. The rate on time deposits was 1.45% for the year ended December 31, 2012, compared with 1.80% for the year ended December 31, 2011. The rate on money market deposit accounts was 0.18% for the year ended December 31, 2012, compared with 0.34% for the year ended December 31, 2011.

Net interest income was up to $52.5 million for the three months ended December 31, 2012, compared with $50.5 million for the three months ended December 31, 2011. The Company’s FTE net interest margin was 3.83% for the three months ended December 31, 2012, down from 3.98% for the three months ended December 31, 2011. The increase in average earning assets for the three months ended December 31, 2012 as compared to the same period of 2011 offset the decline in rates, resulting in the increase in net interest income over the same period last year.

While the rate paid on interest bearing liabilities decreased 15 basis points, the yield on interest earning assets declined 28 basis points, resulting in margin compression for the three months ended December 31, 2012, compared to the same period for 2011. The yield on securities available for sale was 2.27% for the three months ended December 31, 2012, as compared with 2.70% for the three months ended December 31, 2011. This decrease was due primarily to the reinvestment of cash flows from maturing securities and cash received from previous branch acquisitions into lower yielding securities in the current rate environment. The average balance of securities available for sale for the three months ended December 31, 2012 was $1.1 billion, down approximately $51.9 million, or 4.4%, from the three months ended December 31, 2011, as cash flows from maturing available for sale securities was used to support the aforementioned loan growth. The yield on loans was 5.05% for the three months ended December 31, 2012, compared with 5.45% for the three months ended December 31, 2011. The average balance of loans for the three months ended December 31, 2012 was $4.3 billion, up approximately $505.8 million, or 13.5%, from the three months ended December 31, 2011. The reduction in yields on earning assets was partially offset by a reduction in rates paid on interest bearing liabilities. The rate on time deposits was 1.31% for the three months ended December 31, 2012, compared with 1.72% for the three months ended December 31, 2011. The rate on money market deposit accounts was 0.14% for the three months ended December 31, 2012, compared with 0.24% for the three months ended December 31, 2011.

Noninterest Income

Noninterest income for the year ended December 31, 2012 was $87.3 million, up 8.7% or $7.0 million, compared with $80.3 million for the same period in 2011. Insurance and other financial services revenue increased approximately $1.5 million for the year ended December 31, 2012, compared to the year ended December 31, 2011. This increase was due primarily to the acquisition of an


insurance agency during the second quarter of 2011 as well as organic growth in commercial product lines. Retirement plan administration fees increased approximately $1.2 million for the year ended December 31, 2012, compared to the year ended December 31, 2011, due primarily to an increase in customer base. ATM and debit card fees increased approximately $0.7 million for the year ended December 31, 2012, compared to the year ended December 31, 2011, due primarily to an increase in card usage and customer base. Other noninterest income increased approximately $6.1 million for the year ended December 31, 2012 as compared to December 31, 2011. This increase was due in part to a $1.1 million payoff gain on a purchased commercial real estate loan. In addition, the Company recognized nonrecurring items totaling approximately $1.4 million during 2012 including a prepayment penalty fee related to a previously disclosed loss of a retirement plan client and flood related recoveries. Further, mortgage banking revenue increased approximately $2.6 million for the year ended December 31, 2012 as compared to the same period in 2011 as the Company sold certain residential mortgages as market conditions warranted. The Company sold approximately $64.6 million residential mortgages during 2012, as compared to approximately $17.5 million sales during 2011, while also experiencing more favorable gains during 2012. The Company also realized net securities gains of approximately $0.6 million during the year ended December 31, 2012, as compared to $0.2 million for the same period in 2011. These increases were partially offset by a decrease in service charges on deposit accounts of approximately $3.2 million, or 15.1%, for the year ended December 31, 2012, compared with the same period in 2011 primarily due to a decrease in overdraft fee income.

Noninterest income for the three months ended December 31, 2012 was $22.0 million, up 9.1% or $1.8 million, compared with $20.1 million for the same period in 2011. Retirement plan administration fees increased approximately $0.5 million for the three months ended December 31, 2012, compared to the three months ended December 31, 2011, due primarily to an increase in customer base. Insurance and other financial services revenue increased approximately $0.4 million for the three months ended December 31, 2012, compared to the three months ended December 31, 2011. This increase was due primarily to organic growth in commercial product lines. Other noninterest income increased approximately $1.5 million for the three months ended December 31, 2012 as compared to the three months ended December 31, 2011. This increase was due primarily to an increase in mortgage banking income of approximately $0.6 million, resulting from an increase in mortgage sales activity and more favorable gains during the three months ended December 31, 2012 as compared with the three months ended December 31, 2011. The Company also experienced an increase in loan fee income during the fourth quarter of 2012 which contributed to the increase in other noninterest income. These increases were partially offset by a decrease in service charges on deposit accounts of approximately $0.7 million, or 13.3%, for the three months ended December 31, 2012, compared with the same period in 2011 primarily due to the aforementioned decrease in overdraft fee income.

Noninterest Expense and Income Tax Expense

Noninterest expense for the year ended December 31, 2012 was $193.9 million, up $13.2 million or 7.3%, for the same period in 2011. Salaries and employee benefits increased $5.6 million, or 5.6%, for the year ended December 31, 2012, compared with the same period in 2011. This increase was due primarily to increases in full-time-equivalent employees from acquisitions, merit increases, and increased pension expense. Professional fees and outside services increased $1.5 million, or 17.3%, for the year ended December 31, 2012 as compared to 2011. Data processing, communications, and occupancy expenses increased approximately $2.2 million collectively, or 7.7%, for the year ended December 31, 2012 as compared to 2011, due primarily to increased activity from recent expansion into new markets. The Company incurred approximately $2.6 million in merger related expenses for the year ended December 31, 2012, as compared to $0.8 million for the same period in 2011. These increases were partially offset by a decrease in Federal Deposit Insurance Corporation (“FDIC”) expenses of approximately $0.4 million for the year ended December 31, 2012 as


compared to the year ended December 31, 2011. This decrease was due to the FDIC redefining the deposit insurance assessment base effective the second quarter of 2011. In addition, advertising expenses were down approximately $0.6 in 2012 as compared with 2011 due in large part to expense reduction initiatives. Income tax expense for the year ended December 31, 2012 was $22.8 million, up from $21.3 million for the same period in 2011. The effective tax rate was 29.5% for the year ended December 31, 2012, compared to 26.9% for the same period in 2011. The relatively low effective tax rate in 2011 was driven primarily by a reduction in tax expense as a result of the settlement of a New York State tax audit during the fourth quarter of 2011.

Noninterest expense for the three months ended December 31, 2012 was $48.6 million, up $1.2 million or 2.5%, for the same period in 2011. Salaries and employee benefits increased $1.4 million, or 5.4%, for the three months ended December 31, 2012, compared with the same period in 2011. This increase was due primarily to increases in full-time-equivalent employees from acquisitions, merit increases, and increased pension expense. Occupancy expenses for the three months ended December 31, 2012 increased $0.3 million, or 7.5%, over the same period in 2011 primarily due to aforementioned expansion. These increases were partially offset by a decrease in advertising expenses of approximately $0.6 million for the three months ended December 31, 2012 as compared to the same period in 2011, due primarily to expense reduction initiatives. In addition, other operating expenses decreased $0.4 million for the three months ended December 31, 2012 as compared to the same period in 2011, due to various cost cutting initiatives. Income tax expense for the three month period ended December 31, 2012 was $5.8 million, up from $3.9 million for the same period in 2011. The effective tax rate was 30.5% for the three months ended December 31, 2012, compared to 22.22% for the same period in 2011. The relatively low effective tax rate in 2011 was driven primarily by the aforementioned tax audit settlement.

Balance Sheet

Total assets were $6.0 billion at December 31, 2012, up $443.9 million or 7.9% from December 31, 2011. Loans were $4.3 billion at December 31, 2012, up $477.4 million from December 31, 2011. Total deposits were $4.8 billion at December 31, 2012, up $417.2 million from December 31, 2011. Stockholders’ equity was $582.3 million, representing a total equity-to-total assets ratio of 9.64% at December 31, 2012, compared with $538.1 million or a total equity-to-total assets ratio of 9.61% at December 31, 2011.

Stock Repurchase Program

Under previously disclosed stock repurchase plans, the Company purchased 769,568 shares of its common stock during the year ended December 31, 2012, for a total of $15.5 million at an average price of $20.13 per share. At December 31, 2012, there were 748,013 shares available for repurchase under a previously disclosed repurchase plan, which expires on December 31, 2013.

Dividend

The NBT Board of Directors declared a 2013 first-quarter cash dividend of $0.20 per share at a meeting held today. The dividend will be paid on March 15, 2013 to shareholders of record as of March 1, 2013.

Corporate Overview

NBT Bancorp Inc. is a financial holding company headquartered in Norwich, N.Y., with total assets of $6.0 billion at December 31, 2012. The company primarily operates through NBT Bank, N.A., a full-service community bank with three divisions,


and through two financial services companies. NBT Bank, N.A. has 135 locations, including 95 NBT Bank offices in upstate New York, northwestern Vermont and western Massachusetts, 35 Pennstar Bank offices in northeastern Pennsylvania, and 5 Hampshire First Bank offices in southern New Hampshire. EPIC Advisors, Inc., based in Rochester, N.Y., is a full-service 401(k) plan recordkeeping firm. Mang Insurance Agency, LLC, based in Norwich, N.Y., is a full-service insurance agency. More information about NBT and its divisions can be found on the Internet at: www.nbtbancorp.com, www.nbtbank.com, www.pennstarbank.com, www.hampshirefirst.com, www.epic1st.com and www.manginsurance.com.

Forward-Looking Statements

This news release contains forward-looking statements. These forward-looking statements involve risks and uncertainties and are based on the beliefs and assumptions of the management of NBT Bancorp and its subsidiaries and on the information available to management at the time that these statements were made. There are a number of factors, many of which are beyond NBT’s control, that could cause actual conditions, events or results to differ significantly from those described in the forward-looking statements. Factors that may cause actual results to differ materially from those contemplated by such forward-looking statements include, among others, the following possibilities: (1) competitive pressures among depository and other financial institutions may increase significantly; (2) revenues may be lower than expected; (3) changes in the interest rate environment may reduce interest margins; (4) general economic conditions, either nationally or regionally, may be less favorable than expected, resulting in, among other things, a deterioration in credit quality and/or a reduced demand for credit; (5) legislative or regulatory changes, including changes in accounting standards and tax laws, may adversely affect the businesses in which NBT is engaged; (6) competitors may have greater financial resources and develop products that enable such competitors to compete more successfully than NBT; (7) adverse changes may occur in the securities markets or with respect to inflation; (8) disruption of NBT’s business as a result of the announcement and pendency of the merger with Alliance Financial Corporation; (9) the risk that NBT’s and Alliance’s business may not be combined successfully, or such combination may take longer, cost more or otherwise be more difficult than expected; (10) operating costs, customer losses and business disruption following the merger, including adverse effects of relationships with employees, may be greater than expected; and (11) the risk that the anticipated benefits, costs savings and any other savings from the merger may not be fully realized or may take longer than expected to realize. Forward-looking statements speak only as of the date they are made. Except as required by law, NBT does not update forward-looking statements to reflect subsequent circumstances or events.


Page 7 of 13

 

NBT Bancorp Inc. and Subsidiaries

SELECTED FINANCIAL HIGHLIGHTS

(unaudited)

 

     2012     2011     Net
Change
    Percent
Change
 
     (dollars in thousands, except per share data)              

Three Months Ended December 31,

        

Net Income

   $ 13,116      $ 13,722      ($ 606     -4

Diluted Earnings Per Share

   $ 0.39      $ 0.41      ($ 0.02     -5

Weighted Average Diluted

        

Common Shares Outstanding

     33,987,465        33,238,658        748,807        2

Return on Average Assets (1)

     0.86     0.97     -11 bps        -11

Return on Average Equity (1)

     9.01     10.09     -108 bps        -11

Return on Average Tangible Common Equity (1)(3)

     13.25     14.00     -75 bps        -5

Net Interest Margin (2)

     3.83     3.98     -15 bps        -4

Years Ended December 31,

        

Net Income

   $ 54,558      $ 57,901      ($ 3,343     -6

Diluted Earnings Per Share

   $ 1.62      $ 1.71      ($ 0.09     -5

Weighted Average Diluted

        

Common Shares Outstanding

     33,718,718        33,923,645        (204,927     -1

Return on Average Assets

     0.93     1.06     -13 bps        -12

Return on Average Equity

     9.72     10.73     -101 bps        -9

Return on Average Tangible Common Equity (3)

     14.14     14.75     -61 bps        -4

Net Interest Margin (2)

     3.86     4.09     -23 bps        -6

 

     December 31,     December 31,  
     2012     2011  

Asset Quality

    

Nonaccrual Loans

   $ 39,676      $ 38,290   

90 Days Past Due and Still Accruing

   $ 2,448      $ 3,190   

Total Nonperforming Loans

   $ 42,124      $ 41,480   

Other Real Estate Owned

   $ 2,276      $ 2,160   

Total Nonperforming Assets

   $ 44,400      $ 43,640   

Allowance for Loan Losses

   $ 69,334      $ 71,334   

Allowance for Loan Losses to Total Loans

     1.62     1.88

Total Nonperforming Loans to Total Loans

     0.98     1.09

Total Nonperforming Assets to Total Assets

     0.73     0.78

Past Due Loans to Total Loans

     0.71     0.89

Allowance for Loan Losses to Total Nonperforming Loans

     164.60     171.97

Net Charge-Offs to Average Loans

     0.55     0.56

Capital

    

Equity to Assets

     9.64     9.61

Book Value Per Share

   $ 17.24      $ 16.23   

Tangible Book Value Per Share

   $ 12.23      $ 11.70   

Tier 1 Leverage Ratio

     8.54     8.74

Tier 1 Capital Ratio

     10.82     11.56

Total Risk-Based Capital Ratio

     12.07     12.81

 

     2012      2011  
     High      Low      High      Low  

Quarterly Common Stock Price

           

Quarter End

           

March 31

   $ 24.10      $ 20.75       $ 24.98      $ 21.55   

June 30

   $ 22.50       $ 19.19       $ 23.32       $ 20.62   

September 30

   $ 22.89       $ 19.91       $ 23.25       $ 17.05   

December 31

   $ 22.45       $ 18.92       $ 22.63       $ 17.47   

 

(1) Annualized
(2) Calculated on a FTE basis
(3) Excludes amortization of intangible assets (net of tax) from net income and intangible assets from total equity


Page 8 of 13

 

NBT Bancorp Inc. and Subsidiaries

Consolidated Balance Sheets (unaudited)

   December 31,
2012
     December 31,
2011
 
(in thousands)              

ASSETS

     

Cash and due from banks

   $ 157,094       $ 128,517   

Short term interest bearing accounts

     6,574         864   

Securities available for sale, at fair value

     1,147,999         1,244,619   

Securities held to maturity (fair value of $61,535 and $72,198 at December 30, 2012 and 2011, respectively)

     60,563         70,811   

Trading securities

     3,918         3,062   

Federal Reserve and Federal Home Loan Bank stock

     29,920         27,020   

Loans

     4,277,616         3,800,203   

Less allowance for loan losses

     69,334         71,334   
  

 

 

    

 

 

 

Net loans

     4,208,282         3,728,869   

Premises and equipment, net

     77,875         74,541   

Goodwill

     152,373         132,029   

Intangible assets, net

     16,962         18,194   

Bank owned life insurance

     80,702         77,626   

Other assets

     99,997         92,254   
  

 

 

    

 

 

 

TOTAL ASSETS

   $ 6,042,259       $ 5,598,406   
  

 

 

    

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

     

Deposits:

     

Demand (noninterest bearing)

   $ 1,242,712       $ 1,052,906   

Savings, NOW, and money market

     2,558,376         2,381,116   

Time

     983,261         933,127   
  

 

 

    

 

 

 

Total deposits

     4,784,349         4,367,149   

Short-term borrowings

     162,941         181,592   

Long-term debt

     367,492         370,344   

Trust preferred debentures

     75,422         75,422   

Other liabilities

     69,782         65,789   
  

 

 

    

 

 

 

Total liabilities

     5,459,986         5,060,296   

Total stockholders’ equity

     582,273         538,110   
  

 

 

    

 

 

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

   $ 6,042,259       $ 5,598,406   
  

 

 

    

 

 

 


Page 9 of 13

 

      Three Months Ended      Years Ended  
NBT Bancorp Inc. and Subsidiaries    December 31,      December 31,  

Consolidated Statements of Income (unaudited)

   2012      2011      2012      2011  
(in thousands, except per share data)              

Interest, fee and dividend income:

           

Loans

   $ 53,924       $ 51,393       $ 208,458       $ 204,370   

Securities available for sale

     5,981         7,461         27,005         31,083   

Securities held to maturity

     549         661         2,378         2,886   

Other

     403         383         1,556         1,658   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total interest, fee and dividend income

     60,857         59,898         239,397         239,997   
  

 

 

    

 

 

    

 

 

    

 

 

 

Interest expense:

           

Deposits

     4,327         5,330         18,848         23,020   

Short-term borrowings

     39         39         188         205   

Long-term debt

     3,627         3,621         14,428         14,404   

Trust preferred debentures

     411         409         1,730         2,092   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total interest expense

     8,404         9,399         35,194         39,721   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net interest income

     52,453         50,499         204,203         200,276   

Provision for loan losses

     6,940         5,576         20,269         20,737   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net interest income after provision for loan losses

     45,513         44,923         183,934         179,539   
  

 

 

    

 

 

    

 

 

    

 

 

 

Noninterest income:

           

Insurance and other financial services revenue

     5,363         4,918         22,387         20,843   

Service charges on deposit accounts

     4,687         5,405         18,225         21,464   

ATM and debit card fees

     2,955         2,911         12,358         11,642   

Retirement plan administration fees

     2,635         2,184         10,097         8,918   

Trust

     2,489         2,480         9,172         8,864   

Bank owned life insurance income

     849         716         3,077         3,085   

Net securities gains

     21         52         599         150   

Other

     2,963         1,464         11,412         5,345   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest income

     21,962         20,130         87,327         80,311   
  

 

 

    

 

 

    

 

 

    

 

 

 

Noninterest expense:

           

Salaries and employee benefits

     26,457         25,105         104,815         99,212   

Occupancy

     4,265         3,967         17,415         16,363   

Data processing and communications

     3,396         3,186         13,437         12,271   

Professional fees and outside services

     2,615         2,552         10,463         8,921   

Equipment

     2,403         2,206         9,627         8,864   

Office supplies and postage

     1,647         1,655         6,489         6,073   

FDIC expenses

     1,020         886         3,832         4,267   

Advertising

     581         1,174         2,889         3,460   

Amortization of intangible assets

     864         760         3,394         3,046   

Loan collection and other real estate owned

     509         793         2,560         2,631   

Merger

     713         649         2,608         804   

Other operating

     4,122         4,479         16,358         14,764   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest expense

     48,592         47,412         193,887         180,676   
  

 

 

    

 

 

    

 

 

    

 

 

 

Income before income taxes

     18,883         17,641         77,374         79,174   

Income taxes

     5,767         3,919         22,816         21,273   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net income

   $ 13,116       $ 13,722       $ 54,558       $ 57,901   
  

 

 

    

 

 

    

 

 

    

 

 

 

Earnings Per Share:

           

Basic

   $ 0.39       $ 0.42       $ 1.63       $ 1.72   

Diluted

   $ 0.39       $ 0.41       $ 1.62       $ 1.71   


Page 10 of 13

 

NBT Bancorp Inc. and Subsidiaries

Quarterly Consolidated Statements of Income (unaudited)

   4Q
2012
     3Q
2012
     2Q
2012
     1Q
2012
     4Q
2011
 
(in thousands, except per share data)                                   

Interest, fee and dividend income:

              

Loans

   $ 53,924       $ 53,817       $ 50,509       $ 50,208       $ 51,393   

Securities available for sale

     5,981         6,550         7,108         7,366         7,461   

Securities held to maturity

     549         572         617         640         661   

Other

     403         348         413         392         383   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total interest, fee and dividend income

     60,857         61,287         58,647         58,606         59,898   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Interest expense:

              

Deposits

     4,327         4,544         4,834         5,143         5,330   

Short-term borrowings

     39         60         48         41         39   

Long-term debt

     3,627         3,640         3,580         3,581         3,621   

Trust preferred debentures

     411         436         434         449         409   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total interest expense

     8,404         8,680         8,896         9,214         9,399   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net interest income

     52,453         52,607         49,751         49,392         50,499   

Provision for loan losses

     6,940         4,755         4,103         4,471         5,576   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net interest income after provision for loan losses

     45,513         47,852         45,648         44,921         44,923   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Noninterest income:

              

Insurance and other financial services revenue

     5,363         5,591         5,279         6,154         4,918   

Service charges on deposit accounts

     4,687         4,626         4,571         4,341         5,405   

ATM and debit card fees

     2,955         3,378         3,063         2,962         2,911   

Retirement plan administration fees

     2,635         2,718         2,411         2,333         2,184   

Trust

     2,489         2,242         2,312         2,129         2,480   

Bank owned life insurance income

     849         639         618         971         716   

Net securities gains

     21         26         97         455         52   

Other

     2,963         2,407         2,331         3,711         1,464   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest income

     21,962         21,627         20,682         23,056         20,130   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Noninterest expense:

              

Salaries and employee benefits

     26,457         26,641         24,992         26,725         25,105   

Occupancy

     4,265         4,437         4,222         4,491         3,967   

Data processing and communications

     3,396         3,352         3,431         3,258         3,186   

Professional fees and outside services

     2,615         2,735         2,388         2,725         2,552   

Equipment

     2,403         2,435         2,409         2,380         2,206   

Office supplies and postage

     1,647         1,597         1,574         1,671         1,655   

FDIC expenses

     1,020         939         942         931         886   

Advertising

     581         701         805         802         1,174   

Amortization of intangible assets

     864         870         841         819         760   

Loan collection and other real estate owned

     509         614         799         638         793   

Merger

     713         558         826         511         649   

Other operating

     4,122         4,552         4,161         3,523         4,479   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total noninterest expense

     48,592         49,431         47,390         48,474         47,412   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Income before income taxes

     18,883         20,048         18,940         19,503         17,641   

Income taxes

     5,767         5,513         5,683         5,853         3,919   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income

   $ 13,116       $ 14,535       $ 13,257       $ 13,650       $ 13,722   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Earnings per share:

              

Basic

   $ 0.39       $ 0.43       $ 0.40       $ 0.41       $ 0.42   

Diluted

   $ 0.39       $ 0.43       $ 0.40       $ 0.41       $ 0.41   


Page 11 of 13

 

Three Months ended December 31,    2012     2011  

(dollars in thousands)

   Average
Balance
     Interest      Yield/
Rates
    Average
Balance
     Interest      Yield/
Rates
 

ASSETS

                

Short-term interest bearing accounts

   $ 72,660       $ 48         0.26   $ 110,871       $ 79         0.28

Securities available for sale (1)(2)

     1,123,110         6,420         2.27     1,174,960         7,988         2.70

Securities held to maturity (1)

     60,651         826         5.42     72,354         997         5.47

Investment in FRB and FHLB Banks

     29,801         356         4.75     27,021         306         4.49

Loans (3)

     4,264,680         54,141         5.05     3,758,834         51,640         5.45
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest earning assets

   $ 5,550,902       $ 61,791         4.43   $ 5,144,040       $ 61,010         4.71
     

 

 

         

 

 

    

Other assets

     503,124              452,623         
  

 

 

         

 

 

       

Total assets

   $ 6,054,026            $ 5,596,663         
  

 

 

         

 

 

       

LIABILITIES AND STOCKHOLDERS’ EQUITY

                

Money market deposit accounts

   $ 1,149,248       $ 408         0.14   $ 1,067,130       $ 655         0.24

NOW deposit accounts

     752,737         467         0.25     740,529         568         0.30

Savings deposits

     694,226         131         0.08     614,030         119         0.08

Time deposits

     1,006,581         3,321         1.31     919,766         3,988         1.72
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest bearing deposits

   $ 3,602,792       $ 4,327         0.48   $ 3,341,455       $ 5,330         0.63

Short-term borrowings

     150,372         39         0.10     154,286         39         0.10

Trust preferred debentures

     75,422         411         2.17     75,422         409         2.15

Long-term debt

     367,312         3,627         3.93     370,346         3,621         3.88
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest bearing liabilities

   $ 4,195,898       $ 8,404         0.80   $ 3,941,509       $ 9,399         0.95
     

 

 

            

Demand deposits

     1,210,440              1,043,285         

Other liabilities

     68,477              72,315         

Stockholders’ equity

     579,211              539,554         
  

 

 

         

 

 

       

Total liabilities and stockholders’ equity

   $ 6,054,026            $ 5,596,663         
  

 

 

         

 

 

       

Net interest income (FTE)

        53,387              51,611      
     

 

 

         

 

 

    

Interest rate spread

           3.63           3.76

Net interest margin

           3.83           3.98

Taxable equivalent adjustment

        934              1,112      
     

 

 

         

 

 

    

Net interest income

      $ 52,453            $ 50,499      
     

 

 

         

 

 

    

 

(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


Page 12 of 13

 

Years ended December 31,    2012     2011  

(dollars in thousands)

   Average
Balance
     Interest      Yield/
Rates
    Average
Balance
     Interest      Yield/
Rates
 
                

ASSETS

                

Short-term interest bearing accounts

   $ 66,207       $ 179         0.27   $ 101,224       $ 269         0.27

Securities available for sale (1)(2)

     1,177,969         28,904         2.45     1,123,215         33,319         2.97

Securities held to maturity (1)

     65,582         3,583         5.46     81,558         4,350         5.33

Investment in FRB and FHLB Banks

     28,358         1,378         4.86     27,089         1,389         5.13

Loans (3)

     4,053,420         209,370         5.17     3,677,931         205,318         5.58
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest earning assets

   $ 5,391,536       $ 243,414         4.51   $ 5,011,017       $ 244,645         4.88
     

 

 

         

 

 

    

Other assets

     483,248              434,924         
  

 

 

         

 

 

       

Total assets

   $ 5,874,784            $ 5,445,941         
  

 

 

         

 

 

       

LIABILITIES AND STOCKHOLDERS’ EQUITY

                

Money market deposit accounts

   $ 1,116,583       $ 2,054         0.18   $ 1,070,003       $ 3,592         0.34

NOW deposit accounts

     709,889         1,854         0.26     685,542         2,313         0.34

Savings deposits

     680,092         522         0.08     602,918         635         0.11

Time deposits

     993,117         14,418         1.45     913,330         16,480         1.80
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest bearing deposits

   $ 3,499,681       $ 18,848         0.54   $ 3,271,793       $ 23,020         0.70

Short-term borrowings

     165,742         188         0.11     153,965         205         0.13

Trust preferred debentures

     75,422         1,730         2.29     75,422         2,092         2.77

Long-term debt

     368,270         14,428         3.92     370,035         14,404         3.89
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest bearing liabilities

   $ 4,109,115       $ 35,194         0.86   $ 3,871,215       $ 39,721         1.03
     

 

 

            

Demand deposits

     1,139,896              966,282         

Other liabilities

     64,551              69,063         

Stockholders’ equity

     561,222              539,381         
  

 

 

         

 

 

       

Total liabilities and stockholders’ equity

   $ 5,874,784            $ 5,445,941         
  

 

 

         

 

 

       

Net interest income (FTE)

        208,220              204,924      
     

 

 

         

 

 

    

Interest rate spread

           3.65           3.85

Net interest margin

           3.86           4.09

Taxable equivalent adjustment

        4,017              4,648      
     

 

 

         

 

 

    

Net interest income

      $ 204,203            $ 200,276      
     

 

 

         

 

 

    

 

(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


Page 13 of 13

 

NBT Bancorp Inc. and Subsidiaries

Loans (Unaudited)

 

(In thousands)

   December  31,
2012
     December  31,
2011
 
     

Residential real estate mortgages

   $ 651,107       $ 581,511   

Commercial

     694,799         611,298   

Commercial real estate mortgages

     1,072,807         888,879   

Real estate construction and development

     123,078         93,977   

Agricultural and agricultural real estate mortgages

     112,687         108,423   

Consumer

     1,047,856         946,470   

Home equity

     575,282         569,645   
  

 

 

    

 

 

 

Total loans

   $ 4,277,616       $ 3,800,203