Back to Newsroom
Back to Newsroom

Bar Harbor Bankshares Reports First Quarter Results

Thursday, 30 April 2020 05:50 PM

Bar Harbor Bank and Trust

Topic:
Earnings

BAR HARBOR, ME / ACCESSWIRE / April 30, 2020 / Bar Harbor Bankshares (NYSE American:BHB) reported first quarter 202 net income of $7.7 million or $0.50 per share, a 6% increase in net income over the same quarter of 2019 of $7.3 million or $0.47 per share.

FIRST QUARTER FINANCIAL HIGHLIGHTS (compared to the first quarter of 2019, unless otherwise noted)

  • 6% annualized growth in commercial loans
  • 10% annualized growth in non-maturity deposits
  • 99% loan to deposit ratio, improved from 102%
  • 3.06% net interest margin compared to 2.77%
  • 37% increase in non-interest income
  • 0.38% non-accruing loans to total loans compared to 0.66%

President and Chief Executive Officer, Curtis C. Simard stated, "While our financial performance in the first quarter was strong, our efforts have shifted rather quickly with the COVID 19 developments. Our team has been fully dedicated to supporting our customers, colleagues, friends and families during these difficult times and I am proud of the accomplishments being achieved every day. It's through adversity that we elevate the strength of our culture and further educate our customers about the strength of our Company's operating model."

"Although we are focused on the challenges posed by the health crisis, we remain committed to what has always been a cornerstone of our business operations: Risk management, ranging from underwriting practices to what is now at the forefront, crisis management and business continuity planning. Our ability to navigate during these uncertain times has been tested and proven successful as we continue to proactively work with customers, both large and small, as well as support our dedicated colleagues. From the onset, we've maintained open communication with customers and employees alike, as we transitioned to a mostly remote working environment. This transition was very smooth given the readiness of our information technology and operations teams. We modified our branch model to provide for the safety of our customers and colleagues, while balancing a personalized touch to meet the needs of our customers. That includes transitioning to mostly drive-up and walk-up windows along with in person meetings by appointment when necessary. The investments we've made in the past few years in online and mobile banking platforms have also been essential with the current environment helping accelerate adoption rates."

Mr. Simard further stated, "Despite our focus on the current environment, we have not lost sight of our long-term goals. Recognizing the importance of liquidity, we have opportunistically and appropriately utilized many of the various federal programs in an effort to insulate ourselves from potential risk and uncertainty. As you may recall in the fourth quarter of 2019 we refinanced and upsized our subordinated debt, which has further supported capital levels and the balance sheet. The lending teams outperformed this quarter as they kept pace with originations offsetting elevated payoff levels as typically seen with the lower rate environment. The growth in commercial loans offset the decrease in our residential portfolio as we strategically moved most of our production to the secondary market. The teams have also successfully rolled out the Small Business Administration (SBA) Paycheck Protection Program (PPP) in an effort to help our business partners and support our communities. To date we have over 1,500 PPP loans approved by the SBA with a total balance of $127 million. In addition, we also modified close to 500 existing loans, representing $271 million in balances. The loans modified under deferment plans are still accruing interest and all contractual principal and interest is expected to be collected."

Mr. Simard continued, "Our loan portfolio remains diverse with over 80 different industries and several geographies limiting concentration risk, which is further mitigated by the specific type and strength of the borrowers. These credit relationships are proven successful operators in their industry and have weathered difficult economic times in the past. We continue to carefully review opportunities with these proven borrowers while also stress testing the portfolio regularly."

"Given the recently passed CARES Act, we have elected to defer the new accounting for the allowance for loan losses known as "CECL" to prioritize resources around our customers and communities. That said, we increased the allowance for credit losses during the quarter due to elevated qualitative economic factors at quarter end. Additionally, our liquidity, capital ratios and overall balance sheet position are strong. Our wholesale borrowing reliance is further declining and our ability to access wholesale funding at fair pricing is at an all-time high."

Mr. Simard concluded, "Moving forward in 2020, we are executing strategies that will benefit our long-term profitability while being mindful of the short-term challenges and operating environment. Lower interest rates and the divergence in FHLB borrowings and brokered deposit spreads has provided us with an opportunity to lock into favorable rates with longer maturities. The benefits of these activities, along with the balance sheet strategies executed last year, are unveiled as we see the net interest margin expand nearly 30 basis points during the quarter. Non-interest income is also up for the quarter as we continue to provide hedging transactions to help meet our customers' needs. And while trust and investment management fee income is up significantly over prior year, it is also sensitive to market conditions and could vary as market dynamics persist with the pandemic. In summary, our teams are focused on activities that create value for long-term shareholders and the Company continues to build tangible book value at a quarterly annualized rate of close to 10%."

FINANCIAL CONDITION

Total assets were $3.7 billion and remained relatively flat with the fourth quarter of 2019. In anticipation of customer demand given their potential liquidity needs, cash increased $28.7 million as additional reserves were established. Securities declined $36.9 million as the Company continued to de-lever and remix the investment portfolio during the first of quarter. Loan balances in the first quarter 2020 were $2.6 billion, flat with the fourth quarter 2019. Total commercial loans grew at an annualized rate of 6% led by commercial real estate with an annualized growth rate of 8%. Residential real estate loans were relatively flat with the fourth quarter as most production was funneled through the secondary market platform. Payoff activity was experienced across all products lines as borrowers refinanced given the lower rate environment. The product mix of total commercial loans remains diversified among several hundred industries and over many geographic regions.

As of March 31, 2020, the loan portfolio consists of the following (in millions):

Bar Harbor Bank and Trust, Thursday, April 30, 2020, Press release picture

In the first quarter 2020, the Company elected to defer implementation of CECL as allowed under the CARES Act in an effort to prioritize resources around the various debt and government relief programs. As result, the Company continues to operate its incurred loss model, which has been adjusted to reflect current economic conditions increasing the allowance for loan loss. That increase has been offset by an improvement in other credit quality factors including several specifically reserved loans that were settled at approximate book value. The allowance for loan losses to total loans ratio for the first quarter remains at 0.58% with a coverage ratio to non-accruing loans at 152%, up from 133% as of year-end. Past due accounts between 30 to 89 days as a percentage of total loans was 0.84% for the first quarter compared to 0.74% at year-end 2019. The majority of the customers in that range have a history of making payments on a cycle that is about 30 days overdue and is not likely an indication of deteriorated credit quality.

The Company's liquidity position remains strong. At March 31, 2020, same day available liquidity totaled approximately $1.2 billion, including cash, borrowing capacity at the Federal Home Loan Bank of Boston (FHLB) and the Federal Reserve Discount Window and various lines of credit. Additional sources of liquidity include cash flows from operations, wholesale deposits, cash flow from the Company's amortizing securities and loan portfolios. At March 31, 2020, the Company had unused borrowing capacity at the FHLB of $539 million, unused borrowing capacity at the Federal Reserve of $27 million and unused lines of credit totaling $51 million. The Company utilized the Federal Reserve's Paycheck Protection Program Liquidity Facility to provide liquidity to fund PPP loans.

The Company's book value per share was $25.90 at the end of the first quarter 2020 compared to $25.48 at year-end 2019. Tangible book value per share (non-GAAP measure) was $17.70 at the end of the first quarter 2020 compared to $17.30 at year-end 2019; an annualized growth rate of 9%. The low interest rate environment continues to have a positive impact on the fair value of the Company's securities portfolio. Other comprehensive income included unrealized gains on securities totaling $9.6 million in the first quarter 2020 compared to $5.6 million at year-end 2019.

RESULTS OF OPERATIONS

Net income in the first quarter 2020 was $7.7 million, or $0.50 per share, compared to $7.3 million, or $0.47 per share, in the same quarter of 2019. Net interest margin in the first quarter 2020 increased to 3.06% from 2.77% in the same period of 2019. The increase is primarily driven by lower borrowing levels as the average balance decreased to $557 million in the first quarter 2020 from $762 million in prior year due to deleveraging strategies executed in late 2019 and a lower cost of funds. The balance sheet strategies executed during the second half of last year along with the rate cuts experienced in the first quarter reduced borrowing rates to 2.10% from 2.74% and interest-bearing deposits rates to 1.08% from 1.25% in the first quarter 2019. The Company continues to optimize its funding sources to take advantage of this lower rate environment through a mixture of various debt and derivative instruments. Yields from earning assets declined to 4.14% from 4.19% in the first quarter 2019 reflecting loan originations and repricing of variable rate products in a lower interest rate environment. The loan to deposit ratio was 99% in the first quarter 2020 as the Company maintained its fourth quarter 2019 deposit levels, which is due to strong customer relationships within its branch model.

The first quarter 2020 provision for loan losses increased to $1.1 million from $324 thousand in the same quarter 2019. As noted above, the Company is maintaining its incurred loss model for calculating the allowance for loan losses. The year-over-year increase in the provision for loan losses is due to qualitative adjustments made to reflect a downward economic trend in the first quarter 2020. Those downward adjustments were offset in part by improvements in other credit quality factors such as charge-off history and underwriting practices. While the impact of the health crisis is uncertain, we believe the existing allowance for loan losses is sufficient to absorb inherent losses based on our disciplined credit approach, experienced losses and methodology, and current review of the portfolio.

Non-interest income in the first quarter 2020 increased 37% to $8.4 million from $6.2 million in the same quarter in 2019. Trust income was $3.4 million in the first quarter 2020, up 22% from the same quarter of 2019 on higher assets under management within an expanded footprint given the branch acquisition which closed in October 2019. Customer service fees also increased significantly to $3.1 million compared to $2.2 million from the same quarter of 2019r due to transaction growth on a higher customer base. Customer loan derivative income also contributed to non-interest income in the first quarter 2020 as demand for these products remains strong within the commercial loan pipeline.

Non-interest expense was $22.4 million in the first quarter 2020 compared to $18.6 million in the same quarter of 2019. The increase is primarily due to higher salary and benefit and occupancy and equipment costs to support the Company's expanded branch model and wealth management business.

BACKGROUND

Bar Harbor Bankshares (NYSE American:BHB) is the parent company of its wholly-owned subsidiary, Bar Harbor Bank & Trust. Founded in 1887, Bar Harbor Bank & Trust is a true community bank serving the financial needs of its clients for over 130 years. Bar Harbor provides full-service community banking with office locations in all three Northern New England states of Maine, New Hampshire and Vermont. For more information, visit www.barharbor.bank.

FORWARD LOOKING STATEMENTS

Certain statements under the heading "FIRST QUARTER FINANCIAL HIGHLIGHTS" contained in this document that are not historical facts may constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended ("Securities Act"), and Section 21E of the Securities Exchange Act of 1934, as amended ("Exchange Act"), and are intended to be covered by the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. When used in this earnings release the words "may," "will," "should," "could," "would," "plan," "potential," "estimate," "project," "believe," "intend," "anticipate," "expect," "target" and similar expressions are intended to identify forward-looking statements, but these terms are not the exclusive means of identifying forward-looking statements. These forward-looking statements are subject to significant risks, assumptions and uncertainties, including among other things, changes in general economic and business conditions, increased competitive pressures, changes in the interest rate environment, legislative and regulatory change, changes in the financial markets, and other risks and uncertainties disclosed from time to time in documents that the Company files with the Securities and Exchange Commission, including but not limited to those discussed in the section titled "Risk Factors" in the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2019. Because of these and other uncertainties, the Company's actual results, performance or achievements, or industry results, may be materially different from the results indicated by these forward-looking statements. In addition, the Company's past results of operations do not necessarily indicate future results. You should not place undue reliance on any of the forward-looking statements, which speak only as of the dates on which they were made. The Company is not undertaking an obligation to update forward-looking statements, even though its situation may change in the future, except as required under federal securities law. The Company qualifies all of its forward-looking statements by these cautionary statements.

NON-GAAP FINANCIAL MEASURES

This document contains certain non-GAAP financial measures in addition to results presented in accordance with accounting principles generally accepted in the United States of America ("GAAP"). These non-GAAP measures are intended to provide the reader with additional supplemental perspectives on operating results, performance trends, and financial condition. Non-GAAP financial measures are not a substitute for GAAP measures; they should be read and used in conjunction with the Company's GAAP financial information. A reconciliation of non-GAAP financial measures to GAAP measures is provided below. In all cases, it should be understood that non-GAAP measures do not depict amounts that accrue directly to the benefit of shareholders. An item which management excludes when computing non-GAAP core earnings can be of substantial importance to the Company's results for any particular quarter or year. The Company's non-GAAP core earnings information set forth is not necessarily comparable to non- GAAP information which may be presented by other companies. Each non-GAAP measure used by the Company in this report as supplemental financial data should be considered in conjunction with the Company's GAAP financial information.

The Company utilizes the non-GAAP measure of core earnings in evaluating operating trends, including components for core revenue and expense. These measures exclude amounts which the Company views as unrelated to its normalized operations, including gains/losses on securities, premises, equipment and other real estate owned, acquisition costs, restructuring costs, legal settlements, and systems conversion costs. Non-GAAP adjustments are presented net of an adjustment for income tax expense.

The Company also calculates core earnings per share based on its measure of core earnings. The Company views these amounts as important to understanding its operating trends, particularly due to the impact of accounting standards related to acquisition activity. Analysts also rely on these measures in estimating and evaluating the Company's performance. Management also believes that the computation of non-GAAP core earnings and core earnings per share may facilitate the comparison of the Company to other companies in the financial services industry. The Company also adjusts certain equity related measures to exclude intangible assets due to the importance of these measures to the investment community.

###

CONTACTS

Josephine Iannelli; EVP, Chief Financial Officer & Treasurer; (207) 288-3314

   

TABLE

 

INDEX

CONSOLIDATED FINANCIAL SCHEDULES (UNAUDITED)

   

A

Selected Financial Highlights

B

Footnotes to Selected Financial Highlights

C

Balance Sheets

D

Loan and Deposit Analysis

E

Statements of Income

F

Statements of Income (Five Quarter Trend)

G

Average Yields and Costs

H

Average Balances

I

Asset Quality Analysis

J

Reconciliation of Non-GAAP Financial Measures (Five Quarter Trend) and Supplementary Data

BAR HARBOR BANKSHARES
SELECTED FINANCIAL HIGHLIGHTS - UNAUDITED

 
  At or for the Quarters Ended  
 
  Mar 31,     Dec 31,     Sep 30,     Jun 30,     Mar 31,  
 
  2020     2019     2019     2019     2019  
PER SHARE DATA
                             
Net earnings, diluted
  0.50     0.27     0.32     0.39     0.47  
Core earnings, diluted (1) (2)
    0.50       0.56       0.47       0.41       0.47  
Total book value
    25.90       25.48       25.37       25.13       24.54  
Tangible book value (2)
    17.70       17.30       18.49       18.23       17.63  
Market price at period end
    17.28       25.39       24.93       26.59       25.87  
Dividends
    0.22       0.22       0.22       0.22       0.20  
 
                                       
PERFORMANCE RATIOS (3)
                                       
Return on assets
    0.85 %     0.46 %     0.55 %     0.67 %     0.83 %
Core return on assets (1) (2)
    0.86       0.96       0.80       0.70       0.83  
Return on equity
    7.64       4.21       5.04       6.33       7.83  
Core return on equity (1) (2)
    7.71       8.81       7.36       6.57       7.83  
Core return on tangible equity (1) (2)
    11.54       12.66       10.31       9.30       11.19  
Net interest margin, fully taxable equivalent (FTE) (2) (4)
    3.06       2.95       2.75       2.65       2.77  
Net interest margin (FTE), excluding purchased loan accretion (2) (4)
    2.99       2.88       2.65       2.56       2.67  
Efficiency ratio (2)
    64.82       62.56       65.02       68.48       63.94  
 
                                       
ORGANIC GROWTH (Year-to-date, annualized) (2) (6)
                                       
Total commercial loans
    6.4 %     6.0 %     10.5 %     10.1 %     (3.3 )%
Total loans
    (0.9 )     2.0       4.7       7.1       5.9  
Total deposits
    (6.7 )     (1.8 )     0.6       (0.1 )     (2.8 )
 
                                       
FINANCIAL DATA (In millions)
                                       
Total assets
  3,677     3,669     3,612     3,688     3,629  
Total earning assets (5)
    3,269       3,336       3,270       3,355       3,312  
Total investments
    646       684       703       784       782  
Total loans
    2,635       2,641       2,577       2,578       2,527  
Allowance for loan losses
    15       15       15       15       14  
Total goodwill and intangible assets
    128       127       107       107       107  
Total deposits
    2,651       2,696       2,494       2,481       2,466  
Total shareholders' equity
    404       396       394       391       381  
Net income
    8       4       5       6       7  
Core earnings (1) (2)
    8       9       7       6       7  
 
                                       
ASSET QUALITY AND CONDITION RATIOS
                                       
Net charge-offs (current quarter annualized)/average loans
    0.18 %     0.08 %     0.02 %     - %     0.03 %
Allowance for loan losses/total loans
    0.58       0.58       0.60       0.57       0.55  
Loans/deposits
    99       98       103       104       102  
Shareholders' equity to total assets
    10.98       10.80       10.92       10.59       10.50  
Tangible shareholders' equity to tangible assets
    7.77       7.60       8.20       7.92       7.77  

  1. Core measurements are non-GAAP financial measures adjusted to exclude net non-operating charges primarily related to acquisitions, restructurings, system conversions, loss on debt extinguishment and gain or loss on sale of securities, other real estate owned and premises and equipment. Refer to the Reconciliation of Non-GAAP Financial Measures in table J for additional information.
  2. Non-GAAP financial measure.
  3. All performance ratios are based on average balance sheet amounts, where applicable.
  4. Fully taxable equivalent considers the impact of tax-advantaged investment securities and loans.
  5. Earning assets includes non-accruing loans and securities are valued at amortized cost.
  6. Assets acquired from eight branches purchased from People's United Bank, National Association as of October 25, 2019, were excluded from calculation.

BAR HARBOR BANKSHARES
CONSOLIDATED BALANCE SHEETS - UNAUDITED

 
  Mar 31,     Dec 31,     Sep 30,     Jun 30,     Mar 31,  
(in thousands)
  2020     2019     2019     2019     2019  
Assets
                             
Cash and due from banks
  68,481     37,261     50,032     42,657     37,504  
Interest-bearing deposits with the Federal Reserve Bank
    17,174       19,649       21,561       17,203       16,599  
Total cash and cash equivalents
    85,655       56,910       71,593       59,860       54,103  
 
                                       
Securities available for sale, at fair value
    626,341       663,230       675,675       748,560       747,235  
Federal Home Loan Bank stock
    19,897       20,679       27,469       35,220       35,107  
Total securities
    646,238       683,909       703,144       783,780       782,342  
 
                                       
Commercial real estate
    948,178       930,661       923,773       881,479       821,567  
Commercial and industrial
    426,357       423,291       402,706       416,725       409,937  
Residential real estate
    1,132,328       1,151,857       1,143,452       1,167,759       1,184,053  
Consumer
    128,120       135,283       107,375       112,275       111,402  
Total loans
    2,634,983       2,641,092       2,577,306       2,578,238       2,526,959  
Less: Allowance for loan losses
    (15,297 )     (15,353 )     (15,353 )     (14,572 )     (13,997 )
Net loans
    2,619,686       2,625,739       2,561,953       2,563,666       2,512,962  
 
                                       
Premises and equipment, net
    49,978       51,205       47,644       50,230       49,661  
Other real estate owned
    2,205       2,236       2,455       2,351       2,351  
Goodwill
    119,477       118,649       100,085       100,085       100,085  
Other intangible assets
    8,398       8,641       6,879       7,072       7,266  
Cash surrender value of bank-owned life insurance
    76,400       75,863       75,368       74,871       74,352  
Deferred tax asset, net
    3,166       3,865       4,988       5,649       7,632  
Other assets
    66,139       42,111       38,365       40,071       38,441  
Total assets
  3,677,342     3,669,128     3,612,474     3,687,635     3,629,195  
 
                                       
Liabilities and shareholders' equity
                                       
Demand and other non-interest bearing deposits
  400,410     414,534     380,707     354,125     342,030  
NOW deposits
    578,320       575,809       490,315       472,576       470,277  
Savings deposits
    423,345       388,683       360,570       352,657       346,813  
Money market deposits
    404,385       384,090       359,328       305,506       349,833  
Time deposits
    844,097       932,635       902,665       996,512       956,818  
Total deposits
    2,650,557       2,695,751       2,493,585       2,481,376       2,465,771  
 
                                       
Senior borrowings
    497,580       471,396       641,819       733,084       703,283  
Subordinated borrowings
    59,849       59,920       42,928       42,943       42,958  
Total borrowings
    557,429       531,316       684,747       776,027       746,241  
 
                                       
Other liabilities
    65,601       45,654       39,683       39,670       36,160  
Total liabilities
    3,273,587       3,272,721       3,218,015       3,297,073       3,248,172  
 
                                       
Total common shareholders' equity
    403,755       396,407       394,459       390,562       381,023  
Total liabilities and shareholders' equity
  3,677,342     3,669,128     3,612,474     3,687,635     3,629,195  
 
                                       
Net shares outstanding
    15,587       15,558       15,549       15,544       15,524  


BAR HARBOR BANKSHARES
CONSOLIDATED LOAN & DEPOSIT ANALYSIS - UNAUDITED

LOAN ANALYSIS

 
                                Annualized  
 
                                Growth %  
 
  Mar 31,     Dec 31,     Sep 30,     Jun 30,     Mar 31,     Quarter  
(in thousands)
  2020     2019     2019     2019     2019     End  
Commercial real estate
  948,178     930,661     923,773     881,479     821,567       7.5 %
Commercial and industrial
    321,605       318,988       301,590       312,029       305,185       3.3  
Total commercial loans
    1,269,783       1,249,649       1,225,363       1,193,508       1,126,752       6.4  
Residential real estate
    1,132,328       1,151,857       1,143,452       1,167,759       1,184,053       (6.8 )
Consumer
    128,120       135,283       107,375       112,275       111,402       (21.2 )
Tax exempt and other
    104,752       104,303       101,116       104,696       104,752       1.7  
Total loans
  2,634,983     2,641,092     2,577,306     2,578,238     2,526,959       (0.9 )%


DEPOSIT ANALYSIS

 
                                Annualized  
 
                                Growth %  
 
  Mar 31,     Dec 31,     Sep 30,     Jun 30,     Mar 31,     Quarter  
(in thousands)
  2020     2019     2019     2019     2019     End  
Demand
  400,410     414,534     380,707     354,125     342,030       (13.6 )%
NOW
    578,320       575,809       490,315       472,576       470,277       1.7  
Savings
    423,345       388,683       360,570       352,657       346,813       35.7  
Money market
    404,385       384,090       359,328       305,506       349,833       21.1  
Total non-maturity deposits
    1,806,460       1,763,116       1,590,920       1,484,864       1,508,953       9.8  
Total time deposits
    844,097       932,635       902,665       996,512       956,818       (38.0 )
Total deposits
  2,650,557     2,695,751     2,493,585     2,481,376     2,465,771       (6.7 )%


BAR HARBOR BANKSHARES
CONSOLIDATED STATEMENTS OF INCOME - UNAUDITED

 
  Three Months Ended  
 
  March 31,  
(in thousands, except per share data)
  2020     2019  
Interest and dividend income
           
Loans
  27,987     26,864  
Securities and other
    5,507       6,363  
Total interest and dividend income
    33,494       33,227  
Interest expense
               
Deposits
    6,020       6,307  
Borrowings
    2,911       5,155  
Total interest expense
    8,931       11,462  
Net interest income
    24,563       21,765  
Provision for loan losses
    1,111       324  
Net interest income after provision for loan losses
    23,452       21,441  
Non-interest income
               
Trust and investment management fee income
    3,369       2,757  
Customer service fees
    3,112       2,165  
Gain (loss) on sales of securities, net
    135       -  
Bank-owned life insurance income
    537       542  
Customer derivative income
    588       29  
Other income
    680       674  
Total non-interest income
    8,421       6,167  
Non-interest expense
               
Salaries and employee benefits
    11,884       10,519  
Occupancy and equipment
    4,420       3,386  
Loss on sales of premises and equipment, net
    92       -  
Outside services
    534       411  
Professional services
    672       544  
Communication
    289       235  
Marketing
    388       295  
Amortization of intangible assets
    256       207  
Acquisition, conversion and other expenses
    103       -  
Other expenses
    3,721       3,027  
Total non-interest expense
    22,359       18,624  
Income before income taxes
    9,514       8,984  
Income tax expense
    1,793       1,703  
Net income
  7,721     7,281  
 
               
Earnings per share:
               
Basic
  0.50     0.47  
Diluted
    0.50       0.47  
 
               
Weighted average shares outstanding:
               
Basic
    15,558       15,523  
Diluted
    15,593       15,587  


BAR HARBOR BANKSHARES
CONSOLIDATED STATEMENTS OF INCOME (5 Quarter Trend) - UNAUDITED

 
  Mar 31,     Dec 31,     Sep 30,     Jun 30,     Mar 31,  
(in thousands, except per share data)
  2020     2019     2019     2019     2019  
Interest and dividend income
                             
Loans
  27,987     28,361     28,157     27,660     26,864  
Securities and other
    5,507       5,756       6,105       6,125       6,363  
Total interest and dividend income
    33,494       34,117       34,262       33,785       33,227  
Interest expense
                                       
Deposits
    6,020       6,698       7,143       6,886       6,307  
Borrowings
    2,911       3,315       4,674       5,403       5,155  
Total interest expense
    8,931       10,013       11,817       12,289       11,462  
Net interest income
    24,563       24,104       22,445       21,496       21,765  
Provision for loan losses
    1,111       538       893       562       324  
Net interest income after provision for loan losses
    23,452       23,566       21,552       20,934       21,441  
Non-interest income
                                       
Trust and investment management fee income
    3,369       3,227       3,013       3,066       2,757  
Customer service fees
    3,112       2,791       2,553       2,618       2,165  
Gain on sales of securities, net
    135       80       157       -       -  
Bank-owned life insurance income
    537       495       497       519       542  
Customer derivative income
    588       475       828       696       29  
Other income
    680       738       595       554       674  
Total non-interest income
    8,421       7,806       7,643       7,453       6,167  
Non-interest expense
                                       
Salaries and employee benefits
    11,884       11,432       11,364       11,685       10,519  
Occupancy and equipment
    4,420       4,113       3,415       3,300       3,386  
Loss (gain) on sales of premises and equipment, net
    92       (3 )     -       21       -  
Outside services
    534       540       424       443       411  
Professional services
    672       370       707       570       544  
Communication
    289       114       189       283       235  
Marketing
    388       453       613       511       295  
Amortization of intangible assets
    256       240       207       207       207  
Loss on debt extinguishment
    -       1,096       -       -       -  
Acquisition, conversion and other expenses
    103       4,998       3,039       280       -  
Other expenses
    3,721       3,450       3,442       3,606       3,027  
Total non-interest expense
    22,359       26,803       23,400       20,906       18,624  
Income before income taxes
    9,514       4,569       5,795       7,481       8,984  
Income tax expense
    1,793       362       780       1,364       1,703  
Net income
  7,721     4,207     5,015     6,117     7,281  
 
                                       
Earnings per share:
                                       
Basic
  0.50     0.27     0.32     0.39     0.47  
Diluted
    0.50       0.27       0.32       0.39       0.47  
 
                                       
Weighted average shares outstanding:
                                       
Basic
    15,558       15,554       15,547       15,538       15,523  
Diluted
    15,593       15,602       15,581       15,586       15,587  


BAR HARBOR BANKSHARES
AVERAGE YIELDS AND COSTS (Fully Taxable Equivalent - Annualized) - UNAUDITED

 
  Quarters Ended  
 
  Mar 31,     Dec 31,     Sep 30,     Jun 30,     Mar 31,  
 
  2020     2019     2019     2019     2019  
Earning assets
                             
Commercial real estate
    4.46 %     4.69 %     4.74 %     4.74 %     4.78 %
Commercial and industrial
    4.89       4.58       4.78       4.75       4.79  
Residential
    3.84       3.89       3.88       3.93       3.94  
Consumer
    5.20       4.84       5.13       5.21       5.25  
Total loans
    4.30       4.33       4.38       4.39       4.42  
Securities and other
    3.53       3.49       3.44       3.29       3.47  
Total earning assets
    4.14 %     4.15 %     4.17 %     4.13 %     4.19 %
 
                                       
Funding liabilities
                                       
NOW
    0.40 %     0.44 %     0.51 %     0.49 %     0.51 %
Savings
    0.25       0.20       0.21       0.21       0.19  
Money market
    1.01       1.17       1.37       1.44       1.38  
Time deposits
    1.92       2.06       2.16       2.11       2.00  
Total interest-bearing deposits
    1.08       1.19       1.33       1.32       1.25  
Borrowings
    2.10       2.30       2.62       2.74       2.74  
Total interest-bearing liabilities
    1.28 %     1.42 %     1.65 %     1.71 %     1.66 %
 
                                       
Net interest spread
    2.86       2.73       2.52       2.42       2.53  
Net interest margin
    3.06       2.95       2.75       2.65       2.77  


BAR HARBOR BANKSHARES
AVERAGE BALANCES - UNAUDITED

 
  Quarters Ended  
 
  Mar 31,     Dec 31,     Sep 30,     Jun 30,     Mar 31,  
(in thousands)
  2020     2019     2019     2019     2019  
Assets
                             
Commercial real estate
  945,851     928,445     900,568     846,921     825,596  
Commercial and industrial
    423,393       412,595       410,453       416,000       405,107  
Residential real estate
    1,141,908       1,156,215       1,154,552       1,176,583       1,143,862  
Consumer
    130,471       127,425       109,562       111,641       113,060  
Total loans (1)
    2,641,623       2,624,680       2,575,135       2,551,145       2,487,625  
Securities and other (2)
    661,848       683,939       732,925       779,072       777,458  
Total earning assets
    3,303,471       3,308,619       3,308,060       3,330,217       3,265,083  
Cash and due from banks
    57,751       67,642       62,999       52,728       50,298  
Allowance for loan losses
    (15,242 )     (15,657 )     (14,965 )     (14,459 )     (14,119 )
Goodwill and other intangible assets
    128,014       114,537       107,058       107,252       107,446  
Other assets
    187,765       179,512       178,804       170,340       152,332  
Total assets
  3,661,759     3,654,653     3,641,956     3,646,078     3,561,040  
 
                                       
Liabilities and shareholders' equity
                                       
NOW
  570,127     551,335     487,506     459,572     468,392  
Savings
    410,931       378,997       359,242       352,733       346,707  
Money market
    373,650       379,361       338,013       338,095       335,882  
Time deposits
    892,654       918,528       947,949       935,616       894,160  
Total interest bearing deposits
    2,247,362       2,228,221       2,132,710       2,086,016       2,045,141  
Borrowings
    556,824       571,936       708,222       789,953       761,885  
Total interest-bearing liabilities
    2,804,186       2,800,157       2,840,932       2,875,969       2,807,026  
Non-interest-bearing demand deposits
    406,951       418,324       368,100       349,322       351,362  
Other liabilities
    44,343       40,136       37,975       33,107       25,520  
Total liabilities
    3,255,480       3,258,617       3,247,007       3,258,398       3,183,908  
 
                                       
Total shareholders' equity
    406,279       396,036       394,949       387,680       377,132  
 
                                       
Total liabilities and shareholders' equity
  3,661,759     3,654,653     3,641,956     3,646,078     3,561,040  

  1. Total loans include non-accruing loans.
  2. Average balances for securities available-for-sale are based on amortized cost.


BAR HARBOR BANKSHARES
ASSET QUALITY ANALYSIS - UNAUDITED

 
  At or for the Quarters Ended  
 
  Mar 31,     Dec 31,     Sep 30,     Jun 30,     Mar 31,  
(in thousands)
  2020     2019     2019     2019     2019  
NON-PERFORMING ASSETS
                             
Non-accruing loans:
                             
Commercial real estate
  2,227     3,489     8,519     7,048     7,516  
Commercial installment
    1,996       1,836       2,077       2,081       2,192  
Residential real estate
    5,089       5,335       5,340       5,965       6,326  
Consumer installment
    744       890       743       861       565  
Total non-accruing loans
    10,056       11,550       16,679       15,955       16,599  
Other real estate owned
    2,205       2,236       2,455       2,351       2,351  
Total non-performing assets
  12,261     13,786     19,134     18,306     18,950  
 
                                       
Total non-accruing loans/total loans
    0.38 %     0.44 %     0.65 %     0.62 %     0.66 %
Total non-performing assets/total assets
    0.33       0.38       0.53       0.50       0.52  
 
                                       
PROVISION AND ALLOWANCE FOR LOAN LOSSES
                                       
Balance at beginning of period
  15,353     15,353     14,572     13,997     13,866  
Charged-off loans
    (1,211 )     (603 )     (215 )     (104 )     (231 )
Recoveries on charged-off loans
    44       65       103       117       38  
Net loans charged-off
    (1,167 )     (538 )     (112 )     13       (193 )
Provision for loan losses
    1,111       538       893       562       324  
Balance at end of period
  15,297     15,353     15,353     14,572     13,997  
 
                                       
Allowance for loan losses/total loans
    0.58 %     0.58 %     0.60 %     0.57 %     0.55 %
Allowance for loan losses/non-accruing loans
    152       133       92       91       84  
 
                                       
NET LOAN CHARGE-OFFS
                                       
Commercial real estate
  (846 )   (92 )   1     114     (41 )
Commercial installment
    (170 )     (331 )     62       (12 )     (15 )
Residential real estate
    (1 )     (16 )     (124 )     (65 )     (86 )
Consumer installment
    (150 )     (99 )     (51 )     (24 )     (51 )
Total, net
  (1,167 )   (538 )   (112 )   13     (193 )
 
                                       
Net charge-offs (QTD annualized)/average loans
    0.18 %     0.08 %     0.02 %     0.03 %     0.03 %
Net charge-offs (YTD annualized)/average loans
    0.18       0.03       0.02       0.01       0.03  
 
                                       
DELINQUENT AND NON-ACCRUING LOANS/ TOTAL LOANS
                                       
30-89 Days delinquent
    0.84 %     0.74 %     0.18 %     0.29 %     0.21 %
90+ Days delinquent and still accruing
    0.08       0.01       0.03       -       -  
Total accruing delinquent loans
    0.92       0.75       0.21       0.29       0.21  
Non-accruing loans
    0.38       0.44       0.65       0.62       0.66  
Total delinquent and non-accruing loans
    1.30 %     1.19 %     0.86 %     0.91 %     0.87 %


BAR HARBOR BANKSHARES
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES AND SUPPLEMENTARY DATA - UNAUDITED

 
 
  At or for the Quarters Ended  
 
 
  Mar 31,     Dec 31,     Sep 30,     Jun 30,     Mar 31,  
(in thousands)
 
  2020     2019     2019     2019     2019  
Net income
 
  7,721     4,207     5,015     6,117     7,281  
Plus (less):
 
                                       
Gain on sale of securities, net
 
    (135 )     (80 )     (157 )     -       -  
Loss (gain) on sale of premises and equipment, net
 
    92       (3 )     -       21       -  
Loss on other real estate owned
 
    31       20       146       -       -  
Loss on debt extinguishment
 
    -       1,096       -       -       -  
Acquisition, restructuring and other expenses
 
    103       4,998       3,039       280       -  
Income tax expense (1)
 
    (22 )     (1,440 )     (720 )     (72 )     -  
Total core earnings (2)
(A)
  7,790     8,798     7,323     6,346     7,281  
 
 
                                       
Net interest income
(B)
  24,563     24,104     22,445     21,496     21,765  
Plus: Non-interest income
 
    8,421       7,806       7,643       7,453       6,167  
Total Revenue
 
    32,984       31,910       30,088       28,949       27,932  
Adj: Gain on sale of securities, net
 
    (135 )     (80 )     (157 )     -       -  
Total core revenue (2)
(C)
  32,849     31,830     29,931     28,949     27,932  
 
 
                                       
Total non-interest expense
 
    22,359       26,803       23,400       20,906       18,624  
Less: (Loss) gain on sale of premises and equipment, net
 
    (92 )     3       -       (21 )     -  
Less: Loss on other real estate owned
 
    (31 )     (20 )     (146 )     -       -  
Less: Loss on debt extinguishment
 
    -       (1,096 )     -       -       -  
Less: Acquisition, conversion and other expenses
 
    (103 )     (4,998 )     (3,039 )     (280 )     -  
Core non-interest expense (2)
(D)
  22,133     20,692     20,215     20,605     18,624  
 
 
                                       
(in millions)
 
                                       
Total average earning assets
(E)
  3,306     3,309     3,308     3,330     3,265  
Total average assets
(F)
    3,662       3,655       3,642       3,646       3,561  
Total average shareholders' equity
(G)
    406       396       395       388       377  
Total average tangible shareholders' equity (2) (3)
(H)
    278       281       288       280       270  
Total tangible shareholders' equity, period-end (2) (3)
(I)
    276       269       287       283       274  
Total tangible assets, period-end (2) (3)
(J)
    3,549       3,542       3,506       3,580       3,522  
 
 
                                       
(in thousands)
 
                                       
Total common shares outstanding, period-end
(K)
    15,587       15,558       15,549       15,544       15,524  
Average diluted shares outstanding
(L)
    15,593       15,602       15,581       15,586       15,587  
 
 
                                       
Core earnings per share, diluted (2)
(A/L)
  0.50     0.56     0.47     0.41     0.47  
Tangible book value per share, period-end (2)
(I/K)
    17.70       17.30       18.49       18.23       17.63  
Securities adjustment, net of tax (1) (4)
(M)
    9,560       5,549       8,002       5,550       (1,842 )
Tangible book value per share, excluding securities adjustment (2)
(I+M)/K
    17.09       16.94       17.98       17.88       17.75  
Total tangible shareholders' equity/total tangible assets (2)
(I/J)
    7.77       7.60       8.20       7.92       7.77  


BAR HARBOR BANKSHARES
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES AND SUPPLEMENTARY DATA - UNAUDITED

 
        At or for the Quarters Ended  
 
        Mar 31,     Dec 31,     Sep 30,     Jun 30,     Mar 31,  
(in thousands)
        2020     2019     2019     2019     2019  
Performance ratios (5)
                                   
GAAP return on assets
          0.85 %     0.46 %     0.55 %     0.67 %     0.83 %
Core return on assets (2)
    (A/F)       0.86       0.96       0.80       0.70       0.83  
GAAP return on equity
            7.64       4.21       5.04       6.33       7.83  
Core return on equity (2)
    (A/G)       7.71       8.81       7.36       6.57       7.83  
Core return on tangible equity (2) (6)
    (A+Q)/H       11.54       12.66       10.31       9.30       11.19  
Efficiency ratio (2) (7)
  (D-O-Q)/(C+N)       64.82       62.56       65.02       68.48       63.94  
Net interest margin
    (B+P)/E       3.06       2.95       2.75       2.65       2.77  
 
                                               
Supplementary data (in thousands)
                                               
Taxable equivalent adjustment for efficiency ratio
  (N)     719     674     658     676     684  
Franchise taxes included in non-interest expense
  (O)       119       119       119       111       120  
Tax equivalent adjustment for net interest margin
  (P)       551       516       503       514       515  
Intangible amortization
  (Q)       256       240       207       207       207  

  1. Assumes a marginal tax rate of 23.87% for the first quarter of 2020 and the fourth quarter of 2019 and 23.78% in the first three quarters of 2019.
  2. Non-GAAP financial measure.
  3. Tangible shareholders' equity is computed by taking total shareholders' equity less the intangible assets at period-end. Tangible assets is computed by taking total assets less the intangible assets at period-end.
  4. Securities adjustment, net of tax represents the total unrealized loss on available-for-sale securities recorded on the Company's consolidated balance sheets within total common shareholders' equity.
  5. All performance ratios are based on average balance sheet amounts, where applicable.
  6. Adjusted return on tangible equity is computed by taking core earnings divided by shareholders' equity less the tax-effected amortization of intangible assets, assuming a marginal rate of 23.87% for the first quarter of 2020 and the fourth quarter of 2019, and 23.78% in the first three quarters of 2019.
  7. Efficiency ratio is computed by dividing core non-interest expense net of franchise taxes and intangible amortization divided by core revenue on a fully taxable equivalent basis.

SOURCE: Bar Harbor Bankshares

Topic:
Earnings
Back to newsroom
Back to Newsroom
Share by: