BHB Bar Harbor Bankshares

Bar Harbor Bankshares Reports Strong Second Quarter Results While Completing Systems Conversion

Bar Harbor Bankshares (NYSE: BHB) reported second quarter 2017 net income of $6.6 million, or 42 cents per share. Core earnings totaled $8.1 million, or 52 cents per share. Net income increased 56% over the prior quarter and core earnings increased 21% reflecting the strength of the expanded operations. Merger-related and systems conversion costs in the second quarter of 2017 totaled $0.10 per share (after-tax).

SECOND QUARTER FINANCIAL HIGHLIGHTS (comparisons are to prior quarter unless otherwise stated):

  • 11% increase in net interest income
  • 10% increase in fee income
  • 20 bps improvement in core ROA to .94% (non-GAAP measure)
  • 56.0% efficiency ratio (non-GAAP measure)
  • 7.1% annualized deposit growth
  • 0.22% non-performing loans to total loans

President and Chief Executive Officer, Curtis C. Simard stated, “The second quarter results are reflective of the momentum and drive we experienced across all our markets. We remain focused on executing profitability strategies while maintaining our commitment to our communities. Not only did we experience strong and disciplined improvement in all performance metrics, we successfully completed our systems conversion on time and according to plan. This has been an active quarter in every way, and I am proud of what our teams have accomplished. It is a direct reflection of our commitment and what defines our culture.”

Mr. Simard further stated “We continue to strengthen our balance sheet by delivering positive operating leverage through revenue diversification and maximizing operational efficiencies. All the while, our commitment to credit risk and asset quality remains a top priority as the second quarter ratio of non-performing loans to total loans came in at a mere 22 basis points.”

RESULTS OF OPERATIONS

GAAP earnings increased to $6.6 million in the second quarter from $4.2 million in the linked quarter driven by higher interest income and fee income, and lower merger related expenses. Core income, which is a non-GAAP measure excluding tax-effected acquisition and system related costs, was $8.1 million in the second quarter compared to $6.2 million in the prior quarter. Second quarter earnings includes a full quarter earnings from the Lake Sunapee Bank Group merger that closed on January 13, 2017. Net interest income was affected positively by a 6 basis point increase in net interest spread. The yield on earning assets also benefited from purchase loan accretion.

Total non-interest income increased $0.5 million to $6.6 million compared to $5.9 million in the prior quarter. Trust and investment management fees increased $0.5 million in the current quarter as we continue to leverage the expanded operations from the merger. Customer service fees increased $0.6 million compared to the prior quarter as a result of a higher number of ATM transactions and a full quarter impact from the acquired operations.

Non-interest expense decreased $0.8 million in the current quarter primarily due to lower merger related and system conversion costs. The efficiency ratio (a non-GAAP financial measure) was 56.0% compared to 63.0% in the prior quarter and 60.0% in the second quarter of 2016. This decrease reflects disciplined cost control and execution against anticipated cost saves with the acquisition.

The effective tax was 31.6% in the second quarter compared to 26.0% in the first quarter, reflecting higher pretax income. The first quarter also benefited from a merger related discrete tax adjustment that reduced the quarterly rate based on the revaluation of the Company’s net deferred tax assets to the New Hampshire state rate.

FINANCIAL CONDITION

Total assets measured $3.5 billion at June 30, 2017. While total loan growth was relatively flat due to a large commercial real estate loan payoff just prior to quarter end, total average balances increased for the quarter. Commercial and industrial product lines increased 46.3% from the prior quarter, which are generally variable rate in nature and are favorable in the current interest rate environment.

The Company’s book value per share increased to $22.53 from $22.17 in the first quarter while tangible book value per share, a non-GAAP financial measure, increased to $15.44 from $15.07. The loan to deposit ratio improved to 107% from 109% in the prior quarter primarily due to growth in time deposits as we continue to leverage and deepen the expanded customer base. Asset quality continues to be strong as the ratio of non-accruing loans to total loans decreased to 0.22% from 0.25% in the previous quarter and net charge-offs to total loans remains close to zero at 0.03%.

BACKGROUND

Bar Harbor Bankshares (NYSE MKT: 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 125 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.bhbt.com.

FORWARD LOOKING STATEMENTS

This document contains forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995. There are several factors that could cause actual results to differ significantly from expectations described in the forward-looking statements. For a discussion of such factors, please see the Company’s most recent reports on Forms 10-K and 10-Q filed with the Securities and Exchange Commission and available on the SEC’s website at www.sec.gov. The Company does not undertake any obligation to update forward-looking statements.

NON-GAAP FINANCIAL MEASURES

This document contains certain non-GAAP financial measures in addition to results presented in accordance with Generally Accepted Accounting Principles (“GAAP”). These non-GAAP measures provide supplemental perspectives on operating results, performance trends, and financial condition. They 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 included beginning on page J in the accompanying financial tables. In all cases, it should be understood that non-GAAP per share measures do not depict amounts that accrue directly to the benefit of shareholders.

The Company utilizes the non-GAAP measure of core earnings in evaluating operating trends, including components for core revenue and expense. These measures exclude items which the Company does not view as related to its normalized operations. These items include securities gains/losses, merger costs, restructuring costs, and systems conversion costs. Non-core adjustments are presented net of an adjustment for income tax expense. This adjustment is determined as the difference between the GAAP tax rate and the effective tax rate applicable to core income. The efficiency ratio is adjusted for non-core revenue and expense items and for tax preference items. The Company also calculates measures related to tangible equity, which adjust equity (and assets where applicable) to exclude intangible assets due to the importance of these measures to the investment community. Charges related to merger of Lake Sunapee Bank Group consists primarily of severance and retention cost, systems conversion and integration costs, and professional fees. The Company’s disclosure of organic growth of loans in 2017 is also adjusted for the Lake Sunapee Bank Group merger.

       
TABLE

INDEX

    CONSOLIDATED FINANCIAL SCHEDULES (UNAUDITED)

A

   

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 (1)(3)
  Jun 30,

2017 (3)
    Mar 31,

2017
    Dec 31,

2016
    Sep 30,

2016
    Jun 30,

2016
PER SHARE DATA
Net earnings, diluted $ 0.42 $ 0.29 $ 0.28 $ 0.40 $ 0.47
Core earnings, diluted (1) (2) 0.52 0.43 0.41 0.34 0.39
Total book value 22.53 22.17 17.19 18.09 18.27
Tangible book value (2) 15.44 15.07 16.61 17.51 17.67
Market price at period end 30.82 33.08 31.55 24.48 23.40
Dividends 0.187 0.187 0.187 0.183 0.180
 
PERFORMANCE RATIOS
Return on assets 0.76 % 0.50 % 0.59 % 0.86 % 1.04 %
Core return on assets (1) (2) 0.94 0.74 0.87 0.73 0.85
Return on equity 7.55 5.34 6.36 8.78 10.67
Core return on equity (1) (2) 9.32 7.88 9.34 7.49 8.72
Core return on tangible equity (1) (2) 13.78 12.24 9.66 7.75 9.03
Net interest margin, fully taxable equivalent (FTE) (4) 3.16 3.11 2.89 2.84 3.04
Net interest margin (FTE), excluding purchased loan accretion (4) 3.02 3.01 2.89 2.84 3.04
Efficiency ratio (2) 0.56 0.63 0.61 0.62 0.6
 
GROWTH (Year-to-date)
Total commercial loans, (annualized) (2) (5.4 )% 20.0 % 14.9 % 3.3 % (0.1 )%
Total loans, (annualized) (2) 0.7 13.3 15.0 15.0 16.9
Total deposits, (annualized) (2) 7.1 (10.2 ) 6.5 17.7 11.3
 
FINANCIAL DATA (In millions)
Total assets $ 3,503 $ 3,427 $ 1,755 $ 1,718 $ 1,688
Total earning assets 3,139 3,139 1,683 1,649 1,608
Total investments 763 767 554 561 559
Total loans 2,377 2,372 1,129 1,088 1,049
Allowance for loan losses 11 11 10 10 10
Total goodwill and intangible assets 109 109 5 5 5
Total deposits 2,213 2,174 1,050 1,034 990
Total shareholders' equity 347 341 157 164 165
Net income 7 4 3 4 4
Core income (4) 8 6 4 3 4
 
ASSET QUALITY AND CONDITION RATIOS
Net charge-offs (current quarter annualized)/average loans (5) 0.03 % 0.06 % (0.03 )% (0.03 )% 0.03 %
Allowance for loan losses/total loans (5) 0.48 0.46 0.92 0.93 0.94
Loans/deposits 107 109 108 105 106
Shareholders' equity to total assets 9.91 9.95 8.93 9.57 9.79
Tangible shareholders' equity to tangible assets (2) 7.01   6.99   8.65   9.29   9.50  

(1) Adjusted measurements are non-GAAP financial measures that are adjusted to exclude net non-operating charges primarily related to acquisitions, and gain on sale of securities. 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 annualized and are based on average balance sheet amounts, where applicable. (4) Fully taxable equivalent considers the impact of tax advantaged investment securities and loans. (5) Generally accepted accounting principles require that loans acquired in a business combination be recorded at fair value, whereas loans from business activities are recorded at cost. The fair value of loans acquired in a business combination includes expected loan losses, and there is no loan loss allowance recorded for these loans at the time of acquisition. Accordingly, the ratio of the loan loss allowance to total loans is reduced as a result of the existence of such loans, and this measure is not directly comparable to prior periods. Similarly, net loan charge-offs are normally reduced for loans acquired in a business combination since these loans are recorded net of expected loan losses. Therefore, the ratio of net loan charge-offs to average loans is reduced as a result of the existence of such loans, and this measure is not directly comparable to prior periods. Other institutions may have loans acquired in a business combination, and therefore there may be no direct comparability of these ratios between and among other institutions.

BAR HARBOR BANKSHARES
CONSOLIDATED BALANCE SHEETS - UNAUDITED
           
(In thousands) June 30, 2017 March 31, 2017 (1) December 31, 2016
Assets
Cash and due from banks $ 28,112 $ 29,245 $ 8,219
Interest-bearing deposit with the Federal Reserve Bank 90,881   12,781   220  
Total cash and cash equivalents 118,993 3,385,456 8,439
Securities available for sale, at fair value 718,364 724,224 528,856
Federal Home Loan Bank stock 44,168   42,404   25,331  
Total securities 762,532 766,628 554,187
Commercial real estate 738,584 779,635 418,119
Commercial and industrial 350,002 309,995 151,240
Residential real estate 1,160,832 1,155,436 506,612
Consumer 127,229   127,370   53,093  
Total loans 2,376,647 2,372,436 1,129,064
Less: Allowance for loan losses (11,442 ) (10,884 ) (10,419 )
Net loans 2,365,205 2,361,552 1,118,645
 
Premises and equipment, net 48,590 45,581 23,419
Other real estate owned 122 363 90
Goodwill 100,255 99,901 4,935
Other intangible assets 9,047 9,282 377
Cash surrender value of bank-owned life insurance 57,233 56,627 24,450
Deferred tax asset, net 13,211 14,158 5,990
Other assets 28,223   31,364   14,817  
Total assets $ 3,503,411   $ 3,427,483   $ 1,755,349  
 
Liabilities and shareholders' equity
Demand and other non-interest bearing deposits $ 332,339 $ 349,896 $ 98,856
NOW deposits 451,171 242,876 175,150
Savings deposits 360,306 511,091 77,623
Money market deposits 285,312 349,491 282,234
Time deposits 783,876   720,899   416,437  
Total deposits 2,213,004 2,174,253 1,050,300
 
Senior borrowings 872,021 842,150 531,596
Subordinated borrowings 43,063   43,078   5,000  
Total borrowings 915,084 885,228 536,596
 
Other liabilities 28,201   26,954   11,713  
Total liabilities 3,156,289 3,086,435 1,598,609
 
Total common shareholders' equity 347,122   341,048   156,740  
Total liabilities and shareholders' equity $ 3,503,411   $ 3,427,483   $ 1,755,349  
 
Net shares outstanding (2)   15,407   15,385   9,116  

(1) The Company completed the merger with Lake Sunapee Bank Group on January 13, 2017.

(2) Adjusted for 3-for-2 stock-split March 2017.

BAR HARBOR BANKSHARES
CONSOLIDATED LOAN & DEPOSIT ANALYSIS - UNAUDITED
 

LOAN ANALYSIS

                   
Organic Annualized Growth % (1) June 30, 2017
(in thousands) Jun 30, 2017 Balance Mar 31, 2017 Balance Acquired Lake Sunapee Bank Balance (2) Dec 31, 2016 Balance Quarter End     Year to Date
Commercial real estate $ 738,584 $ 779,635 $ 345,586 $ 418,119 (21.1 )% (12.0 )%
Commercial and industrial 263,903   236,526   89,259   135,564   46.3 % 57.7 %
Total commercial loans 1,002,487 1,016,161 434,845 553,683 (5.4 )% 5.0 %
Residential real estate 1,160,832 1,155,436 652,255 506,612 1.9 % 0.8 %
Consumer 127,229 127,370 76,489 53,093 (0.4 )% (8.9 )%
Tax exempt and other 86,099   73,469   44,611   15,676   68.8 % 329.3 %
Total loans $ 2,376,647   $ 2,372,436   $ 1,208,200   $ 1,129,064   0.7 % 7.0 %

(1) Non-GAAP financial measure.

(2) Acquired Lake Sunapee Bank loans are as of January 13, 2017.

DEPOSIT ANALYSIS

                   
Organic Annualized Growth % (1) June 30, 2017
(in thousands) Jun 30, 2017 Balance Mar 31, 2017 Balance Acquired Lake Sunapee Bank Balance (2) Dec 31, 2016 Balance Quarter End     Year to Date
Demand $ 332,339 $ 349,896 $ 248,051 $ 98,856 (20.1 )% (29.5 )%
NOW 451,171 242,876 39,999 175,150 343.0 % 269.5 %
Money market 285,312 349,491 103,142 282,234 (73.5 )% (70.9 )%
Savings 360,306   511,091   467,735   77,623   (118.0 )% (476.8 )%
Total non-maturity deposits 1,429,128 1,453,354 858,927 633,863 (6.7 )% (20.1 )%
Total time deposits 783,876   720,899   291,684   416,437   34.9 % 36.4 %
Total deposits $ 2,213,004   $ 2,174,253   $ 1,150,611   $ 1,050,300   7.1 % 2.3 %

(1) Non-GAAP financial measure.

(2) Acquired Lake Sunapee Bank deposits are as of January 13, 2017.

BAR HARBOR BANKSHARES
CONSOLIDATED STATEMENTS OF INCOME - UNAUDITED
               
Three Months Ended June 30, Six Months Ended June 30,
(In thousands, except per share data) 2017 2016 2017 2016
Interest and dividend income
Loans $ 24,226 $ 10,249 $ 45,420 $ 20,332
Securities and other 5,439   4,105   10,430   8,186  
Total interest and dividend income 29,665 14,354 55,850 28,518
Interest expense
Deposits 2,539 1,599 4,749 3,176
Borrowings 3,317   1,373   5,920   2,624  
Total interest expense 5,856   2,972   10,669   5,800  
Net interest income 23,809   11,382   45,181   22,718  
Provision for loan losses 736 150 1,531 615
Net interest income after provision for loan losses 23,073   11,232   43,650   22,103  
Non-interest income
Trust and investment management fee income 3,324 955 6,188 1,903
Insurance and brokerage service income 327 691
Customer service fees 1,991 252 3,351 463
Gain on sales of securities, net 1,699 3,135
Bank-owned life insurance income 386 118 785 343
Other income 530   590   1,489   1,098  
Total non-interest income 6,558   3,614   12,504   6,942  
Non-interest expense
Salaries and employee benefits 10,127 4,799 20,448 9,816
Occupancy and equipment 3,013 1,152 5,679 2,310
Loss on sales of premises and equipment, net 95
Outside services 716 139 1,313 249
Professional services 489 710 929 834
Communication 290 271 658 364
Amortization of intangible assets 188 1 345 2
Merger expenses 2,459 492 5,571 492
Other expenses 2,764   949   5,341   2,226  
Total non-interest expense 20,046   8,731   40,877   16,729  
 
Income before income taxes 9,585 6,115 15,277 12,316
Income tax expense 3,029   1,804   4,510   3,600  
Net income $ 6,556   $ 4,311   $ 10,767   $ 8,716  
 
Earnings per share:
Basic (1) $ 0.43 $ 0.48 $ 0.72 $ 0.97
Diluted (1) 0.42 0.47 0.72 0.96
 
Weighted average shares outstanding:
Basic (1) 15,393 9,023 14,935 9,023
Diluted (1) 15,506   9,125   15,049   9,125  

(1) Adjusted for 3-for-2 stock-split completed in March 2017

BAR HARBOR BANKSHARES
CONSOLIDATED STATEMENTS OF INCOME (5 Quarter Trend) - UNAUDITED
                   
(In thousands, except per share data) Jun 30,

2017
Mar 31,

2017
Dec 31,

2016
Sep 30,

2016
Jun 30,

2016
Interest and dividend income
Loans $ 24,226 $ 21,194 $ 11,026 $ 10,295 $ 10,249
Securities and other 5,439   4,991   3,820   3,828   4,105
Total interest and dividend income 29,665 26,185 14,846 14,123 14,354
Interest expense
Deposits 2,539 2,210 1,768 1,755 1,599
Borrowings 3,317   2,603   1,421   1,369   1,373
Total interest expense 5,856   4,813   3,189   3,124   2,972
Net interest income 23,809 21,372 11,657 10,999 11,382
Provision for loan losses 736   795   225   139   150
Net interest income after provision for loan losses 23,073   20,577   11,432   10,860   11,232
Non-interest income
Trust and investment management fee income 3,324 2,864 951 975 955
Insurance and brokerage service income 327 364
Customer service fees 1,991 1,360 188 215 252
Gain on sales of securities, net 9 1,354 1,699
Bank-owned life insurance income 386 399 163 197 118
Other income 530   959   724   631   590
Total non-interest income 6,558   5,946   2,035   3,372   3,614
Non-interest expense
Salaries and employee benefits 10,127 10,321 5,127 4,832 4,799
Occupancy and equipment 3,013 2,666 1,144 1,156 1,152
Loss on sales of premises and equipment,net 95 32 216
Outside services 716 597 337 181 139
Professional services 489 440 405 250 710
Communication 290 368 94 128 271
Amortization of intangible assets 188 157 1 1 1
Merger expenses 2,459 3,112 1,838 320 492
Other expenses 2,764   2,695   1,269   1,506   949
Total non-interest expense 20,046   20,831   10,457   8,750   8,731
 
Income before income taxes 9,585 5,692 3,010 5,482 6,115
Income tax expense 3,029   1,481   426   1,850   1,804
Net income $ 6,556   $ 4,211   $ 2,584   $ 3,632   $ 4,311
 
Earnings per share:
Basic (1) $ 0.43 $ 0.29 $ 0.28 $ 0.40 $ 0.48
Diluted (1) 0.42 0.29 0.28 0.40 0.47
 
Weighted average shares outstanding:
Basic (1) 15,393 14,471 9,096 9,064 9,032
Diluted (1)   15,506     14,591     9,215     9,162     9,129

(1) Adjusted for 3-for-2 stock split completed in March 2017

BAR HARBOR BANKSHARES
AVERAGE YIELDS AND COSTS (Fully Taxable Equivalent - Annualized) - UNAUDITED
                   
Quarters Ended
  Jun 30,

2017
Mar 31,

2017
Dec 31,

2016
Sep 30,

2016
Jun 30,

2016
Earning assets
Loans 4.14 % 4.00 % 3.94 % 3.89 % 4.03 %
Securities and other 3.19   3.01   3.01   3.07   3.37  
Total earning assets 3.91 % 3.76 % 3.65 % 3.62 % 3.80 %
 
Funding liabilities
Interest bearing deposits 0.56 % 0.52 % 0.76 % 0.78 % 0.76 %
Borrowings 1.41   1.25   1.05   1.06   0.99  
Total interest-bearing liabilities 0.85 % 0.76 % 0.86 % 0.88 % 0.85 %
                               
Net interest spread 3.06 3.00 2.79 2.74 2.95
Net interest margin     3.16       3.11       2.89       2.84       3.04  
 
BAR HARBOR BANKSHARES
AVERAGE BALANCES - UNAUDITED
                   
Quarters Ended
(In thousands) Jun 30,

2017
Mar 31,

2017
Dec 31,

2016
Sep 30,

2016
Jun 30,

2016
Assets
Total loans (1) $ 2,377,141 $ 2,346,340 $ 1,119,065 $ 1,058,253 $ 1,028,748
Securities and other (2) 761,546   746,653   556,365   551,456   546,917  
Total earning assets 3,138,687 3,092,994 1,675,430 1,609,709 1,575,665
Cash and due from banks 87,332 25,556 5,976 5,819 5,400
Allowance for loan losses (11,292 ) (10,584 ) (10,336 ) (10,095 ) (10,036 )
Goodwill and other intangible assets 109,108 109,261 5,324 5,347 5,370
Other assets 110,129   122,396   71,807   78,755   75,177  
Total assets $ 3,433,964   $ 3,339,623   $ 1,748,201   $ 1,689,535   $ 1,651,576  
 
Liabilities and shareholders' equity
Total interest-bearing deposits $ 1,811,226 $ 1,798,014 $ 930,983 $ 897,703 $ 845,042
Borrowings 941,789   856,328   537,818   514,999   557,593  
Total interest-bearing liabilities 2,753,015 2,654,343 1,468,801 1,412,702 1,402,635
Non-interest-bearing demand deposits 320,503 350,497 108,961 103,971 80,119
Other liabilities 13,145   19,334   7,929   7,376   7,147  
Total liabilities 3,086,663 3,024,174 1,585,691 1,524,049 1,489,901
 
Total shareholders' equity 347,301 315,449 162,510 165,486 161,675
           
Total liabilities and shareholders' equity $ 3,433,964   $ 3,339,623   $ 1,748,201   $ 1,689,535   $ 1,651,576  

(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
(in thousands) Jun 30,

2017
Mar 31,

2017
Dec 31,

2016
Sep 30,

2016
Jun 30,

2016
NON-PERFORMING ASSETS
Non-accruing loans:
Commercial real estate $ 2,090 $ 2,354 $ 2,564 $ 2,478 $ 1,900
Commercial installment 270 451 315 276 190
Residential real estate 2,783 3,066 3,419 3,429 3,157
Consumer installment 160   160   198   219   225  
Total non-accruing loans 5,303 6,031 6,496 6,402 5,472
Other real estate owned 122   363   90   189   209  
Total non-performing assets $ 5,425   $ 6,394   $ 6,586   $ 6,591   $ 5,681  
 
Total non-accruing loans/total loans 0.22 % 0.25 % 0.58 % 0.59 % 0.52 %
Total non-performing assets/total assets 0.15 0.19 0.38 0.38 0.34
 
PROVISION AND ALLOWANCE FOR LOAN LOSSES
Balance at beginning of period $ 10,884 $ 10,419 $ 10,103 $ 9,891 $ 9,814
Charged-off loans (214 ) (344 ) (28 ) (120 ) (99 )
Recoveries on charged-off loans 35   14   119   193   26  
Net loans charged-off (178 ) (330 ) 91 73 (73 )
Provision for loan losses 736   795   225   139   150  
Balance at end of period $ 11,442   $ 10,884   $ 10,419   $ 10,103   $ 9,891  
 
Allowance for loan losses/total loans 0.48 % 0.46 % 0.92 % 0.93 % 0.94 %
Allowance for loan losses/non-accruing loans 216 181 160 158 181
 
NET LOAN CHARGE-OFFS
Commercial real estate $ (6 ) $ (103 ) $ 5 $ (77 ) $ 7
Commercial installment (138 ) (17 ) 89 156 2
Residential real estate (13 ) (198 ) 8 (11 ) (83 )
Consumer installment (22 ) (12 ) (11 ) 5   1  
Total, net $ (178 ) $ (330 ) $ 91   $ 73   $ (73 )
 
Net charge-offs (QTD annualized)/average loans 0.03 % 0.06 % (0.03 )% (0.03 )% 0.03 %
Net charge-offs (YTD annualized)/average loans 0.04 0.06 (0.03 ) 0.01 0.03
 
DELINQUENT AND NON-ACCRUING LOANS/TOTAL LOANS
30-89 Days delinquent 0.55 % 0.33 % 0.54 % 0.15 % 0.32 %
90+ Days delinquent and still accruing         0.01  
Total accruing delinquent loans 0.55 0.33 0.54 0.15 0.33
Non-accruing loans 0.22   0.25   0.58   0.59   0.52  
Total delinquent and non-accruing loans 0.77 % 0.58 % 1.12 % 0.74 % 0.85 %
 
BAR HARBOR BANKSHARES
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES AND SUPPLEMENTARY DATA- UNAUDITED
   
At or for the Quarters Ended
(in thousands)   Jun 30,

2017
    Mar 31,

2017
    Dec 31,

2016
    Sep 30,

2016
    Jun 30,

2016
Net income $ 6,556 $ 4,211 $ 2,584 $ 3,632 $ 4,311
Adj: Security Gains (9 ) (1,354 ) (1,699 )
Adj: Loss on sale of fixed assets, net 95 32 216
Adj: Merger and acquisition expense 2,459 3,112 1,838 320 492
Adj: Income taxes (37.57% in 2017, 35.0% in 2016)   (924 ) (1,205 ) (651 ) 286   422  
Total core income (4) (A) $ 8,091   $ 6,213   $ 3,794   $ 3,100   $ 3,526  
 
Net-interest income $ 23,809 $ 21,372 $ 11,657 $ 10,999 $ 11,382
Plus: Non-interest income   6,558   5,946   2,035   3,372   3,614  
Total Revenue 30,367 27,318 13,692 14,371 14,996
Adj: Net security gains       (9 ) (1,354 ) (1,699 )
Total core revenue (4) (B) $ 30,367   $ 27,318   $ 13,683   $ 13,017   $ 13,297  
 
Total non-interest expense $ 20,046 $ 20,831 $ 10,457 $ 8,750 $ 8,731
Less: Merger and acquisition expense   (2,459 ) (3,112 ) (1,838 ) (320 ) (492 )
Core non-interest expense (4) (C) $ 17,587   $ 17,719   $ 8,619   $ 8,430   $ 8,239  
 
(in millions, except per share data)
Total average assets (D) $ 3,434 $ 3,340 $ 1,748 $ 1,690 $ 1,652
Total average shareholders' equity (E) 347 315 163 165 162
Total average tangible shareholders' equity (F) 238 206 157 160 156
Total tangible shareholders' equity, period-end (1) (G) 238 232 151 159 160
Total tangible assets, period-end (1) (H) 3,394 3,318 1,750 1,713 1,682
 
Total common shares outstanding, period-end (thousands) (I) 15,407 15,385 9,116 9,084 9,045
Average diluted shares outstanding (thousands) (J) 15,506 14,591 9,215 9,162 9,129
 
Core earnings per share, diluted (A/J) $ 0.52 $ 0.43 $ 0.41 $ 0.34 $ 0.39
Tangible book value per share, period-end (G/I) 15.44 15.07 16.61 17.51 17.67
Total tangible shareholders' equity/total tangible assets (G)/(H) 7.01 6.99 8.65 9.29 9.50
 
Performance ratios (2)
GAAP return on assets 0.76 % 0.50 % 0.59 % 0.86 % 1.04 %
Core return on assets (4) (A/D) 0.94 0.74 0.86 0.70 0.85
GAAP return on equity 7.55 5.34 6.36 8.78 10.67
Core return on equity (4) (A/E) 9.32 7.88 9.29 7.15 8.72
Core return on tangible equity (3) (4) (A/F) 13.78 12.24 9.60 7.39 9.03
Efficiency ratio (4)(5) (C-M)/ (B+N) 0.56 0.63 0.61 0.62 0.60
Net interest margin 3.16 3.11 2.89 2.84 3.04
 
Supplementary data (in thousands)
Fully taxable equivalent income adjustment (N) $ 813 $ 754 $ 519 $ 511 $ 526
Intangible amortization (M)     188       157       1       1       1  

(1) Total tangible shareholders' equity is computed by taking total shareholders' equity less the intangible assets at period-end. Total tangible assets is computed by taking total assets less the intangible assets at period-end.

(2) Ratios are annualized and based on average balance sheet amounts, where applicable. Quarterly data may not sum to year-to-date data due to rounding.

(3) Core return on tangible equity is computed by dividing the total core income adjusted for the tax-effected amortization of intangible assets, assuming a marginal rate of 37.57% in 2017 and 35.0% in 2016, by tangible equity.

(4) Non-GAAP financial measure.

(5) Efficiency ratio is computed by dividing total core tangible non-interest expense by the sum of total net interest income on a fully taxable equivalent basis and total core non-interest income. The Company uses this non-GAAP measure to provide important information about its operating efficiency.

EN
27/07/2017

Underlying

To request access to management, click here to engage with our
partner Phoenix-IR's CorporateAccessNetwork.com

Reports on Bar Harbor Bankshares

Jonathan Moreland
  • Jonathan Moreland

InsiderInsights Weekly Report: June 1, 2024

InsiderInsights Ratings of Companies with Open-Market Form 4 Purchases; Sales Filed at the SEC on the date above. We separate the real investment intelligence from the noise. Saving you time, and improving your research process

Jonathan Moreland
  • Jonathan Moreland

InsiderInsights.com Daily Ratings Report: May 30, 2024

InsiderInsights Ratings of Companies with Open-Market Form 4 Purchases; Sales Filed at the SEC on the date above. We separate the real investment intelligence from the noise. Saving you time, and improving your research process

Jonathan Moreland
  • Jonathan Moreland

InsiderInsights Daily Ratings Report: May 13, 2020

InsiderInsights Ratings of Companies with Open-Market Form 4 Purchases; Sales Filed at the SEC on the date above. We separate the real investment intelligence from the noise. Saving you time, and improving your research process

CWBC_x COMMUNITY WEST BANKSHARES
1A80 ACCELERATE DIAGNOSTICS INC.
TDG TRANSDIGM GROUP INCORPORATED
SYNL SYNALLOY CORP.
STL STERLING BANCORP
STFC STATE AUTO FINANCIAL CORP.
SREV SERVICESOURCE INTERNATIONAL INC.
SFNC SIMMONS FIRST NATIONAL CORPORATION CLASS A
SAR SARATOGA INVESTMENT CORP.
NMFC NEW MOUNTAIN FINANCE CORPORATION
LKFN LAKELAND FINANCIAL CORPORATION
HTA HEALTHCARE TRUST OF AMERICA INC. CLASS A
DXPE DXP ENTERPRISES INC.
DBD DIEBOLD NIXDORF INCORPORATED
CENTERSTATE BANK CORPORATION
COLB COLUMBIA BANKING SYSTEM INC.
CNP CENTERPOINT ENERGY INC.
CCBG CAPITAL CITY BANK GROUP INC.
BOCH BANK OF COMMERCE HOLDINGS
AMG AFFILIATED MANAGERS GROUP INC.
WD WALKER & DUNLOP INC.
MDU MDU RESOURCES GROUP INC
MCY MERCURY NZ LTD.
HIL HILL INTERNATIONAL
SGU STAR GROUP L.P.
GRA W R GRACE & CO
BHB BAR HARBOR BANKSHARES
TPL TEXAS PACIFIC LAND CORPORATION
CNBKA CENTURY BANCORP INC. CL A
PHD PIONEER FLOATING RATE
MSBI MIDLAND STATES BANCORP
TPIC TPI COMPOSITES INC.
CDEV CENTENNIAL RESOURCE DEVELOPMENT INC. CLASS A
EQBK EQUITY BANCSHARES
CNDT CONDUENT INC.
CADE CADENCE BANCORPORATION
MYOV MYOVANT SCIENCE
VST VISTRA CORP.
BCO THE BRINK'S COMPANY
TURN 180 DEGREE CAPITAL
RCII RENT-A-CENTER INC
WTBA WEST BANCORP INC.
RGT ROYCE GLOBAL VALUE TRUST
OPBK INC.
NHS OP BANCORP
MIDD NEUBERGER BERMAN HIGH YIELD ST
WTRE THE MIDDLEBY CORPORATION
SSSS WATFORD HOLDINGS
KTB SUTTER ROCK CAPITAL CORP
AL KONTOOR BRANDS
BQH AIR LIQUIDE TUNISIE
EVF BLACKROCK NEW YORK MUNICIPAL BOND TRUST
PCB EATON VANCE SENIOR INCOME TRUST
OMI PACIFIC CITY FINANCIAL CORP
FNLC OMI CORP/M I
FIRST BANCORP
INC (ME)
Jonathan Moreland
  • Jonathan Moreland

InsiderInsights Daily Ratings Report: March 6, 2020

InsiderInsights Ratings of Companies with Open-Market Form 4 Purchases; Sales Filed at the SEC on the date above. We separate the real investment intelligence from the noise. Saving you time, and improving your research process

ResearchPool Subscriptions

Get the most out of your insights

Get in touch