|
|
|
|
|
Maine
|
|
001-13349
|
|
01-0393663
|
(State or Other Jurisdiction)
of Incorporation)
|
|
(Commission File No.)
|
|
(I.R.S. Employer
Identification No.)
|
PO Box 400
|
|
04609-0400
|
82 Main Street
|
|
(Zip Code)
|
Bar Harbor, Maine
|
|
|
(Address of Principal Executive Offices)
|
|
|
|
¨
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
|
|
¨
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
|
|
¨
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
|
|
¨
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
|
Item 9.01
|
Financial Statements and Exhibits
|
(a)
|
Financial Statements of Businesses Acquired. Not applicable.
|
(b)
|
Pro Forma Financial Information. Not applicable.
|
(c)
|
Shell Company Transactions. Not applicable.
|
(d)
|
Exhibits.
|
Exhibit No.
|
|
Description
|
|
|
|
|
|
|
Bar Harbor Bankshares
|
|
|
|
DATE: January 24, 2019
|
By:
|
/s/ Curtis C. Simard
|
|
|
Curtis C. Simard
|
|
|
President and CEO
|
•
|
27% annualized increase in non-maturity deposit accounts
|
•
|
100% loan to deposit ratio
|
•
|
7.3% annualized increase in commercial and industrial loans
|
•
|
1.03% core return on assets (non-GAAP measure)
|
•
|
10.01% core return on equity (non-GAAP measure)
|
•
|
0.03% net loan charge-offs/average loans
|
BHB - Bar Harbor Bankshares
|
Page
1
|
www.bhbt.com
|
BHB - Bar Harbor Bankshares
|
Page
2
|
www.bhbt.com
|
BHB - Bar Harbor Bankshares
|
Page
3
|
www.bhbt.com
|
BHB - Bar Harbor Bankshares
|
Page
4
|
www.bhbt.com
|
BHB - Bar Harbor Bankshares
|
Page
5
|
www.bhbt.com
|
BHB - Bar Harbor Bankshares
|
Page
6
|
www.bhbt.com
|
TABLE
INDEX
|
CONSOLIDATED FINANCIAL SCHEDULES (UNAUDITED)
|
BHB - Bar Harbor Bankshares
|
Page
7
|
www.bhbt.com
|
BAR HARBOR BANKSHARES
|
||||||||||||||||||||
SELECTED FINANCIAL HIGHLIGHTS - UNAUDITED
|
||||||||||||||||||||
|
|
|
||||||||||||||||||
|
|
At or for the Quarters Ended
|
||||||||||||||||||
|
|
Dec 31,
2018 |
|
Sep 30,
2018 |
|
Jun 30,
2018 |
|
Mar 31,
2018 |
|
Dec 31,
2017 |
||||||||||
PER SHARE DATA
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net earnings, diluted
|
|
$
|
0.49
|
|
|
$
|
0.58
|
|
|
$
|
0.55
|
|
|
$
|
0.50
|
|
|
$
|
0.43
|
|
Core earnings, diluted
(1) (2)
|
|
0.59
|
|
|
0.58
|
|
|
0.56
|
|
|
0.52
|
|
|
0.58
|
|
|||||
Total book value
|
|
23.87
|
|
|
23.06
|
|
|
22.97
|
|
|
22.78
|
|
|
22.96
|
|
|||||
Tangible book value
(2)
|
|
16.94
|
|
|
16.11
|
|
|
16.00
|
|
|
15.78
|
|
|
15.94
|
|
|||||
Market price at period end
|
|
22.43
|
|
|
28.72
|
|
|
30.29
|
|
|
27.72
|
|
|
27.01
|
|
|||||
Dividends
|
|
0.20
|
|
|
0.20
|
|
|
0.20
|
|
|
0.19
|
|
|
0.19
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
PERFORMANCE RATIOS
(3)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Return on assets
|
|
0.85
|
%
|
|
1.01
|
%
|
|
0.97
|
%
|
|
0.90
|
%
|
|
0.75
|
%
|
|||||
Core return on assets
(1) (2)
|
|
1.03
|
|
|
1.01
|
|
|
1.00
|
|
|
0.93
|
|
|
1.02
|
|
|||||
Return on equity
|
|
8.31
|
|
|
9.92
|
|
|
9.65
|
|
|
9.01
|
|
|
7.35
|
|
|||||
Core return on equity
(1) (2)
|
|
10.01
|
|
|
9.98
|
|
|
9.86
|
|
|
9.31
|
|
|
9.97
|
|
|||||
Core return on tangible equity
(1) (2)
|
|
14.46
|
|
|
14.52
|
|
|
14.43
|
|
|
13.72
|
|
|
14.56
|
|
|||||
Net interest margin, fully taxable equivalent (FTE)
(2) (4)
|
|
2.78
|
|
|
2.81
|
|
|
2.91
|
|
|
2.97
|
|
|
3.04
|
|
|||||
Net interest margin (FTE), excluding purchased loan accretion
(2) (4)
|
2.70
|
|
|
2.71
|
|
|
2.80
|
|
|
2.85
|
|
|
2.93
|
|
||||||
Efficiency ratio
(2)
|
|
59.91
|
|
|
57.88
|
|
|
58.83
|
|
|
60.44
|
|
|
53.02
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
GROWTH
(Year-to-date, annualized)
(2)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total commercial loans
|
|
1.4
|
%
|
|
2.8
|
%
|
|
5.7
|
%
|
|
2.2
|
%
|
|
23.8
|
%
|
|||||
Total loans
|
|
0.2
|
|
|
(0.1
|
)
|
|
—
|
|
|
(3.4
|
)
|
|
13.1
|
|
|||||
Total deposits
|
|
5.6
|
|
|
2.2
|
|
|
1.9
|
|
|
(1.8
|
)
|
|
14.4
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
FINANCIAL DATA
(In millions)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total assets
|
|
$
|
3,608
|
|
|
$
|
3,561
|
|
|
$
|
3,541
|
|
|
$
|
3,511
|
|
|
$
|
3,565
|
|
Total earning assets
(5)
|
|
3,263
|
|
|
3,253
|
|
|
3,250
|
|
|
3,235
|
|
|
3,244
|
|
|||||
Total investments
|
|
761
|
|
|
747
|
|
|
749
|
|
|
757
|
|
|
755
|
|
|||||
Total loans
|
|
2,490
|
|
|
2,484
|
|
|
2,485
|
|
|
2,464
|
|
|
2,486
|
|
|||||
Allowance for loan losses
|
|
14
|
|
|
13
|
|
|
13
|
|
|
13
|
|
|
12
|
|
|||||
Total goodwill and intangible assets
|
|
108
|
|
|
108
|
|
|
108
|
|
|
108
|
|
|
108
|
|
|||||
Total deposits
|
|
2,483
|
|
|
2,390
|
|
|
2,375
|
|
|
2,341
|
|
|
2,352
|
|
|||||
Total shareholders' equity
|
|
371
|
|
|
358
|
|
|
356
|
|
|
352
|
|
|
355
|
|
|||||
Net income
|
|
8
|
|
|
9
|
|
|
9
|
|
|
8
|
|
|
7
|
|
|||||
Core income
(1) (2)
|
|
9
|
|
|
9
|
|
|
9
|
|
|
8
|
|
|
9
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
ASSET QUALITY AND CONDITION RATIOS
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net charge-offs (current quarter annualized)/average loans
|
|
0.03
|
%
|
|
0.04
|
%
|
|
0.06
|
%
|
|
0.07
|
%
|
|
0.04
|
%
|
|||||
Allowance for loan losses/total loans
|
|
0.56
|
|
|
0.54
|
|
|
0.53
|
|
|
0.51
|
|
|
0.50
|
|
|||||
Loans/deposits
|
|
100
|
|
|
104
|
|
|
105
|
|
|
105
|
|
|
106
|
|
|||||
Shareholders' equity to total assets
|
|
10.27
|
|
|
10.04
|
|
|
10.05
|
|
|
10.03
|
|
|
9.95
|
|
|||||
Tangible shareholders' equity to tangible assets
|
|
7.51
|
|
|
7.24
|
|
|
7.22
|
|
|
7.17
|
|
|
7.12
|
|
BAR HARBOR BANKSHARES
|
||||||||||||||||||||
CONSOLIDATED BALANCE SHEETS - UNAUDITED
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
(in thousands)
|
|
Dec 31, 2018
|
|
Sep 30, 2018
|
|
Jun 30, 2018
|
|
Mar 31, 2018
|
|
Dec 31, 2017
|
||||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Cash and due from banks
|
|
$
|
35,208
|
|
|
$
|
53,154
|
|
|
$
|
39,327
|
|
|
$
|
35,088
|
|
|
$
|
34,262
|
|
Interest-bearing deposits with the Federal Reserve Bank
|
|
63,546
|
|
|
19,420
|
|
|
22,066
|
|
|
12,725
|
|
|
56,423
|
|
|||||
Total cash and cash equivalents
|
|
98,754
|
|
|
72,574
|
|
|
61,393
|
|
|
47,813
|
|
|
90,685
|
|
|||||
Securities available for sale, at fair value
|
|
725,837
|
|
|
712,658
|
|
|
710,147
|
|
|
718,559
|
|
|
717,242
|
|
|||||
Federal Home Loan Bank stock
|
|
35,659
|
|
|
34,154
|
|
|
38,712
|
|
|
38,105
|
|
|
38,105
|
|
|||||
Total securities
|
|
761,496
|
|
|
746,812
|
|
|
748,859
|
|
|
756,664
|
|
|
755,347
|
|
|||||
Commercial real estate
|
|
826,699
|
|
|
840,018
|
|
|
838,546
|
|
|
824,721
|
|
|
826,746
|
|
|||||
Commercial and industrial
|
|
404,870
|
|
|
385,814
|
|
|
400,293
|
|
|
387,205
|
|
|
379,423
|
|
|||||
Residential real estate
|
|
1,144,698
|
|
|
1,140,519
|
|
|
1,127,895
|
|
|
1,132,977
|
|
|
1,155,682
|
|
|||||
Consumer
|
|
113,960
|
|
|
117,239
|
|
|
118,332
|
|
|
119,516
|
|
|
123,762
|
|
|||||
Total loans
|
|
2,490,227
|
|
|
2,483,590
|
|
|
2,485,066
|
|
|
2,464,419
|
|
|
2,485,613
|
|
|||||
Less: Allowance for loan losses
|
|
(13,866
|
)
|
|
(13,487
|
)
|
|
(13,090
|
)
|
|
(12,679
|
)
|
|
(12,325
|
)
|
|||||
Net loans
|
|
2,476,361
|
|
|
2,470,103
|
|
|
2,471,976
|
|
|
2,451,740
|
|
|
2,473,288
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Premises and equipment, net
|
|
48,804
|
|
|
47,621
|
|
|
48,038
|
|
|
48,464
|
|
|
47,708
|
|
|||||
Other real estate owned
|
|
2,351
|
|
|
68
|
|
|
129
|
|
|
216
|
|
|
122
|
|
|||||
Goodwill
|
|
100,085
|
|
|
100,085
|
|
|
100,085
|
|
|
100,085
|
|
|
100,085
|
|
|||||
Other intangible assets
|
|
7,459
|
|
|
7,690
|
|
|
7,921
|
|
|
8,152
|
|
|
8,383
|
|
|||||
Cash surrender value of bank-owned life insurance
|
|
73,810
|
|
|
73,316
|
|
|
58,811
|
|
|
58,433
|
|
|
57,997
|
|
|||||
Deferred tax asset, net
|
|
9,514
|
|
|
11,527
|
|
|
10,309
|
|
|
9,627
|
|
|
7,180
|
|
|||||
Other assets
|
|
29,853
|
|
|
31,196
|
|
|
33,534
|
|
|
29,793
|
|
|
24,389
|
|
|||||
Total assets
|
|
$
|
3,608,487
|
|
|
$
|
3,560,992
|
|
|
$
|
3,541,055
|
|
|
$
|
3,510,987
|
|
|
$
|
3,565,184
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Liabilities and shareholders' equity
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Demand and other non-interest bearing deposits
|
|
$
|
370,889
|
|
|
$
|
372,358
|
|
|
$
|
341,773
|
|
|
$
|
342,192
|
|
|
$
|
349,055
|
|
NOW deposits
|
|
484,717
|
|
|
471,326
|
|
|
449,715
|
|
|
448,992
|
|
|
466,610
|
|
|||||
Savings deposits
|
|
358,888
|
|
|
354,908
|
|
|
350,339
|
|
|
361,591
|
|
|
364,799
|
|
|||||
Money market deposits
|
|
335,951
|
|
|
254,142
|
|
|
260,642
|
|
|
303,777
|
|
|
305,275
|
|
|||||
Time deposits
|
|
932,793
|
|
|
937,615
|
|
|
972,252
|
|
|
884,848
|
|
|
866,346
|
|
|||||
Total deposits
|
|
2,483,238
|
|
|
2,390,349
|
|
|
2,374,721
|
|
|
2,341,400
|
|
|
2,352,085
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Senior borrowings
|
|
680,823
|
|
|
739,224
|
|
|
735,924
|
|
|
742,198
|
|
|
786,688
|
|
|||||
Subordinated borrowings
|
|
42,973
|
|
|
42,988
|
|
|
43,003
|
|
|
43,018
|
|
|
43,033
|
|
|||||
Total borrowings
|
|
723,796
|
|
|
782,212
|
|
|
778,927
|
|
|
785,216
|
|
|
829,721
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Other liabilities
|
|
30,874
|
|
|
30,746
|
|
|
31,444
|
|
|
32,214
|
|
|
28,737
|
|
|||||
Total liabilities
|
|
3,237,908
|
|
|
3,203,307
|
|
|
3,185,092
|
|
|
3,158,830
|
|
|
3,210,543
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total common shareholders' equity
|
|
370,579
|
|
|
357,685
|
|
|
355,963
|
|
|
352,157
|
|
|
354,641
|
|
|||||
Total liabilities and shareholders' equity
|
|
$
|
3,608,487
|
|
|
$
|
3,560,992
|
|
|
$
|
3,541,055
|
|
|
$
|
3,510,987
|
|
|
$
|
3,565,184
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net shares outstanding
|
|
15,523
|
|
|
15,509
|
|
|
15,496
|
|
|
15,459
|
|
|
15,443
|
|
BAR HARBOR BANKSHARES
|
||||||||||||||||||||||||||
CONSOLIDATED LOAN & DEPOSIT ANALYSIS - UNAUDITED
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
LOAN ANALYSIS
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Annualized Growth %
|
||||||||||||||
(in thousands)
|
|
Dec 31,
2018 |
|
Sep 30,
2018 |
|
Jun 30,
2018 |
|
Mar 31,
2018 |
|
Dec 31,
2017 |
|
Quarter End
|
|
Year to Date
|
||||||||||||
Commercial real estate
|
|
$
|
826,699
|
|
|
$
|
840,018
|
|
|
$
|
838,546
|
|
|
$
|
824,721
|
|
|
$
|
826,746
|
|
|
(6.3
|
)%
|
|
—
|
%
|
Commercial and industrial
|
|
309,544
|
|
|
303,984
|
|
|
313,680
|
|
|
301,811
|
|
|
293,707
|
|
|
7.3
|
|
|
5.4
|
|
|||||
Total commercial loans
|
|
1,136,243
|
|
|
1,144,002
|
|
|
1,152,226
|
|
|
1,126,532
|
|
|
1,120,453
|
|
|
(2.7
|
)
|
|
1.4
|
|
|||||
Residential real estate
|
|
1,144,698
|
|
|
1,140,519
|
|
|
1,127,895
|
|
|
1,132,977
|
|
|
1,155,682
|
|
|
1.5
|
|
|
(1.0
|
)
|
|||||
Consumer
|
|
113,960
|
|
|
117,239
|
|
|
118,332
|
|
|
119,516
|
|
|
123,762
|
|
|
(11.2
|
)
|
|
(7.9
|
)
|
|||||
Tax exempt and other
|
|
95,326
|
|
|
81,830
|
|
|
86,613
|
|
|
85,394
|
|
|
85,716
|
|
|
66.0
|
|
|
11.2
|
|
|||||
Total loans
|
|
$
|
2,490,227
|
|
|
$
|
2,483,590
|
|
|
$
|
2,485,066
|
|
|
$
|
2,464,419
|
|
|
$
|
2,485,613
|
|
|
1.1
|
%
|
|
0.2
|
%
|
DEPOSIT ANALYSIS
|
||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Annualized Growth %
|
||||||||||||||
(in thousands)
|
|
Dec 31,
2018 |
|
Sep 30,
2018 |
|
Jun 30,
2018 |
|
Mar 31,
2018 |
|
Dec 31,
2017 |
|
Quarter End
|
|
Year to Date
|
||||||||||||
Demand
|
|
$
|
370,889
|
|
|
$
|
372,358
|
|
|
$
|
341,773
|
|
|
$
|
342,192
|
|
|
$
|
349,055
|
|
|
(1.6
|
)%
|
|
6.3
|
%
|
NOW
|
|
484,717
|
|
|
471,326
|
|
|
449,715
|
|
|
448,992
|
|
|
466,610
|
|
|
11.4
|
|
|
3.9
|
|
|||||
Savings
|
|
358,888
|
|
|
354,908
|
|
|
350,339
|
|
|
361,591
|
|
|
364,799
|
|
|
4.5
|
|
|
(1.6
|
)
|
|||||
Money market
|
|
335,951
|
|
|
254,142
|
|
|
260,642
|
|
|
303,777
|
|
|
305,275
|
|
|
128.8
|
|
|
10.0
|
|
|||||
Total non-maturity deposits
|
|
1,550,445
|
|
|
1,452,734
|
|
|
1,402,469
|
|
|
1,456,552
|
|
|
1,485,739
|
|
|
26.9
|
|
|
4.4
|
|
|||||
Total time deposits
|
|
932,793
|
|
|
937,615
|
|
|
972,252
|
|
|
884,848
|
|
|
866,346
|
|
|
(2.1
|
)
|
|
7.7
|
|
|||||
Total deposits
|
|
$
|
2,483,238
|
|
|
$
|
2,390,349
|
|
|
$
|
2,374,721
|
|
|
$
|
2,341,400
|
|
|
$
|
2,352,085
|
|
|
15.5
|
%
|
|
5.6
|
%
|
BAR HARBOR BANKSHARES
|
||||||||||||||||
CONSOLIDATED STATEMENTS OF INCOME - UNAUDITED
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
Three Months Ended December 31,
|
|
Twelve Months Ended December 31,
|
||||||||||||
(in thousands, except per share data)
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Interest and dividend income
|
|
|
|
|
|
|
|
|
|
|
||||||
Loans
|
|
$
|
26,743
|
|
|
$
|
24,895
|
|
|
$
|
104,015
|
|
|
$
|
94,976
|
|
Securities and other
|
|
6,029
|
|
|
5,261
|
|
|
23,436
|
|
|
21,093
|
|
||||
Total interest and dividend income
|
|
32,772
|
|
|
30,156
|
|
|
127,451
|
|
|
116,069
|
|
||||
Interest expense
|
|
|
|
|
|
|
|
|
||||||||
Deposits
|
|
5,653
|
|
|
3,381
|
|
|
19,521
|
|
|
11,307
|
|
||||
Borrowings
|
|
4,855
|
|
|
3,279
|
|
|
17,047
|
|
|
12,607
|
|
||||
Total interest expense
|
|
10,508
|
|
|
6,660
|
|
|
36,568
|
|
|
23,914
|
|
||||
Net interest income
|
|
22,264
|
|
|
23,496
|
|
|
90,883
|
|
|
92,155
|
|
||||
Provision for loan losses
|
|
572
|
|
|
597
|
|
|
2,780
|
|
|
2,788
|
|
||||
Net interest income after provision for loan losses
|
|
21,692
|
|
|
22,899
|
|
|
88,103
|
|
|
89,367
|
|
||||
Non-interest income
|
|
|
|
|
|
|
|
|
||||||||
Trust and investment management fee income
|
|
2,949
|
|
|
3,042
|
|
|
11,985
|
|
|
12,270
|
|
||||
Insurance brokerage service income
|
|
—
|
|
|
77
|
|
|
—
|
|
|
1,097
|
|
||||
Customer service fees
|
|
2,477
|
|
|
2,495
|
|
|
9,538
|
|
|
8,484
|
|
||||
Loss on sales of securities, net
|
|
(924
|
)
|
|
—
|
|
|
(924
|
)
|
|
19
|
|
||||
Bank-owned life insurance income
|
|
493
|
|
|
374
|
|
|
1,821
|
|
|
1,539
|
|
||||
Other income
|
|
2,455
|
|
|
530
|
|
|
5,515
|
|
|
2,573
|
|
||||
Total non-interest income
|
|
7,450
|
|
|
6,518
|
|
|
27,935
|
|
|
25,982
|
|
||||
Non-interest expense
|
|
|
|
|
|
|
|
|
||||||||
Salaries and employee benefits
|
|
9,269
|
|
|
9,524
|
|
|
40,964
|
|
|
39,589
|
|
||||
Occupancy and equipment
|
|
3,022
|
|
|
2,866
|
|
|
12,386
|
|
|
11,061
|
|
||||
Loss on sales of premises and equipment, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
94
|
|
||||
Outside services
|
|
811
|
|
|
780
|
|
|
2,408
|
|
|
3,000
|
|
||||
Professional services
|
|
458
|
|
|
298
|
|
|
1,474
|
|
|
1,655
|
|
||||
Communication
|
|
103
|
|
|
249
|
|
|
804
|
|
|
1,289
|
|
||||
Amortization of intangible assets
|
|
207
|
|
|
209
|
|
|
828
|
|
|
812
|
|
||||
Acquisition, conversion and other expenses
|
|
1,109
|
|
|
(2,615
|
)
|
|
1,728
|
|
|
3,302
|
|
||||
Other expenses
|
|
5,117
|
|
|
2,952
|
|
|
14,947
|
|
|
11,924
|
|
||||
Total non-interest expense
|
|
20,096
|
|
|
14,263
|
|
|
75,539
|
|
|
72,726
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Income before income taxes
|
|
9,046
|
|
|
15,154
|
|
|
40,499
|
|
|
42,623
|
|
||||
Income tax expense
|
|
1,426
|
|
|
8,545
|
|
|
7,562
|
|
|
16,630
|
|
||||
Net income
|
|
$
|
7,620
|
|
|
$
|
6,609
|
|
|
$
|
32,937
|
|
|
$
|
25,993
|
|
|
|
|
|
|
|
|
|
|
||||||||
Earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic
|
|
$
|
0.49
|
|
|
$
|
0.43
|
|
|
$
|
2.13
|
|
|
$
|
1.71
|
|
Diluted
|
|
0.49
|
|
|
0.43
|
|
|
2.12
|
|
|
1.70
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Weighted average shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
||||||
Basic
|
|
15,516
|
|
|
15,437
|
|
|
15,488
|
|
|
15,184
|
|
||||
Diluted
|
|
15,574
|
|
|
15,537
|
|
|
15,564
|
|
|
15,290
|
|
BAR HARBOR BANKSHARES
|
||||||||||||||||||||
CONSOLIDATED STATEMENTS OF INCOME (5 Quarter Trend) - UNAUDITED
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
(in thousands, except per share data)
|
|
Dec 31,
2018 |
|
Sep 30,
2018 |
|
Jun 30,
2018 |
|
Mar 31,
2018 |
|
Dec 31,
2017 |
||||||||||
Interest and dividend income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Loans
|
|
$
|
26,743
|
|
|
$
|
26,212
|
|
|
$
|
25,934
|
|
|
$
|
25,126
|
|
|
$
|
24,895
|
|
Securities and other
|
|
6,029
|
|
|
5,972
|
|
|
5,784
|
|
|
5,651
|
|
|
5,261
|
|
|||||
Total interest and dividend income
|
|
32,772
|
|
|
32,184
|
|
|
31,718
|
|
|
30,777
|
|
|
30,156
|
|
|||||
Interest expense
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Deposits
|
|
5,653
|
|
|
5,478
|
|
|
4,405
|
|
|
3,985
|
|
|
3,381
|
|
|||||
Borrowings
|
|
4,855
|
|
|
4,237
|
|
|
4,321
|
|
|
3,634
|
|
|
3,279
|
|
|||||
Total interest expense
|
|
10,508
|
|
|
9,715
|
|
|
8,726
|
|
|
7,619
|
|
|
6,660
|
|
|||||
Net interest income
|
|
22,264
|
|
|
22,469
|
|
|
22,992
|
|
|
23,158
|
|
|
23,496
|
|
|||||
Provision for loan losses
|
|
572
|
|
|
643
|
|
|
770
|
|
|
795
|
|
|
597
|
|
|||||
Net interest income after provision for loan losses
|
|
21,692
|
|
|
21,826
|
|
|
22,222
|
|
|
22,363
|
|
|
22,899
|
|
|||||
Non-interest income
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Trust and investment management fee income
|
|
2,949
|
|
|
2,952
|
|
|
3,122
|
|
|
2,962
|
|
|
3,042
|
|
|||||
Insurance brokerage service income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
77
|
|
|||||
Customer service fees
|
|
2,477
|
|
|
2,490
|
|
|
2,347
|
|
|
2,224
|
|
|
2,495
|
|
|||||
Loss on sales of securities, net
|
|
(924
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Bank-owned life insurance income
|
|
493
|
|
|
505
|
|
|
377
|
|
|
446
|
|
|
374
|
|
|||||
Other income
|
|
2,455
|
|
|
1,179
|
|
|
1,275
|
|
|
606
|
|
|
530
|
|
|||||
Total non-interest income
|
|
7,450
|
|
|
7,126
|
|
|
7,121
|
|
|
6,238
|
|
|
6,518
|
|
|||||
Non-interest expense
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Salaries and employee benefits
|
|
9,269
|
|
|
10,331
|
|
|
10,375
|
|
|
10,989
|
|
|
9,524
|
|
|||||
Occupancy and equipment
|
|
3,022
|
|
|
3,366
|
|
|
2,925
|
|
|
3,073
|
|
|
2,866
|
|
|||||
Loss on sales of premises and equipment, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Outside services
|
|
811
|
|
|
456
|
|
|
581
|
|
|
560
|
|
|
780
|
|
|||||
Professional services
|
|
458
|
|
|
223
|
|
|
360
|
|
|
433
|
|
|
298
|
|
|||||
Communication
|
|
103
|
|
|
217
|
|
|
304
|
|
|
180
|
|
|
249
|
|
|||||
Amortization of intangible assets
|
|
207
|
|
|
207
|
|
|
207
|
|
|
207
|
|
|
209
|
|
|||||
Acquisition, conversion and other expenses
|
|
1,109
|
|
|
70
|
|
|
214
|
|
|
335
|
|
|
(2,615
|
)
|
|||||
Other expenses
|
|
5,117
|
|
|
3,036
|
|
|
3,719
|
|
|
3,075
|
|
|
2,952
|
|
|||||
Total non-interest expense
|
|
20,096
|
|
|
17,906
|
|
|
18,685
|
|
|
18,852
|
|
|
14,263
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Income before income taxes
|
|
9,046
|
|
|
11,046
|
|
|
10,658
|
|
|
9,749
|
|
|
15,154
|
|
|||||
Income tax expense
|
|
1,426
|
|
|
2,076
|
|
|
2,123
|
|
|
1,937
|
|
|
8,545
|
|
|||||
Net income
|
|
$
|
7,620
|
|
|
$
|
8,970
|
|
|
$
|
8,535
|
|
|
$
|
7,812
|
|
|
$
|
6,609
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Basic
|
|
$
|
0.49
|
|
|
$
|
0.58
|
|
|
$
|
0.55
|
|
|
$
|
0.51
|
|
|
$
|
0.43
|
|
Diluted
|
|
0.49
|
|
|
0.58
|
|
|
0.55
|
|
|
0.50
|
|
|
0.43
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Weighted average shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Basic
|
|
15,516
|
|
|
15,503
|
|
|
15,482
|
|
|
15,448
|
|
|
15,437
|
|
|||||
Diluted
|
|
15,574
|
|
|
15,580
|
|
|
15,571
|
|
|
15,553
|
|
|
15,537
|
|
BAR HARBOR BANKSHARES
|
|||||||||||||||
AVERAGE YIELDS AND COSTS (Fully Taxable Equivalent - Annualized) - UNAUDITED
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
Quarters Ended
|
|||||||||||||
|
|
Dec 31,
2018 |
|
Sep 30,
2018 |
|
Jun 30,
2018 |
|
Mar 31,
2018 |
|
Dec 31,
2017 |
|||||
Earning assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate
|
|
4.71
|
%
|
|
4.57
|
%
|
|
4.48
|
%
|
|
4.41
|
%
|
|
4.30
|
%
|
Commercial and industrial
|
|
4.61
|
|
|
4.59
|
|
|
4.69
|
|
|
4.41
|
|
|
4.77
|
|
Residential
|
|
3.83
|
|
|
3.83
|
|
|
3.88
|
|
|
3.87
|
|
|
3.78
|
|
Consumer
|
|
5.07
|
|
|
4.85
|
|
|
4.65
|
|
|
4.47
|
|
|
4.17
|
|
Total loans
|
|
4.31
|
|
|
4.25
|
|
|
4.25
|
|
|
4.16
|
|
|
4.12
|
|
Securities and other
|
|
3.28
|
|
|
3.21
|
|
|
3.18
|
|
|
3.16
|
|
|
3.06
|
|
Total earning assets
|
|
4.07
|
%
|
|
4.00
|
%
|
|
3.99
|
%
|
|
3.92
|
%
|
|
3.87
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Funding liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOW
|
|
0.50
|
%
|
|
0.43
|
%
|
|
0.37
|
%
|
|
0.34
|
%
|
|
0.31
|
%
|
Savings
|
|
0.18
|
|
|
0.17
|
|
|
0.17
|
|
|
0.18
|
|
|
0.19
|
|
Money market
|
|
0.93
|
|
|
0.76
|
|
|
0.79
|
|
|
0.68
|
|
|
0.58
|
|
Time deposits
|
|
1.85
|
|
|
1.78
|
|
|
1.51
|
|
|
1.39
|
|
|
1.19
|
|
Total interest bearing deposits
|
|
1.12
|
|
|
1.06
|
|
|
0.90
|
|
|
0.82
|
|
|
0.70
|
|
Borrowings
|
|
2.53
|
|
|
2.26
|
|
|
2.07
|
|
|
1.80
|
|
|
1.62
|
|
Total interest-bearing liabilities
|
|
1.50
|
%
|
|
1.38
|
%
|
|
1.25
|
%
|
|
1.11
|
%
|
|
0.97
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net interest spread
|
|
2.57
|
|
|
2.62
|
|
|
2.74
|
|
|
2.81
|
|
|
2.90
|
|
Net interest margin
|
|
2.78
|
|
|
2.81
|
|
|
2.91
|
|
|
2.97
|
|
|
3.04
|
|
BAR HARBOR BANKSHARES
|
||||||||||||||||||||
AVERAGE BALANCES - UNAUDITED
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
Quarters Ended
|
||||||||||||||||||
(in thousands)
|
|
Dec 31,
2018 |
|
Sep 30,
2018 |
|
Jun 30,
2018 |
|
Mar 31,
2018 |
|
Dec 31,
2017 |
||||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Commercial real estate
|
|
$
|
836,813
|
|
|
$
|
837,058
|
|
|
$
|
824,356
|
|
|
$
|
819,531
|
|
|
$
|
783,730
|
|
Commercial and industrial
|
|
393,396
|
|
|
388,831
|
|
|
396,471
|
|
|
380,029
|
|
|
362,881
|
|
|||||
Residential
|
|
1,137,493
|
|
|
1,120,336
|
|
|
1,126,714
|
|
|
1,147,010
|
|
|
1,161,865
|
|
|||||
Consumer
|
|
114,960
|
|
|
117,735
|
|
|
119,570
|
|
|
121,467
|
|
|
125,109
|
|
|||||
Total loans
(1)
|
|
2,482,662
|
|
|
2,463,960
|
|
|
2,467,111
|
|
|
2,468,037
|
|
|
2,433,585
|
|
|||||
Securities and other
(2)
|
|
762,901
|
|
|
773,562
|
|
|
767,886
|
|
|
765,328
|
|
|
753,282
|
|
|||||
Total earning assets
|
|
3,245,563
|
|
|
3,237,522
|
|
|
3,234,997
|
|
|
3,233,365
|
|
|
3,186,867
|
|
|||||
Cash and due from banks
|
|
68,904
|
|
|
63,272
|
|
|
50,869
|
|
|
53,151
|
|
|
65,145
|
|
|||||
Allowance for loan losses
|
|
(13,922
|
)
|
|
(13,463
|
)
|
|
(13,107
|
)
|
|
(12,589
|
)
|
|
(12,202
|
)
|
|||||
Goodwill and other intangible assets
|
|
107,657
|
|
|
107,887
|
|
|
108,118
|
|
|
108,349
|
|
|
108,769
|
|
|||||
Other assets
|
|
138,074
|
|
|
137,466
|
|
|
131,522
|
|
|
129,525
|
|
|
144,359
|
|
|||||
Total assets
|
|
$
|
3,546,276
|
|
|
$
|
3,532,684
|
|
|
$
|
3,512,399
|
|
|
$
|
3,511,801
|
|
|
$
|
3,492,938
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Liabilities and shareholders' equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
NOW
|
|
$
|
475,449
|
|
|
$
|
461,875
|
|
|
$
|
441,645
|
|
|
$
|
447,026
|
|
|
$
|
449,669
|
|
Savings
|
|
346,905
|
|
|
356,834
|
|
|
351,712
|
|
|
362,508
|
|
|
368,714
|
|
|||||
Money market
|
|
272,612
|
|
|
259,738
|
|
|
288,169
|
|
|
305,105
|
|
|
308,071
|
|
|||||
Time deposits
|
|
914,674
|
|
|
964,108
|
|
|
872,149
|
|
|
857,796
|
|
|
799,348
|
|
|||||
Total interest bearing deposits
|
|
2,009,640
|
|
|
2,042,555
|
|
|
1,953,675
|
|
|
1,972,435
|
|
|
1,925,802
|
|
|||||
Borrowings
|
|
761,781
|
|
|
744,632
|
|
|
836,295
|
|
|
819,576
|
|
|
803,469
|
|
|||||
Total interest-bearing liabilities
|
|
2,771,421
|
|
|
2,787,187
|
|
|
2,789,970
|
|
|
2,792,011
|
|
|
2,729,271
|
|
|||||
Non-interest-bearing demand deposits
|
|
384,636
|
|
|
357,856
|
|
|
339,374
|
|
|
339,349
|
|
|
376,066
|
|
|||||
Other liabilities
|
|
26,569
|
|
|
28,943
|
|
|
28,386
|
|
|
29,000
|
|
|
30,971
|
|
|||||
Total liabilities
|
|
3,182,626
|
|
|
3,173,986
|
|
|
3,157,730
|
|
|
3,160,360
|
|
|
3,136,308
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total shareholders' equity
|
|
363,650
|
|
|
358,698
|
|
|
354,669
|
|
|
351,441
|
|
|
356,630
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total liabilities and shareholders' equity
|
|
$
|
3,546,276
|
|
|
$
|
3,532,684
|
|
|
$
|
3,512,399
|
|
|
$
|
3,511,801
|
|
|
$
|
3,492,938
|
|
(1)
|
Total loans include non-accruing loans.
|
(2)
|
Average balances for securities available-for-sale are based on amortized cost.
|
BAR HARBOR BANKSHARES
|
|||||||||||||||||||||
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES AND SUPPLEMENTARY DATA - UNAUDITED
|
|||||||||||||||||||||
|
|
|
At or for the Quarters Ended
|
||||||||||||||||||
(in thousands)
|
|
|
Dec 31,
2018 |
|
Sep 30,
2018 |
|
Jun 30,
2018 |
|
Mar 31,
2018 |
|
Dec 31,
2017 |
||||||||||
Net income
|
|
|
$
|
7,620
|
|
|
$
|
8,970
|
|
|
$
|
8,535
|
|
|
$
|
7,812
|
|
|
$
|
6,609
|
|
Adj: Loss on sale of securities, net
|
|
|
924
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Adj: Loss (gain) on other real estate owned
|
|
|
5
|
|
|
(8
|
)
|
|
23
|
|
|
—
|
|
|
—
|
|
|||||
Adj: Acquisition, conversion and other expenses
|
|
|
1,109
|
|
|
70
|
|
|
214
|
|
|
335
|
|
|
(2,615
|
)
|
|||||
Adj: Income taxes
(1)
|
|
|
(485
|
)
|
|
(12
|
)
|
|
(57
|
)
|
|
(81
|
)
|
|
982
|
|
|||||
Adj: Tax reform charge
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,988
|
|
|||||
Total core income
(2)
|
(A)
|
|
$
|
9,173
|
|
|
$
|
9,020
|
|
|
$
|
8,715
|
|
|
$
|
8,066
|
|
|
$
|
8,964
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net interest income
|
(B)
|
|
$
|
22,264
|
|
|
$
|
22,469
|
|
|
$
|
22,992
|
|
|
$
|
23,158
|
|
|
$
|
23,496
|
|
Plus: Non-interest income
|
|
|
7,450
|
|
|
7,126
|
|
|
7,121
|
|
|
6,238
|
|
|
6,518
|
|
|||||
Total Revenue
(2)
|
|
|
29,714
|
|
|
29,595
|
|
|
30,113
|
|
|
29,396
|
|
|
30,014
|
|
|||||
Adj: Loss on sale of securities, net
|
|
|
924
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Total core revenue
(2)
|
(C)
|
|
$
|
30,638
|
|
|
$
|
29,595
|
|
|
$
|
30,113
|
|
|
$
|
29,396
|
|
|
$
|
30,014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total non-interest expense
|
|
|
20,096
|
|
|
17,906
|
|
|
18,685
|
|
|
18,852
|
|
|
14,263
|
|
|||||
Less: (Loss) gain on other real estate owned
|
|
|
(5
|
)
|
|
8
|
|
|
(23
|
)
|
|
—
|
|
|
—
|
|
|||||
Less: Acquisition, conversion and other expenses
|
|
|
(1,109
|
)
|
|
(70
|
)
|
|
(214
|
)
|
|
(335
|
)
|
|
2,615
|
|
|||||
Core non-interest expense
(2)
|
(D)
|
|
$
|
18,982
|
|
|
$
|
17,844
|
|
|
$
|
18,448
|
|
|
$
|
18,517
|
|
|
$
|
16,878
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
(in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Total average earning assets
|
(E)
|
|
$
|
3,246
|
|
|
$
|
3,238
|
|
|
$
|
3,235
|
|
|
$
|
3,233
|
|
|
$
|
3,187
|
|
Total average assets
|
(F)
|
|
3,546
|
|
|
3,533
|
|
|
3,512
|
|
|
3,512
|
|
|
3,493
|
|
|||||
Total average shareholders' equity
|
(G)
|
|
364
|
|
|
359
|
|
|
355
|
|
|
351
|
|
|
357
|
|
|||||
Total average tangible shareholders' equity
(2) (3)
|
(H)
|
|
256
|
|
|
251
|
|
|
247
|
|
|
243
|
|
|
248
|
|
|||||
Total tangible shareholders' equity, period-end
(2)(3)
|
(I)
|
|
263
|
|
|
250
|
|
|
248
|
|
|
244
|
|
|
246
|
|
|||||
Total tangible assets, period-end
(2) (3)
|
(J)
|
|
3,501
|
|
|
3,453
|
|
|
3,433
|
|
|
3,403
|
|
|
3,457
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total common shares outstanding, period-end
|
(K)
|
|
15,523
|
|
|
15,509
|
|
|
15,496
|
|
|
15,459
|
|
|
15,443
|
|
|||||
Average diluted shares outstanding
|
(L)
|
|
15,574
|
|
|
15,580
|
|
|
15,571
|
|
|
15,553
|
|
|
15,537
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Core earnings per share, diluted
|
(A/L)
|
|
$
|
0.59
|
|
|
$
|
0.58
|
|
|
$
|
0.56
|
|
|
$
|
0.52
|
|
|
$
|
0.58
|
|
Tangible book value per share, period-end
(2)
|
(I/K)
|
|
16.94
|
|
|
16.11
|
|
|
16.00
|
|
|
15.78
|
|
|
15.94
|
|
|||||
Securities adjustment, net of tax
(4)
|
(M)
|
|
(8,663
|
)
|
|
(17,152
|
)
|
|
(12,594
|
)
|
|
(10,237
|
)
|
|
1,711
|
|
|||||
Tangible book value per share, excluding securities adjustment
(4)
|
(I+M)/K
|
|
17.50
|
|
|
17.22
|
|
|
16.81
|
|
|
16.44
|
|
|
15.83
|
|
|||||
Total tangible shareholders' equity/total tangible assets
(2)
|
(I/J)
|
|
7.51
|
|
|
7.24
|
|
|
7.22
|
|
|
7.17
|
|
|
7.12
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
BAR HARBOR BANKSHARES
|
|||||||||||||||||||||
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES AND SUPPLEMENTARY DATA - UNAUDITED
|
|||||||||||||||||||||
|
|
|
At or for the Quarters Ended
|
||||||||||||||||||
(in thousands)
|
|
|
Dec 31,
2018 |
|
Sep 30,
2018 |
|
Jun 30,
2018 |
|
Mar 31,
2018 |
|
Dec 31,
2017 |
||||||||||
Performance ratios
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Return on assets
|
|
|
0.85
|
%
|
|
1.01
|
%
|
|
0.97
|
%
|
|
0.90
|
%
|
|
0.75
|
%
|
|||||
Core return on assets
(2)
|
(A/F)
|
|
1.03
|
|
|
1.01
|
|
|
1.00
|
|
|
0.93
|
|
|
1.02
|
|
|||||
Return on equity
|
|
|
8.31
|
|
|
9.92
|
|
|
9.65
|
|
|
9.01
|
|
|
7.35
|
|
|||||
Core return on equity
(2)
|
(A/G)
|
|
10.01
|
|
|
9.98
|
|
|
9.86
|
|
|
9.31
|
|
|
9.97
|
|
|||||
Core return on tangible equity
(2) (5)
|
(A/H)
|
|
14.46
|
|
|
14.52
|
|
|
14.43
|
|
|
13.72
|
|
|
14.56
|
|
|||||
Efficiency ratio
(2)(6)
|
(D-O-Q)/(C+N)
|
|
59.91
|
|
|
57.88
|
|
|
58.83
|
|
|
60.44
|
|
|
53.02
|
|
|||||
Net interest margin
(2)
|
(B+P)/E
|
|
2.78
|
|
|
2.81
|
|
|
2.91
|
|
|
2.97
|
|
|
3.04
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Supplementary data
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Taxable equivalent adjustment for efficiency ratio
|
(N)
|
|
$
|
633
|
|
|
$
|
654
|
|
|
$
|
622
|
|
|
$
|
645
|
|
|
$
|
1,122
|
|
Franchise taxes included in non-interest expense
|
(O)
|
|
39
|
|
|
129
|
|
|
159
|
|
|
152
|
|
|
161
|
|
|||||
Tax equivalent adjustment for net interest margin
|
(P)
|
|
488
|
|
|
493
|
|
|
502
|
|
|
503
|
|
|
897
|
|
|||||
Intangible amortization
|
(Q)
|
|
207
|
|
|
207
|
|
|
207
|
|
|
207
|
|
|
209
|
|
(1)
|
A marginal tax rate was used of 23.78% in third and fourth quarter 2018, 24.15% for the first and second quarter of
2018
and 37.57% in
2017
.
|
(2)
|
Non-GAAP financial measure.
|
(3)
|
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.
|
(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)
|
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 23.78% in third and fourth quarter
2018
, 24.15% in first and second quarter
2018
and 37.57% in
2017
, by average tangible equity.
|
(6)
|
Efficiency ratio is computed by dividing total adjusted tangible non-interest expense by the sum of total net interest income on a fully taxable equivalent basis and total adjusted non-interest income.
|