NBT Bancorp Inc. Announces Year-to-Date Net Income of $44.2 Million, Up 2.8% From Last Year; Declares Cash Dividend; Closes Previously Announced Massachusetts Branch Deal


NORWICH, N.Y., Oct. 24, 2011 (GLOBE NEWSWIRE) -- NBT Bancorp Inc. (NBT) (Nasdaq:NBTB) reported today net income for the nine months ended September 30, 2011 was $44.2 million, up $1.2 million, or 2.8%, from the nine months ended September 30, 2010. Net income per diluted share for the nine months ended September 30, 2011 was $1.29 per share, up from $1.25 per diluted share for the nine months ended September 30, 2010. Annualized return on average assets and return on average equity were 1.09% and 10.95%, respectively, for the nine months ended September 30, 2011, compared with 1.05% and 11.01%, respectively, for the nine months ended September 30, 2010.  Net interest margin (on a fully taxable equivalent basis ("FTE")) was 4.13% for the nine months ended September 30, 2011, down 4 basis points ("bps") from 4.17% for the nine months ended September 30, 2010. 

Net income for the three months ended September 30, 2011 was $15.2 million, up $0.6 million, or 4.4%, from the three months ended September 30, 2010. Net income per diluted share for the three months ended September 30, 2011 was $0.45 per share, up from $0.42 per diluted share for the three months ended September 30, 2010.  Annualized return on average assets and return on average equity were 1.12% and 11.21%, respectively, for the three months ended September 30, 2011, compared with 1.07% and 10.89%, respectively, for the three months ended September 30, 2010.  Net interest margin (FTE) was 4.14% for the three months ended September 30, 2011, down slightly from 4.15% for the three months ended September 30, 2010.

Key items for 2011 include:

  • Diluted earnings per share of $1.29 for the first nine months of 2011 was the second highest in the Company's history; second to $1.34 for the same period in 2008.
     
  • Net interest margin was 4.13% for the first nine months of 2011, down from 4.17% for the same period of 2010, a result of the continued low rate environment on loans and investments.
     
  • Net charge-offs were 0.55% of average loans and leases for the first nine months of 2011, down 10 bps from the first nine months of 2010; provision for loan and lease losses was down $7.9 million for the same period.
     
  • Continued strategic expansion with the successful acquisition and conversion of four branches in Berkshire County, Massachusetts on October 21, 2011.

"Through our ongoing focus on our customers and our people, we have again delivered a strong performance with near-record earnings for the first three quarters of the year," said NBT President and CEO Marty Dietrich. "We also continue to seek out opportunities for strategic investments to secure our future success, including enhancements to our branch banking network. In the past four weeks, we have opened a total of seven new NBT Bank locations, including our Utica Financial Center and new branch offices in Binghamton, N.Y. and Essex, Vt. Today marks our first day of business in the state of Massachusetts with the successful acquisition and conversion of four new locations in Berkshire County. We're pleased to expand delivery of our unique brand of community banking in and to these markets and are confident the efforts of our banking professionals will be well received."

Loan and Lease Quality and Provision for Loan and Lease Losses

The provision for loan and lease losses was $15.2 million for the first nine months of 2011, down $7.9 million from the $23.1 million recorded in the first nine months of 2010. Net charge-offs were $15.1 million for the first nine months of 2011 representing 0.55% (annualized) of average loans and leases for the period versus $17.8 million, or 0.65% (annualized) of average loans and leases for the first nine months of 2010.

The provision for loan and lease losses was $5.2 million for the third quarter of 2011, down from $7.5 million recorded in the third quarter of 2010. Net charge-offs were $4.3 million for the third quarter of 2011 representing 0.47% (annualized) of average loans and leases for the quarter versus $6.0 million, or 0.65% (annualized) of average loans and leases for the third quarter of 2010. While there has been general improvement in asset quality indicators, the current quarter provision includes additional provisions as a result of the September flooding in the Company's geographic footprint. 

Nonperforming loans were $44.3 million at September 30, 2011, down slightly from $44.8 million at December 31, 2010. Past due loans were down to 0.68% of total loans at September 30, 2011 from 0.86% at December 31, 2010. The allowance for loan and lease losses was $71.3 million at September 30, 2011, relatively flat compared to $71.2 million at December 31, 2010. The allowance for loan and lease losses represented 1.92% of loans and leases at September 30, 2011, compared to 1.97% at December 31, 2010. 

Net Interest Income

Net interest income was $149.8 million for the nine months ended September 30, 2011, down 1.5% compared with $152.0 million for the nine months ended September 30, 2010.  The Company's FTE net interest margin was 4.13% for the nine months ended September 30, 2011, down from 4.17% for the nine months ended September 30, 2010. 

While the yield on interest bearing liabilities decreased 31 bps, the yield on interest earning assets declined 33 bps, resulting in slight margin compression for the nine months ended September 30, 2011, compared to the same period for 2010. The yield on securities available for sale was 3.06% for the nine months ended September 30, 2011, as compared with 3.74% for the nine months ended September 30, 2010. The yield on loans and leases was 5.63% for the nine months ended September 30, 2011, as compared with 5.92% for the nine months ended September 30, 2010. The yield on time deposits was 1.83% for the nine months ended September 30, 2011, as compared with 2.10% for the nine months ended September 30, 2010. The yield on money market deposit accounts was 0.37% for the nine months ended September 30, 2011, as compared with 0.62% for the nine months ended September 30, 2010.

Net interest income was $50.4 million for the three months ended September 30, 2011, down 0.5% compared with $50.6 million for the three months ended September 30, 2010.  The Company's FTE net interest margin was 4.14% for the three months ended September 30, 2011, down slightly from 4.15% for the three months ended September 30, 2010. 

While the yield on interest bearing liabilities decreased 28 bps, the yield on interest earning assets declined 27 bps, resulting in a fairly stable margin for the three months ended September 30, 2011 as compared with the three months ended September 30, 2010. The yield on securities available for sale was 2.95% for the three months ended September 30, 2011, as compared with 3.49% for the three months ended September 30, 2010. The yield on loans and leases was 5.51% for the three months ended September 30, 2011, as compared with 5.85% for the three months ended September 30, 2010.  The yield on time deposits was 1.75% for the three months ended September 30, 2011, as compared with 2.00% for the three months ended September 30, 2010. The yield on money market deposit accounts was 0.31% for the three months ended September 30, 2011, as compared with 0.53% for the three months ended September 30, 2010. 

Noninterest Income

Noninterest income for the nine months ended September 30, 2011 was $60.2 million, down slightly from $61.7 million for the same period in 2010. Insurance and other financial services revenue increased approximately $1.4 million for the nine months ended September 30, 2011, as compared to the nine months ended September 30, 2010, due primarily to the acquisition of an insurance agency during the second quarter of 2011 and an increase in brokerage commission revenue due to new business. ATM and debit card fees increased approximately $1.2 million for the nine months ended September 30, 2011, as compared to the nine months ended September 30, 2010 due to an increase in card usage as well as a change in the fee structure on foreign ATM transactions. Trust revenue increased approximately $0.9 million for the nine months ended September 30, 2011, as compared to the nine months ended September 30, 2010, due primarily to the addition of new business generated from markets where we have recently expanded, and an increase in the fair market value of trust assets under administration.    These increases were offset by a decrease in service charges on deposit accounts of approximately $2.3 million, or 12.6%, for the nine months ended September 30, 2011, as compared with the same period in 2010. The decrease in service charges was the result of a decrease in overdraft activity due to the effects of implementing new regulations regarding overdraft fees in the third quarter of 2010, as well as the current state of the economy. In addition, retirement plan administration fees decreased by $0.9 million, or 11.4%, for the nine months ended September 30, 2011 as compared to the same period in 2010, driven by the loss of one client in the fourth quarter of 2010. This decrease was partially offset by increases from new business and market-based fees during 2011. Net securities gains decreased by $1.1 million for the nine months ended September 30, 2011 as compared to the same period in 2010 due to gains on certain securities sales in 2010.

Noninterest income for the three months ended September 30, 2011 was $20.2 million, down slightly from $21.0 million for the same period in 2010. Insurance and other financial services revenue increased approximately $0.5 million for the three months ended September 30, 2011, as compared to the three months ended September 30, 2010, due primarily to the aforementioned acquisition of an insurance agency during the second quarter of 2011. ATM and debit card fees also increased approximately $0.5 million for the three months ended September 30, 2011, as compared to the three months ended September 30, 2010 due to an increase in card usage as well as a change in the fee structure on foreign ATM transactions. Trust revenue increased approximately $0.3 million for the three months ended September 30, 2011, as compared to the three months ended September 30, 2010, due primarily to the addition of new business generated from markets where we have recently expanded, and an increase in the fair market value of trust assets under administration.    These increases were offset by a decrease in service charges on deposit accounts of approximately $0.4 million, or 7.1%, for the three months ended September 30, 2011, as compared with the same period in 2010. The decrease in service charges was the result of a decrease in overdraft activity due to the current state of the economy. In addition, retirement plan administration fees decreased by $0.3 million, or 12.1%, for the three months ended September 30, 2011 as compared to the same period in 2010, driven by the loss of one client in the fourth quarter of 2010. This decrease was partially offset by increases from new business and market-based fees during 2011. Net securities gains decreased by $1.1 million for the three months ended September 30, 2011 as compared to the same period in 2010 due to gains on certain securities sales during the third quarter of 2010.   

Noninterest Expense and Income Tax Expense

Noninterest expense for the nine months ended September 30, 2011 was $133.3 million, up from $131.0 million, or 1.7%, for the same period in 2010. Salaries and employee benefits increased $3.6 million, or 5.1%, for the nine months ended September 30, 2011, compared with the same period in 2010. This increase was due primarily to increases in full-time-equivalent employees, merit increases and other employee benefits. In addition, occupancy expenses increased approximately $0.9 million for the nine months ended September 30, 2011, as compared to the same period in 2010, primarily due to continued branch expansion and expenses related to the harsh winter. Other operating expenses increased approximately $0.9 million for the nine months ended September 30, 2011, as compared to the same period in 2010, primarily as a result of flood and merger related expenses during the third quarter of 2011. These increases were partially offset by a decrease in Federal Deposit Insurance Corporation (FDIC) premium expenses of approximately $1.4 million for the first nine months of 2011 as compared to the same period in 2010 due to the FDIC redefining the deposit insurance assessment base. In addition, the Company incurred a debt prepayment penalty of $1.2 million to pay off long-term debt during the third quarter of 2010, while no prepayment penalties were incurred for the same period in 2011. Data processing and communications expenses decreased approximately $0.4 million for the nine months ended September 30, 2011, as compared to the nine months ended September 30, 2010. This decrease was due to the renegotiation of a data processing contract resulting in a decrease in processing fees. In addition, loan collection and other real estate owned expenses decreased approximately $0.4 million for the nine months ended September 30, 2011, as compared to the nine months ended September 30, 2010, due primarily to a reduction in properties classified as other real estate owned resulting in a reduction in maintenance expenses on those properties.   Income tax expense for the nine month period ended September 30, 2011 was $17.4 million, up from $16.5 million for the same period in 2010. The effective tax rate was 28.2% for the nine months ended September 30, 2011, as compared to 27.8% for the same period in 2010.   

Noninterest expense for the three months ended September 30, 2011 was $45.0 million, up slightly from $44.7 million, or 0.8%, for the same period in 2010. Salaries and employee benefits increased $1.0 million, or 4.1%, for the three months ended September 30, 2011, compared with the same period in 2010. This increase was due primarily to increases in full-time-equivalent employees, merit increases and other employee benefits. Other operating expenses increased approximately $0.6 million for the three months ended September 30, 2011, as compared to the same period in 2010, primarily as a result of flood and merger related expenses during the third quarter of 2011. These increases were offset by a decrease in FDIC premium expenses of approximately $0.7 million for the three months ended September 30, 2011 as compared to the same period in 2010, due to the aforementioned redefined deposit insurance assessment base. In addition, the Company incurred a debt prepayment penalty of $1.2 million to pay off long-term debt during the third quarter of 2010, while no prepayment penalties were incurred for the same period in 2011. Income tax expense for the three month period ended September 30, 2011 was $5.1 million, up from $4.8 million for the same period in 2010. The effective tax rate was 25.2% for the three months ended September 30, 2011, as compared to 24.9% for the same period in 2010. During the three months ended September 30, 2011, a reduction in the Company's tax provision was driven by a reduction of tax reserves of $0.8 million, no longer required due to the expiration of the related statute of limitations.

Balance Sheet

Total assets were $5.5 billion at September 30, 2011 and $5.3 billion at December 31, 2010.  Loans and leases were $3.7 billion at September 30, 2011, up $98.1 million from December 31, 2010. Total deposits were $4.3 billion at September 30, 2011, up $130.7 million from December 31, 2010. Stockholders' equity was $538.8 million, representing a total equity-to-total assets ratio of 9.84% at September 30, 2011, compared with $533.6 million or a total equity-to-total assets ratio of 9.99% at December 31, 2010.  

Stock Repurchase Program

Under previously disclosed stock repurchase plans, the Company purchased 1,458,609 shares of its common stock during the nine month period ended September 30, 2011, for a total of $30.5 million at an average price of $20.91 per share. On July 25, 2011, the NBT Board of Directors authorized a new repurchase program for NBT to repurchase up to 1,000,000 shares (approximately 3%) of its outstanding common stock, effective July 25, 2011, as market conditions warrant in open market and privately negotiated transactions. At September 30, 2011, there were 517,581 shares available for repurchase under this plan, which expires on December 31, 2013.  On October 24, 2011, the NBT Board of Directors authorized a new repurchase program for NBT to repurchase up to an additional 1,000,000 shares (approximately 3%) of its outstanding common stock, effective October 24, 2011, as market conditions warrant in open market and privately negotiated transactions. This plan expires on December 31, 2013.

Dividend Declared

The NBT Board of Directors declared a 2011 fourth-quarter cash dividend of $0.20 per share at a meeting held today. The dividend will be paid on December 15, 2011 to shareholders of record as of December 1, 2011.

Branch Acquisition

On October 21, 2011, NBT Bank, N.A. ("NBT Bank"), the wholly owned national bank subsidiary of NBT Bancorp Inc., acquired from Berkshire Hills Bancorp, Inc. ("Berkshire Hills") approximately $147 million of deposits, $46 million in loans and four Berkshire County, Massachusetts bank branches located in the towns of Great Barrington, Lee, Pittsfield, and North Adams.

Corporate Overview

NBT Bancorp Inc. is a financial holding company headquartered in Norwich, N.Y., with total assets of $5.5 billion at September 30, 2011.  The company primarily operates through NBT Bank, N.A., a full-service community bank with two divisions, and through two financial services companies. As of the date of this release, NBT Bank, N.A. has 129 locations, including 86 NBT Bank offices in upstate New York, four NBT Bank offices in Berkshire County, Massachusetts, three NBT Bank offices in northwestern Vermont and 36 Pennstar Bank offices in northeastern Pennsylvania . 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.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; and (7) adverse changes may occur in the securities markets or with respect to inflation. Forward-looking statements speak only as of the date they are made. Except as required by law, NBT does not undertake to update forward-looking statements to reflect subsequent circumstances or events.

  NBT Bancorp Inc. and Subsidiaries    
  SELECTED FINANCIAL HIGHLIGHTS    
  (unaudited)    
  2011 2010 Net
Change
Percent
Change
  (dollars in thousands, except per share data)    
         
Three Months Ended September 30,        
Net Income $15,217 $14,570 $647 4%
Diluted Earnings Per Share $0.45 $0.42 $0.03 7%
Weighted Average Diluted         
Common Shares Outstanding 33,567,564 34,512,724 (945,160) -3%
Return on Average Assets (1) 1.12% 1.07% 5 bp 5%
Return on Average Equity (1) 11.21% 10.89% 32 bp 3%
Net Interest Margin (2) 4.14% 4.15% -1 bp 0%
         
Nine Months Ended September 30,        
Net Income $44,179 $42,970 $1,209 3%
Diluted Earnings Per Share $1.29 $1.25 $0.04 3%
Weighted Average Diluted         
Common Shares Outstanding 34,159,833 34,482,097 (322,264) -1%
Return on Average Assets 1.09% 1.05% 4 bp 4%
Return on Average Equity 10.95% 11.01% -6 bp -1%
Net Interest Margin (2) 4.13% 4.17% -4 bp -1%
         
Asset Quality  September 30,
2011
December 31,
2010
   
Nonaccrual Loans $39,752 $42,467    
90 Days Past Due and Still Accruing $4,525 $2,325    
Total Nonperforming Loans $44,277 $44,792    
Other Real Estate Owned $650 $901    
Total Nonperforming Assets $44,927 $45,693    
Past Due Loans $25,046 $31,004    
Potential Problem Loans $96,688 $82,247    
Allowance for Loan and Lease Losses $71,334 $71,234    
Year-to-Date (YTD) Net Charge-Offs $15,061 $25,125    
Allowance for Loan and Lease Losses to Total Loans and Leases 1.92% 1.97%    
Total Nonperforming Loans to Total Loans and Leases 1.19% 1.24%    
Total Nonperforming Assets to Total Assets 0.82% 0.86%    
Past Due Loans to Total Loans and Leases 0.68% 0.86%    
Allowance for Loan and Lease Losses to Total Nonperforming Loans 161.11% 159.03%    
Net Charge-Offs to YTD Average Loans and Leases 0.55% 0.69%    
         
Capital        
Equity to Assets 9.84% 9.99%    
Book Value Per Share $16.28 $15.51    
Tangible Book Value Per Share $12.24 $11.67    
Tier 1 Leverage Ratio 9.21% 9.16%    
Tier 1 Capital Ratio 12.00% 12.44%    
Total Risk-Based Capital Ratio 13.25% 13.70%    
         
Quarterly Common Stock Price 2011 2010
Quarter End   High  Low   High  Low
March 31 $24.98 $21.55 $23.99 $19.15
June 30 $23.32 $20.62 $25.96 $20.21
September 30 $23.25 $17.05 $23.06 $19.27
December 31     $24.96 $21.41
         
(1) Annualized        
(2) Calculated on a FTE basis        
       
  NBT Bancorp Inc. and Subsidiaries    
  SELECTED FINANCIAL HIGHLIGHTS    
  (unaudited)    
         
  September 30,
2011
December 31,
2010
Net
Change
Percent
Change
  (dollars in thousands, except per share data)    
Balance Sheet        
Loans and Leases $3,708,090 $3,610,006 $98,084 3%
Earning Assets $5,015,891 $4,914,972 $100,919 2%
Total Assets $5,478,451 $5,338,856 $139,595 3%
Deposits $4,265,064 $4,134,352 $130,712 3%
Stockholders' Equity $538,848 $533,572 $5,276 1%
         
  2011 2010    
Average Balances  (dollars in thousands, except per share data)    
Three Months Ended September 30,        
Loans and Leases $3,686,693 $3,631,637 $55,056  
Securities Available For Sale         
(excluding unrealized gains or losses) $1,120,083 $1,052,985 $67,098  
Securities Held To Maturity $74,482 $111,140 ($36,658)  
Trading Securities $3,214 $2,513 $701  
Regulatory Equity Investment $27,022 $30,638 ($3,616)  
Short-Term Interest Bearing Accounts $25,088 $132,734 ($107,646)  
Total Earning Assets $4,933,368 $4,959,134 ($25,766)  
Total Assets $5,375,643 $5,396,676 ($21,033)  
Interest Bearing Deposits $3,165,920 $3,281,560 ($115,640)  
Non-Interest Bearing Deposits $983,318 $827,358 $155,960  
Short-Term Borrowings  $172,370 $159,480 $12,890  
Long-Term Borrowings $445,771 $520,103 ($74,332)  
Total Interest Bearing Liabilities $3,784,061 $3,961,143 ($177,082)  
Stockholders' Equity $538,404 $530,585 $7,819  
         
Average Balances         
Nine Months Ended September 30,        
Loans and Leases $3,650,667 $3,637,532 $13,135  
Securities Available For Sale         
(excluding unrealized gains or losses) $1,105,777 $1,085,171 $20,606  
Securities Held To Maturity $84,660 $138,339 ($53,679)  
Trading Securities $3,129 $2,515 $614  
Regulatory Equity Investment $27,112 $32,840 ($5,728)  
Short-Term Interest Bearing Accounts $97,973 $121,211 ($23,238)  
Total Earning Assets $4,966,189 $5,015,093 ($48,904)  
Total Assets $5,395,148 $5,455,845 ($60,697)  
Interest Bearing Deposits $3,248,317 $3,343,001 ($94,684)  
Non-Interest Bearing Deposits $940,332 $789,160 $151,172  
Short-Term Borrowings  $153,857 $156,248 ($2,391)  
Long-Term Borrowings $445,352 $566,044 ($120,692)  
Total Interest Bearing Liabilities $3,847,526 $4,065,293 ($217,767)  
Stockholders' Equity $539,322 $521,861 $17,461  
     
NBT Bancorp Inc. and Subsidiaries  September 30,  December 31,
Consolidated Balance Sheets (unaudited) 2011 2010
(in thousands)    
     
ASSETS    
Cash and due from banks  $ 121,976  $ 99,673
Short term interest bearing accounts  69,969  69,119
Securities available for sale, at fair value   1,169,552  1,129,368
Securities held to maturity (fair value of $74,448and $98,759 at September 30, 2011 and December 31, 2010, respectively)  72,959  97,310
Trading securities  2,965  2,808
Federal Reserve and Federal Home Loan Bank stock  27,020  27,246
Loans and leases  3,708,090  3,610,006
Less allowance for loan and lease losses  71,334  71,234
 Net loans and leases 3,636,756 3,538,772
Premises and equipment, net  69,092  67,404
Goodwill  116,127  114,841
Intangible assets, net  17,620  17,543
Bank owned life insurance  77,669  75,301
Other assets  96,746  99,471
TOTAL ASSETS  $ 5,478,451  $ 5,338,856
     
LIABILITIES AND STOCKHOLDERS' EQUITY    
Deposits:    
 Demand (noninterest bearing)  $ 1,028,553  $ 911,741
 Savings, NOW, and money market  2,365,359  2,291,833
 Time  871,152  930,778
 Total deposits 4,265,064 4,134,352
Short-term borrowings  158,285  159,434
Long-term debt  370,347  369,874
Trust preferred debentures  75,422  75,422
Other liabilities  70,485  66,202
 Total liabilities 4,939,603 4,805,284
     
Total stockholders' equity  538,848  533,572
     
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY  $ 5,478,451  $ 5,338,856
     
  Three Months Ended Nine Months Ended
NBT Bancorp Inc. and Subsidiaries  September 30,  September 30,
Consolidated Statements of Income (unaudited) 2011 2010 2011 2010
(in thousands, except per share data)    
Interest, fee and dividend income:        
Loans and leases  $ 50,991  $ 53,301  $ 152,977  $ 160,496
Securities available for sale 7,771  8,621 23,622  28,223
Securities held to maturity 680  908 2,225  3,123
Other 342  482 1,275  1,547
Total interest, fee and dividend income  59,784  63,312  180,099  193,389
Interest expense:        
Deposits 5,352  7,174 17,690  23,627
Short-term borrowings 56  91 166  338
Long-term debt 3,621  4,374 10,783  14,289
Trust preferred debentures 394  1,046 1,683  3,106
Total interest expense  9,423  12,685  30,322  41,360
Net interest income  50,361  50,627  149,777  152,029
Provision for loan and lease losses 5,175  7,529 15,161  23,122
Net interest income after provision for loan and lease losses  45,186  43,098  134,616  128,907
Noninterest income:        
Trust 2,090  1,786 6,384  5,461
Service charges on deposit accounts 5,532  5,953 16,059  18,384
ATM and debit card fees 3,135  2,660 8,731  7,489
Insurance and other financial services revenue 5,127  4,595 15,925  14,540
Net securities gains 12  1,120 98  1,211
Bank owned life insurance income 674  655 2,369  2,444
Retirement plan administration fees 2,295  2,612 6,734  7,597
Other 1,329  1,610 3,881  4,526
Total noninterest income  20,194  20,991  60,181  61,652
Noninterest expense:        
Salaries and employee benefits 25,068  24,090 74,107  70,518
Office supplies and postage 1,531  1,542 4,418  4,538
Occupancy 3,887  3,709 12,396  11,527
Equipment 2,288  2,053 6,658  6,194
Professional fees and outside services 2,215  2,068 6,369  6,543
Data processing and communications 3,054  2,971 9,085  9,454
Amortization of intangible assets 782  767 2,286  2,328
Loan collection and other real estate owned 676  548 1,838  2,275
Advertising  685  730 2,286  2,221
FDIC expenses  920  1,621  3,381  4,734
Prepayment penalty on long-term debt  --   1,205  --   1,205
Other operating 3,940  3,380 10,440  9,504
Total noninterest expense 45,046  44,684 133,264  131,041
Income before income taxes 20,334 19,405 61,533  59,518
Income taxes 5,117  4,835 17,354  16,548
Net income  $ 15,217  $ 14,570  $ 44,179  $ 42,970
Earnings Per Share:        
Basic  $ 0.46  $ 0.42  $ 1.30  $ 1.25
Diluted  $ 0.45  $ 0.42  $ 1.29  $ 1.25
           
NBT Bancorp Inc. and Subsidiaries 3Q 2Q 1Q 4Q 3Q
Quarterly Consolidated Statements of Income (unaudited) 2011 2011 2011 2010 2010
(in thousands, except per share data)          
Interest, fee and dividend income:          
Loans and leases  $ 50,991  $ 51,126  $ 50,860  $ 52,933  $ 53,301
Securities available for sale 7,771 7,947 7,904 7,944 8,621
Securities held to maturity 680 745 800 845 908
Other 342 440 493 627 482
Total interest, fee and dividend income 59,784 60,258 60,057 62,349 63,312
Interest expense:          
Deposits 5,352 6,051 6,287 6,727 7,174
Short-term borrowings 56 52 58 64 91
Long-term debt 3,621 3,591 3,571 4,025 4,374
Trust preferred debentures 394 400 889 1,034 1,046
Total interest expense 9,423 10,094 10,805 11,850 12,685
Net interest income 50,361 50,164 49,252 50,499 50,627
Provision for loan and lease losses 5,175 6,021 3,965 6,687 7,529
Net interest income after provision for loan and lease losses 45,186 44,143 45,287 43,812 43,098
Noninterest income:          
Trust  2,090 2,258 2,036 2,261 1,786
Service charges on deposit accounts 5,532 5,455 5,072 5,657 5,953
ATM and debit card fees 3,135 2,928 2,668 2,546 2,660
Insurance and other financial services revenue 5,127 5,025 5,773 4,327 4,595
Net securities gains 12 59 27 2,063 1,120
Bank owned life insurance income 674 660 1,035 872 655
Retirement plan administration fees 2,295 2,268 2,171 2,759 2,612
Other 1,329 1,208 1,344 1,751 1,610
Total noninterest income 20,194 19,861 20,126 22,236 20,991
Noninterest expense:          
Salaries and employee benefits 25,068 24,035 25,004 23,200 24,090
Office supplies and postage 1,531 1,342 1,545 1,564 1,542
Occupancy 3,887 3,987 4,522 3,823 3,709
Equipment 2,288 2,180 2,190 2,123 2,053
Professional fees and outside services 2,215 2,088 2,066 2,489 2,068
Data processing and communications 3,054 3,117 2,914 2,893 2,971
Amortization of intangible assets 782 771 733 744 767
Loan collection and other real estate owned 676 443 719 761 548
Advertising 685 1,033 568 1,266 730
FDIC expenses 920 965  1,496  1,347  1,621
Prepayment penalty on long-term debt  --   --   --   3,321  1,205
Other operating 3,940 3,196 3,304 3,719 3,380
Total noninterest expense 45,046 43,157 45,061 47,250 44,684
Income before income taxes 20,334 20,847 20,352 18,798 19,405
Income taxes 5,117 6,192 6,045 4,364 4,835
Net income   $ 15,217  $ 14,655  $ 14,307  $ 14,434  $ 14,570
Earnings per share:          
Basic  $ 0.46  $ 0.43  $ 0.42  $ 0.42  $ 0.42
Diluted  $ 0.45  $ 0.43  $ 0.41  $ 0.42  $ 0.42
             
 Three Months ended September 30,             
             
(dollars in thousands) Average
Balance
2011
Interest
Yield/
Rates 
Average
Balance
2010
Interest
Yield/
Rates 
ASSETS            
Short-term interest bearing accounts $25,088 $11 0.17% $132,734 $77 0.23%
Securities available for sale (1)(excluding unrealized gains or losses)  1,120,083  8,317 2.95%  1,052,985  9,258 3.49%
Securities held to maturity (1)   74,482  1,026 5.46%  111,140  1,364 4.87%
Investment in FRB and FHLB Banks  27,022  329 4.84%  30,638  405 5.23%
Loans and leases (2)   3,686,693  51,227 5.51%  3,631,637  53,506 5.85%
Total interest earning assets  $ 4,933,368  $ 60,910 4.90%  $ 4,959,134  $ 64,610 5.17%
Other assets  442,275      437,542    
Total assets  $ 5,375,643      $ 5,396,676    
             
LIABILITIES AND STOCKHOLDERS' EQUITY            
Money market deposit accounts $1,036,572  811 0.31% $1,078,771  $ 1,445 0.53%
NOW deposit accounts  631,284  483 0.30%  665,893  616 0.37%
Savings deposits  615,168  170 0.11%  564,847  217 0.15%
Time deposits  882,896  3,888 1.75%  972,049  4,896 2.00%
Total interest bearing deposits  $ 3,165,920  $ 5,352 0.67%  $ 3,281,560  $ 7,174 0.87%
Short-term borrowings  172,370  56 0.13%  159,480  91 0.23%
Trust preferred debentures  75,422  394 2.07%  75,422  1,046 5.50%
Long-term debt  370,349  3,621 3.88%  444,681  4,374 3.90%
Total interest bearing liabilities  $ 3,784,061  $ 9,423 0.99%  $ 3,961,143  $ 12,685 1.27%
Demand deposits  983,318      827,358    
Other liabilities  69,860      77,590    
Stockholders' equity  538,404      530,585    
Total liabilities and stockholders' equity  $ 5,375,643     $5,396,676    
Net interest income (FTE)    51,487      51,925  
Interest rate spread     3.91%     3.90%
Net interest margin     4.14%     4.15%
Taxable equivalent adjustment     1,126      1,298  
Net interest income    $ 50,361      $ 50,627  
             
(1) Securities are shown at average amortized cost            
(2) For purposes of these computations, nonaccrual loans are included in the average loan balances outstanding        
             
 Nine Months ended September 30,             
             
             
(dollars in thousands) Average
Balance
2011
Interest
Yield/
Rates 
Average
Balance
2010
Interest
Yield/
Rates 
ASSETS            
Short-term interest bearing accounts $97,973 $191 0.26% $121,211 $219 0.24%
Securities available for sale (1)(excluding unrealized gains or losses)  1,105,777  25,330 3.06%  1,085,171  30,326 3.74%
Securities held to maturity (1)   84,660  3,353 5.29%  138,339  4,702 4.54%
Investment in FRB and FHLB Banks  27,112  1,084 5.34%  32,840  1,329 5.40%
Loans and leases (2)   3,650,667  153,678 5.63%  3,637,532  161,097 5.92%
Total interest earning assets  $ 4,966,189  $ 183,636 4.94%  $ 5,015,093  $ 197,673 5.27%
Other assets  428,959      440,752    
Total assets  $ 5,395,148      $ 5,455,845    
             
LIABILITIES AND STOCKHOLDERS' EQUITY            
Money market deposit accounts $1,070,971  2,937 0.37% $1,100,904  $ 5,085 0.62%
NOW deposit accounts  667,012  1,745 0.35%  692,178  2,207 0.43%
Savings deposits  599,173  517 0.12%  551,662  623 0.15%
Time deposits  911,161  12,491 1.83%  998,257  15,712 2.10%
Total interest bearing deposits  $ 3,248,317  $ 17,690 0.73%  $ 3,343,001  $ 23,627 0.94%
Short-term borrowings  153,857  166 0.14%  156,248  338 0.29%
Trust preferred debentures  75,422  1,683 2.98%  75,422  3,106 5.51%
Long-term debt  369,930  10,783 3.90%  490,622  14,289 3.89%
Total interest bearing liabilities  $ 3,847,526  $ 30,322 1.05%  $ 4,065,293  $ 41,360 1.36%
Demand deposits  940,332      789,160    
Other liabilities  67,968      79,531    
Stockholders' equity  539,322      521,861    
Total liabilities and stockholders' equity  $ 5,395,148      $ 5,455,845    
Net interest income (FTE)    153,314      156,313  
Interest rate spread     3.89%     3.91%
Net interest margin     4.13%     4.17%
Taxable equivalent adjustment     3,537      4,284  
Net interest income    $ 149,777      $ 152,029  
             
(1) Securities are shown at average amortized cost            
(2) For purposes of these computations, nonaccrual loans are included in the average loan balances outstanding        
     
NBT Bancorp Inc. and Subsidiaries    
Loans and Leases (Unaudited)    
     
(In thousands) September 30,
2011
December 31,
2010
Residential real estate mortgages $ 570,448 $ 548,394
Commercial  608,675  577,731
Commercial real estate mortgages  867,258  844,458
Real estate construction and development  66,054  45,444
Agricultural and agricultural real estate mortgages  105,747  112,738
Consumer  936,983  905,563
Home equity  552,925  575,678
Total loans and leases  $ 3,708,090  $ 3,610,006


            

Contact Data