BAR HARBOR, ME / ACCESSWIRE / January 20, 2022 / Bar Harbor Bankshares (NYSE American:BHB) reported fourth quarter 2021 net income of $9.8 million or $0.65 per diluted share, up from $8.6 million or $0.58 per diluted share in the same quarter of 2020. Core earnings per share (non-GAAP) in the fourth quarter of 2021 was $0.68 compared to $0.62 per share for the same period of 2020.
FOURTH QUARTER HIGHLIGHTS (ratios compared to the fourth quarter 2020)
- 1.02% return on assets or 1.07% on a core basis (non-GAAP)
- 13% growth in core pre-tax, pre-provision net revenue, excluding Paycheck Protection Program (PPP) loans
- 13% annualized commercial loan growth, excluding PPP loans
- 13% annualized core deposit growth
- 0.27% non-performing asset ratio to total assets, compared to 0.33%
President and Chief Executive Officer, Curtis C. Simard stated, "Once again our team is proud to deliver strong results, reporting a 10% increase in core earnings per share in the fourth quarter 2021 over the prior year's quarter. Throughout 2021 we maintained an annualized core return on assets of over 1% and a core return on tangible common equity of over 13% in each quarter. This level of performance reflects the progress toward our strategic objectives to reduce funding costs, increase fee-based revenues and grow commercial loans while maintaining exceptional credit quality. We also grew tangible book value per share, which is up 2% from the prior quarter and 6% over the prior year."
"Net interest margin (NIM) on a GAAP basis was 2.79% for the fourth quarter 2021 compared with 3.02% in the same quarter of 2020. Excluding the effects of PPP fee acceleration, excess cash, and one-time items, our normalized NIM increased to 2.99% in 2021 from 2.94% in the fourth quarter of 2020, and is flat with the third quarter of 2021. At year-end 2021, we had about $200 thousand of remaining PPP deferred fees which will be amortized to the margin in 2022 as we have worked closely with our customers to receive PPP loan forgiveness. The stabilization and modest expansion in normalized NIM is due to the continued growth in low-interest bearing deposits in 2021 and several delever and security remix strategies that were executed during the past two years. Our cost of interest-bearing liabilities has steadily dropped to 41 basis points from 77 basis points in the fourth quarter 2020."
"In December 2021, we prepaid $70 million of FHLB borrowings and sold $19 million of securities to offset prepayment penalties, which were replaced with relatively short-lived securities with an average duration of approximately 4 years. The net result of the transactions is expected to add five basis points to NIM and $0.02 to core earnings per share in the first quarter 2022."
Mr. Simard continued, "Looking at yields in 2021, income from loans and securities have both been affected by acceleration of discounts and premiums due to prepayment activity. Specifically, while our yield on commercial real estate loans was 3.40% for the fourth quarter 2021 excluding one-time adjustments, was 3.50% which is consistent with the third quarter 2021. The quarterly contractual rates present a better look at repricing activity and reflect a more linear and flatter curve in the second half of 2021. As we think about 2022, we view this as a positive indicator along with our well-positioned, asset-sensitive balance sheet should the Federal Reserve Bank increase rates."
"On the funding side, core deposits increased 13% during the quarter as new accounts were established from new relationships. Wholesale funding has decreased to 4% of total funding, down from 18% at year-end 2020. Core deposit reliance continues to expand, funding our growth with a much more stabilized cost if rates do go up. At year-end 2021, $114 million of wholesale funding remains, which represent longer durations or have associated hedges."
Mr. Simard further stated, "Wealth management and customer service fees increased 18% from the fourth quarter 2020, given a 13% increase in assets under management and our significant increase in core deposits. Our Wealth Management division continues to deliver a strong performance from both a customer and shareholder perspective. We continue to focus on profitability and fee-based revenue remains a priority. The growth seen during this past year has contributed to the expansion in our key performance metrics, while further enhancing the diversity and strength of our revenue streams. Mortgage banking income in the fourth quarter 2021 benefited from our secondary market loan sales, which also accounts for the decrease in residential loans as we selectively moved production between on-balance sheet and held for sale."
"Growth in commercial real estate loans for the quarter was driven largely by existing customers. These are proven operators and long-time customers of the Bank. Similarly, the growth in commercial and industrial loans of 11%, excluding PPP, came from existing customers and represented a variety of industries. As we look forward, the pipelines remain robust and we see the momentum continuing into the first quarter."
"Credit metrics remained strong and stable in the fourth quarter. The modest increase in provision in the fourth quarter is largely due to stabilizing economic forecasts along with slight increases to qualitative adjustments on certain loan categories, offset by $144 thousand of net recoveries for the quarter. Non-performing loans continue to decline across all categories on a quarterly and year-over-year basis. In the quarter, we also saw a noteworthy reduction of criticized loans, down to 3% from 4% at the end of the third quarter 2021. All of these trends are positive and are expected to continue as we move into 2022 based on our credit disciplines."
Mr. Simard concluded, "As we enter 2022, we continue to actively manage the balance sheet, investing excess liquidity diligently without compromising our credit or interest rate risk appetites. We are excited about this new year and feel we are well positioned regardless of the resulting economic environment."
DIVIDEND DECLARED
The Board of Directors voted to declare a cash dividend of $0.24 per share to shareholders of record at the close of business on February 17, 2022, payable on March 17, 2022. This dividend equates to a 3.32% annualized yield based on the $28.93 closing price of the Company's common stock at the end of the fourth quarter of 2021.
FINANCIAL CONDITION
Total assets were $3.7 billion at the end of the fourth quarter 2021. We executed a balance sheet delever and security remix strategy where $70.0 million of Federal Home Loan Bank advances were prepaid and $19.0 million of securities were sold and then replenished.
Loans were $2.5 billion at the end of the fourth quarter. Excluding PPP loans, commercial loans increased $49.2 million primarily due to five new loans totaling $70.4 million and two new participations totaling $44.3 million. PPP loan balances totaled $6.7 million at year-end 2021 and $53.8 million at the end of 2020. Unearned deferred fees on PPP loans totaled $219 thousand at the end of the quarter and are expected to be mostly recognized in early 2022. COVID loan modifications totaled $566 thousand, down from $4.7 million at the end of the third quarter 2021. Total residential loans decreased $28.7 million from the end of the third quarter 2021, as the Company continued its strategy to sell the majority of residential loan originations in the secondary market.
The allowance for credit losses was $22.7 million for the fourth quarter, compared to $22.4 million at the end of the third quarter 2021. A steadying economic forecast and disciplined approach to credit quality resulted in an allowance to total loans coverage ratio of 0.90% compared to 0.89% at the end of the third quarter 2021. The fourth quarter 2021 charged off loans resulted in a net recovery of $144 thousand, or 0.02% of the total loan portfolio compared to a net charge off of $193 thousand, or 0.03% of total loans in the third quarter 2021. Non-accruing loans for the fourth quarter 2021 decreased to $10.2 million from $12.2 million at the end of the third quarter 2021. The ratio of accruing past due loans to total loans was 0.32% of total loans at the end of the fourth quarter 2021 from 0.12% at the end of the third quarter 2021 and 0.58% at year-end 2020. The increase in 30-day past due accounts for the quarter is attributable to the payment schedules of residential loans and timing due to the quarter ending on a 31 day month.
Total deposits were $3.0 billion at the end of the fourth quarter, an increase of $41.3 million from the third quarter 2021, due to continued core deposit growth. Core deposits grew $85.0 million, or 13% on an annualized basis, during the quarter as over 300 new customer accounts were opened. As a result the loan to deposit ratio was 83% compared to 84% at the end of the third quarter 2021. Time deposits decreased $43.7 million during the quarter primarily due to $15.0 million of brokered certificates of deposit that matured in the fourth quarter. The remaining decrease is attributable to customers continuing to move funds to transactional accounts upon contractual maturity.
The Company's book value per share was $28.27 at December 31, 2021, compared with $27.92 at the end of the third quarter 2021. Tangible book value per share (non-GAAP measure) was $19.86 at the end of the fourth quarter 2021, compared to $19.48 at the end of the third quarter 2021, an annualized growth rate of 8%. Other comprehensive income included unrealized gains on securities totaling $2.0 million in the fourth quarter 2021 compared to $4.4 million at the end of the third quarter 2021.
RESULTS OF OPERATIONS
Net income in the fourth quarter 2021 was $9.8 million, or $0.65 per share, compared to $8.6 million, or $0.58 per share, in the same quarter of 2020. Net income improved on higher fee income and lower operating expenses. PPP loan fees contributed $0.07 to earnings per share in the fourth quarter of 2021 and $0.18 in the same period of 2020. Core earnings (non-GAAP) totaled $10.2 million or $0.68 per share, compared to $9.2 million, or $0.62 per share, in the same quarter of 2020. Non-core items (non-GAAP) reduced net income by $472 thousand in the fourth quarter 2021 and $578 thousand in the same period of 2020.
Net interest margin was 2.79% compared to 3.02% in the same period of 2020. Acceleration of PPP loan fee amortization due to forgiveness contributed 10 basis points to NIM in the fourth quarter 2021 and 23 basis point in the same period of 2020. Interest-bearing cash balances, held mostly at the Federal Reserve Bank, reduced NIM by 27 basis points in the fourth quarter 2021 and 16 basis points in the fourth quarter 2020. The yield on earning assets totaled 3.10% compared to 3.65% in the fourth quarter 2020. Excluding the impact of PPP and excess cash, the yield on earning assets totaled 3.30% and 3.61% for the same periods. The yield on loans was 3.58% in the fourth quarter 2021, 3.98% in the third quarter 2021 and 4.03% in the fourth quarter of 2020. Excluding PPP loans the yield on loans was 3.45% in the fourth quarter of 2021, 3.62% in the third quarter of 2021 and 3.77% in the fourth quarter 2020. Costs of funds decreased to 0.41% from 0.77% in the fourth quarter 2020 due to lower deposit rates and reduced wholesale borrowings.
The provision for credit losses for the quarter was $126 thousand, compared to of $1.4 million in the fourth quarter of 2020. The provision in the fourth quarter 2021 is attributable to steadying economic forecasts from the third quarter 2021, which overall is down from the provision that was booked under the incurred model in the prior year, considering COVID-19 effects.
Non-interest income in the fourth quarter 2021 was $11.2 million, compared to $14.7 million in the same quarter of 2020. Customer service fees were $3.5 million in the fourth quarter compared to $2.9 million in the same period of 2020. The increase is due to over 300 new accounts that were opened during the quarter and a higher volume of customer activity and transactions. Wealth management income increased 16% over the same quarter of 2020 to $3.8 million with assets under management growing 13% to $2.54 billion compared to $2.25 billion in the same period of 2020. The Company sold securities resulting in an $890 thousand gain as part of the aforementioned remix strategy. Mortgage banking activities were $1.6 million, compared to $2.7 million in the same period of 2020. Additionally, bank-owned life insurance income increased $178 thousand due to mortality proceeds from a death claim.
Non-interest expense was $22.9 million in the fourth quarter 2021 from $27.8 million in the same quarter of 2020. Salaries and benefits expense decreased to $11.8 million compared to $13.3 million in the same quarter of 2020, reflecting full-time equivalents of 423 compared to 531, respectively and favorable discount rates on the Company's supplemental-retirement plans. The efficiency ratio benefited from controlled operating expenses in the fourth quarter and was 60.74% compared to 61.98% in the same period of 2020. Excluding the effects of PPP the efficiency ratio was 62.51% and 63.81% for the same respective periods. Non-core expenses (non-GAAP) in the fourth quarter 2021 totaled $1.5 million and consisted of a $1.1 million prepayment penalty on debt extinguishment and a $515 thousand loss on the sale of premises and equipment as the Company continues to optimize its branch footprint. In the same quarter of 2020 non-core expenses (non-GAAP) totaled $4.7 million and included costs to consolidate our wealth management systems.
The effective tax rate for the quarter was 18%, down from 21% in the fourth quarter 2020. The income tax provision in fourth 2021 includes a true-up of the statutory tax rate as more business was driven from the lower cost state of Maine. Also with the filing of the tax returns in the quarter, $76 thousand of tax reserves were released, which is considered a one-time item.
CONTACTS
Josephine Iannelli; EVP, Chief Financial Officer & Treasurer; (207) 288-3314
| TABLE | |
| INDEX | CONSOLIDATED FINANCIAL SCHEDULES (UNAUDITED) |
| A | Selected Financial Highlights |
| B | Balance Sheets |
| C | Loan and Deposit Analysis |
| D | Statements of Income |
| E | Statements of Income (Five Quarter Trend) |
| F | Average Yields and Costs |
| G | Average Balances |
| H | Asset Quality Analysis |
| I-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 | ||||||||||||||||||||
| Dec 31, | Sep 30, | Jun 30, | Mar 31, | Dec 31, | ||||||||||||||||
| 2021 | 2021 | 2021 | 2021 | 2020 | ||||||||||||||||
PER SHARE DATA | ||||||||||||||||||||
Net earnings, diluted | $ | 0.65 | $ | 0.73 | $ | 0.60 | $ | 0.63 | $ | 0.58 | ||||||||||
Core earnings, diluted (1) | 0.68 | 0.73 | 0.63 | 0.68 | 0.62 | |||||||||||||||
Total book value (6) | 28.27 | 27.92 | 27.64 | 27.10 | 27.29 | |||||||||||||||
Tangible book value (1) (6) | 19.86 | 19.48 | 19.17 | 18.61 | 18.77 | |||||||||||||||
Market price at period end | 28.93 | 28.05 | 28.62 | 29.42 | 22.59 | |||||||||||||||
Dividends | 0.24 | 0.24 | 0.24 | 0.22 | 0.22 | |||||||||||||||
PERFORMANCE RATIOS (2) | ||||||||||||||||||||
Return on assets | 1.02 | % | 1.16 | % | 0.97 | % | 1.03 | % | 0.92 | % | ||||||||||
Core return on assets (1) | 1.07 | 1.16 | 1.01 | 1.11 | 0.98 | |||||||||||||||
Pre-tax, pre-provision return on assets | 1.26 | 1.43 | 1.13 | 1.22 | 1.30 | |||||||||||||||
Core pre-tax, pre-provision return on assets (1) | 1.33 | 1.43 | 1.18 | 1.32 | 1.38 | |||||||||||||||
Return on equity (6) | 9.16 | 10.38 | 8.77 | 9.45 | 8.42 | |||||||||||||||
Core return on equity (1) (6) | 9.60 | 10.39 | 9.14 | 10.14 | 8.99 | |||||||||||||||
Return on tangible equity (6) | 13.30 | 15.08 | 12.91 | 14.01 | 12.52 | |||||||||||||||
Core return on tangible equity (1) (6) | 13.93 | 15.09 | 13.45 | 15.01 | 13.33 | |||||||||||||||
Net interest margin, fully taxable equivalent (FTE) (1) (3) | 2.79 | 3.02 | 2.74 | 2.88 | 3.02 | |||||||||||||||
Core net interest margin (1) (4) | 2.69 | 2.75 | 2.67 | 2.78 | 2.79 | |||||||||||||||
Efficiency ratio (1) | 60.74 | 59.18 | 63.45 | 61.95 | 61.98 | |||||||||||||||
FINANCIAL DATA (In millions) | ||||||||||||||||||||
Total assets (6) | $ | 3,709 | $ | 3,738 | $ | 3,639 | $ | 3,730 | $ | 3,724 | ||||||||||
Total earning assets (5) | 3,380 | 3,394 | 3,282 | 3,381 | 3,371 | |||||||||||||||
Total investments | 626 | 556 | 636 | 641 | 599 | |||||||||||||||
Total loans | 2,532 | 2,534 | 2,516 | 2,551 | 2,563 | |||||||||||||||
Allowance for credit losses | 23 | 22 | 23 | 24 | 19 | |||||||||||||||
Total goodwill and intangible assets | 126 | 126 | 127 | 127 | 127 | |||||||||||||||
Total deposits | 3,049 | 3,007 | 2,822 | 2,912 | 2,906 | |||||||||||||||
Total shareholders' equity (6) | 424 | 418 | 414 | 405 | 407 | |||||||||||||||
Net income | 10 | 11 | 9 | 9 | 9 | |||||||||||||||
Core earnings (1) | 10 | 11 | 9 | 10 | 9 | |||||||||||||||
ASSET QUALITY AND CONDITION RATIOS | ||||||||||||||||||||
Net charge-offs (current quarter annualized)/average loans | - | % | 0.03 | % | 0.01 | % | 0.03 | % | 0.03 | % | ||||||||||
Allowance for credit losses/total loans | 0.90 | 0.89 | 0.91 | 0.93 | 0.74 | |||||||||||||||
Loans/deposits | 83 | 84 | 89 | 88 | 88 | |||||||||||||||
Shareholders' equity to total assets (6) | 11.43 | 11.19 | 11.37 | 10.86 | 10.93 | |||||||||||||||
Tangible shareholders' equity to tangible assets (6) | 8.32 | 8.08 | 8.17 | 7.72 | 7.78 | |||||||||||||||
(1) Non-GAAP financial measure. Refer to the Reconciliation of Non-GAAP Financial Measures in table I-J for additional information.
(2) All performance ratios are based on average balance sheet amounts, where applicable.
(3) Fully taxable equivalent considers the impact of tax-advantaged investment securities and loans.
(4) Core net interest margin excludes Paycheck Protection Program loans.
(5) Earning assets includes non-accruing loans and interest-bearing deposits with other banks. Securities are valued at amortized cost.
(6) The first and second quarters of 2021 and the fourth quarter of 2020 have been revised for derivatives that were incorrectly presented as assets instead of liabilities and related equity effects net of tax.
BAR HARBOR BANKSHARES
CONSOLIDATED BALANCE SHEETS - UNAUDITED
| Dec 31, | Sep 30, | Jun 30, | Mar 31, | Dec 31, | ||||||||||||||||
(in thousands) | 2021 | 2021 | 2021 | 2021 | 2020 | |||||||||||||||
Assets | ||||||||||||||||||||
Cash and due from banks | $ | 33,508 | $ | 39,081 | $ | 41,440 | $ | 39,039 | $ | 27,566 | ||||||||||
Interest-bearing deposits with other banks | 216,881 | 302,118 | 132,278 | 184,473 | 198,441 | |||||||||||||||
Total cash and cash equivalents | 250,389 | 341,199 | 173,718 | 223,512 | 226,007 | |||||||||||||||
Securities available for sale | 618,276 | 545,327 | 621,849 | 626,403 | 585,046 | |||||||||||||||
Federal Home Loan Bank stock | 7,384 | 10,192 | 14,145 | 14,826 | 14,036 | |||||||||||||||
Total securities | 625,660 | 555,519 | 635,994 | 641,229 | 599,082 | |||||||||||||||
Loans held for sale | 5,523 | 7,505 | 7,942 | 10,148 | 23,988 | |||||||||||||||
Total loans | 2,531,910 | 2,534,154 | 2,515,560 | 2,551,064 | 2,562,885 | |||||||||||||||
Less: Allowance for credit losses | (22,718 | ) | (22,448 | ) | (22,815 | ) | (23,653 | ) | (19,082 | ) | ||||||||||
Net loans | 2,509,192 | 2,511,706 | 2,492,745 | 2,527,411 | 2,543,803 | |||||||||||||||
Premises and equipment, net | 49,382 | 50,070 | 51,119 | 52,253 | 52,458 | |||||||||||||||
Other real estate owned | - | - | - | - | - | |||||||||||||||
Goodwill | 119,477 | 119,477 | 119,477 | 119,477 | 119,477 | |||||||||||||||
Other intangible assets | 6,733 | 6,966 | 7,198 | 7,431 | 7,670 | |||||||||||||||
Cash surrender value of bank-owned life insurance | 79,020 | 79,380 | 78,886 | 78,388 | 77,870 | |||||||||||||||
Deferred tax asset, net (1) | 5,547 | 5,811 | 4,902 | 5,761 | 3,047 | |||||||||||||||
Other assets (1) | 58,310 | 60,712 | 67,064 | 64,479 | 70,873 | |||||||||||||||
Total assets (1) | $ | 3,709,233 | $ | 3,738,345 | $ | 3,639,045 | $ | 3,730,089 | $ | 3,724,275 | ||||||||||
Liabilities and shareholders' equity | ||||||||||||||||||||
Demand and other non-interest bearing deposits | $ | 664,420 | $ | 664,395 | $ | 599,598 | $ | 586,487 | $ | 544,636 | ||||||||||
NOW deposits | 940,631 | 888,021 | 802,681 | 761,817 | 738,849 | |||||||||||||||
Savings deposits | 628,670 | 605,977 | 578,361 | 560,095 | 521,638 | |||||||||||||||
Money market deposits | 389,291 | 379,651 | 371,075 | 365,507 | 402,731 | |||||||||||||||
Time deposits | 425,532 | 469,221 | 470,758 | 638,436 | 698,361 | |||||||||||||||
Total deposits | 3,048,544 | 3,007,265 | 2,822,473 | 2,912,342 | 2,906,215 | |||||||||||||||
Senior borrowings | 118,400 | 190,267 | 279,991 | 292,210 | 276,062 | |||||||||||||||
Subordinated borrowings | 60,124 | 60,083 | 60,042 | 60,003 | 59,961 | |||||||||||||||
Total borrowings | 178,524 | 250,350 | 340,033 | 352,213 | 336,023 | |||||||||||||||
Other liabilities (1) | 58,018 | 62,295 | 62,779 | 60,354 | 74,972 | |||||||||||||||
Total liabilities (1) | 3,285,086 | 3,319,910 | 3,225,285 | 3,324,909 | 3,317,210 | |||||||||||||||
Total shareholders' equity (1) | 424,147 | 418,435 | 413,760 | 405,180 | 407,065 | |||||||||||||||
Total liabilities and shareholders' equity (1) | $ | 3,709,233 | $ | 3,738,345 | $ | 3,639,045 | $ | 3,730,089 | $ | 3,724,275 | ||||||||||
Net shares outstanding | 15,001 | 14,987 | 14,972 | 14,950 | 14,916 | |||||||||||||||
(1) The first and second quarters of 2021 and the fourth quarter of 2020 have been revised for derivatives that were incorrectly presented as assets instead of liabilities and related equity effects net of tax.
BAR HARBOR BANKSHARES
CONSOLIDATED LOAN & DEPOSIT ANALYSIS - UNAUDITED
LOAN ANALYSIS
| Annualized | ||||||||||||||||||||||||||||
| Growth % | ||||||||||||||||||||||||||||
| Dec 31, | Sep 30, | Jun 30, | Mar 31, | Dec 31, | Quarter | Year to | ||||||||||||||||||||||
(in thousands) | 2021 | 2021 | 2021 | 2021 | 2020 | End | Date | |||||||||||||||||||||
Commercial real estate | $ | 1,210,580 | $ | 1,170,372 | $ | 1,135,857 | $ | 1,118,669 | $ | 1,084,381 | 14 | % | 12 | % | ||||||||||||||
Commercial and industrial | 340,129 | 331,091 | 327,729 | 317,500 | 323,864 | 11 | 5 | |||||||||||||||||||||
Paycheck Protection Program (PPP) | 6,669 | 24,227 | 65,918 | 77,878 | 53,774 | * | (88 | ) | ||||||||||||||||||||
Total commercial loans | 1,557,378 | 1,525,690 | 1,529,504 | 1,514,047 | 1,462,019 | 8 | 7 | |||||||||||||||||||||
Total commercial loans, excluding PPP | 1,550,709 | 1,501,463 | 1,463,586 | 1,436,169 | 1,408,245 | 13 | 10 | |||||||||||||||||||||
Residential real estate | 821,004 | 849,692 | 822,774 | 868,084 | 923,891 | (14 | ) | (11 | ) | |||||||||||||||||||
Consumer | 98,949 | 100,933 | 103,589 | 106,835 | 113,544 | (8 | ) | (13 | ) | |||||||||||||||||||
Tax exempt and other | 54,579 | 57,839 | 59,693 | 62,098 | 63,431 | (23 | ) | (14 | ) | |||||||||||||||||||
Total loans | $ | 2,531,910 | $ | 2,534,154 | $ | 2,515,560 | $ | 2,551,064 | $ | 2,562,885 | - | % | (1 | )% | ||||||||||||||
DEPOSIT ANALYSIS
| Annualized | ||||||||||||||||||||||||||||
| Growth % | ||||||||||||||||||||||||||||
| Dec 31, | Sep 30, | Jun 30, | Mar 31, | Dec 31, | Quarter | Year to | ||||||||||||||||||||||
(in thousands) | 2021 | 2021 | 2021 | 2021 | 2020 | End | Date | |||||||||||||||||||||
Demand | $ | 664,420 | $ | 664,395 | $ | 599,598 | $ | 586,487 | $ | 544,636 | - | % | 22 | % | ||||||||||||||
NOW | 940,631 | 888,021 | 802,681 | 761,817 | 738,849 | 24 | 27 | |||||||||||||||||||||
Savings | 628,670 | 605,977 | 578,361 | 560,095 | 521,638 | 15 | 21 | |||||||||||||||||||||
Money market | 389,291 | 379,651 | 371,075 | 365,507 | 402,731 | 10 | (3 | ) | ||||||||||||||||||||
Total non-maturity deposits | 2,623,012 | 2,538,044 | 2,351,715 | 2,273,906 | 2,207,854 | 13 | 19 | |||||||||||||||||||||
Total time deposits | 425,532 | 469,221 | 470,758 | 638,436 | 698,361 | (37 | ) | (39 | ) | |||||||||||||||||||
Total deposits | $ | 3,048,544 | $ | 3,007,265 | $ | 2,822,473 | $ | 2,912,342 | $ | 2,906,215 | 5 | % | 5 | % | ||||||||||||||
*Indicates ratios of 100% or greater.
BAR HARBOR BANKSHARES
CONSOLIDATED STATEMENTS OF INCOME - UNAUDITED
| Three Months Ended | Year Ended | |||||||||||||||
| December 31, | December 31, | |||||||||||||||
(in thousands, except per share data) | 2021 | 2020 | 2021 | 2020 | ||||||||||||
Interest and dividend income | ||||||||||||||||
Loans | $ | 22,746 | $ | 26,687 | $ | 95,236 | $ | 107,085 | ||||||||
Securities and other | 3,776 | 4,013 | 15,568 | 19,019 | ||||||||||||
Total interest and dividend income | 26,522 | 30,700 | 110,804 | 126,104 | ||||||||||||
Interest expense | ||||||||||||||||
Deposits | 1,434 | 3,606 | 8,543 | 18,043 | ||||||||||||
Borrowings | 1,273 | 1,732 | 6,688 | 8,881 | ||||||||||||
Total interest expense | 2,707 | 5,338 | 15,231 | 26,924 | ||||||||||||
Net interest income | 23,815 | 25,362 | 95,573 | 99,180 | ||||||||||||
Provision for credit losses | 126 | 1,360 | (1,302 | ) | 5,625 | |||||||||||
Net interest income after provision for credit losses | 23,689 | 24,002 | 96,875 | 93,555 | ||||||||||||
Non-interest income | ||||||||||||||||
Trust and investment management fee income | 3,844 | 3,318 | 15,179 | 13,378 | ||||||||||||
Customer service fees | 3,470 | 2,890 | 13,212 | 11,327 | ||||||||||||
Gain on sales of securities, net | 890 | 3,959 | 2,870 | 5,445 | ||||||||||||
Mortgage banking income | 1,563 | 2,654 | 6,536 | 6,884 | ||||||||||||
Bank-owned life insurance income | 669 | 482 | 2,179 | 2,007 | ||||||||||||
Customer derivative income | 173 | 1,086 | 1,010 | 2,503 | ||||||||||||
Other income | 549 | 334 | 1,275 | 1,412 | ||||||||||||
Total non-interest income | 11,158 | 14,723 | 42,261 | 42,956 | ||||||||||||
Non-interest expense | ||||||||||||||||
Salaries and employee benefits | 11,842 | 13,318 | 47,117 | 48,920 | ||||||||||||
Occupancy and equipment | 4,105 | 4,192 | 16,356 | 16,751 | ||||||||||||
Loss (gain) on sales of premises and equipment, net | 515 | (122 | ) | 378 | (32 | ) | ||||||||||
Outside services | 431 | 571 | 1,943 | 1,985 | ||||||||||||
Professional services | 556 | 572 | 1,756 | 2,060 | ||||||||||||
Communication | 205 | 194 | 912 | 892 | ||||||||||||
Marketing | 378 | 415 | 1,541 | 1,385 | ||||||||||||
Amortization of intangible assets | 233 | 256 | 940 | 1,024 | ||||||||||||
Loss on debt extinguishment | 1,083 | - | 2,851 | 1,351 | ||||||||||||
Acquisition, conversion and other expenses | (92 | ) | 4,849 | 1,667 | 5,801 | |||||||||||
Other expenses | 3,665 | 3,571 | 15,047 | 14,723 | ||||||||||||
Total non-interest expense | 22,921 | 27,816 | 90,508 | 94,860 | ||||||||||||
Income before income taxes | 11,926 | 10,909 | 48,628 | 41,651 | ||||||||||||
Income tax expense | 2,160 | 2,269 | 9,329 | 8,407 | ||||||||||||
Net income | $ | 9,766 | $ | 8,640 | $ | 39,299 | $ | 33,244 | ||||||||
Earnings per share: | ||||||||||||||||
Basic | $ | 0.65 | $ | 0.58 | $ | 2.63 | $ | 2.18 | ||||||||
Diluted | 0.65 | 0.58 | 2.61 | 2.18 | ||||||||||||
Weighted average shares outstanding: | ||||||||||||||||
Basic | 14,993 | 14,909 | 14,961 | 15,246 | ||||||||||||
Diluted | 15,075 | 14,952 | 15,045 | 15,272 | ||||||||||||
BAR HARBOR BANKSHARES
CONSOLIDATED STATEMENTS OF INCOME (5 Quarter Trend) - UNAUDITED
| Dec 31, | Sep 30, | Jun 30, | Mar 31, | Dec 31, | ||||||||||||||||
(in thousands, except per share data) | 2021 | 2021 | 2021 | 2021 | 2020 | |||||||||||||||
Interest and dividend income | ||||||||||||||||||||
Loans | $ | 22,746 | $ | 25,094 | $ | 23,191 | $ | 24,205 | $ | 26,687 | ||||||||||
Securities and other | 3,776 | 3,821 | 3,992 | 3,979 | 4,013 | |||||||||||||||
Total interest and dividend income | 26,522 | 28,915 | 27,183 | 28,184 | 30,700 | |||||||||||||||
Interest expense | ||||||||||||||||||||
Deposits | 1,434 | 1,555 | 2,603 | 2,951 | 3,606 | |||||||||||||||
Borrowings | 1,273 | 1,778 | 1,826 | 1,811 | 1,732 | |||||||||||||||
Total interest expense | 2,707 | 3,333 | 4,429 | 4,762 | 5,338 | |||||||||||||||
Net interest income | 23,815 | 25,582 | 22,754 | 23,422 | 25,362 | |||||||||||||||
Provision for credit losses | 126 | (174 | ) | (765 | ) | (489 | ) | 1,360 | ||||||||||||
Net interest income after provision for credit losses | 23,689 | 25,756 | 23,519 | 23,911 | 24,002 | |||||||||||||||
Non-interest income | ||||||||||||||||||||
Trust and investment management fee income | 3,844 | 3,868 | 3,801 | 3,666 | 3,318 | |||||||||||||||
Customer service fees | 3,470 | 3,515 | 3,257 | 2,970 | 2,890 | |||||||||||||||
Gain on sales of securities, net | 890 | 1,930 | 50 | - | 3,959 | |||||||||||||||
Mortgage banking income | 1,563 | 850 | 1,553 | 2,570 | 2,654 | |||||||||||||||
Bank-owned life insurance income | 669 | 494 | 498 | 518 | 482 | |||||||||||||||
Customer derivative income | 173 | 341 | 86 | 410 | 1,086 | |||||||||||||||
Other income | 549 | 352 | 260 | 114 | 334 | |||||||||||||||
Total non-interest income | 11,158 | 11,350 | 9,505 | 10,248 | 14,723 | |||||||||||||||
Non-interest expense | ||||||||||||||||||||
Salaries and employee benefits | 11,842 | 11,743 | 11,356 | 12,176 | 13,318 | |||||||||||||||
Occupancy and equipment | 4,105 | 4,029 | 3,894 | 4,328 | 4,192 | |||||||||||||||
Loss (gain) on sales of premises and equipment, net | 515 | (146 | ) | 1 | 8 | (122 | ) | |||||||||||||
Outside services | 431 | 547 | 533 | 432 | 571 | |||||||||||||||
Professional services | 556 | 491 | 151 | 558 | 572 | |||||||||||||||
Communication | 205 | 188 | 198 | 321 | 194 | |||||||||||||||
Marketing | 378 | 339 | 534 | 290 | 415 | |||||||||||||||
Amortization of intangible assets | 233 | 233 | 233 | 241 | 256 | |||||||||||||||
Loss on debt extinguishment | 1,083 | 1,768 | - | - | - | |||||||||||||||
Acquisition, conversion and other expenses | (92 | ) | 318 | 552 | 889 | 4,849 | ||||||||||||||
Other expenses | 3,665 | 3,862 | 4,272 | 3,248 | 3,571 | |||||||||||||||
Total non-interest expense | 22,921 | 23,372 | 21,724 | 22,491 | 27,816 | |||||||||||||||
Income before income taxes | 11,926 | 13,734 | 11,300 | 11,668 | 10,909 | |||||||||||||||
Income tax expense | 2,160 | 2,706 | 2,275 | 2,188 | 2,269 | |||||||||||||||
Net income | $ | 9,766 | $ | 11,028 | $ | 9,025 | $ | 9,480 | $ | 8,640 | ||||||||||
Earnings per share: | ||||||||||||||||||||
Basic | $ | 0.65 | $ | 0.74 | $ | 0.60 | $ | 0.63 | $ | 0.58 | ||||||||||
Diluted | 0.65 | 0.73 | 0.60 | 0.63 | 0.58 | |||||||||||||||
Weighted average shares outstanding: | ||||||||||||||||||||
Basic | 14,993 | 14,983 | 14,965 | 14,934 | 14,909 | |||||||||||||||
Diluted | 15,075 | 15,051 | 15,042 | 15,007 | 14,952 | |||||||||||||||
BAR HARBOR BANKSHARES
AVERAGE YIELDS AND COSTS (Fully Taxable Equivalent - Annualized) - UNAUDITED
| Quarters Ended | ||||||||||||||||||||
| Dec 31, | Sep 30, | Jun 30, | Mar 31, | Dec 31, | ||||||||||||||||
| 2021 | 2021 | 2021 | 2021 | 2020 | ||||||||||||||||
Earning assets | ||||||||||||||||||||
Interest-bearing deposits with other banks (1) | 0.16 | % | 0.15 | % | 0.09 | % | 0.09 | % | 0.11 | % | ||||||||||
Securities available for sale and FHLB stock | 2.66 | 2.59 | 2.66 | 2.79 | 2.97 | |||||||||||||||
Loans: | ||||||||||||||||||||
Commercial real estate | 3.40 | 3.53 | 3.54 | 3.68 | 3.74 | |||||||||||||||
Commercial and industrial | 3.23 | 3.79 | 3.60 | 3.86 | 3.92 | |||||||||||||||
Paycheck protection program | 26.25 | 23.28 | 5.56 | 8.12 | 11.56 | |||||||||||||||
Residential real estate | 3.61 | 3.64 | 3.80 | 3.76 | 3.74 | |||||||||||||||
Consumer | 3.49 | 3.78 | 3.44 | 3.56 | 3.65 | |||||||||||||||
Total loans | 3.58 | 3.98 | 3.70 | 3.85 | 4.03 | |||||||||||||||
Total earning assets | 3.10 | % | 3.41 | % | 3.26 | % | 3.46 | % | 3.65 | % | ||||||||||
Funding liabilities | ||||||||||||||||||||
Deposits: | ||||||||||||||||||||
NOW | 0.14 | % | 0.13 | % | 0.12 | % | 0.14 | % | 0.15 | % | ||||||||||
Savings | 0.08 | 0.08 | 0.10 | 0.13 | 0.13 | |||||||||||||||
Money market | 0.12 | 0.12 | 0.12 | 0.14 | 0.14 | |||||||||||||||
Time deposits | 0.77 | 0.88 | 1.37 | 1.44 | 1.64 | |||||||||||||||
Total interest-bearing deposits | 0.24 | 0.27 | 0.45 | 0.51 | 0.61 | |||||||||||||||
Borrowings | 2.17 | 2.11 | 2.12 | 2.16 | 1.83 | |||||||||||||||
Total interest-bearing liabilities | 0.41 | % | 0.50 | % | 0.66 | % | 0.72 | % | 0.77 | % | ||||||||||
Net interest spread | 2.69 | 2.91 | 2.60 | 2.74 | 2.88 | |||||||||||||||
Net interest margin (1) | 2.79 | 3.02 | 2.74 | 2.88 | 3.02 | |||||||||||||||
Core net interest margin (2) | 2.69 | 2.75 | 2.67 | 2.78 | 2.79 | |||||||||||||||
(1) Income from interest-bearing deposits with other banks has been separated from securities and restated for prior periods to conform to the current period presentation.
(2) Core net interest margin excludes Paycheck Protection Program loans.
BAR HARBOR BANKSHARES
AVERAGE BALANCES - UNAUDITED
| Quarters Ended | ||||||||||||||||||||
| Dec 31, | Sep 30, | Jun 30, | Mar 31, | Dec 31, | ||||||||||||||||
(in thousands) | 2021 | 2021 | 2021 | 2021 | 2020 | |||||||||||||||
Assets | ||||||||||||||||||||
Interest-bearing deposits with other banks (1) | $ | 325,260 | $ | 284,429 | $ | 228,825 | $ | 176,728 | $ | 176,747 | ||||||||||
Securities available for sale and FHLB stock (2) | 578,323 | 610,381 | 635,978 | 613,459 | 563,118 | |||||||||||||||
Loans: | ||||||||||||||||||||
Commercial real estate | 1,189,803 | 1,153,813 | 1,122,831 | 1,099,937 | 1,059,574 | |||||||||||||||
Commercial and industrial | 386,156 | 391,191 | 378,634 | 377,176 | 386,201 | |||||||||||||||
Paycheck protection program | 14,824 | 45,835 | 76,701 | 65,149 | 91,109 | |||||||||||||||
Residential real estate | 844,872 | 824,686 | 850,119 | 916,633 | 995,173 | |||||||||||||||
Consumer | 100,723 | 101,545 | 104,851 | 109,802 | 115,876 | |||||||||||||||
Total loans (3) | 2,536,378 | 2,517,070 | 2,533,136 | 2,568,697 | 2,647,933 | |||||||||||||||
Total earning assets | 3,439,961 | 3,411,880 | 3,397,939 | 3,358,884 | 3,387,798 | |||||||||||||||
Cash and due from banks | 37,818 | 38,750 | 21,414 | 23,221 | 22,473 | |||||||||||||||
Allowance for credit losses | (22,525 | ) | (22,607 | ) | (23,419 | ) | (24,822 | ) | (18,690 | ) | ||||||||||
Goodwill and other intangible assets | 126,324 | 126,556 | 126,789 | 127,024 | 127,264 | |||||||||||||||
Other assets (4) | 200,097 | 209,509 | 223,362 | 232,475 | 237,414 | |||||||||||||||
Total assets (4) | $ | 3,781,675 | $ | 3,764,088 | $ | 3,746,085 | $ | 3,716,782 | $ | 3,756,259 | ||||||||||
Liabilities and shareholders' equity | ||||||||||||||||||||
Deposits: | ||||||||||||||||||||
NOW | $ | 913,326 | $ | 860,206 | $ | 781,836 | $ | 749,100 | $ | 713,464 | ||||||||||
Savings | 620,599 | 591,440 | 568,193 | 541,203 | 516,266 | |||||||||||||||
Money market | 395,341 | 381,755 | 368,826 | 378,743 | 399,543 | |||||||||||||||
Time deposits | 450,559 | 471,934 | 619,454 | 675,422 | 734,523 | |||||||||||||||
Total interest-bearing deposits | 2,379,825 | 2,305,335 | 2,338,309 | 2,344,468 | 2,363,796 | |||||||||||||||
Borrowings | 232,492 | 334,097 | 345,896 | 340,209 | 376,437 | |||||||||||||||
Total interest-bearing liabilities | 2,612,317 | 2,639,432 | 2,684,205 | 2,684,677 | 2,740,233 | |||||||||||||||
Non-interest-bearing demand deposits | 684,895 | 641,769 | 591,982 | 550,657 | 535,402 | |||||||||||||||
Other liabilities (4) | 61,480 | 61,436 | 57,227 | 74,778 | 72,534 | |||||||||||||||
Total liabilities (4) | 3,358,692 | 3,342,637 | 3,333,414 | 3,310,112 | 3,348,169 | |||||||||||||||
Total shareholders' equity (4) | 422,983 | 421,451 | 412,671 | 406,670 | 408,090 | |||||||||||||||
Total liabilities and shareholders' equity (4) | $ | 3,781,675 | $ | 3,764,088 | $ | 3,746,085 | $ | 3,716,782 | $ | 3,756,259 | ||||||||||
(1) Total average interest-bearing deposits with other banks is net of Federal Reserve daily cash letter.
(2) Average balances for securities available-for-sale are based on amortized cost.
(3) Total average loans include non-accruing loans and loans held for sale.
(4) The first and second quarters of 2021 and the fourth quarter of 2020 have been revised for derivatives that were incorrectly presented as assets instead of liabilities and related equity effects net of tax.
BAR HARBOR BANKSHARES
ASSET QUALITY ANALYSIS - UNAUDITED
| At or for the Quarters Ended | ||||||||||||||||||||
| Dec 31, | Sep 30, | Jun 30, | Mar 31, | Dec 31, | ||||||||||||||||
(in thousands) | 2021 | 2021 | 2021 | 2021 | 2020 | |||||||||||||||
NON-PERFORMING ASSETS | ||||||||||||||||||||
Non-accruing loans: | ||||||||||||||||||||
Commercial real estate | $ | 2,890 | $ | 3,646 | $ | 4,367 | $ | 4,664 | $ | 4,251 | ||||||||||
Commercial installment | 1,056 | 1,163 | 1,370 | 1,534 | 1,466 | |||||||||||||||
Residential real estate | 5,192 | 6,311 | 6,788 | 6,753 | 5,729 | |||||||||||||||
Consumer installment | 1,053 | 1,087 | 1,054 | 1,118 | 742 | |||||||||||||||
Total non-accruing loans | 10,191 | 12,207 | 13,579 | 14,069 | 12,188 | |||||||||||||||
Other real estate owned | - | - | - | - | - | |||||||||||||||
Total non-performing assets | $ | 10,191 | $ | 12,207 | $ | 13,579 | $ | 14,069 | $ | 12,188 | ||||||||||
Total non-accruing loans/total loans | 0.40 | % | 0.48 | % | 0.54 | % | 0.55 | % | 0.48 | % | ||||||||||
Total non-performing assets/total assets | 0.27 | 0.33 | 0.37 | 0.38 | 0.33 | |||||||||||||||
PROVISION AND ALLOWANCE FOR CREDIT LOSSES | ||||||||||||||||||||
Balance at beginning of period | $ | 22,448 | $ | 22,815 | $ | 23,653 | $ | 19,082 | $ | 17,907 | ||||||||||
Impact of CECL adoption | - | - | - | 5,228 | - | |||||||||||||||
Charged-off loans | (154 | ) | (286 | ) | (239 | ) | (216 | ) | (297 | ) | ||||||||||
Recoveries on charged-off loans | 298 | 93 | 166 | 48 | 112 | |||||||||||||||
Net loans charged-off | 144 | (193 | ) | (73 | ) | (168 | ) | (185 | ) | |||||||||||
Provision for credit losses | 126 | (174 | ) | (765 | ) | (489 | ) | 1,360 | ||||||||||||
Balance at end of period | $ | 22,718 | $ | 22,448 | $ | 22,815 | $ | 23,653 | $ | 19,082 | ||||||||||
Allowance for credit losses/total loans | 0.90 | % | 0.89 | % | 0.91 | % | 0.93 | % | 0.74 | % | ||||||||||
Allowance for credit losses/non-accruing loans | 223 | 184 | 168 | 168 | 157 | |||||||||||||||
NET LOAN CHARGE-OFFS | ||||||||||||||||||||
Commercial real estate | $ | 216 | $ | (69 | ) | $ | (105 | ) | $ | (131 | ) | $ | 63 | |||||||
Commercial installment | 53 | (24 | ) | (7 | ) | 1 | (228 | ) | ||||||||||||
Residential real estate | 8 | 13 | 88 | (28 | ) | (21 | ) | |||||||||||||
Consumer installment | (133 | ) | (113 | ) | (49 | ) | (10 | ) | 1 | |||||||||||
Total, net | $ | 144 | $ | (193 | ) | $ | (73 | ) | $ | (168 | ) | $ | (185 | ) | ||||||
Net charge-offs (QTD annualized)/average loans | (0.02 | )% | 0.03 | % | 0.01 | % | 0.03 | % | 0.03 | % | ||||||||||
Net charge-offs (YTD annualized)/average loans | 0.01 | 0.02 | 0.02 | 0.03 | 0.07 | |||||||||||||||
DELINQUENT AND NON-ACCRUING LOANS/ TOTAL LOANS | ||||||||||||||||||||
30-89 Days delinquent | 0.31 | % | 0.09 | % | 0.13 | % | 0.43 | % | 0.58 | % | ||||||||||
90+ Days delinquent and still accruing | 0.01 | 0.02 | 0.02 | 0.01 | - | |||||||||||||||
Total accruing delinquent loans | 0.32 | 0.12 | 0.15 | 0.44 | 0.58 | |||||||||||||||
Non-accruing loans | 0.40 | 0.48 | 0.54 | 0.55 | 0.48 | |||||||||||||||
Total delinquent and non-accruing loans | 0.72 | % | 0.60 | % | 0.69 | % | 0.99 | % | 1.06 | % | ||||||||||
BAR HARBOR BANKSHARES
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES AND SUPPLEMENTARY DATA - UNAUDITED
| At or for the Quarters Ended | |||||||||||||||||||||
| Dec 31, | Sep 30, | Jun 30, | Mar 31, | Dec 31, | |||||||||||||||||
(in thousands) | 2021 | 2021 | 2021 | 2021 | 2020 | ||||||||||||||||
Net income | $ | 9,766 | $ | 11,028 | $ | 9,025 | $ | 9,480 | $ | 8,640 | |||||||||||
Non-core items: | |||||||||||||||||||||
(Gain) on sale of securities, net | (890 | ) | (1,930 | ) | (50 | ) | - | (3,959 | ) | ||||||||||||
Loss (gain) on sale of premises and equipment, net | 515 | (146 | ) | 1 | 8 | (122 | ) | ||||||||||||||
(Gain) loss on other real estate owned | - | - | - | - | (11 | ) | |||||||||||||||
Loss on debt extinguishment | 1,083 | 1,768 | - | - | - | ||||||||||||||||
Acquisition, conversion and other expenses | (92 | ) | 318 | 552 | 889 | 4,849 | |||||||||||||||
Income tax expense (1) | (144 | ) | (2 | ) | (119 | ) | (213 | ) | (179 | ) | |||||||||||
Total non-core items | 472 | 8 | 384 | 684 | 578 | ||||||||||||||||
Core earnings (2) | (A) | $ | 10,238 | $ | 11,036 | $ | 9,409 | $ | 10,164 | $ | 9,218 | ||||||||||
Net interest income | (B) | $ | 23,815 | $ | 25,582 | $ | 22,754 | $ | 23,422 | $ | 25,362 | ||||||||||
Non-interest income | 11,158 | 11,350 | 9,505 | 10,248 | 14,723 | ||||||||||||||||
Total Revenue | 34,973 | 36,932 | 32,259 | 33,670 | 40,085 | ||||||||||||||||
(Gain) on sale of securities, net | (890 | ) | (1,930 | ) | (50 | ) | - | (3,959 | ) | ||||||||||||
Total core revenue (2) | (C) | $ | 34,083 | $ | 35,002 | $ | 32,209 | $ | 33,670 | $ | 36,126 | ||||||||||
Total non-interest expense | 22,921 | 23,372 | 21,724 | 22,491 | 27,816 | ||||||||||||||||
Non-core expenses: | |||||||||||||||||||||
(Loss) gain on sale of premises and equipment, net | (515 | ) | 146 | (1 | ) | (8 | ) | 122 | |||||||||||||
Gain (loss) on other real estate owned | - | - | - | - | 11 | ||||||||||||||||
Loss on debt extinguishment | (1,083 | ) | (1,768 | ) | - | - | - | ||||||||||||||
Acquisition, conversion and other expenses | 92 | (318 | ) | (552 | ) | (889 | ) | (4,849 | ) | ||||||||||||
Total non-core expenses | (1,506 | ) | (1,940 | ) | (553 | ) | (897 | ) | (4,716 | ) | |||||||||||
Core non-interest expense (2) | (D) | $ | 21,415 | $ | 21,432 | $ | 21,171 | $ | 21,594 | $ | 23,100 | ||||||||||
Total revenue | 34,973 | 36,932 | 32,259 | 33,670 | 40,085 | ||||||||||||||||
Total non-interest expense | 22,921 | 23,372 | 21,724 | 22,491 | 27,816 | ||||||||||||||||
Pre-tax, pre-provision net revenue | $ | 12,052 | $ | 13,560 | $ | 10,535 | $ | 11,179 | $ | 12,269 | |||||||||||
Core revenue (2) | 34,083 | 35,002 | 32,209 | 33,670 | 36,126 | ||||||||||||||||
Core non-interest expense (2) | 21,415 | 21,432 | 21,171 | 21,594 | 23,100 | ||||||||||||||||
Core pre-tax, pre-provision net revenue (2) | (U) | $ | 12,668 | $ | 13,570 | $ | 11,038 | $ | 12,076 | $ | 13,026 | ||||||||||
(in millions) | |||||||||||||||||||||
Average earning assets | (E) | $ | 3,440 | $ | 3,412 | $ | 3,398 | $ | 3,359 | $ | 3,388 | ||||||||||
Average paycheck protection program (PPP) loans | (R) | 15 | 46 | 77 | 65 | 91 | |||||||||||||||
Average earning assets, excluding PPP loans | (S) | 3,425 | 3,366 | 3,321 | 3,294 | 3,297 | |||||||||||||||
Average assets | (F) | 3,764 | 3,764 | 3,746 | 3,717 | 3,756 | |||||||||||||||
Average shareholders' equity (8) | (G) | 423 | 421 | 413 | 407 | 408 | |||||||||||||||
Average tangible shareholders' equity (2) (3) (8) | (H) | 297 | 295 | 286 | 280 | 281 | |||||||||||||||
Tangible shareholders' equity, period-end (2) (3) (8) | (I) | 298 | 292 | 287 | 278 | 280 | |||||||||||||||
Tangible assets, period-end (2) (3) (8) | (J) | 3,583 | 3,612 | 3,512 | 3,603 | 3,597 | |||||||||||||||
BAR HARBOR BANKSHARES
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES AND SUPPLEMENTARY DATA - UNAUDITED
| At or for the Quarters Ended | ||||||||||||||||||||||
| Dec 31, | Sep 30, | Jun 30, | Mar 31, | Dec 31, | ||||||||||||||||||
(in thousands) | 2021 | 2021 | 2021 | 2021 | 2020 | |||||||||||||||||
Common shares outstanding, period-end | (K) | 15,001 | 14,987 | 14,972 | 14,950 | 14,916 | ||||||||||||||||
Average diluted shares outstanding | (L) | 15,075 | 15,051 | 15,042 | 15,007 | 14,952 | ||||||||||||||||
Core earnings per share, diluted (2) | (A/L) | $ | 0.68 | $ | 0.73 | $ | 0.63 | $ | 0.68 | $ | 0.62 | |||||||||||
Tangible book value per share, period-end (2) (8) | (I/K) | 19.86 | 19.48 | 19.17 | 18.61 | 18.77 | ||||||||||||||||
Securities adjustment, net of tax (1) (4) | (M) | 1,985 | 4,398 | 7,237 | 4,510 | 10,023 | ||||||||||||||||
Tangible book value per share, excluding securities adjustment (2) (4) (8) | (I+M)/K | 19.73 | 19.19 | 18.69 | 18.31 | 18.09 | ||||||||||||||||
Tangible shareholders' equity/total tangible assets (2) (8) | (I/J) | 8.32 | 8.08 | 8.17 | 7.72 | 7.78 | ||||||||||||||||
Performance ratios (5) | ||||||||||||||||||||||
GAAP return on assets | 1.02 | % | 1.16 | % | 0.97 | % | 1.03 | % | 0.92 | % | ||||||||||||
Core return on assets (2) | (A/F) | 1.07 | 1.16 | 1.01 | 1.11 | 0.98 | ||||||||||||||||
Pre-tax, pre-provision return on assets | 1.26 | 1.43 | 1.13 | 1.22 | 1.30 | |||||||||||||||||
Core pre-tax, pre-provision return on assets (2) | (U/F) | 1.33 | 1.43 | 1.18 | 1.32 | 1.38 | ||||||||||||||||
GAAP return on equity (8) | 9.16 | 10.38 | 8.77 | 9.45 | 8.42 | |||||||||||||||||
Core return on equity (2) (8) | (A/G) | 9.60 | 10.39 | 9.14 | 10.14 | 8.99 | ||||||||||||||||
Return on tangible equity (8) | 13.30 | 15.08 | 12.91 | 14.01 | 12.52 | |||||||||||||||||
Core return on tangible equity (1) (2) (8) | (A+Q)/H | 13.93 | 15.09 | 13.45 | 15.01 | 13.33 | ||||||||||||||||
Efficiency ratio (2) (6) | (D-O-Q)/(C+N) | 60.74 | 59.18 | 63.45 | 61.95 | 61.98 | ||||||||||||||||
Net interest margin | (B+P)/E | 2.79 | 3.02 | 2.74 | 2.88 | 3.02 | ||||||||||||||||
Core net interest margin (2) (7) | (B+P-T)/S | 2.69 | 2.75 | 2.67 | 2.78 | 2.79 | ||||||||||||||||
Supplementary data (in thousands) | ||||||||||||||||||||||
Taxable equivalent adjustment for efficiency ratio | (N) | $ | 573 | $ | 576 | $ | 586 | $ | 595 | $ | 542 | |||||||||||
Franchise taxes included in non-interest expense | (O) | 132 | 143 | 128 | 125 | 117 | ||||||||||||||||
Tax equivalent adjustment for net interest margin | (P) | 369 | 421 | 430 | 433 | 396 | ||||||||||||||||
Intangible amortization | (Q) | 233 | 233 | 233 | 241 | 256 | ||||||||||||||||
Interest and fees on PPP loans | (T) | 981 | 2,690 | 1,064 | 1,304 | 2,648 | ||||||||||||||||
(1)Assumes a marginal tax rate of 23.41% for the fourth quarter of 2021 and 23.71% for the first three quarters of 2021 and fourth quarter of 2020.
(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)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.
(7)Core net interest margin excludes Paycheck Protection Program loans.
(8)The first and second quarters of 2021 and the fourth quarter of 2020 have been revised for derivatives that were incorrectly presented as assets instead of liabilities and related equity effects net of tax.
SOURCE: Bar Harbor Bank and Trust
View source version on accesswire.com:
https://www.accesswire.com/684746/Bar-Harbor-Bankshares-Reports-Fourth-Quarter-Results-Declares-Dividend
